GG11

The asset-backed securities referred to in these materials are being offered
when, as and if issued. In particular, you are advised that asset-backed
securities, and the asset pools backing them, are subject to modification or
revision (including, among other things, the possibility that one or more
classes of securities may be split, combined or eliminated), at any time prior
to issuance or availability of a final prospectus. As a result, you may commit
to purchase securities that have characteristics that may change, and you are
advised that all or a portion of the securities may not be issued that have the
characteristics described in these materials. Our obligation to sell securities
to you is conditioned on the securities and the underlying transaction having
the characteristics described in these materials. If we determine that condition
is not satisfied in any material respect, we will notify you, and neither the
issuer nor any of the underwriters will have any obligation to you to deliver
all or any portion of the securities which you have committed to purchase, and
there will be no liability between us as a consequence of the non-delivery.

The depositor has filed a registration statement (including the prospectus) with
the SEC for the offering to which this communication 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 Securities and Exchange Commission website at
www.sec.gov. Alternatively, the depositor or Greenwich Capital Markets, Inc.,
any underwriter, or any dealer participating in this offering will arrange to
send you the prospectus if you request it by calling toll-free 1-888-273-4485.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the
email communication to which this free writing prospectus is attached relating
to (1) these materials not constituting an offer (or a solicitation of an
offer), (2) no representation that these materials are accurate or complete and
may not be updated or (3) these materials possibly being confidential 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 system.






FOOTNOTE   CONTROL NUMBER    LOAN NUMBER   LOAN GROUP    SELLER                          PROPERTY NAME
-----------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230        1          GSMC      One Liberty Plaza
   2             2           00-1001227        1          GSMC      Scottsdale Fashion Square
4, 5, 6          3           00-1001225        1          GSMC      885 Third Avenue
  2, 7           4           00-1001231        1          GSMC      Bush Terminal
                 4                             1                    Building 1
                 4                             1                    Building 2
                 4                             1                    Building 3
                 4                             1                    Building 4
                 4                             1                    Building 5
                 4                             1                    Building 6
                 4                             1                    Building 7
                 4                             1                    Building 8
                 4                             1                    Building 9
                 4                             1                    Building 10
                 4                             1                    Building 19
                 4                             1                    Building 20
                 4                             1                    Building 22
                 4                             1                    Building 23
                 4                             1                    Building 24
                 4                             1                    Building 26
   8             5             06-1111         1          GCFP      9000 Sunset Boulevard
  2, 9           6             8WNAN7          1          GSMC      USFS Industrial Distribution Portfolio
                6.01          8WNAN7-1         1                    15155 Northam Street
                6.02          8WNAN7-2         1                    120 Longs Pond Road
                6.03          8WNAN7-3         1                    7004 East Hanna Avenue
                6.04          8WNAN7-4         1                    1685 West Cheyenne Avenue
                6.05          8WNAN7-5         1                    7801 Statesville Road
                6.06          8WNAN7-6         1                    300 Lawrence Drive
                6.07          8WNAN7-7         1                    4550 West Buckeye Road
                6.08          8WNAN7-8         1                    8024 Telegraph Road
                6.09          8WNAN7-9         1                    10211 North IH 35
                6.10          8WNAN7-10        1                    7598 NW 6th Avenue
                6.11          8WNAN7-11        1                    11994 Livingston Road
                6.12          8WNAN7-12        1                    1500 NC Hwy 39
                6.13          8WNAN7-13        1                    28001 Napier Road
                6.14          8WNAN7-14        1                    11955 East Peakview Avenue
                6.15          8WNAN7-15        1                    12301 Cumberland Road
                6.16          8WNAN7-16        1                    1899 N US Hwy 1
                6.17          8WNAN7-17        1                    222 Otrobando Avenue P.O. Box 103
                6.18          8WNAN7-18        1                    9605 54th Avenue North
                6.19          8WNAN7-19        1                    W137 N9245 Highway 145
                6.20          8WNAN7-20        1                    950 South Shiloh Road & 1992 Forest Lane
                6.21          8WNAN7-21        1                    111 Alliant Drive
                6.22          8WNAN7-22        1                    40 Fort Lewis Boulevard
                6.23          8WNAN7-23        1                    755 Pierce Road
                6.24          8WNAN7-24        1                    8000 Bavaria Road
                6.25          8WNAN7-25        1                    10410 South 50th Place
                6.26          8WNAN7-26        1                    1 Quality Lane
                6.27          8WNAN7-27        1                    2850 Selma Highway
                6.28          8WNAN7-28        1                    5445 Spellmire Drive
                6.29          8WNAN7-29        1                    1350/1400 North 10th Street
                6.30          8WNAN7-30        1                    1044/1045 Garden Street
                6.31          8WNAN7-31        1                    4601 32nd Avenue South
                6.32          8WNAN7-32        1                    5353 Nathan Lane North
                6.33          8WNAN7-33        1                    125 Gardenville Parkway West
                6.34          8WNAN7-34        1                    6315 John J Pershing Drive
                6.35          8WNAN7-35        1                    3500 Saratoga Avenue
                6.36          8WNAN7-36        1                    333-340 North Claremont Avenue
                6.37          8WNAN7-37        1                    2575 Virginia Avenue
                6.38          8WNAN7-38        1                    345 Kino Drive
 5, 10           7           00-1001229        1          GSMC      292 Madison Avenue
   11            8             07-0554         1          GCFP      Hyatt Regency Milwaukee
7, 8, 12         9           09-0002723        1          GSMC      Alcoa Building
                 10          09-0002749        1          GSMC      Research Park Portfolio
               10.01        09-0002749-1       1                    Research Commons
               10.02        09-0002749-2       1                    University Tech Center
               10.03        09-0002749-3       1                    Technology Point I & II
   4             11            06-1336         1          GCFP      Diamond Run Mall
                 12          09-0002715        2          GSMC      Bridgewater Meadowbrook Village
                 13            06-1191         1          GCFP      Drinkard Portfolio
               13.01           06-1191         1                    Hazard Village
               13.02           06-1191         1                    MTN Marktplatz
               13.03           06-1191         1                    Black Gold Plaza
               13.04           06-1191         1                    DeKalb Plaza
                 14            07-0607         1          GCFP      Clearwater House
                 15          09-0002675        1          GSMC      Eola Park Center
                 16            07-0617         1          GCFP      Doubletree Hotel Memphis
                 17            07-0417         1          GCFP      650 Avenue of the Americas
                 18          09-0002712        2          GSMC      Thousand Oaks Village
                 19            07-0655         1          GCFP      955 Massachusetts Avenue
                 20          09-0002696        2          GSMC      Birchwood at Boulder
  7, 8           21          09-0002651        1          GSMC      Conifer Town Center
                 22            07-0286         2          GCFP      Soleil Apartments
                 23            07-0430         1          GCFP      18581 Teller Avenue
                 24          09-0002667        2          GSMC      Park Creek Apartments
                 25          09-0002718        2          GSMC      Canfield Mews
                 26          09-0002653        1          GSMC      Vienna Square Shopping Center
                 27            07-0337         1          GCFP      530 Davis Drive
                 28            07-0432         1          GCFP      630 Davis Drive
                 29            07-0405         1          GCFP      Whole Foods Mill Valley
                 30          09-0002688        2          GSMC      Apartments at Quail Point
                 31          09-0002691        1          GSMC      Ford Motor Credit
                 32          09-0002671        1          GSMC      OPUS Black Canyon Center
                 33          09-0002679        1          GSMC      Santa Barbara Corporate Center
   7             34          09-0002622        1          GSMC      Acme Commons
  7, 8           35          09-0002617        1          GSMC      Abilene Marketplace
   5             36            06-1044         1          GCFP      Daibes Ground Lease Portfolio
               36.01           06-1044         1                    Mariners - Paramus
               36.02           06-1044         1                    HSBC - Edison
               36.03           06-1044         1                    HSBC - Woodbridge
               36.04           06-1044         1                    Mariners - Hackensack
               36.05           06-1044         1                    Mariners - Cliffside
               36.06           06-1044         1                    North Fork - Aberdeen
               36.07           06-1044         1                    Mariners - Dumont
               36.08           06-1044         1                    BofA - Weehawken
               36.09           06-1044         1                    BofA - Newark
               36.10           06-1044         1                    BofA - Bernardsville
               36.11           06-1044         1                    D&D - Trenton
                 37          09-0002700        1          GSMC      Middleburg Town Square
                 38          09-0002669        1          GSMC      Southfield Center
                 39            06-0840         1          GCFP      696 Hampshire Road
                 40          09-0002722        1          GSMC      Maricopa Business Center
   4             41            07-0382         1          GCFP      East West Shops
   13            42          09-0002724        1          GSMC      Caldwell Square
   4             43            07-0572         1          GCFP      Marina Dunes Beach Resort
   7             44          09-0002573        1          GSMC      Forum at Soncy
   7             45          09-0002572        1          GSMC      Alexan Retail Center
                 46          09-0002423        2          GSMC      Peachtree Place North Apartments
                 47            07-0100         1          GCFP      Glen Cove Marina
                 48            07-0458         1          GCFP      Aeia Town Square
                 49          09-0002729        1          GSMC      Laguna Seca Retail Center
   4             50            06-0799         1          GCFP      LA Fitness Tinley Park
                 51          09-0002714        2          GSMC      Peachtree Village
                 52          09-0002716        2          GSMC      Birchview Management
                 53          09-0002744        1          GSMC      Hotel Grand
                 54          09-0002731        1          GSMC      Presidio Office
                 55          09-0002720        2          GSMC      Park Avenue at Florham Park
                 56            07-0575         1          GCFP      Laniakea Plaza
   4             57            06-0995         1          GCFP      L.A. Fitness - Rowlett
                 58            07-0514         1          GCFP      Homewood Suites Oakland
   4             59            07-0645         2          GCFP      Venetian Apartments
   14            60          09-0002697        1          GSMC      FedEx Building
                 61            07-0183         1          GCFP      Tenaya Quail East
                 62            07-0003         1          GCFP      Broad River Village
                 63            07-0013         1          GCFP      Hotel Metropole
                 64          09-0002685        1          GSMC      Riverwalk Village Center
   4             65          09-0002721        1          GSMC      Desco Plaza I
                 66          09-0002738        1          GSMC      University Corporate Square
                 67            07-0413         1          GCFP      SecurCare Self Storage Oklahoma City Portfolio
               67.01           07-0413         1                    600 NW 178th Street
               67.02           07-0413         1                    7829 West Hefner Road
               67.03           07-0413         1                    11700 South May Avenue
               67.04           07-0413         1                    8900 South Sooner Road
               67.05           07-0413         1                    3401 South Prospect Avenue
                 68          09-0002673        1          GSMC      Key Curriculum Building
                 69            07-0448         1          GCFP      Roosevelt Gardens Shopping Center
   4             70          09-0002668        2          GSMC      Southport Apartments
   7             71          09-0002692        1          GSMC      Green Valley Commerce Center
                 72          09-0002672        1          GSMC      444 Spear Street
                 73            06-0869         1          GCFP      Moorpark Hotel
                 74          09-0002676        1          GSMC      Westpark Office Building
                 75            07-0308         1          GCFP      Holiday Inn Express Arrowood
                 76            07-0452         1          GCFP      Sanatoga Village Shopping Center
   4             77          09-0002740        1          GSMC      Best Buy & Delphax Technologies
                 78            07-0302         1          GCFP      Comfort Suites Newport News
                 79          09-0002735        2          GSMC      Sunpointe Place
                 80          09-0002650        1          GSMC      Valley Plaza
                 81          09-0002687        2          GSMC      Seacrest Apartments
  4, 7           82          09-0002743        1          GSMC      Highway 6 at Westpark Shopping Center
                 83            07-0534         1          GCFP      162 East Main Street
   4             84          09-0002695        1          GSMC      Lambert Office Plaza
                 85            07-0597         1          GCFP      South Park Shopping Center
                 86          09-0002713        2          GSMC      Stirling Manor
   4             87          09-0002590        1          GSMC      The Center at Evergreen
                 88            07-0409         1          GCFP      Walgreens - Northport
   14            89          09-0002620        1          GSMC      Chelsea Crossings
                 90            07-0304         1          GCFP      James Center Professional Plaza
   7             91          09-0002654        1          GSMC      Main Gate Square
                 92          09-0002666        1          GSMC      CPS Office Building
                 93          09-0002682        1          GSMC      Centreville Plaza Shopping Center
                 94          09-0002706        1          GSMC      Tollhouse Shopping Center
                 95          09-0002658        1          GSMC      Ingram Hills Shopping Center
                 96            07-0109         2          GCFP      Chateau du Val
                 97            07-0182         1          GCFP      3060 Kenneth Street
                 98          09-0002662        1          GSMC      Robbins Brothers/Freebirds
                 99            07-0521         1          GCFP      Walgreen Madison
   4            100          09-0002593        1          GSMC      Carefree Highway & 27th Avenue Office
                101            07-0175         1          GCFP      Advance Auto Parts II
               101.01          07-0175         1                    Advance Auto Parts Jamestown, NC
               101.02          07-0175         1                    Advance Auto Parts Danville, VA
               101.03          07-0175         1                    Advance Auto Parts Pembroke, NC
  7, 8          102          09-0002659        1          GSMC      Columbus Crossing Shops
                103          09-0002717        2          GSMC      Arrowgate Village
                104          09-0002665        1          GSMC      Hanes Square
                105          09-0002742        1          GSMC      Jubilee Pointe Shopping Center
                106          09-0002686        1          GSMC      JAMAD II
                107          09-0002728        1          GSMC      H.M. Gleason's Building
                108          09-0002674        1          GSMC      Alamance Square Shopping Center
                109          09-0002694        1          GSMC      Fry's Superstition Springs Shopping
   7            110          09-0002664        1          GSMC      Broadmoor Towne Center
                111          09-0002640        1          GSMC      Grand Oaks 2
                112          09-0002726        1          GSMC      Portland Corporate Center
   14           113          09-0002683        1          GSMC      Chickasha Plaza
                114          09-0002739        1          GSMC      Mercado at Scottsdale
   14           115          09-0002644        1          GSMC      Southlake Center
                116          09-0002597        1          GSMC      Farm Ventures
                117          09-0002719        2          GSMC      Rosedale Manor
   4            118            07-0612         1          GCFP      Mini U Storage
                119            07-0529         1          GCFP      6300 Mae Anne Avenue
                120          09-0002727        1          GSMC      Walgreens - Columbus
                121          09-0002701        1          GSMC      Burnsville Service Center
                122            07-0245         1          GCFP      Family Dollar Building


FOOTNOTE   CONTROL NUMBER    LOAN NUMBER                       STREET ADDRESS                               CITY
-----------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    One Liberty Plaza                                         New York
   2             2           00-1001227    7014-7590 East Camelback Road                             Scottsdale
4, 5, 6          3           00-1001225    885 Third Avenue                                          New York
  2, 7           4           00-1001231
                 4                         203, 233, 241, 269, 37th Street                           Brooklyn
                 4                         220, 254 36th Street                                      Brooklyn
                 4                         219, 253, 36th Street and 920 Third Avenue                Brooklyn
                 4                         34, 68, 88, 35th Street                                   Brooklyn
                 4                         33-87 35th Street and 920-944 3rd Avenue                  Brooklyn
                 4                         34, 68, 88 34th Street                                    Brooklyn
                 4                         33, 67, 87 34th Street                                    Brooklyn
                 4                         32, 68, 86 33rd Street                                    Brooklyn
                 4                         21, 55, 83 33rd Street                                    Brooklyn
                 4                         882 3rd Avenue                                            Brooklyn
                 4                         148, 168 39th Street and 3906 2nd Avenue                  Brooklyn
                 4                         147, 167 41st Street and 4002 2nd Avenue                  Brooklyn
                 4                         80 39th Street                                            Brooklyn
                 4                         76 39th Street                                            Brooklyn
                 4                         52 39th Street                                            Brooklyn
                 4                         4014 1st Avenue                                           Brooklyn
   8             5             06-1111     9000 West Sunset Boulevard                                Los Angeles
  2, 9           6             8WNAN7
                6.01          8WNAN7-1     15155 Northam Street                                      La Mirada
                6.02          8WNAN7-2     120 Longs Pond Road                                       Lexington
                6.03          8WNAN7-3     7004 East Hanna Avenue                                    Tampa
                6.04          8WNAN7-4     1685 West Cheyenne Avenue                                 North Las Vegas
                6.05          8WNAN7-5     7801 Statesville Road                                     Charlotte
                6.06          8WNAN7-6     300 Lawrence Drive                                        Livermore
                6.07          8WNAN7-7     4550 West Buckeye Road                                    Phoenix
                6.08          8WNAN7-8     8024 Telegraph Road                                       Severn
                6.09          8WNAN7-9     10211 North IH 35                                         Oklahoma City
                6.10          8WNAN7-10    7598 NW 6th Avenue                                        Boca Raton
                6.11          8WNAN7-11    11994 Livingston Road                                     Manassas
                6.12          8WNAN7-12    1500 NC Highway 39                                        Zebulon
                6.13          8WNAN7-13    28001 Napier Road                                         Wixom
                6.14          8WNAN7-14    11955 East Peakview Avenue                                Centennial
                6.15          8WNAN7-15    12301 Cumberland Road                                     Fishers
                6.16          8WNAN7-16    1899 N US Highway 1                                       Ormond Beach
                6.17          8WNAN7-17    222 Otrobando Avenue P.O. Box 103                         Yantic
                6.18          8WNAN7-18    9605 54th Avenue North                                    Plymouth
                6.19          8WNAN7-19    W137 N9245 Highway 145                                    Menomonee Falls
                6.20          8WNAN7-20    950 South Shiloh Road & 1992 Forest Lane                  Garland
                6.21          8WNAN7-21    111 Alliant Drive                                         Houston
                6.22          8WNAN7-22    40 Fort Lewis Boulevard                                   Salem
                6.23          8WNAN7-23    755 Pierce Road                                           Clifton Park
                6.24          8WNAN7-24    8000 Bavaria Road                                         Twinsburg
                6.25          8WNAN7-25    10410 South 50th Place                                    Phoenix
                6.26          8WNAN7-26    1 Quality Lane                                            Streator
                6.27          8WNAN7-27    2850 Selma Highway                                        Montgomery
                6.28          8WNAN7-28    5445 Spellmire Drive                                      Cincinnati
                6.29          8WNAN7-29    1350/1400 North 10th Street                               Paducah
                6.30          8WNAN7-30    1044 and 1045 Garden Street                               Greensburg
                6.31          8WNAN7-31    4601 32nd Avenue South                                    Grand Forks
                6.32          8WNAN7-32    5353 Nathan Lane North                                    Plymouth
                6.33          8WNAN7-33    125 Gardenville Parkway West                              Cheektowaga
                6.34          8WNAN7-34    6315 John J Pershing Drive                                Omaha
                6.35          8WNAN7-35    3500 Saratoga Avenue                                      Bismarck
                6.36          8WNAN7-36    333-340 North Claremont Avenue                            Chicago
                6.37          8WNAN7-37    2575 Virginia Avenue                                      Hurricane
                6.38          8WNAN7-38    345 Kino Drive                                            Tucson
 5, 10           7           00-1001229    292 Madison Avenue                                        New York
   11            8             07-0554     333 West Kilbourn Avenue                                  Milwaukee
7, 8, 12         9           09-0002723    6603 West Broad Street                                    Richmond
                 10          09-0002749
               10.01        09-0002749-1   12249 Science Drive                                       Orlando
               10.02        09-0002749-2   12501 Research Parkway                                    Orlando
               10.03        09-0002749-3   3045 & 3051 Technology Drive                              Orlando
   4             11            06-1336     One Route 7 South (at Route 4)                            Rutland
                 12          09-0002715    2501 Sunny Slope Road                                     Bridgewater
                 13            06-1191
               13.01           06-1191     330 Village Lane                                          Hazard
               13.02           06-1191     1700-1750 Marktplatz Center SW                            Cullman
               13.03           06-1191     254 Black Gold Boulevard                                  Hazard
               13.04           06-1191     110 DeKalb Plaza Boulevard SW                             Fort Payne
                 14            07-0607     2187 Atlantic Street                                      Stamford
                 15          09-0002675    200 East Robinson Street                                  Orlando
                 16            07-0617     185 Union Street                                          Memphis
                 17            07-0417     650 Avenue of the Americas                                New York
                 18          09-0002712    165 Thousand Oaks Drive                                   Atlantic Highlands
                 19            07-0655     955 Massachusetts Avenue                                  Cambridge
                 20          09-0002696    725 Boulder Springs Drive                                 Richmond
  7, 8           21          09-0002651    27102, 27122, 27132, 27152, 27171 and 27182 Main Street   Conifer
                 22            07-0286     125 Great Harbor Way                                      Ponte Vedra Beach
                 23            07-0430     18581 Teller Avenue                                       Irvine
                 24          09-0002667    6960 North Beach Street                                   Fort Worth
                 25          09-0002718    3101 Barclay Court                                        Randolph
                 26          09-0002653    116-224 West Maple Avenue                                 Vienna
                 27            07-0337     530 Davis Drive                                           Durham
                 28            07-0432     630 Davis Drive                                           Durham
                 29            07-0405     731 East Blithedale Avenue                                Mill Valley
                 30          09-0002688    924 Encinitas Boulevard                                   Encinitas
                 31          09-0002691    2445 St. Rose Parkway                                     Henderson
                 32          09-0002671    10835 North 25th Avenue                                   Phoenix
                 33          09-0002679    5383 Hollister Avenue                                     Goleta
   7             34          09-0002622    Route 130 & Rising Sun Road                               Bordentown
  7, 8           35          09-0002617    1113-1250 South Abilene Street                            Aurora
   5             36            06-1044
               36.01           06-1044     242 Oradell Avenue                                        Paramus
               36.02           06-1044     33 Highway 27                                             Edison
               36.03           06-1044     915 St. Georges Avenue                                    Woodbridge
               36.04           06-1044     240 Essex Street                                          Hackensack
               36.05           06-1044     757-763 Palisades Avenue                                  Cliffside Park
               36.06           06-1044     1037 Route 34                                             Aberdeen
               36.07           06-1044     562 Washington Street                                     Dumont
               36.08           06-1044     1834 Willow Avenue                                        Weehawken
               36.09           06-1044     526 Bloomfield Avenue                                     Newark
               36.10           06-1044     35 Morristown Road                                        Bernardsville
               36.11           06-1044     1072 Chambers Street                                      Trenton
                 37          09-0002700    18320-18348 East Bagley Road                              Middleburg Heights
                 38          09-0002669    1 Craigwood Road                                          South Plainfield
                 39            06-0840     696 Hampshire Road                                        Thousand Oaks
                 40          09-0002722    4010-4032 East Broadway Road                              Phoenix
   4             41            07-0382     1025 East West Connector                                  Austell
   13            42          09-0002724    460 Long Hollow Pike                                      Goodlettsville
   4             43            07-0572     3295 Dunes Drive                                          Marina
   7             44          09-0002573    3350 South Soncy Road                                     Amarillo
   7             45          09-0002572    4209 Lassiter Mill Road                                   Raleigh
                 46          09-0002423    4600 Peachtree Place Parkway                              Doraville
                 47            07-0100     76 Shore Road                                             Glen Cove
                 48            07-0458     99-80, 82, 84 Kauhale Street                              Aiea
                 49          09-0002729    3020, 3050 and 3060 East Lohman Avenue                    Las Cruces
   4             50            06-0799     18400 Convention Center Drive                             Tinley Park
                 51          09-0002714    401 Peachtree Village Street                              Washington
                 52          09-0002716    163 Birchview Drive                                       Piscataway
                 53          09-0002744    865 West El Camino Real                                   Sunnyvale
                 54          09-0002731    38 Keyes Avenue                                           San Francisco
                 55          09-0002720    804 Ward Place                                            Florham Park
                 56            07-0575     94-1221 Ka Uka Boulevard                                  Waipahu
   4             57            06-0995     4401 Lakeview Parkway                                     Rowlett
                 58            07-0514     1103 Embarcadero                                          Oakland
   4             59            07-0645     1050 Capri Isles Boulevard                                Venice
   14            60          09-0002697    1400 Business Center Drive                                San Leandro
                 61            07-0183     6620, 6640 and 6670 South Tenaya Way                      Las Vegas
                 62            07-0003     11107 Broad River Road                                    Irmo
                 63            07-0013     200 Crescent Avenue                                       Avalon
                 64          09-0002685    655 Martinsville Road                                     Basking Ridge
   4             65          09-0002721    3685 Mount Diablo Boulevard                               Lafayette
                 66          09-0002738    1505-1575 West University Drive                           Tempe
                 67            07-0413
               67.01           07-0413     600 NW 178th Street                                       Oklahoma City
               67.02           07-0413     7829 West Hefner Road                                     Oklahoma City
               67.03           07-0413     11700 South May Avenue                                    Oklahoma City
               67.04           07-0413     8900 South Sooner Road                                    Oklahoma City
               67.05           07-0413     3401 South Prospect Avenue                                Oklahoma City
                 68          09-0002673    1150 65th Street                                          Emeryville
                 69            07-0448     2300 East Little Creek Road                               Norfolk
   4             70          09-0002668    6326 South 107th East Avenue                              Tulsa
   7             71          09-0002692    3 Sunset Way                                              Henderson
                 72          09-0002672    444 Spear Street                                          San Francisco
                 73            06-0869     4241 Moorpark Avenue                                      San Jose
                 74          09-0002676    8700 Turnpike Drive                                       Westminster
                 75            07-0308     805 West Arrowood Road                                    Charlotte
                 76            07-0452     2190 East High Street                                     Pottstown
   4             77          09-0002740    6100 & 6150 West 110th Street                             Bloomington
                 78            07-0302     12570 Jefferson Avenue                                    Newport News
                 79          09-0002735    701 East Bay Drive                                        Largo
                 80          09-0002650    1523 West Main Street                                     El Centro
                 81          09-0002687    117 Rosebay Drive                                         Encinitas
  4, 7           82          09-0002743    3418, 3402, 3320 Highway 6 South                          Houston
                 83            07-0534     162 East Main Street                                      Mount Kisco
   4             84          09-0002695    1800 East Lambert Road                                    Brea
                 85            07-0597     3193 Peters Creek Parkway                                 Winston Salem
                 86          09-0002713    348 Somerset Street                                       Stirling
   4             87          09-0002590    2922 and 2942 Evergreen Parkway                           Evergreen
                 88            07-0409     555 Larkfield Road                                        East Northport
   14            89          09-0002620    16054 US Route 280                                        Chelsea
                 90            07-0304     1628 South Mildred Street                                 Tacoma
   7             91          09-0002654    943 East University Boulevard                             Tucson
                 92          09-0002666    48-113 Jackson Street                                     Indio
                 93          09-0002682    611 Railroad Avenue                                       Centreville
                 94          09-0002706    305 East Market Street                                    Leesburg
                 95          09-0002658    6000 Ingram Road                                          San Antonio
                 96            07-0109     3748 West 9th Street                                      Los Angeles
                 97            07-0182     3060-3098 Kenneth Street                                  Santa Clara
                 98          09-0002662    6940 & 6944 FM 1960 West                                  Houston
                 99            07-0521     6707 North Ridge Road                                     Madison
   4            100          09-0002593    34406 North 27th Avenue                                   Phoenix
                101            07-0175
               101.01          07-0175     401 West Main Street                                      Jamestown
               101.02          07-0175     1309 South Boston Road                                    Danville
               101.03          07-0175     7982 NC Highway 711                                       Pembroke
  7, 8          102          09-0002659    2035 - 2145 West Jonathan Moore Pike                      Columbus
                103          09-0002717    2000-8000 Hampton Court                                   Randolph
                104          09-0002665    125 Hanes Square Circle                                   Winston-Salem
                105          09-0002742    28600 US Highway 98                                       Daphne
                106          09-0002686    540 Woodlake Circle                                       Chesapeake
                107          09-0002728    126 Garrett Street                                        Charlottesville
                108          09-0002674    1023 Alamance Church Road                                 Greensboro
                109          09-0002694    1853 South Power Road and 6920 East Baseline Road         Mesa
   7            110          09-0002664    2002 Southgate Road                                       Colorado Springs
                111          09-0002640    6280 20th Street                                          Vero Beach
                112          09-0002726    12400 Portland Avenue                                     Burnsville
   14           113          09-0002683    1702-1718 South First Street                              Chickasha
                114          09-0002739    10245 East Via Linda                                      Scottsdale
   14           115          09-0002644    2315 East Southlake Boulevard                             Southlake
                116          09-0002597    1814 Peery Drive                                          Farmville
                117          09-0002719    111-228 Merian Way                                        Livingston
   4            118            07-0612     39670 Grand River                                         Novi
                119            07-0529     6300 Mae Anne Avenue                                      Reno
                120          09-0002727    1500 West James Street                                    Columbus
                121          09-0002701    150 Cobblestone Lane                                      Burnsville
                122            07-0245     791 South Main Street                                     Pleasant Grove


FOOTNOTE   CONTROL NUMBER    LOAN NUMBER       STATE                 COUNTY            ZIP CODE      PROPERTY TYPE
--------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    New York           New York                  10006      Office
   2             2           00-1001227    Arizona            Maricopa                  85251      Retail
4, 5, 6          3           00-1001225    New York           New York                  10022      Land
  2, 7           4           00-1001231
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11203      Industrial
                 4                         New York           Kings                     11232      Industrial
                 4                         New York           Kings                     11232      Industrial
   8             5             06-1111     California         Los Angeles               90069      Office
  2, 9           6             8WNAN7
                6.01          8WNAN7-1     California         Los Angeles               90638      Industrial
                6.02          8WNAN7-2     South Carolina     Lexington                 29072      Industrial
                6.03          8WNAN7-3     Florida            Hillsborough              33610      Industrial
                6.04          8WNAN7-4     Nevada             Clark                     89032      Industrial
                6.05          8WNAN7-5     North Carolina     Mecklenburg               28269      Industrial
                6.06          8WNAN7-6     California         Alameda                   94551      Industrial
                6.07          8WNAN7-7     Arizona            Maricopa                  85043      Industrial
                6.08          8WNAN7-8     Maryland           Anne Arundel              21144      Industrial
                6.09          8WNAN7-9     Oklahoma           Oklahoma                  73131      Industrial
                6.10          8WNAN7-10    Florida            Palm Beach                33487      Industrial
                6.11          8WNAN7-11    Virginia           Prince William            20109      Industrial
                6.12          8WNAN7-12    North Carolina     Wake                      27597      Industrial
                6.13          8WNAN7-13    Michigan           Oakland                   48393      Industrial
                6.14          8WNAN7-14    Colorado           Arapahoe                  80111      Industrial
                6.15          8WNAN7-15    Indiana            Hamilton                  46038      Industrial
                6.16          8WNAN7-16    Florida            Volusia                   32174      Industrial
                6.17          8WNAN7-17    Connecticut        New London                06389      Industrial
                6.18          8WNAN7-18    Minnesota          Hennepin                  55442      Industrial
                6.19          8WNAN7-19    Wisconsin          Waukesha                  53051      Industrial
                6.20          8WNAN7-20    Texas              Dallas                    75042      Industrial
                6.21          8WNAN7-21    Texas              Harris                    77032      Industrial
                6.22          8WNAN7-22    Virginia           Salem                     24153      Industrial
                6.23          8WNAN7-23    New York           Saratoga                  12065      Industrial
                6.24          8WNAN7-24    Ohio               Summit                    44087      Industrial
                6.25          8WNAN7-25    Arizona            Maricopa                  85044      Office
                6.26          8WNAN7-26    Illinois           Livingston                61364      Industrial
                6.27          8WNAN7-27    Alabama            Montgomery                36108      Industrial
                6.28          8WNAN7-28    Ohio               Butler                    45246      Industrial
                6.29          8WNAN7-29    Kentucky           McCracken                 42001      Industrial
                6.30          8WNAN7-30    Pennsylvania       Westmoreland              15601      Industrial
                6.31          8WNAN7-31    North Dakota       Grand Forks               58201      Industrial
                6.32          8WNAN7-32    Minnesota          Hennepin                  55442      Industrial
                6.33          8WNAN7-33    New York           Erie                      14224      Industrial
                6.34          8WNAN7-34    Nebraska           Douglas                   68110      Industrial
                6.35          8WNAN7-35    North Dakota       Burleigh                  58503      Industrial
                6.36          8WNAN7-36    Illinois           Cook                      60612      Industrial
                6.37          8WNAN7-37    West Virginia      Putnam                    25526      Industrial
                6.38          8WNAN7-38    Arizona            Pima                      85719      Industrial
 5, 10           7           00-1001229    New York           New York                  10017      Land
   11            8             07-0554     Wisconsin          Milwaukee                 53203      Hospitality
7, 8, 12         9           09-0002723    Virginia           Henrico                   23230      Office
                 10          09-0002749
               10.01        09-0002749-1   Florida            Orange                    32826      Office
               10.02        09-0002749-2   Florida            Orange                    32826      Office
               10.03        09-0002749-3   Florida            Orange                    32826      Office
   4             11            06-1336     Vermont            Rutland                   05701      Retail
                 12          09-0002715    New Jersey         Somerset                  08807      Multifamily
                 13            06-1191
               13.01           06-1191     Kentucky           Perry                     41701      Retail
               13.02           06-1191     Alabama            Cullman                   35055      Retail
               13.03           06-1191     Kentucky           Perry                     41702      Retail
               13.04           06-1191     Alabama            DeKalb                    35967      Retail
                 14            07-0607     Connecticut        Fairfield                 06902      Office
                 15          09-0002675    Florida            Orange                    32801      Office
                 16            07-0617     Tennessee          Shelby                    38103      Hospitality
                 17            07-0417     New York           New York                  10010      Retail
                 18          09-0002712    New Jersey         Monmouth                  07716      Multifamily
                 19            07-0655     Massachusetts      Middlesex                 02139      Office
                 20          09-0002696    Virginia           Chesterfield              23225      Multifamily
  7, 8           21          09-0002651    Colorado           Jefferson                 80433      Retail
                 22            07-0286     Florida            Saint Johns               32082      Multifamily
                 23            07-0430     California         Orange                    92612      Office
                 24          09-0002667    Texas              Tarrant                   76137      Multifamily
                 25          09-0002718    New Jersey         Morris                    07869      Multifamily
                 26          09-0002653    Virginia           Fairfax                   22180      Retail
                 27            07-0337     North Carolina     Durham                    27713      Office
                 28            07-0432     North Carolina     Durham                    27713      Office
                 29            07-0405     California         Marin                     94941      Retail
                 30          09-0002688    California         San Diego                 92024      Multifamily
                 31          09-0002691    Nevada             Clark                     89074      Office
                 32          09-0002671    Arizona            Maricopa                  85029      Office
                 33          09-0002679    California         Santa Barbara             93111      Office
   7             34          09-0002622    New Jersey         Burlington                08505      Retail
  7, 8           35          09-0002617    Colorado           Arapahoe                  80012      Retail
   5             36            06-1044
               36.01           06-1044     New Jersey         Bergen                    07652      Land
               36.02           06-1044     New Jersey         Middlesex                 08820      Land
               36.03           06-1044     New Jersey         Middlesex                 07095      Land
               36.04           06-1044     New Jersey         Bergen                    07601      Land
               36.05           06-1044     New Jersey         Bergen                    07010      Land
               36.06           06-1044     New Jersey         Monmouth                  07747      Land
               36.07           06-1044     New Jersey         Bergen                    07628      Land
               36.08           06-1044     New Jersey         Hudson                    07086      Land
               36.09           06-1044     New Jersey         Essex                     07107      Land
               36.10           06-1044     New Jersey         Somerset                  07924      Land
               36.11           06-1044     New Jersey         Mercer                    07095      Land
                 37          09-0002700    Ohio               Cuyahoga                  44130      Retail
                 38          09-0002669    New Jersey         Middlesex                 07080      Office
                 39            06-0840     California         Ventura                   91362      Office
                 40          09-0002722    Arizona            Maricopa                  85040      Industrial
   4             41            07-0382     Georgia            Cobb                      30106      Retail
   13            42          09-0002724    Tennessee          Sumner                    37072      Retail
   4             43            07-0572     California         Monterey                  93933      Hospitality
   7             44          09-0002573    Texas              Potter                    79124      Retail
   7             45          09-0002572    North Carolina     Wake                      27609      Retail
                 46          09-0002423    Georgia            DeKalb                    30360      Multifamily
                 47            07-0100     New York           Nassau                    11542      Other
                 48            07-0458     Hawaii             Honolulu                  96701      Retail
                 49          09-0002729    New Mexico         Dona Ana                  88011      Retail
   4             50            06-0799     Illinois           Cook                      60477      Retail
                 51          09-0002714    New Jersey         Morris                    07840      Multifamily
                 52          09-0002716    New Jersey         Middlesex                 08854      Multifamily
                 53          09-0002744    California         Santa Clara               94087      Hospitality
                 54          09-0002731    California         San Francisco             94118      Office
                 55          09-0002720    New Jersey         Morris                    07932      Multifamily
                 56            07-0575     Hawaii             Honolulu                  96797      Retail
   4             57            06-0995     Texas              Dallas                    75088      Retail
                 58            07-0514     California         Alameda                   94606      Hospitality
   4             59            07-0645     Florida            Sarasota                  34292      Multifamily
   14            60          09-0002697    California         Alameda                   94577      Industrial
                 61            07-0183     Nevada             Clark                     89113      Industrial
                 62            07-0003     South Carolina     Richland                  29063      Retail
                 63            07-0013     California         Los Angeles               90704      Hospitality
                 64          09-0002685    New Jersey         Somerset                  07920      Office
   4             65          09-0002721    California         Contra Costa              94549      Office
                 66          09-0002738    Arizona            Maricopa                  85281      Office
                 67            07-0413
               67.01           07-0413     Oklahoma           Oklahoma                  73003      Self-Storage
               67.02           07-0413     Oklahoma           Oklahoma                  73162      Self-Storage
               67.03           07-0413     Oklahoma           Oklahoma                  73170      Self-Storage
               67.04           07-0413     Oklahoma           Oklahoma                  73135      Self-Storage
               67.05           07-0413     Oklahoma           Oklahoma                  73129      Self-Storage
                 68          09-0002673    California         Alemada                   94608      Industrial
                 69            07-0448     Virginia           Norfolk City              23518      Retail
   4             70          09-0002668    Oklahoma           Tulsa                     74133      Multifamily
   7             71          09-0002692    Nevada             Clark                     89014      Office
                 72          09-0002672    California         San Francisco             94105      Office
                 73            06-0869     California         Santa Clara               95129      Hospitality
                 74          09-0002676    Colorado           Adams                     80031      Office
                 75            07-0308     North Carolina     Mecklenburg               28217      Hospitality
                 76            07-0452     Pennsylvania       Montgomery                19464      Retail
   4             77          09-0002740    Minnesota          Hennepin                  55438      Industrial
                 78            07-0302     Virginia           Warwick                   23602      Hospitality
                 79          09-0002735    Florida            Pinellas                  33770      Multifamily
                 80          09-0002650    California         Imperial                  92243      Retail
                 81          09-0002687    California         San Diego                 92024      Multifamily
  4, 7           82          09-0002743    Texas              Harris                    77082      Retail
                 83            07-0534     New York           Westchester               10549      Retail
   4             84          09-0002695    California         Orange                    92821      Office
                 85            07-0597     North Carolina     Forsyth                   27127      Retail
                 86          09-0002713    New Jersey         Morris                    07083      Multifamily
   4             87          09-0002590    Colorado           Jefferson                 80439      Office
                 88            07-0409     New York           Suffolk                   11731      Retail
   14            89          09-0002620    Alabama            Shelby                    35043      Retail
                 90            07-0304     Washington         Pierce                    98465      Office
   7             91          09-0002654    Arizona            Pima                      85719      Retail
                 92          09-0002666    California         Riverside                 92201      Office
                 93          09-0002682    Maryland           Queen Anne's              21617      Retail
                 94          09-0002706    Virginia           Loudoun                   20176      Retail
                 95          09-0002658    Texas              Bexar                     78228      Retail
                 96            07-0109     California         Los Angeles               90019      Multifamily
                 97            07-0182     California         Santa Clara               95054      Industrial
                 98          09-0002662    Texas              Harris                    77069      Retail
                 99            07-0521     Ohio               Lake                      44057      Retail
   4            100          09-0002593    Arizona            Maricopa                  85085      Office
                101            07-0175
               101.01          07-0175     North Carolina     Guilford                  27282      Retail
               101.02          07-0175     Virginia           Danville City             24540      Retail
               101.03          07-0175     North Carolina     Robeson                   28372      Retail
  7, 8          102          09-0002659    Indiana            Bartholomew               47201      Retail
                103          09-0002717    New Jersey         Morris                    07869      Multifamily
                104          09-0002665    North Carolina     Forsyth                   27103      Retail
                105          09-0002742    Alabama            Baldwin                   36526      Retail
                106          09-0002686    Virginia           Chesapeake City           23320      Industrial
                107          09-0002728    Virginia           Charlottesville City      22902      Retail
                108          09-0002674    North Carolina     Guilford                  27406      Retail
                109          09-0002694    Arizona            Maricopa                  85206      Retail
   7            110          09-0002664    Colorado           El Paso                   80906      Retail
                111          09-0002640    Florida            Indian River              32966      Retail
                112          09-0002726    Minnesota          Dakota                    55337      Office
   14           113          09-0002683    Oklahoma           Grady                     73018      Retail
                114          09-0002739    Arizona            Maricopa                  85258      Office
   14           115          09-0002644    Texas              Tarrant                   76092      Retail
                116          09-0002597    Virginia           Prince Edward             23901      Retail
                117          09-0002719    New Jersey         Essex                     07041      Multifamily
   4            118            07-0612     Michigan           Oakland                   48375      Self-Storage
                119            07-0529     Nevada             Washoe                    89523      Retail
                120          09-0002727    Wisconsin          Columbia                  53925      Retail
                121          09-0002701    Minnesota          Dakota                    55337      Industrial
                122            07-0245     Utah               Utah                      84062      Retail


FOOTNOTE   CONTROL NUMBER    LOAN NUMBER         PROPERTY TYPE DETAIL                  YEAR BUILT
-----------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    General Urban                                   1973
   2             2           00-1001227    Regional Mall                      1960's, 1972, 1987-1990, 1998
4, 5, 6          3           00-1001225    Ground Lease                                    1986
  2, 7           4           00-1001231
                 4                         Industrial / Warehouse w/ Office             1904-1906
                 4                         Industrial / Warehouse w/ Office             1910-1917
                 4                         Industrial / Warehouse w/ Office             1910-1917
                 4                         Industrial / Warehouse w/ Office             1910-1917
                 4                         Industrial / Warehouse w/ Office             1910-1917
                 4                         Industrial / Warehouse w/ Office             1910-1917
                 4                         Industrial / Warehouse w/ Office             1910-1917
                 4                         Industrial / Warehouse w/ Office             1910-1917
                 4                         Industrial / Warehouse w/ Office             1910-1917
                 4                         Industrial / Warehouse w/ Office             1910-1917
                 4                         Industrial / Warehouse w/ Office             1910-1930
                 4                         Industrial / Warehouse w/ Office             1910-1930
                 4                         Industrial / Warehouse w/ Office             1910-1930
                 4                         Industrial / Warehouse w/ Office             1910-1930
                 4                         Industrial / Warehouse w/ Office             1910-1930
                 4                         Industrial / Warehouse w/ Office             1910-1930
   8             5             06-1111     General Urban                                   1963
  2, 9           6             8WNAN7
                6.01          8WNAN7-1     Warehouse/Distribution                          1995
                6.02          8WNAN7-2     Warehouse/Distribution                          1988
                6.03          8WNAN7-3     Warehouse/Distribution                          1989
                6.04          8WNAN7-4     Warehouse/Distribution                          1997
                6.05          8WNAN7-5     Warehouse/Distribution                          1992
                6.06          8WNAN7-6     Warehouse/Distribution                          1992
                6.07          8WNAN7-7     Warehouse/Distribution                          1989
                6.08          8WNAN7-8     Warehouse/Distribution                          1989
                6.09          8WNAN7-9     Warehouse/Distribution                          1999
                6.10          8WNAN7-10    Warehouse/Distribution                          1993
                6.11          8WNAN7-11    Warehouse/Distribution                          1985
                6.12          8WNAN7-12    Warehouse/Distribution                          1996
                6.13          8WNAN7-13    Warehouse/Distribution                          1999
                6.14          8WNAN7-14    Warehouse/Distribution                          1987
                6.15          8WNAN7-15    Warehouse/Distribution                          1998
                6.16          8WNAN7-16    Warehouse/Distribution                       1986-1998
                6.17          8WNAN7-17    Warehouse/Distribution                       1950, 1995
                6.18          8WNAN7-18    Warehouse/Distribution                          1986
                6.19          8WNAN7-19    Warehouse/Distribution                          1982
                6.20          8WNAN7-20    Warehouse/Distribution                          1989
                6.21          8WNAN7-21    Warehouse/Distribution                          2001
                6.22          8WNAN7-22    Warehouse/Distribution                          1972
                6.23          8WNAN7-23    Warehouse/Distribution                          1986
                6.24          8WNAN7-24    Warehouse/Distribution                          1991
                6.25          8WNAN7-25    Suburban                                        1985
                6.26          8WNAN7-26    Warehouse/Distribution                          1978
                6.27          8WNAN7-27    Warehouse/Distribution                          1965
                6.28          8WNAN7-28    Warehouse/Distribution                          1988
                6.29          8WNAN7-29    Warehouse/Distribution                          1976
                6.30          8WNAN7-30    Warehouse/Distribution                          1956
                6.31          8WNAN7-31    Warehouse/Distribution                          1994
                6.32          8WNAN7-32    Warehouse/Distribution                          1990
                6.33          8WNAN7-33    Warehouse/Distribution                 1969, 1982, 1990, 1998
                6.34          8WNAN7-34    Warehouse/Distribution                          1990
                6.35          8WNAN7-35    Warehouse/Distribution                          1996
                6.36          8WNAN7-36    Warehouse/Distribution                          1960
                6.37          8WNAN7-37    Warehouse/Distribution                          1969
                6.38          8WNAN7-38    Warehouse/Distribution                          1960
 5, 10           7           00-1001229    Ground Lease                                    1923
   11            8             07-0554     Full Service                                    1980
7, 8, 12         9           09-0002723    General Suburban                                1968
                 10          09-0002749
               10.01        09-0002749-1   General Suburban                                1989
               10.02        09-0002749-2   General Suburban                                1999
               10.03        09-0002749-3   General Suburban                             1986, 1989
   4             11            06-1336     Regional Mall                                   1995
                 12          09-0002715    Garden                                       1987-1988
                 13            06-1191
               13.01           06-1191     Anchored                                        1985
               13.02           06-1191     Anchored                                        2005
               13.03           06-1191     Anchored                                        1988
               13.04           06-1191     Anchored                                        1972
                 14            07-0607     General Urban                                   1985
                 15          09-0002675    General Urban                                   1969
                 16            07-0617     Full Service                                    1928
                 17            07-0417     Unanchored                                      1906
                 18          09-0002712    Garden                                          1981
                 19            07-0655     General Urban                                   1970
                 20          09-0002696    Garden                                          1988
  7, 8           21          09-0002651    Anchored                                     2006-2007
                 22            07-0286     Garden                                          1988
                 23            07-0430     General Suburban                                1983
                 24          09-0002667    Garden                                          1999
                 25          09-0002718    Garden                                       1999-2000
                 26          09-0002653    Anchored                                        1952
                 27            07-0337     General Suburban                                2000
                 28            07-0432     General Suburban                                1999
                 29            07-0405     Anchored                                        1976
                 30          09-0002688    Conventional                                    1986
                 31          09-0002691    General Suburban                                2001
                 32          09-0002671    General Suburban                                2003
                 33          09-0002679    General Suburban                                1997
   7             34          09-0002622    Anchored                                        2007
  7, 8           35          09-0002617    Shadow Anchored                        1978, 1980, 1984, 1987
   5             36            06-1044
               36.01           06-1044     Ground Lease                                    2007
               36.02           06-1044     Ground Lease                                    2007
               36.03           06-1044     Ground Lease                                    2007
               36.04           06-1044     Ground Lease                                    2007
               36.05           06-1044     Ground Lease                                    2006
               36.06           06-1044     Ground Lease                                    2007
               36.07           06-1044     Ground Lease                                    2007
               36.08           06-1044     Ground Lease                                    2006
               36.09           06-1044     Ground Lease                                    2007
               36.10           06-1044     Ground Lease                                    2007
               36.11           06-1044     Ground Lease                                    2006
                 37          09-0002700    Anchored                                  1995, 2000, 2003
                 38          09-0002669    General Suburban                                1980
                 39            06-0840     Medical                                         1972
                 40          09-0002722    Industrial                                      1979
   4             41            07-0382     Anchored                                        2001
   13            42          09-0002724    Anchored                                    2006 - 2007
   4             43            07-0572     Full Service                                    2000
   7             44          09-0002573    Shadow Anchored                                 2006
   7             45          09-0002572    Anchored                                        2006
                 46          09-0002423    Garden                                          1981
                 47            07-0100     Marina                                          1948
                 48            07-0458     Unanchored                                      1992
                 49          09-0002729    Anchored                                        2000
   4             50            06-0799     Single Tenant                                   2006
                 51          09-0002714    Garden                                      1988 - 1989
                 52          09-0002716    Garden                                          1982
                 53          09-0002744    Limited Service                                 2000
                 54          09-0002731    General Urban                                   1940
                 55          09-0002720    Garden                                       1993-1995
                 56            07-0575     Unanchored                                      2007
   4             57            06-0995     Anchored                                        2006
                 58            07-0514     Limited Service                                 2002
   4             59            07-0645     Garden                                          1983
   14            60          09-0002697    Warehouse                                       2004
                 61            07-0183     Office/Warehouse                                2006
                 62            07-0003     Anchored                                        2006
                 63            07-0013     Limited Service                                 1989
                 64          09-0002685    General Suburban                                2002
   4             65          09-0002721    General Suburban                                1979
                 66          09-0002738    General Suburban                                1984
                 67            07-0413
               67.01           07-0413     General, units only                             2001
               67.02           07-0413     General, units only                             2003
               67.03           07-0413     General, units only                             2000
               67.04           07-0413     General, units only                             1997
               67.05           07-0413     General, units only                             1972
                 68          09-0002673    Industrial / Warehouse w/ Office             1987, 2001
                 69            07-0448     Anchored                                        1956
   4             70          09-0002668    Garden                                          1984
   7             71          09-0002692    General Suburban                                1985
                 72          09-0002672    General Urban                                   1939
                 73            06-0869     Full Service                                    2001
                 74          09-0002676    General Suburban                                1986
                 75            07-0308     Limited Service                                 2006
                 76            07-0452     Anchored                                        1997
   4             77          09-0002740    Industrial / Warehouse w/ Office            1995 - 1996
                 78            07-0302     Limited Service                                 2006
                 79          09-0002735    Garden                                          1986
                 80          09-0002650    Shadow Anchored                                 1964
                 81          09-0002687    Garden                                          1978
  4, 7           82          09-0002743    Shadow Anchored                                 2004
                 83            07-0534     Single Tenant                                   1958
   4             84          09-0002695    General Suburban                                1986
                 85            07-0597     Anchored                                        1986
                 86          09-0002713    Garden                                          1988
   4             87          09-0002590    General Suburban                                1980
                 88            07-0409     Single Tenant                                   2006
   14            89          09-0002620    Anchored                                        2007
                 90            07-0304     General Suburban                                1996
   7             91          09-0002654    Shadow Anchored                                 2006
                 92          09-0002666    General Suburban                                2006
                 93          09-0002682    Anchored                                    2003 - 2004
                 94          09-0002706    Unanchored                                      1987
                 95          09-0002658    Anchored                                    1980 - 1986
                 96            07-0109     Mid-Rise                                        1929
                 97            07-0182     Industrial                                      1973
                 98          09-0002662    Shadow Anchored                                 2005
                 99            07-0521     Single Tenant                                   2007
   4            100          09-0002593    General Suburban                             2006-2007
                101            07-0175
               101.01          07-0175     Single Tenant                                   2007
               101.02          07-0175     Single Tenant                                   2007
               101.03          07-0175     Single Tenant                                   2007
  7, 8          102          09-0002659    Shadow Anchored                                 2006
                103          09-0002717    Garden                                          2000
                104          09-0002665    Unanchored                                      2002
                105          09-0002742    Unanchored                                   1997, 1999
                106          09-0002686    Warehouse                                       1987
                107          09-0002728    Other                                           1919
                108          09-0002674    Anchored                                        1988
                109          09-0002694    Shadow Anchored                                 1996
   7            110          09-0002664    Shadow Anchored                                 2007
                111          09-0002640    Shadow Anchored                                 2007
                112          09-0002726    General Suburban                                1987
   14           113          09-0002683    Shadow Anchored                                 2006
                114          09-0002739    General Suburban                                1986
   14           115          09-0002644    Shadow Anchored                                 1997
                116          09-0002597    Shadow Anchored                                 1996
                117          09-0002719    Garden                                          1999
   4            118            07-0612     General, units only                             1996
                119            07-0529     Unanchored                                      2006
                120          09-0002727    Single Tenant Retail                            2006
                121          09-0002701    Industrial / Warehouse w/ Office                1986
                122            07-0245     Unanchored                                      2004


FOOTNOTE   CONTROL NUMBER    LOAN NUMBER            YEAR RENOVATED              NUMBER OF UNITS     UNIT DESCRIPTION   LOAN PURPOSE
------------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230                2003-2007                        2,161,132   sf                  Refinance
   2             2           00-1001227                2003-2006                        1,320,858   sf                  Refinance
4, 5, 6          3           00-1001225                   NAP                             602,173   sf                 Acquisition
  2, 7           4           00-1001231                                                 5,985,990   sf                  Refinance
                 4                                        NAV                             316,477   sf
                 4                                        NAV                             335,694   sf
                 4                                        NAV                             335,504   sf
                 4                                        NAV                             398,121   sf
                 4                                        NAV                             288,273   sf
                 4                                        NAV                             439,591   sf
                 4                                        NAV                             335,767   sf
                 4                                        NAV                             463,644   sf
                 4                                        NAV                             259,629   sf
                 4                                        NAV                             354,494   sf
                 4                                        NAV                             686,056   sf
                 4                                        NAV                             663,884   sf
                 4                                        NAV                             221,900   sf
                 4                                        NAV                             178,575   sf
                 4                                        NAV                             310,001   sf
                 4                                        NAV                             398,380   sf
   8             5             06-1111                    2000                            139,345   sf                  Refinance
  2, 9           6             8WNAN7                                                   9,042,097   sf                 Acquisition
                6.01          8WNAN7-1                 2000, 2005                         436,739   sf
                6.02          8WNAN7-2                 1992, 2004                         504,627   sf
                6.03          8WNAN7-3                    2006                            336,634   sf
                6.04          8WNAN7-4                    NAP                             307,790   sf
                6.05          8WNAN7-5                    1997                            427,894   sf
                6.06          8WNAN7-6                    2002                            330,250   sf
                6.07          8WNAN7-7                    1998                            313,900   sf
                6.08          8WNAN7-8                    1998                            346,271   sf
                6.09          8WNAN7-9                    2007                            321,769   sf
                6.10          8WNAN7-10                   NAP                             172,200   sf
                6.11          8WNAN7-11             1995, 1998, 2007                      287,080   sf
                6.12          8WNAN7-12                   2007                            394,065   sf
                6.13          8WNAN7-13                   NAP                             286,800   sf
                6.14          8WNAN7-14                   1998                            381,032   sf
                6.15          8WNAN7-15                   NAP                             229,062   sf
                6.16          8WNAN7-16                   NAP                             202,143   sf
                6.17          8WNAN7-17                   1999                            240,609   sf
                6.18          8WNAN7-18                   NAP                             219,530   sf
                6.19          8WNAN7-19                   1988                            172,826   sf
                6.20          8WNAN7-20                   2007                            357,370   sf
                6.21          8WNAN7-21                   NAP                             167,939   sf
                6.22          8WNAN7-22                   2002                            356,178   sf
                6.23          8WNAN7-23                   1996                            150,000   sf
                6.24          8WNAN7-24                   2005                            167,575   sf
                6.25          8WNAN7-25                   NAP                              62,388   sf
                6.26          8WNAN7-26                   1995                            155,100   sf
                6.27          8WNAN7-27                   1999                            304,112   sf
                6.28          8WNAN7-28                   NAP                             203,958   sf
                6.29          8WNAN7-29                   1998                            155,994   sf
                6.30          8WNAN7-30                   2006                            323,900   sf
                6.31          8WNAN7-31                   2004                            119,220   sf
                6.32          8WNAN7-32                   2007                             79,855   sf
                6.33          8WNAN7-33                   2007                            150,104   sf
                6.34          8WNAN7-34                   2003                            107,000   sf
                6.35          8WNAN7-35                2005, 2006                          65,800   sf
                6.36          8WNAN7-36                   NAP                              47,700   sf
                6.37          8WNAN7-37    1977, 1980, 1981, 1988, 1997-2001              137,337   sf
                6.38          8WNAN7-38                   2001                             19,346   sf
 5, 10           7           00-1001229                   NAV                             182,738   sf                 Acquisition
   11            8             07-0554                    2007                                483   Rooms              Acquisition
7, 8, 12         9           09-0002723                2002, 2007                         187,190   sf                  Refinance
                 10          09-0002749                                                   269,832   sf                 Acquisition
               10.01        09-0002749-1                  2006                            129,424   sf
               10.02        09-0002749-2                  NAP                              81,652   sf
               10.03        09-0002749-3                  NAP                              58,756   sf
   4             11            06-1336                    2005                            383,987   sf                 Acquisition
                 12          09-0002715                   NAP                                 394   Units               Refinance
                 13            06-1191                                                    685,661   sf                  Refinance
               13.01           06-1191                    2007                            217,451   sf
               13.02           06-1191                    NAP                             103,059   sf
               13.03           06-1191                    NAP                             211,251   sf
               13.04           06-1191                    1986                            153,900   sf
                 14            07-0607                    1994                            105,583   sf                 Acquisition
                 15          09-0002675                   2000                            166,497   sf                 Acquisition
                 16            07-0617                    2005                                280   Rooms              Acquisition
                 17            07-0417                    2006                             26,682   sf                 Acquisition
                 18          09-0002712                   1999                                304   Units               Refinance
                 19            07-0655                    2002                             93,182   sf                 Acquisition
                 20          09-0002696                   NAP                                 284   Units               Refinance
  7, 8           21          09-0002651                   NAP                             104,267   sf                  Refinance
                 22            07-0286                    2006                                240   Units               Refinance
                 23            07-0430                    NAP                              86,087   sf                 Acquisition
                 24          09-0002667                   NAP                                 300   Units               Refinance
                 25          09-0002718                   NAP                                 192   Units               Refinance
                 26          09-0002653                   1995                             72,820   sf                  Refinance
                 27            07-0337                    NAP                              72,082   sf                 Acquisition
                 28            07-0432                    NAP                              63,144   sf                 Acquisition
                 29            07-0405                    2007                             23,200   sf                 Acquisition
                 30          09-0002688                   2006                                120   Units               Refinance
                 31          09-0002691                   NAP                             111,630   sf                  Refinance
                 32          09-0002671                   NAP                              94,238   sf                 Acquisition
                 33          09-0002679                   NAP                              81,947   sf                  Refinance
   7             34          09-0002622                   NAP                              84,369   sf                 Acquisition
  7, 8           35          09-0002617                   2005                            109,037   sf                 Acquisition
   5             36            06-1044                                                    160,930   sf                  Refinance
               36.01           06-1044                    NAP                              26,572   sf
               36.02           06-1044                    NAP                              19,344   sf
               36.03           06-1044                    NAP                              19,294   sf
               36.04           06-1044                    NAP                              12,937   sf
               36.05           06-1044                    NAP                              11,600   sf
               36.06           06-1044                    NAP                              25,393   sf
               36.07           06-1044                    NAP                              12,394   sf
               36.08           06-1044                    NAP                              11,812   sf
               36.09           06-1044                    NAP                              12,486   sf
               36.10           06-1044                    NAP                               7,248   sf
               36.11           06-1044                    NAP                               1,850   sf
                 37          09-0002700                   2003                            113,420   sf                  Refinance
                 38          09-0002669                   NAP                             157,530   sf                 Acquisition
                 39            06-0840                    2007                             41,480   sf                  Refinance
                 40          09-0002722                   NAP                             213,042   sf                  Refinance
   4             41            07-0382                    2004                             85,610   sf                 Acquisition
   13            42          09-0002724                   NAP                              70,750   sf                  Refinance
   4             43            07-0572                    2007                                 60   Units              Acquisition
   7             44          09-0002573                   NAP                              64,914   sf                  Refinance
   7             45          09-0002572                   NAP                              40,976   sf                  Refinance
                 46          09-0002423                   2007                                309   Units               Refinance
                 47            07-0100                    2003                                330   Units              Acquisition
                 48            07-0458                    NAP                              46,071   sf                  Refinance
                 49          09-0002729                   NAP                             117,270   sf                  Refinance
   4             50            06-0799                    NAP                              45,000   sf                  Refinance
                 51          09-0002714                   NAP                                 160   Units               Refinance
                 52          09-0002716                   NAP                                 170   Units               Refinance
                 53          09-0002744                   NAP                                 104   Units               Refinance
                 54          09-0002731                   2006                             56,014   sf                  Refinance
                 55          09-0002720                   NAP                                 155   Units               Refinance
                 56            07-0575                    NAP                              27,445   sf                  Refinance
   4             57            06-0995                    NAP                              56,500   sf                  Refinance
                 58            07-0514                    NAP                                 132   Rooms               Refinance
   4             59            07-0645                    2003                                180   Units              Acquisition
   14            60          09-0002697                   2007                             66,424   sf                  Refinance
                 61            07-0183                    NAP                              54,575   sf                  Refinance
                 62            07-0003                    NAP                              61,279   sf                  Refinance
                 63            07-0013                    2007                                 52   Rooms               Refinance
                 64          09-0002685                   NAP                              47,575   sf                  Refinance
   4             65          09-0002721                   NAP                              40,557   sf                 Acquisition
                 66          09-0002738                   NAP                              87,137   sf                  Refinance
                 67            07-0413                                                      2,057   Units              Acquisition
               67.01           07-0413                    2004                                484   Units
               67.02           07-0413                    2005                                359   Units
               67.03           07-0413                    NAP                                 366   Units
               67.04           07-0413                    1999                                399   Units
               67.05           07-0413                    NAP                                 449   Units
                 68          09-0002673                   NAP                              73,612   sf                  Refinance
                 69            07-0448                    2004                            109,175   sf                  Refinance
   4             70          09-0002668                   NAP                                 240   Units              Acquisition
   7             71          09-0002692                   NAP                              73,615   sf                  Refinance
                 72          09-0002672                1988, 2001                          49,851   sf                  Refinance
                 73            06-0869                    NAP                                  79   Rooms               Refinance
                 74          09-0002676                   2005                             76,061   sf                 Acquisition
                 75            07-0308                    NAP                                  98   Rooms               Refinance
                 76            07-0452                    1998                             51,725   sf                 Acquisition
   4             77          09-0002740                   NAP                             160,177   sf                 Acquisition
                 78            07-0302                    NAP                                 104   Rooms               Refinance
                 79          09-0002735               2004 - 2007                             140   Units              Acquisition
                 80          09-0002650                2004, 2006                          42,214   sf                 Acquisition
                 81          09-0002687                   NAP                                  48   Units               Refinance
  4, 7           82          09-0002743                   NAP                              25,415   sf                 Acquisition
                 83            07-0534                    1996                             22,586   sf                  Refinance
   4             84          09-0002695                   1996                             32,830   sf                  Refinance
                 85            07-0597                    NAP                             112,422   sf                  Refinance
                 86          09-0002713                   NAP                                  60   Units               Refinance
   4             87          09-0002590                   NAP                              43,404   sf                  Refinance
                 88            07-0409                    NAP                              14,820   sf                 Acquisition
   14            89          09-0002620                   NAP                              37,850   sf                  Refinance
                 90            07-0304                    NAP                              34,905   sf                  Refinance
   7             91          09-0002654                   NAP                              20,390   sf                  Refinance
                 92          09-0002666                   NAP                              31,171   sf                  Refinance
                 93          09-0002682                   NAP                              62,115   sf                 Acquisition
                 94          09-0002706                   NAP                              29,352   sf                  Refinance
                 95          09-0002658                   2003                             80,307   sf                  Refinance
                 96            07-0109                    2006                                 40   Units              Acquisition
                 97            07-0182                    NAP                              31,906   sf                 Acquisition
                 98          09-0002662                   NAP                              11,800   sf                 Acquisition
                 99            07-0521                    NAP                              14,490   sf                 Acquisition
   4            100          09-0002593                   NAP                              11,940   sf                  Refinance
                101            07-0175                                                     21,000   sf                  Refinance
               101.01          07-0175                    NAP                               7,000   sf
               101.02          07-0175                    NAP                               7,000   sf
               101.03          07-0175                    NAP                               7,000   sf
  7, 8          102          09-0002659                   NAP                              18,485   sf                  Refinance
                103          09-0002717                   NAP                                  38   Units               Refinance
                104          09-0002665                   NAP                              18,326   sf                  Refinance
                105          09-0002742                   NAP                              41,953   sf                  Refinance
                106          09-0002686                   NAP                              61,995   sf                 Acquisition
                107          09-0002728                   2005                             20,068   sf                  Refinance
                108          09-0002674                   NAP                              45,477   sf                  Refinance
                109          09-0002694                   NAP                              13,197   sf                 Acquisition
   7            110          09-0002664                   NAP                              11,384   sf                  Refinance
                111          09-0002640                   NAP                               9,000   sf                 Acquisition
                112          09-0002726                   NAP                              40,009   sf                 Acquisition
   14           113          09-0002683                   NAP                              19,082   sf                  Refinance
                114          09-0002739                   NAP                              21,348   sf                  Refinance
   14           115          09-0002644                   NAP                              14,172   sf                 Acquisition
                116          09-0002597                   NAP                              29,300   sf                  Refinance
                117          09-0002719                   NAP                                  32   Units               Refinance
   4            118            07-0612                    2007                                598   Units               Refinance
                119            07-0529                    NAP                              10,050   sf                  Refinance
                120          09-0002727                   NAP                              14,820   sf                  Refinance
                121          09-0002701                   NAP                              37,027   sf                  Refinance
                122            07-0245                    NAP                              14,480   sf                 Acquisition


                                                                                  CUT-OFF DATE       ALLOCATED CUT-OFF
                                                                                  BALANCE AS OF        DATE BALANCE
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER   LOAN PER UNIT   ORIGINAL BALANCE       OCTOBER 2007       (MULTI-PROPERTY)
----------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230         $393.31        $350,000,000      $350,000,000.00      $350,000,000.00
   2             2           00-1001227         $416.40        $325,000,000      $325,000,000.00      $325,000,000.00
4, 5, 6          3           00-1001225         $444.47        $267,650,000      $267,650,000.00      $267,650,000.00
  2, 7           4           00-1001231          $50.12        $250,000,000      $250,000,000.00      $250,000,000.00
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111          $574.11         $80,000,000       $80,000,000.00       $80,000,000.00
  2, 9           6             8WNAN7            $52.24         $67,709,413       $67,709,413.00
                6.01          8WNAN7-1                                                                  $6,503,750.05
                6.02          8WNAN7-2                                                                  $3,977,500.03
                6.03          8WNAN7-3                                                                  $3,397,000.02
                6.04          8WNAN7-4                                                                  $3,332,500.03
                6.05          8WNAN7-5                                                                  $3,249,725.02
                6.06          8WNAN7-6                                                                  $3,085,250.03
                6.07          8WNAN7-7                                                                  $2,990,650.02
                6.08          8WNAN7-8                                                                  $2,838,000.02
                6.09          8WNAN7-9                                                                  $2,805,750.02
                6.10          8WNAN7-10                                                                 $2,687,500.02
                6.11          8WNAN7-11                                                                 $2,569,250.02
                6.12          8WNAN7-12                                                                 $2,402,625.02
                6.13          8WNAN7-13                                                                 $1,935,000.02
                6.14          8WNAN7-14                                                                 $1,838,250.01
                6.15          8WNAN7-15                                                                 $1,773,750.01
                6.16          8WNAN7-16                                                                 $1,666,250.01
                6.17          8WNAN7-17                                                                 $1,612,500.01
                6.18          8WNAN7-18                                                                 $1,612,500.01
                6.19          8WNAN7-19                                                                 $1,526,500.01
                6.20          8WNAN7-20                                                                 $1,451,250.01
                6.21          8WNAN7-21                                                                 $1,419,000.01
                6.22          8WNAN7-22                                                                 $1,268,500.01
                6.23          8WNAN7-23                                                                 $1,268,500.01
                6.24          8WNAN7-24                                                                 $1,187,875.01
                6.25          8WNAN7-25                                                                 $1,092,200.01
                6.26          8WNAN7-26                                                                 $1,042,750.01
                6.27          8WNAN7-27                                                                   $987,925.00
                6.28          8WNAN7-28                                                                   $852,475.01
                6.29          8WNAN7-29                                                                   $798,187.51
                6.30          8WNAN7-30                                                                   $780,450.00
                6.31          8WNAN7-31                                                                   $760,562.50
                6.32          8WNAN7-32                                                                   $599,312.51
                6.33          8WNAN7-33                                                                   $569,750.00
                6.34          8WNAN7-34                                                                   $462,250.00
                6.35          8WNAN7-35                                                                   $413,875.00
                6.36          8WNAN7-36                                                                   $387,000.01
                6.37          8WNAN7-37                                                                   $387,000.01
                6.38          8WNAN7-38                                                                   $176,300.00
 5, 10           7           00-1001229         $323.41         $59,098,946       $59,098,946.00       $59,098,946.00
   11            8             07-0554       $91,428.57         $44,160,000       $44,160,000.00       $44,160,000.00
7, 8, 12         9           09-0002723         $203.54         $38,100,000       $38,100,000.00       $38,100,000.00
                 10          09-0002749         $138.60         $37,400,000       $37,400,000.00
               10.01        09-0002749-1                                                               $20,014,518.60
               10.02        09-0002749-2                                                                $9,788,071.58
               10.03        09-0002749-3                                                                $7,597,409.82
   4             11            06-1336           $95.84         $36,800,000       $36,800,000.00       $36,800,000.00
                 12          09-0002715      $86,294.42         $34,000,000       $34,000,000.00       $34,000,000.00
                 13            06-1191           $43.75         $30,000,000       $30,000,000.00
               13.01           06-1191                                                                  $9,625,000.00
               13.02           06-1191                                                                  $8,488,000.00
               13.03           06-1191                                                                  $7,617,000.00
               13.04           06-1191                                                                  $4,270,000.00
                 14            07-0607          $284.14         $30,000,000       $30,000,000.00       $30,000,000.00
                 15          09-0002675         $166.07         $27,650,000       $27,650,000.00       $27,650,000.00
                 16            07-0617       $97,857.14         $27,400,000       $27,400,000.00       $27,400,000.00
                 17            07-0417        $1,023.16         $27,300,000       $27,300,000.00       $27,300,000.00
                 18          09-0002712      $88,815.79         $27,000,000       $27,000,000.00       $27,000,000.00
                 19            07-0655          $279.02         $26,000,000       $26,000,000.00       $26,000,000.00
                 20          09-0002696      $79,225.35         $22,500,000       $22,500,000.00       $22,500,000.00
  7, 8           21          09-0002651         $214.35         $22,350,000       $22,350,000.00       $22,350,000.00
                 22            07-0286       $83,333.33         $20,000,000       $20,000,000.00       $20,000,000.00
                 23            07-0430          $232.32         $20,000,000       $20,000,000.00       $20,000,000.00
                 24          09-0002667      $65,333.33         $19,600,000       $19,600,000.00       $19,600,000.00
                 25          09-0002718      $92,708.33         $17,800,000       $17,800,000.00       $17,800,000.00
                 26          09-0002653         $240.32         $17,500,000       $17,500,000.00       $17,500,000.00
                 27            07-0337          $163.01         $11,750,000       $11,750,000.00       $11,750,000.00
                 28            07-0432           $87.66          $5,535,000        $5,535,000.00        $5,535,000.00
                 29            07-0405          $732.76         $17,000,000       $17,000,000.00       $17,000,000.00
                 30          09-0002688     $139,583.33         $16,750,000       $16,750,000.00       $16,750,000.00
                 31          09-0002691         $147.81         $16,500,000       $16,500,000.00       $16,500,000.00
                 32          09-0002671         $175.09         $16,500,000       $16,500,000.00       $16,500,000.00
                 33          09-0002679         $195.25         $16,000,000       $16,000,000.00       $16,000,000.00
   7             34          09-0002622         $189.64         $16,000,000       $16,000,000.00       $16,000,000.00
  7, 8           35          09-0002617         $141.24         $15,400,000       $15,400,000.00       $15,400,000.00
   5             36            06-1044           $93.42         $15,034,147       $15,034,147.22
               36.01           06-1044                                                                  $2,126,900.38
               36.02           06-1044                                                                  $1,823,057.46
               36.03           06-1044                                                                  $1,823,057.45
               36.04           06-1044                                                                  $1,640,751.72
               36.05           06-1044                                                                  $1,579,983.14
               36.06           06-1044                                                                  $1,476,676.55
               36.07           06-1044                                                                  $1,215,371.64
               36.08           06-1044                                                                  $1,093,834.48
               36.09           06-1044                                                                  $1,033,065.90
               36.10           06-1044                                                                    $704,915.55
               36.11           06-1044                                                                    $516,532.95
                 37          09-0002700         $132.25         $15,000,000       $15,000,000.00       $15,000,000.00
                 38          09-0002669          $93.95         $14,800,000       $14,800,000.00       $14,800,000.00
                 39            06-0840          $349.57         $14,500,000       $14,500,000.00       $14,500,000.00
                 40          09-0002722          $67.22         $14,320,000       $14,320,000.00       $14,320,000.00
   4             41            07-0382          $166.45         $14,250,000       $14,250,000.00       $14,250,000.00
   13            42          09-0002724         $200.00         $14,150,000       $14,150,000.00       $14,150,000.00
   4             43            07-0572      $233,333.33         $14,000,000       $14,000,000.00       $14,000,000.00
   7             44          09-0002573         $207.97         $13,500,000       $13,500,000.00       $13,500,000.00
   7             45          09-0002572         $297.74         $12,200,000       $12,200,000.00       $12,200,000.00
                 46          09-0002423      $39,482.20         $12,200,000       $12,200,000.00       $12,200,000.00
                 47            07-0100       $36,363.64         $12,000,000       $12,000,000.00       $12,000,000.00
                 48            07-0458          $260.47         $12,000,000       $12,000,000.00       $12,000,000.00
                 49          09-0002729         $102.14         $12,000,000       $11,978,448.47       $11,978,448.47
   4             50            06-0799          $263.33         $11,850,000       $11,850,000.00       $11,850,000.00
                 51          09-0002714      $69,375.00         $11,100,000       $11,100,000.00       $11,100,000.00
                 52          09-0002716      $64,117.65         $10,900,000       $10,900,000.00       $10,900,000.00
                 53          09-0002744     $102,403.85         $10,650,000       $10,650,000.00       $10,650,000.00
                 54          09-0002731         $187.45         $10,500,000       $10,500,000.00       $10,500,000.00
                 55          09-0002720      $66,451.61         $10,300,000       $10,300,000.00       $10,300,000.00
                 56            07-0575          $373.47         $10,250,000       $10,250,000.00       $10,250,000.00
   4             57            06-0995          $178.76         $10,100,000       $10,100,000.00       $10,100,000.00
                 58            07-0514       $75,757.58         $10,000,000       $10,000,000.00       $10,000,000.00
   4             59            07-0645       $55,555.56         $10,000,000       $10,000,000.00       $10,000,000.00
   14            60          09-0002697         $150.13         $10,000,000        $9,972,410.76        $9,972,410.76
                 61            07-0183          $175.90          $9,600,000        $9,600,000.00        $9,600,000.00
                 62            07-0003          $151.76          $9,300,000        $9,300,000.00        $9,300,000.00
                 63            07-0013      $173,076.92          $9,000,000        $9,000,000.00        $9,000,000.00
                 64          09-0002685         $189.17          $9,000,000        $9,000,000.00        $9,000,000.00
   4             65          09-0002721         $213.28          $8,650,000        $8,650,000.00        $8,650,000.00
                 66          09-0002738          $98.98          $8,625,000        $8,625,000.00        $8,625,000.00
                 67            07-0413        $4,180.85          $8,600,000        $8,600,000.00
               67.01           07-0413                                                                  $2,263,653.01
               67.02           07-0413                                                                  $2,179,964.08
               67.03           07-0413                                                                  $1,622,851.17
               67.04           07-0413                                                                  $1,326,398.04
               67.05           07-0413                                                                  $1,207,133.70
                 68          09-0002673         $114.11          $8,400,000        $8,400,000.00        $8,400,000.00
                 69            07-0448           $76.13          $8,325,000        $8,312,029.06        $8,312,029.06
   4             70          09-0002668      $33,750.00          $8,100,000        $8,100,000.00        $8,100,000.00
   7             71          09-0002692         $109.35          $8,050,000        $8,050,000.00        $8,050,000.00
                 72          09-0002672         $161.48          $8,050,000        $8,050,000.00        $8,050,000.00
                 73            06-0869       $98,734.18          $7,800,000        $7,800,000.00        $7,800,000.00
                 74          09-0002676          $99.92          $7,600,000        $7,600,000.00        $7,600,000.00
                 75            07-0308       $76,133.61          $7,500,000        $7,461,094.12        $7,461,094.12
                 76            07-0452          $140.16          $7,250,000        $7,250,000.00        $7,250,000.00
   4             77          09-0002740          $44.33          $7,100,000        $7,100,000.00        $7,100,000.00
                 78            07-0302       $66,959.39          $7,000,000        $6,963,776.94        $6,963,776.94
                 79          09-0002735      $49,100.00          $6,874,000        $6,874,000.00        $6,874,000.00
                 80          09-0002650         $154.69          $6,530,000        $6,530,000.00        $6,530,000.00
                 81          09-0002687     $135,416.67          $6,500,000        $6,500,000.00        $6,500,000.00
  4, 7           82          09-0002743         $251.82          $6,400,000        $6,400,000.00        $6,400,000.00
                 83            07-0534          $278.93          $6,300,000        $6,300,000.00        $6,300,000.00
   4             84          09-0002695         $188.85          $6,200,000        $6,200,000.00        $6,200,000.00
                 85            07-0597           $53.37          $6,000,000        $6,000,000.00        $6,000,000.00
                 86          09-0002713     $100,000.00          $6,000,000        $6,000,000.00        $6,000,000.00
   4             87          09-0002590         $129.02          $5,600,000        $5,600,000.00        $5,600,000.00
                 88            07-0409          $349.96          $5,200,000        $5,186,365.42        $5,186,365.42
   14            89          09-0002620         $134.74          $5,100,000        $5,100,000.00        $5,100,000.00
                 90            07-0304          $143.25          $5,000,000        $5,000,000.00        $5,000,000.00
   7             91          09-0002654         $220.70          $4,500,000        $4,500,000.00        $4,500,000.00
                 92          09-0002666         $143.94          $4,500,000        $4,486,660.50        $4,486,660.50
                 93          09-0002682          $68.08          $4,250,000        $4,229,025.98        $4,229,025.98
                 94          09-0002706         $143.09          $4,200,000        $4,200,000.00        $4,200,000.00
                 95          09-0002658          $51.80          $4,160,000        $4,160,000.00        $4,160,000.00
                 96            07-0109       $97,500.00          $3,900,000        $3,900,000.00        $3,900,000.00
                 97            07-0182          $122.23          $3,900,000        $3,900,000.00        $3,900,000.00
                 98          09-0002662         $330.51          $3,900,000        $3,900,000.00        $3,900,000.00
                 99            07-0521          $265.01          $3,840,000        $3,840,000.00        $3,840,000.00
   4            100          09-0002593         $318.26          $3,800,000        $3,800,000.00        $3,800,000.00
                101            07-0175          $177.86          $3,750,000        $3,734,975.86
               101.01          07-0175                                                                  $1,413,027.68
               101.02          07-0175                                                                  $1,252,629.94
               101.03          07-0175                                                                  $1,069,318.24
  7, 8          102          09-0002659         $201.51          $3,725,000        $3,725,000.00        $3,725,000.00
                103          09-0002717      $97,368.42          $3,700,000        $3,700,000.00        $3,700,000.00
                104          09-0002665         $196.44          $3,600,000        $3,600,000.00        $3,600,000.00
                105          09-0002742          $84.27          $3,540,000        $3,535,243.07        $3,535,243.07
                106          09-0002686          $56.13          $3,480,000        $3,480,000.00        $3,480,000.00
                107          09-0002728         $161.69          $3,244,887        $3,244,887.00        $3,244,887.00
                108          09-0002674          $70.37          $3,200,000        $3,200,000.00        $3,200,000.00
                109          09-0002694         $236.80          $3,125,000        $3,125,000.00        $3,125,000.00
   7            110          09-0002664         $272.31          $3,100,000        $3,100,000.00        $3,100,000.00
                111          09-0002640         $340.44          $3,064,000        $3,064,000.00        $3,064,000.00
                112          09-0002726          $74.98          $3,000,000        $3,000,000.00        $3,000,000.00
   14           113          09-0002683         $151.98          $2,900,000        $2,900,000.00        $2,900,000.00
                114          09-0002739         $133.78          $2,856,000        $2,856,000.00        $2,856,000.00
   14           115          09-0002644         $197.57          $2,800,000        $2,800,000.00        $2,800,000.00
                116          09-0002597          $89.94          $2,650,000        $2,635,200.14        $2,635,200.14
                117          09-0002719      $79,687.50          $2,550,000        $2,550,000.00        $2,550,000.00
   4            118            07-0612        $4,013.38          $2,400,000        $2,400,000.00        $2,400,000.00
                119            07-0529          $231.34          $2,325,000        $2,325,000.00        $2,325,000.00
                120          09-0002727         $153.85          $2,280,000        $2,280,000.00        $2,280,000.00
                121          09-0002701          $60.77          $2,250,000        $2,250,000.00        $2,250,000.00
                122            07-0245           $88.08          $1,280,000        $1,275,407.25        $1,275,407.25


                                          % OF INITIAL                                 PARI PASSU       PARI PASSU
                                              POOL       INTEREST    ADMINISTRATIVE      MONTHLY       ANNUAL DEBT        MONTHLY
FOOTNOTE   CONTROL NUMBER   LOAN NUMBER     BALANCE        RATE           FEE            PAYMENT         SERVICE          PAYMENT
------------------------------------------------------------------------------------------------------------------------------------

  2, 3           1          00-1001230           13.0%     6.1390%       0.02072%     $2,129,806.62   $25,557,679.44   $5,172,387.70
   2             2          00-1001227           12.1%     5.6592%       0.02072%     $1,558,245.00   $18,698,940.00   $2,637,030.00
4, 5, 6          3          00-1001225           10.0%     6.2600%       0.02072%                                      $1,419,511.51
  2, 7           4          00-1001231            9.3%     6.2800%       0.02072%     $1,330,138.89   $15,961,666.68   $1,596,166.67
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5            06-1111             3.0%     6.0990%       0.02072%                                        $484,744.16
  2, 9           6            8WNAN7              2.5%     6.3830%       0.03072%       $366,160.28    $4,393,923.36   $2,554,606.59
                6.01         8WNAN7-1
                6.02         8WNAN7-2
                6.03         8WNAN7-3
                6.04         8WNAN7-4
                6.05         8WNAN7-5
                6.06         8WNAN7-6
                6.07         8WNAN7-7
                6.08         8WNAN7-8
                6.09         8WNAN7-9
                6.10         8WNAN7-10
                6.11         8WNAN7-11
                6.12         8WNAN7-12
                6.13         8WNAN7-13
                6.14         8WNAN7-14
                6.15         8WNAN7-15
                6.16         8WNAN7-16
                6.17         8WNAN7-17
                6.18         8WNAN7-18
                6.19         8WNAN7-19
                6.20         8WNAN7-20
                6.21         8WNAN7-21
                6.22         8WNAN7-22
                6.23         8WNAN7-23
                6.24         8WNAN7-24
                6.25         8WNAN7-25
                6.26         8WNAN7-26
                6.27         8WNAN7-27
                6.28         8WNAN7-28
                6.29         8WNAN7-29
                6.30         8WNAN7-30
                6.31         8WNAN7-31
                6.32         8WNAN7-32
                6.33         8WNAN7-33
                6.34         8WNAN7-34
                6.35         8WNAN7-35
                6.36         8WNAN7-36
                6.37         8WNAN7-37
                6.38         8WNAN7-38
 5, 10           7          00-1001229            2.2%     6.1700%       0.02072%                                        $308,931.53
   11            8            07-0554             1.6%     6.9490%       0.02072%                                        $292,286.60
7, 8, 12         9          09-0002723            1.4%     6.2100%       0.02072%                                        $233,597.96
                 10         09-0002749            1.4%     6.3320%       0.02072%                                        $200,636.46
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11           06-1336             1.4%     5.9100%       0.02072%                                        $218,509.77
                 12         09-0002715            1.3%     5.8300%       0.02072%                                        $167,936.39
                 13           06-1191             1.1%     6.8030%       0.02072%                                        $195,637.51
               13.01          06-1191
               13.02          06-1191
               13.03          06-1191
               13.04          06-1191
                 14           07-0607             1.1%     6.2600%       0.02072%                                        $159,108.33
                 15         09-0002675            1.0%     6.1100%       0.02072%                                        $143,130.99
                 16           07-0617             1.0%     6.6740%       0.02072%                                        $176,333.87
                 17           07-0417             1.0%     6.2300%       0.02072%                                        $144,094.71
                 18         09-0002712            1.0%     6.0000%       0.02072%                                        $137,250.00
                 19           07-0655             1.0%     6.7020%       0.02072%                                        $167,806.77
                 20         09-0002696            0.8%     6.0400%       0.02072%                                        $115,137.50
  7, 8           21         09-0002651            0.8%     5.5600%       0.02072%                                        $127,743.48
                 22           07-0286             0.7%     6.1230%       0.02072%                                        $103,750.83
                 23           07-0430             0.7%     5.6497%       0.02072%                                         $95,730.69
                 24         09-0002667            0.7%     5.9600%       0.02072%                                         $98,969.11
                 25         09-0002718            0.7%     6.0000%       0.02072%                                         $90,483.33
                 26         09-0002653            0.7%     5.6200%       0.02072%                                         $83,324.31
                 27           07-0337             0.4%     5.9170%       0.02072%                                         $58,902.91
                 28           07-0432             0.2%     5.9170%       0.02072%                                         $27,747.03
                 29           07-0405             0.6%     5.9550%       0.02072%                                         $85,768.54
                 30         09-0002688            0.6%     5.8300%       0.02072%                                         $82,733.37
                 31         09-0002691            0.6%     5.8100%       0.02072%                                         $96,919.35
                 32         09-0002671            0.6%     5.7100%       0.02072%                                         $79,821.04
                 33         09-0002679            0.6%     5.6200%       0.02072%                                         $92,054.51
   7             34         09-0002622            0.6%     6.1350%       0.02072%                                         $83,163.33
  7, 8           35         09-0002617            0.6%     5.7600%       0.02072%                                         $89,968.07
   5             36           06-1044             0.6%     6.3190%       0.02072%                                         $93,243.56
               36.01          06-1044
               36.02          06-1044
               36.03          06-1044
               36.04          06-1044
               36.05          06-1044
               36.06          06-1044
               36.07          06-1044
               36.08          06-1044
               36.09          06-1044
               36.10          06-1044
               36.11          06-1044
                 37         09-0002700            0.6%     6.1400%       0.07072%                                         $78,029.17
                 38         09-0002669            0.6%     6.1800%       0.02072%                                         $77,490.33
                 39           06-0840             0.5%     6.0400%       0.02072%                                         $87,308.07
                 40         09-0002722            0.5%     6.2400%       0.02072%                                         $75,705.07
   4             41           07-0382             0.5%     5.9760%       0.02072%                                         $85,216.20
   13            42         09-0002724            0.5%     5.7300%       0.02072%                                         $68,692.35
   4             43           07-0572             0.5%     6.9410%       0.02072%                                         $92,588.27
   7             44         09-0002573            0.5%     5.6600%       0.02072%                                         $64,736.25
   7             45         09-0002572            0.5%     5.8100%       0.02072%                                         $60,052.81
                 46         09-0002423            0.5%     6.0700%       0.02072%                                         $62,740.19
                 47           07-0100             0.4%     7.3900%       0.02072%                                         $83,003.73
                 48           07-0458             0.4%     6.4860%       0.02072%                                         $75,737.71
                 49         09-0002729            0.4%     6.0800%       0.02072%                                         $72,564.43
   4             50           06-0799             0.4%     6.3190%       0.02072%                                         $73,495.10
                 51         09-0002714            0.4%     6.0000%       0.02072%                                         $56,425.00
                 52         09-0002716            0.4%     6.0000%       0.02072%                                         $55,408.33
                 53         09-0002744            0.4%     6.5600%       0.02072%                                         $67,736.03
                 54         09-0002731            0.4%     5.8700%       0.02072%                                         $52,218.54
                 55         09-0002720            0.4%     6.0000%       0.02072%                                         $52,358.33
                 56           07-0575             0.4%     7.0800%       0.02072%                                         $68,745.10
   4             57           06-0995             0.4%     5.9760%       0.02072%                                         $60,398.85
                 58           07-0514             0.4%     6.8740%       0.02072%                                         $65,686.20
   4             59           07-0645             0.4%     6.4320%       0.05072%                                         $62,760.26
   14            60         09-0002697            0.4%     5.9300%       0.02072%                                         $64,002.93
                 61           07-0183             0.4%     5.8650%       0.02072%                                         $56,726.28
                 62           07-0003             0.3%     6.1690%       0.02072%                                         $56,772.67
                 63           07-0013             0.3%     6.6450%       0.02072%                                         $57,747.06
                 64         09-0002685            0.3%     5.6400%       0.02072%                                         $43,005.00
   4             65         09-0002721            0.3%     6.0300%       0.02072%                                         $44,190.69
                 66         09-0002738            0.3%     6.3600%       0.06072%                                         $53,724.19
                 67           07-0413             0.3%     5.9760%       0.02072%                                         $51,428.72
               67.01          07-0413
               67.02          07-0413
               67.03          07-0413
               67.04          07-0413
               67.05          07-0413
                 68         09-0002673            0.3%     6.0900%       0.02072%                                         $50,849.32
                 69           07-0448             0.3%     6.6960%       0.02072%                                         $53,697.30
   4             70         09-0002668            0.3%     6.0500%       0.06072%                                         $41,518.13
   7             71         09-0002692            0.3%     5.8900%       0.02072%                                         $47,695.99
                 72         09-0002672            0.3%     6.0800%       0.02072%                                         $41,466.44
                 73           06-0869             0.3%     6.9200%       0.02072%                                         $51,475.20
                 74         09-0002676            0.3%     5.8900%       0.02072%                                         $37,925.06
                 75           07-0308             0.3%     6.3160%       0.02072%                                         $49,781.62
                 76           07-0452             0.3%     6.8290%       0.02072%                                         $47,404.71
   4             77         09-0002740            0.3%     6.4600%       0.02072%                                         $44,690.22
                 78           07-0302             0.3%     6.3300%       0.02072%                                         $46,523.62
                 79         09-0002735            0.3%     6.2000%       0.02072%                                         $42,101.12
                 80         09-0002650            0.2%     5.7300%       0.07072%                                         $31,700.43
                 81         09-0002687            0.2%     5.8900%       0.02072%                                         $32,435.90
  4, 7           82         09-0002743            0.2%     6.5000%       0.02072%                                         $40,452.36
                 83           07-0534             0.2%     6.8150%       0.02072%                                         $41,134.25
   4             84         09-0002695            0.2%     6.2500%       0.02072%                                         $32,829.86
                 85           07-0597             0.2%     6.7700%       0.02072%                                         $38,995.69
                 86         09-0002713            0.2%     6.0000%       0.02072%                                         $30,500.00
   4             87         09-0002590            0.2%     5.6700%       0.07072%                                         $26,901.00
                 88           07-0409             0.2%     6.0700%       0.02072%                                         $31,411.03
   14            89         09-0002620            0.2%     5.6800%       0.02072%                                         $29,535.81
                 90           07-0304             0.2%     6.0100%       0.02072%                                         $30,009.68
   7             91         09-0002654            0.2%     5.8700%       0.02072%                                         $22,379.38
                 92         09-0002666            0.2%     5.5400%       0.02072%                                         $25,663.55
                 93         09-0002682            0.2%     6.1300%       0.07072%                                         $32,533.47
                 94         09-0002706            0.2%     5.7900%       0.02072%                                         $20,602.75
                 95         09-0002658            0.2%     6.1000%       0.06072%                                         $25,209.38
                 96           07-0109             0.1%     6.1230%       0.02072%                                         $23,691.77
                 97           07-0182             0.1%     6.0390%       0.02072%                                         $23,480.35
                 98         09-0002662            0.1%     5.6700%       0.02072%                                         $18,734.63
                 99           07-0521             0.1%     6.3700%       0.02072%                                         $23,944.05
   4            100         09-0002593            0.1%     5.6000%       0.09072%                                         $18,028.89
                101           07-0175             0.1%     6.0120%       0.02072%                                         $24,188.82
               101.01         07-0175
               101.02         07-0175
               101.03         07-0175
  7, 8          102         09-0002659            0.1%     6.2200%       0.06072%                                         $22,862.84
                103         09-0002717            0.1%     6.0000%       0.02072%                                         $18,808.33
                104         09-0002665            0.1%     6.2500%       0.02072%                                         $22,165.82
                105         09-0002742            0.1%     6.4600%       0.02072%                                         $23,813.93
                106         09-0002686            0.1%     5.9900%       0.06072%                                         $20,841.99
                107         09-0002728            0.1%     6.2800%       0.02072%                                         $20,042.68
                108         09-0002674            0.1%     6.2400%       0.02072%                                         $19,682.14
                109         09-0002694            0.1%     5.9200%       0.02072%                                         $15,673.61
   7            110         09-0002664            0.1%     5.6700%       0.07072%                                         $14,891.63
                111         09-0002640            0.1%     6.1000%       0.02072%                                         $15,834.92
                112         09-0002726            0.1%     6.1700%       0.08072%                                         $18,315.71
   14           113         09-0002683            0.1%     6.2300%       0.07072%                                         $15,306.76
                114         09-0002739            0.1%     6.3600%       0.06072%                                         $17,789.71
   14           115         09-0002644            0.1%     5.7500%       0.04072%                                         $16,340.04
                116         09-0002597            0.1%     5.8900%       0.02072%                                         $16,896.24
                117         09-0002719            0.1%     6.0000%       0.02072%                                         $12,962.50
   4            118           07-0612             0.1%     6.7700%       0.02072%                                         $15,598.27
                119           07-0529             0.1%     6.4330%       0.02072%                                         $14,593.29
                120         09-0002727            0.1%     6.3200%       0.06072%                                         $14,142.32
                121         09-0002701            0.1%     6.0200%       0.08072%                                         $13,518.83
                122           07-0245             0.0%     6.1090%       0.02072%                                          $7,764.18


                                                                                INTEREST                    FIRST        LAST IO
                                            ANNUAL DEBT         BALLOON         ACCRUAL        NOTE        PAYMENT       PAYMENT
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER      SERVICE           BALANCE          METHOD        DATE         DATE          DATE
----------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    $62,068,652.40   $322,384,936.50    Actual/360    8/8/2007     10/6/2007      7/6/2011
   2             2           00-1001227    $31,644,360.00   $325,000,000.00    Actual/360    7/2/2007     8/1/2007       7/6/2013
4, 5, 6          3           00-1001225    $17,034,138.12   $267,650,000.00    Actual/360    7/9/2007     9/6/2007       7/6/2017
  2, 7           4           00-1001231    $19,154,000.04   $250,000,000.00    Actual/360    9/20/2007    11/6/2007      9/6/2017
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111      $5,816,929.92    $77,153,173.84    Actual/360   10/19/2007    12/6/2007     11/6/2014
  2, 9           6             8WNAN7      $30,655,279.08    $67,709,413.00    Actual/360    7/3/2007     9/1/2007       8/1/2017
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229     $3,707,178.36    $59,098,946.00    Actual/360    7/20/2007    9/6/2007       8/6/2017
   11            8             07-0554      $3,507,439.20    $42,848,523.02    Actual/360    8/29/2007    10/6/2007      9/6/2009
7, 8, 12         9           09-0002723     $2,803,175.52    $35,738,553.91    Actual/360    8/3/2007     9/6/2007       8/6/2012
                 10          09-0002749     $2,407,637.52    $37,400,000.00    Actual/360    8/14/2007    10/6/2007      9/6/2012
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336      $2,622,117.24    $34,380,978.73    Actual/360    8/15/2007    10/6/2007      9/6/2012
                 12          09-0002715     $2,015,236.68    $34,000,000.00    Actual/360    7/25/2007    9/6/2007       8/6/2017
                 13            06-1191      $2,347,650.12    $27,055,843.32    Actual/360    6/29/2007    8/6/2007       7/6/2009
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607      $1,909,299.96    $30,000,000.00    Actual/360    8/22/2007    10/6/2007      9/6/2012
                 15          09-0002675     $1,717,571.88    $27,650,000.00    Actual/360    6/21/2007    8/6/2007       7/6/2017
                 16            07-0617      $2,116,006.49    $25,852,036.68    Actual/360    9/27/2007    11/6/2007     10/6/2012
                 17            07-0417      $1,729,136.52    $27,300,000.00    Actual/360    5/29/2007    7/6/2007       6/6/2012
                 18          09-0002712     $1,647,000.00    $27,000,000.00    Actual/360    7/25/2007    9/6/2007       8/6/2017
                 19            07-0655      $2,013,681.24    $24,539,503.54    Actual/360    9/6/2007     11/6/2007     10/6/2012
                 20          09-0002696     $1,381,650.00    $22,500,000.00    Actual/360    7/27/2007    9/6/2007       8/6/2012
  7, 8           21          09-0002651     $1,532,921.76    $19,168,652.68    Actual/360    6/27/2007    8/6/2007       7/6/2008
                 22            07-0286      $1,245,009.96    $20,000,000.00    Actual/360    5/31/2007    7/6/2007       6/6/2012
                 23            07-0430      $1,148,768.28    $20,000,000.00    Actual/360    4/24/2007    6/6/2007       5/6/2017
                 24          09-0002667     $1,187,629.32    $19,600,000.00    Actual/360    5/31/2007    7/6/2007       6/6/2017
                 25          09-0002718     $1,085,799.96    $17,800,000.00    Actual/360    7/25/2007    9/6/2007       8/6/2017
                 26          09-0002653       $999,891.72    $17,500,000.00    Actual/360    6/27/2007    8/6/2007       7/6/2017
                 27            07-0337        $706,834.92    $11,750,000.00    Actual/360    4/17/2007    6/6/2007       5/6/2017
                 28            07-0432        $332,964.36     $5,535,000.00    Actual/360    4/17/2007    6/6/2007       5/6/2017
                 29            07-0405      $1,029,222.48    $17,000,000.00    Actual/360    4/17/2007    6/6/2007       5/6/2017
                 30          09-0002688       $992,800.44    $16,750,000.00    Actual/360    6/28/2007    8/6/2007       7/6/2017
                 31          09-0002691     $1,163,032.20    $14,559,767.12    Actual/360    7/17/2007    9/6/2007       8/6/2009
                 32          09-0002671       $957,852.48    $16,500,000.00    Actual/360    6/11/2007    8/6/2007       7/6/2017
                 33          09-0002679     $1,104,654.12    $14,889,994.29    Actual/360    7/6/2007     8/6/2007       7/6/2012
   7             34          09-0002622       $997,959.96    $16,000,000.00    Actual/360    8/2/2007     9/6/2007       8/6/2012
  7, 8           35          09-0002617     $1,079,616.84    $14,359,061.79    Actual/360    5/14/2007    7/6/2007       6/6/2012
   5             36            06-1044      $1,118,922.72    $13,133,252.32    Actual/360    8/14/2007    10/6/2007     12/6/2007
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700       $936,350.04    $15,000,000.00    Actual/360    8/1/2007     9/6/2007       8/6/2017
                 38          09-0002669       $929,883.96    $14,800,000.00    Actual/360    8/7/2007     10/6/2007      9/6/2012
                 39            06-0840      $1,047,696.84    $13,571,253.28    Actual/360    3/20/2007    5/6/2007       4/6/2012
                 40          09-0002722       $908,460.84    $14,320,000.00    Actual/360    7/23/2007    9/6/2007       8/6/2012
   4             41            07-0382      $1,022,594.40    $13,326,199.31    Actual/360    6/13/2007    8/6/2007       7/6/2012
   13            42          09-0002724       $824,308.20    $14,150,000.00    Actual/360    8/1/2007     9/6/2007       8/6/2017
   4             43            07-0572      $1,111,059.24    $13,720,165.11    Actual/360    8/7/2007     10/6/2007      8/6/2012
   7             44          09-0002573       $776,835.00    $13,500,000.00    Actual/360    6/22/2007    8/6/2007       7/6/2017
   7             45          09-0002572       $720,633.72    $12,200,000.00    Actual/360    4/18/2007    6/1/2007       5/1/2017
                 46          09-0002423       $752,882.28    $12,200,000.00    Actual/360    1/31/2007    3/6/2007       2/6/2017
                 47            07-0100        $996,044.76    $11,116,896.73    Actual/360    8/24/2007    10/6/2007      9/6/2010
                 48            07-0458        $908,852.52    $10,945,569.85    Actual/360    7/5/2007     8/6/2007       7/6/2010
                 49          09-0002729       $870,773.16    $10,202,836.17    Actual/360    7/25/2007    9/6/2007
   4             50            06-0799        $881,941.20    $11,131,669.37    Actual/360    6/29/2007    8/6/2007       7/6/2012
                 51          09-0002714       $677,100.00    $11,100,000.00    Actual/360    7/31/2007    9/6/2007       8/6/2017
                 52          09-0002716       $664,899.96    $10,900,000.00    Actual/360    7/25/2007    9/6/2007       8/6/2017
                 53          09-0002744       $812,832.36     $9,179,622.69    Actual/360    9/14/2007    11/6/2007
                 54          09-0002731       $626,622.48    $10,500,000.00    Actual/360    7/31/2007    9/6/2007       8/6/2017
                 55          09-0002720       $628,299.96    $10,300,000.00    Actual/360    7/25/2007    9/6/2007       8/6/2017
                 56            07-0575        $824,941.20     $9,447,414.27    Actual/360    8/1/2007     9/6/2007       8/6/2010
   4             57            06-0995        $724,786.20     $9,445,236.00    Actual/360    6/25/2007    8/6/2007       7/6/2012
                 58            07-0514        $788,234.40     $8,866,265.20    Actual/360    10/1/2007    11/6/2007     10/6/2008
   4             59            07-0645        $753,123.12     $9,111,437.50    Actual/360    9/20/2007    11/6/2007     10/6/2010
   14            60          09-0002697       $768,035.16     $7,727,195.48    Actual/360    7/24/2007    9/6/2007
                 61            07-0183        $680,715.36     $8,482,160.49    Actual/360    3/27/2007    5/6/2007       4/6/2009
                 62            07-0003        $681,272.04     $8,103,604.39    Actual/360   10/10/2007    12/6/2007     11/6/2008
                 63            07-0013        $692,964.66     $7,774,689.31    Actual/360   10/15/2007    12/6/2007
                 64          09-0002685       $516,060.00     $9,000,000.00    Actual/360    6/27/2007    8/6/2007       7/6/2017
   4             65          09-0002721       $530,288.28     $8,650,000.00    Actual/360    7/24/2007    9/6/2007       8/6/2017
                 66          09-0002738       $644,690.28     $8,105,650.64    Actual/360    8/9/2007     10/1/2007      9/1/2012
                 67            07-0413        $617,144.64     $8,396,338.98    Actual/360    5/23/2007    7/6/2007       6/6/2012
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673       $610,191.84     $7,867,011.24    Actual/360    7/9/2007     9/6/2007       8/6/2012
                 69            07-0448        $644,367.60     $7,202,814.33    Actual/360    8/2/2007     9/6/2007
   4             70          09-0002668       $498,217.56     $8,100,000.00    Actual/360    8/1/2007     10/1/2007      9/1/2017
   7             71          09-0002692       $572,351.88     $7,638,737.68    Actual/360    7/17/2007    9/6/2007       8/6/2010
                 72          09-0002672       $497,597.28     $8,050,000.00    Actual/360    6/25/2007    8/6/2007       7/6/2017
                 73            06-0869        $617,702.40     $7,383,059.03    Actual/360    9/28/2007    11/6/2007
                 74          09-0002676       $455,100.72     $7,600,000.00    Actual/360    6/5/2007     8/1/2007       7/1/2014
                 75            07-0308        $597,379.44     $5,870,901.01    Actual/360    5/18/2007    7/6/2007
                 76            07-0452        $568,856.52     $6,542,002.67    Actual/360    6/19/2007    8/6/2007       7/6/2009
   4             77          09-0002740       $536,282.64     $6,680,910.78    Actual/360    8/22/2007    10/1/2007      9/1/2012
                 78            07-0302        $558,283.44     $5,482,035.77    Actual/360    5/21/2007    7/6/2007
                 79          09-0002735       $505,213.44     $6,447,110.57    Actual/360    7/20/2007    9/6/2007       8/6/2012
                 80          09-0002650       $380,405.16     $6,530,000.00    Actual/360    6/6/2007     7/6/2007       6/6/2017
                 81          09-0002687       $389,230.80     $6,500,000.00    Actual/360    7/27/2007    9/6/2007       8/6/2017
  4, 7           82          09-0002743       $485,428.32     $6,025,244.67    Actual/360    8/17/2007    10/6/2007      9/6/2012
                 83            07-0534        $493,611.00     $5,953,991.95    Actual/360    9/4/2007     10/6/2007      9/6/2012
   4             84          09-0002695       $393,958.32     $6,200,000.00    Actual/360    7/18/2007    9/6/2007       8/6/2012
                 85            07-0597        $467,948.28     $5,306,666.01    Actual/360    9/12/2007    11/6/2007     10/6/2008
                 86          09-0002713       $366,000.00     $6,000,000.00    Actual/360    7/25/2007    9/6/2007       8/6/2017
   4             87          09-0002590       $322,812.00     $5,600,000.00    Actual/360    4/19/2007    6/6/2007       5/6/2017
                 88            07-0409        $376,932.36     $4,420,420.69    Actual/360    6/19/2007    8/6/2007
   14            89          09-0002620       $354,429.72     $4,579,924.64    Actual/360    7/19/2007    9/6/2007       8/6/2010
                 90            07-0304        $360,116.16     $4,519,605.47    Actual/360    5/21/2007    7/6/2007       6/6/2010
   7             91          09-0002654       $268,552.56     $4,500,000.00    Actual/360    6/1/2007     7/6/2007       6/6/2017
                 92          09-0002666       $307,962.60     $3,764,747.02    Actual/360    7/3/2007     8/6/2007
                 93          09-0002682       $390,401.64     $2,508,238.15    Actual/360    7/2/2007     9/1/2007
                 94          09-0002706       $247,233.00     $4,200,000.00    Actual/360    8/9/2007     10/6/2007      9/6/2017
                 95          09-0002658       $302,512.56     $3,896,557.12    Actual/360    7/9/2007     9/1/2007       8/1/2012
                 96            07-0109        $284,301.24     $3,533,029.84    Actual/360    3/29/2007    5/6/2007       4/6/2010
                 97            07-0182        $281,764.20     $3,650,150.72    Actual/360    3/30/2007    5/6/2007       4/6/2012
                 98          09-0002662       $224,815.56     $3,900,000.00    Actual/360    6/22/2007    8/6/2007       7/6/2017
                 99            07-0521        $287,328.60     $3,711,055.93    Actual/360    7/2/2007     8/6/2007       7/6/2014
   4            100          09-0002593       $216,346.68     $3,800,000.00    Actual/360    4/27/2007    6/1/2007       5/1/2017
                101            07-0175        $290,265.84     $2,906,124.66    Actual/360    7/2/2007     8/6/2007
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659       $274,354.08     $3,494,733.13    Actual/360    6/25/2007    8/1/2007       7/1/2012
                103          09-0002717       $225,699.96     $3,700,000.00    Actual/360    7/25/2007    9/6/2007       8/6/2017
                104          09-0002665       $265,989.84     $3,326,207.39    Actual/360    6/28/2007    8/6/2007       7/6/2011
                105          09-0002742       $285,767.16     $2,783,695.41    Actual/360    8/24/2007    10/6/2007
                106          09-0002686       $250,103.88     $3,254,870.67    Actual/360    7/3/2007     9/1/2007       8/1/2012
                107          09-0002728       $240,512.16     $3,046,521.79    Actual/360    7/17/2007    9/6/2007       8/6/2012
                108          09-0002674       $236,185.68     $2,905,274.36    Actual/360    7/16/2007    9/6/2007       8/6/2010
                109          09-0002694       $188,083.32     $3,125,000.00    Actual/360    7/12/2007    9/6/2007       8/6/2017
   7            110          09-0002664       $178,699.56     $3,100,000.00    Actual/360    6/7/2007     8/6/2007       7/6/2017
                111          09-0002640       $190,019.04     $3,064,000.00    Actual/360    8/10/2007    10/6/2007      9/6/2017
                112          09-0002726       $219,788.52     $2,812,595.19    Actual/360    7/25/2007    9/1/2007       8/1/2012
   14           113          09-0002683       $183,681.12     $2,900,000.00    Actual/360    7/13/2007    9/6/2007       8/6/2017
                114          09-0002739       $213,476.52     $2,684,027.23    Actual/360    8/13/2007    10/1/2007      9/1/2012
   14           115          09-0002644       $196,080.48     $2,610,379.31    Actual/360    5/18/2007    7/1/2007       6/1/2012
                116          09-0002597       $202,754.88     $2,044,972.80    Actual/360    6/1/2007     7/6/2007
                117          09-0002719       $155,550.00     $2,550,000.00    Actual/360    7/31/2007    9/6/2007       8/6/2017
   4            118            07-0612        $187,179.24     $2,162,780.57    Actual/360    8/14/2007    10/6/2007      8/6/2009
                119            07-0529        $175,119.48     $2,080,335.03    Actual/360    7/9/2007     9/6/2007       8/6/2009
                120          09-0002727       $169,707.84     $2,141,718.04    Actual/360    7/30/2007    9/1/2007       8/1/2012
                121          09-0002701       $162,225.96     $2,105,283.64    Actual/360    7/26/2007    9/1/2007       8/1/2012
                122            07-0245         $93,170.16     $1,089,248.91    Actual/360    5/7/2007     7/6/2007


                                             FIRST P&I                      GRACE                     GRACE
                                              PAYMENT     PAYMENT        DAYS - LATE                  DAYS -
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER       DATE         DATE             FEE                     DEFAULT
---------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230      8/6/2011        6                0               0 (Subject to Lender's
                                                                                                discretion as per
                                                                                                  loan agreement)
   2             2           00-1001227                      1                5                         0
4, 5, 6          3           00-1001225                      6       3 days twice in any                0
                                                                       12 month period
  2, 7           4           00-1001231                      6                0                         0
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111       12/6/2014       6                0                         0
  2, 9           6             8WNAN7                        1                0                         0
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229                      6       3 days twice in any                0
                                                                       12 month period
   11            8             07-0554       10/6/2009       6                0                         0
7, 8, 12         9           09-0002723      9/6/2012        6                0                         0
                 10          09-0002749                      6                0                         0
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336       10/6/2012       6                0                         0
                 12          09-0002715                      6                0                         0
                 13            06-1191       8/6/2009        6                0                         0
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607                       6                0                         0
                 15          09-0002675                      6                0                         0
                 16            07-0617       11/6/2012       6                0                         0
                 17            07-0417                       6                0                         0
                 18          09-0002712                      6                0                         0
                 19            07-0655       11/6/2012       6                0                         0
                 20          09-0002696                      6                0                         0
  7, 8           21          09-0002651      8/6/2008        6                0                         0
                 22            07-0286                       6                0                         0
                 23            07-0430                       6                0                         0
                 24          09-0002667                      6                0                         0
                 25          09-0002718                      6                0                         0
                 26          09-0002653                      6                0                         0
                 27            07-0337                       6                0                         0
                 28            07-0432                       6                0                         0
                 29            07-0405                       6                0                         0
                 30          09-0002688                      6                0                         0
                 31          09-0002691      9/6/2009        6                0                         0
                 32          09-0002671                      6                0                         0
                 33          09-0002679      8/6/2012        6                0                         0
   7             34          09-0002622                      6                0                         0
  7, 8           35          09-0002617      7/6/2012        6                0               5 days grace only once
                                                                                                 per calendar year
   5             36            06-1044       1/6/2008        6                0                         0
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700                      6                0                         0
                 38          09-0002669                      6                0                         0
                 39            06-0840       5/6/2012        6                0                         0
                 40          09-0002722                      6                0                         0
   4             41            07-0382       8/6/2012        6                0                         0
   13            42          09-0002724                      6                0                         0
   4             43            07-0572       9/6/2012        6                0                         0
   7             44          09-0002573                      6                0                         0
   7             45          09-0002572                      1                15                        5
                 46          09-0002423                      6                0                         0
                 47            07-0100       10/6/2010       6                0                         0
                 48            07-0458       8/6/2010        6                0                         0
                 49          09-0002729      9/6/2007        6                0                         0
   4             50            06-0799       8/6/2012        6                0                         0
                 51          09-0002714                      6                0                         0
                 52          09-0002716                      6                0                         0
                 53          09-0002744      11/6/2007       6                0                         0
                 54          09-0002731                      6                0                         0
                 55          09-0002720                      6                0                         0
                 56            07-0575       9/6/2010        6                0                         0
   4             57            06-0995       8/6/2012        6                0                         0
                 58            07-0514       11/6/2008       6                0                         0
   4             59            07-0645       11/6/2010       6                0                         0
   14            60          09-0002697      9/6/2007        6                0                         0
                 61            07-0183       5/6/2009        6                0                         0
                 62            07-0003       12/6/2008       6                0                         0
                 63            07-0013       12/6/2007       6                0                         0
                 64          09-0002685                      6                0                         0
   4             65          09-0002721                      6                0                         0
                 66          09-0002738      10/1/2012       1                5                         5
                 67            07-0413       7/6/2012        6                0                         0
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673      9/6/2012        6                0                         0
                 69            07-0448       9/6/2007        6                7                         0
   4             70          09-0002668                      1                5                         5
   7             71          09-0002692      9/6/2010        6                0                         0
                 72          09-0002672                      6                0                         0
                 73            06-0869       11/6/2007       6                0                         0
                 74          09-0002676                      1                5                         5
                 75            07-0308       7/6/2007        6                15                        0
                 76            07-0452       8/6/2009        6                0                         0
   4             77          09-0002740      10/1/2012       1                5                         5
                 78            07-0302       7/6/2007        6                7                         0
                 79          09-0002735      9/6/2012        6                0                         0
                 80          09-0002650                      6                0                         0
                 81          09-0002687                      6                0                         0
  4, 7           82          09-0002743      10/6/2012       6                0                         0
                 83            07-0534       10/6/2012       6                0                         0
   4             84          09-0002695                      6                0                         0
                 85            07-0597       11/6/2008       6                15                        0
                 86          09-0002713                      6                0                         0
   4             87          09-0002590                      6                0                         0
                 88            07-0409       8/6/2007        6                0                         0
   14            89          09-0002620      9/6/2010        6                0                         0
                 90            07-0304       7/6/2010        6                0                         0
   7             91          09-0002654                      6                0                         0
                 92          09-0002666      8/6/2007        6                0                         0
                 93          09-0002682      9/1/2007        1                5                         5
                 94          09-0002706                      6                0                         0
                 95          09-0002658      9/1/2012        1                5                         5
                 96            07-0109       5/6/2010        6                0                         0
                 97            07-0182       5/6/2012        6                0                         0
                 98          09-0002662                      6                0                         0
                 99            07-0521       8/6/2014        6                0                         0
   4            100          09-0002593                      1                5                         5
                101            07-0175       8/6/2007        6                15                        0
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659      8/1/2012        1                5                         5
                103          09-0002717                      6                0                         0
                104          09-0002665      8/6/2011        6                15                        0
                105          09-0002742      10/6/2007       6                0                         0
                106          09-0002686      9/1/2012        1                5                         5
                107          09-0002728      9/6/2012        6                0                         0
                108          09-0002674      9/6/2010        6                15                        0
                109          09-0002694                      6                0                         0
   7            110          09-0002664                      6                0                         0
                111          09-0002640                      6                0                         0
                112          09-0002726      9/1/2012        1                5                         5
   14           113          09-0002683                      6                0                         0
                114          09-0002739      10/1/2012       1                5                         5
   14           115          09-0002644      7/1/2012        1                5                         5
                116          09-0002597      7/6/2007        6                0                         0
                117          09-0002719                      6                0                         0
   4            118            07-0612       9/6/2009        6                0                         0
                119            07-0529       9/6/2009        6                0                         0
                120          09-0002727      9/1/2012        1                5                         5
                121          09-0002701      9/1/2012        1                5                         5
                122            07-0245       7/6/2007        6                0                         0


                                                     LOAN TYPE                                  REMAINING   ORIGINAL   REMAINING
                                                  (IO, AMORTIZING,          ORIGINAL INTEREST    INTEREST     LOAN        LOAN
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER           IO AMORTIZING)               ONLY TERM       ONLY TERM     TERM        TERM
---------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    Interest Only, Then Amortizing           46              45        119         118
   2             2           00-1001227            Interest Only                    72              69         72          69
4, 5, 6          3           00-1001225            Interest Only                   119             117        119         117
  2, 7           4           00-1001231            Interest Only                   119             119        119         119
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111     Interest Only, Then Amortizing           84              84        120         120
  2, 9           6             8WNAN7              Interest Only                   120             118        120         118
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229            Interest Only                   120             118        120         118
   11            8             07-0554     Interest Only, Then Amortizing           24              23         60          59
7, 8, 12         9           09-0002723    Interest Only, Then Amortizing           60              58        120         118
                 10          09-0002749            Interest Only                    60              59         60          59
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336     Interest Only, Then Amortizing           60              59        120         119
                 12          09-0002715            Interest Only                   120             118        120         118
                 13            06-1191     Interest Only, Then Amortizing           24              21        120         117
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607             Interest Only                    60              59         60          59
                 15          09-0002675            Interest Only                   120             117        120         117
                 16            07-0617     Interest Only, Then Amortizing           60              60        120         120
                 17            07-0417             Interest Only                    60              56         60          56
                 18          09-0002712            Interest Only                   120             118        120         118
                 19            07-0655     Interest Only, Then Amortizing           60              60        120         120
                 20          09-0002696            Interest Only                    60              58         60          58
  7, 8           21          09-0002651    Interest Only, Then Amortizing           12              9         120         117
                 22            07-0286             Interest Only                    60              56         60          56
                 23            07-0430             Interest Only                   120             115        120         115
                 24          09-0002667            Interest Only                   120             116        120         116
                 25          09-0002718            Interest Only                   120             118        120         118
                 26          09-0002653            Interest Only                   120             117        120         117
                 27            07-0337             Interest Only                   120             115        120         115
                 28            07-0432             Interest Only                   120             115        120         115
                 29            07-0405             Interest Only                   120             115        120         115
                 30          09-0002688            Interest Only                   120             117        120         117
                 31          09-0002691    Interest Only, Then Amortizing           24              22        120         118
                 32          09-0002671            Interest Only                   120             117        120         117
                 33          09-0002679    Interest Only, Then Amortizing           60              57        120         117
   7             34          09-0002622            Interest Only                    60              58         60          58
  7, 8           35          09-0002617    Interest Only, Then Amortizing           60              56        120         116
   5             36            06-1044     Interest Only, Then Amortizing           3               2         112         111
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700            Interest Only                   120             118        120         118
                 38          09-0002669            Interest Only                    60              59         60          59
                 39            06-0840     Interest Only, Then Amortizing           60              54        120         114
                 40          09-0002722            Interest Only                    60              58         60          58
   4             41            07-0382     Interest Only, Then Amortizing           60              57        120         117
   13            42          09-0002724            Interest Only                   120             118        120         118
   4             43            07-0572     Interest Only, Then Amortizing           59              58         84          83
   7             44          09-0002573            Interest Only                   120             117        120         117
   7             45          09-0002572            Interest Only                   120             115        120         115
                 46          09-0002423            Interest Only                   120             112        120         112
                 47            07-0100     Interest Only, Then Amortizing           36              35        120         119
                 48            07-0458     Interest Only, Then Amortizing           36              33        120         117
                 49          09-0002729              Amortizing                     0               0         120         118
   4             50            06-0799     Interest Only, Then Amortizing           60              57        120         117
                 51          09-0002714            Interest Only                   120             118        120         118
                 52          09-0002716            Interest Only                   120             118        120         118
                 53          09-0002744              Amortizing                     0               0         120         120
                 54          09-0002731            Interest Only                   120             118        120         118
                 55          09-0002720            Interest Only                   120             118        120         118
                 56            07-0575     Interest Only, Then Amortizing           36              34        120         118
   4             57            06-0995     Interest Only, Then Amortizing           60              57        120         117
                 58            07-0514     Interest Only, Then Amortizing           12              12        120         120
   4             59            07-0645     Interest Only, Then Amortizing           36              36        120         120
   14            60          09-0002697              Amortizing                     0               0         120         118
                 61            07-0183     Interest Only, Then Amortizing           24              18        120         114
                 62            07-0003     Interest Only, Then Amortizing           12              12        120         120
                 63            07-0013               Amortizing                     0               0         120         120
                 64          09-0002685            Interest Only                   120             117        120         117
   4             65          09-0002721            Interest Only                   120             118        120         118
                 66          09-0002738    Interest Only, Then Amortizing           60              59        120         119
                 67            07-0413     Interest Only, Then Amortizing           60              56         84          80
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673    Interest Only, Then Amortizing           60              58        120         118
                 69            07-0448               Amortizing                     0               0         120         118
   4             70          09-0002668            Interest Only                   120             119        120         119
   7             71          09-0002692    Interest Only, Then Amortizing           36              34         84          82
                 72          09-0002672            Interest Only                   120             117        120         117
                 73            06-0869               Amortizing                     0               0          60          60
                 74          09-0002676            Interest Only                    84              81         84          81
                 75            07-0308               Amortizing                     0               0         120         116
                 76            07-0452     Interest Only, Then Amortizing           24              21        120         117
   4             77          09-0002740    Interest Only, Then Amortizing           60              59        120         119
                 78            07-0302               Amortizing                     0               0         120         116
                 79          09-0002735    Interest Only, Then Amortizing           60              58        120         118
                 80          09-0002650            Interest Only                   120             116        120         116
                 81          09-0002687            Interest Only                   120             118        120         118
  4, 7           82          09-0002743    Interest Only, Then Amortizing           60              59        120         119
                 83            07-0534     Interest Only, Then Amortizing           60              59        120         119
   4             84          09-0002695            Interest Only                    60              58         60          58
                 85            07-0597     Interest Only, Then Amortizing           12              12        120         120
                 86          09-0002713            Interest Only                   120             118        120         118
   4             87          09-0002590            Interest Only                   120             115        120         115
                 88            07-0409               Amortizing                     0               0         120         117
   14            89          09-0002620    Interest Only, Then Amortizing           36              34        120         118
                 90            07-0304     Interest Only, Then Amortizing           36              32        120         116
   7             91          09-0002654            Interest Only                   120             116        120         116
                 92          09-0002666              Amortizing                     0               0         120         117
                 93          09-0002682              Amortizing                     0               0         120         118
                 94          09-0002706            Interest Only                   120             119        120         119
                 95          09-0002658    Interest Only, Then Amortizing           60              58        120         118
                 96            07-0109     Interest Only, Then Amortizing           36              30        120         114
                 97            07-0182     Interest Only, Then Amortizing           60              54        120         114
                 98          09-0002662            Interest Only                   120             117        120         117
                 99            07-0521     Interest Only, Then Amortizing           84              81        120         117
   4            100          09-0002593            Interest Only                   120             115        120         115
                101            07-0175               Amortizing                     0               0         120         117
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659    Interest Only, Then Amortizing           60              57        120         117
                103          09-0002717            Interest Only                   120             118        120         118
                104          09-0002665    Interest Only, Then Amortizing           48              45        120         117
                105          09-0002742              Amortizing                     0               0         120         119
                106          09-0002686    Interest Only, Then Amortizing           60              58        120         118
                107          09-0002728    Interest Only, Then Amortizing           60              58        120         118
                108          09-0002674    Interest Only, Then Amortizing           36              34        120         118
                109          09-0002694            Interest Only                   120             118        120         118
   7            110          09-0002664            Interest Only                   120             117        120         117
                111          09-0002640            Interest Only                   120             119        120         119
                112          09-0002726    Interest Only, Then Amortizing           60              58        120         118
   14           113          09-0002683            Interest Only                   120             118        120         118
                114          09-0002739    Interest Only, Then Amortizing           60              59        120         119
   14           115          09-0002644    Interest Only, Then Amortizing           60              56        120         116
                116          09-0002597              Amortizing                     0               0         120         116
                117          09-0002719            Interest Only                   120             118        120         118
   4            118            07-0612     Interest Only, Then Amortizing           23              22        119         118
                119            07-0529     Interest Only, Then Amortizing           24              22        120         118
                120          09-0002727    Interest Only, Then Amortizing           60              58        120         118
                121          09-0002701    Interest Only, Then Amortizing           60              58        120         118
                122            07-0245               Amortizing                     0               0         120         116


                                             ORIGINAL       REMAINING                                HYPER
                                           AMORTIZATION   AMORTIZATION                MATURITY    AMORTIZING
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER       TERM           TERM       SEASONING      DATE         LOAN          LOCKBOX
---------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230         360            360           1        8/6/2017        No            Hard
   2             2           00-1001227         NA             NA            3        7/6/2013        No            Hard
4, 5, 6          3           00-1001225         NA             NA            2        7/6/2017        No            Hard
  2, 7           4           00-1001231         NA             NA            0        9/6/2017        No            Hard
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111          360            360           0        11/6/2017       No            Soft
  2, 9           6             8WNAN7           NA             NA            2        8/1/2017        No            Hard
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229         NA             NA            2        8/6/2017        No            Hard
   11            8             07-0554          360            360           1        9/6/2012        No            Soft
7, 8, 12         9           09-0002723         360            360           2        8/6/2017        No          Springing
                 10          09-0002749         NA             NA            1        9/6/2012        No            Hard
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336          360            360           1        9/6/2017        No            Hard
                 12          09-0002715         NA             NA            2        8/6/2017        No             No
                 13            06-1191          360            360           3        7/6/2017        No            Soft
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607          NA             NA            1        9/6/2012        No            Hard
                 15          09-0002675         NA             NA            3        7/6/2017        No             No
                 16            07-0617          360            360           0        10/6/2017       No             No
                 17            07-0417          NA             NA            4        6/6/2012        No            Hard
                 18          09-0002712         NA             NA            2        8/6/2017        No             No
                 19            07-0655          360            360           0        10/6/2017       No            Hard
                 20          09-0002696         NA             NA            2        8/6/2012        No             No
  7, 8           21          09-0002651         360            360           3        7/6/2017        No             No
                 22            07-0286          NA             NA            4        6/6/2012        No             No
                 23            07-0430          NA             NA            5        5/6/2017        No            Hard
                 24          09-0002667         NA             NA            4        6/6/2017        No             No
                 25          09-0002718         NA             NA            2        8/6/2017        No             No
                 26          09-0002653         NA             NA            3        7/6/2017        No             No
                 27            07-0337          NA             NA            5        5/6/2017        No             No
                 28            07-0432          NA             NA            5        5/6/2017        No             No
                 29            07-0405          NA             NA            5        5/6/2017        No            Hard
                 30          09-0002688         NA             NA            3        7/6/2017        No             No
                 31          09-0002691         360            360           2        8/6/2017        No             No
                 32          09-0002671         NA             NA            3        7/6/2017        No             No
                 33          09-0002679         360            360           3        7/6/2017        No             No
   7             34          09-0002622         NA             NA            2        8/6/2012        No             No
  7, 8           35          09-0002617         360            360           4        6/6/2017        No             No
   5             36            06-1044          360            360           1        1/6/2017        No            Soft
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700         NA             NA            2        8/6/2017        No             No
                 38          09-0002669         NA             NA            1        9/6/2012        No             No
                 39            06-0840          360            360           6        4/6/2017        No            Hard
                 40          09-0002722         NA             NA            2        8/6/2012        No             No
   4             41            07-0382          360            360           3        7/6/2017        No             No
   13            42          09-0002724         NA             NA            2        8/6/2017        No             No
   4             43            07-0572          360            360           1        9/6/2014        No             No
   7             44          09-0002573         NA             NA            3        7/6/2017        No             No
   7             45          09-0002572         NA             NA            5        5/1/2017        No             No
                 46          09-0002423         NA             NA            8        2/6/2017        No             No
                 47            07-0100          360            360           1        9/6/2017        No            Hard
                 48            07-0458          360            360           3        7/6/2017        No            Soft
                 49          09-0002729         360            358           2        8/6/2017        No             No
   4             50            06-0799          360            360           3        7/6/2017        No             No
                 51          09-0002714         NA             NA            2        8/6/2017        No             No
                 52          09-0002716         NA             NA            2        8/6/2017        No             No
                 53          09-0002744         360            360           0        10/6/2017       No          Springing
                 54          09-0002731         NA             NA            2        8/6/2017        No             No
                 55          09-0002720         NA             NA            2        8/6/2017        No             No
                 56            07-0575          360            360           2        8/6/2017        No            Hard
   4             57            06-0995          360            360           3        7/6/2017        No             No
                 58            07-0514          360            360           0        10/6/2017       No             No
   4             59            07-0645          360            360           0        10/6/2017       No             No
   14            60          09-0002697         300            298           2        8/6/2017        No             No
                 61            07-0183          360            360           6        4/6/2017        No             No
                 62            07-0003          360            360           0        11/6/2017       No             No
                 63            07-0013          360            360           0        11/6/2017       No             No
                 64          09-0002685         NA             NA            3        7/6/2017        No             No
   4             65          09-0002721         NA             NA            2        8/6/2017        No             No
                 66          09-0002738         360            360           1        9/1/2017        No             No
                 67            07-0413          360            360           4        6/6/2014        No             No
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673         360            360           2        8/6/2017        No             No
                 69            07-0448          360            358           2        8/6/2017        No             No
   4             70          09-0002668         NA             NA            1        9/1/2017        No             No
   7             71          09-0002692         360            360           2        8/6/2014        No             No
                 72          09-0002672         NA             NA            3        7/6/2017        No             No
                 73            06-0869          360            360           0        10/6/2012       No             No
                 74          09-0002676         NA             NA            3        7/1/2014        No             No
                 75            07-0308          300            296           4        6/6/2017        No             No
                 76            07-0452          360            360           3        7/6/2017        No            Hard
   4             77          09-0002740         360            360           1        9/1/2017        No             No
                 78            07-0302          300            296           4        6/6/2017        No             No
                 79          09-0002735         360            360           2        8/6/2017        No             No
                 80          09-0002650         NA             NA            4        6/6/2017        No             No
                 81          09-0002687         NA             NA            2        8/6/2017        No             No
  4, 7           82          09-0002743         360            360           1        9/6/2017        No             No
                 83            07-0534          360            360           1        9/6/2017        No            Hard
   4             84          09-0002695         NA             NA            2        8/6/2012        No             No
                 85            07-0597          360            360           0        10/6/2017       No             No
                 86          09-0002713         NA             NA            2        8/6/2017        No             No
   4             87          09-0002590         NA             NA            5        5/6/2017        No             No
                 88            07-0409          360            357           3        7/6/2017        No            Hard
   14            89          09-0002620         360            360           2        8/6/2017        No             No
                 90            07-0304          360            360           4        6/6/2017        No             No
   7             91          09-0002654         NA             NA            4        6/6/2017        No             No
                 92          09-0002666         360            357           3        7/6/2017        No             No
                 93          09-0002682         216            214           2        8/1/2017        No             No
                 94          09-0002706         NA             NA            1        9/6/2017        No             No
                 95          09-0002658         360            360           2        8/1/2017        No             No
                 96            07-0109          360            360           6        4/6/2017        No             No
                 97            07-0182          360            360           6        4/6/2017        No            Hard
                 98          09-0002662         NA             NA            3        7/6/2017        No             No
                 99            07-0521          360            360           3        7/6/2017        No            Hard
   4            100          09-0002593         NA             NA            5        5/1/2017        No             No
                101            07-0175          300            297           3        7/6/2017        No            Hard
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659         360            360           3        7/1/2017        No             No
                103          09-0002717         NA             NA            2        8/6/2017        No             No
                104          09-0002665         360            360           3        7/6/2017        No             No
                105          09-0002742         300            299           1        9/6/2017        No             No
                106          09-0002686         360            360           2        8/1/2017        No             No
                107          09-0002728         360            360           2        8/6/2017        No             No
                108          09-0002674         360            360           2        8/6/2017        No             No
                109          09-0002694         NA             NA            2        8/6/2017        No             No
   7            110          09-0002664         NA             NA            3        7/6/2017        No             No
                111          09-0002640         NA             NA            1        9/6/2017        No             No
                112          09-0002726         360            360           2        8/1/2017        No             No
   14           113          09-0002683         NA             NA            2        8/6/2017        No             No
                114          09-0002739         360            360           1        9/1/2017        No             No
   14           115          09-0002644         360            360           4        6/1/2017        No             No
                116          09-0002597         300            296           4        6/6/2017        No             No
                117          09-0002719         NA             NA            2        8/6/2017        No             No
   4            118            07-0612          360            360           1        8/6/2017        No             No
                119            07-0529          360            360           2        8/6/2017        No             No
                120          09-0002727         360            360           2        8/1/2017        No             No
                121          09-0002701         360            360           2        8/1/2017        No             No
                122            07-0245          360            356           4        6/6/2017        No             No


                                                              CROSS            CROSS
                                              CASH       COLLATERALIZED   COLLATERALIZED
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER   MANAGEMENT         (Y/N)            GROUP
------------------------------------------------------------------------------------------

  2, 3           1           00-1001230     In Place           No               NAP
   2             2           00-1001227     In Place           No               NAP
4, 5, 6          3           00-1001225     In Place           No               NAP
  2, 7           4           00-1001231     In Place           No               NAP
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111      Springing          No               NAP
  2, 9           6             8WNAN7       In Place           No               NAP
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229     In Place           No               NAP
   11            8             07-0554      Springing          No               NAP
7, 8, 12         9           09-0002723     Springing          No               NAP
                 10          09-0002749     Springing          No               NAP
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336      In Place           No               NAP
                 12          09-0002715        NAP             No               NAP
                 13            06-1191      Springing          No               NAP
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607      In Place           No               NAP
                 15          09-0002675        NAP             No               NAP
                 16            07-0617         NAP             No               NAP
                 17            07-0417      Springing          No               NAP
                 18          09-0002712        NAP             No               NAP
                 19            07-0655      Springing          No               NAP
                 20          09-0002696        NAP             No               NAP
  7, 8           21          09-0002651        NAP             No               NAP
                 22            07-0286         NAP             No               NAP
                 23            07-0430      Springing          No               NAP
                 24          09-0002667        NAP             No               NAP
                 25          09-0002718        NAP             No               NAP
                 26          09-0002653        NAP             No               NAP
                 27            07-0337         NAP             Yes             G-01
                 28            07-0432         NAP             Yes             G-01
                 29            07-0405      Springing          No               NAP
                 30          09-0002688        NAP             No               NAP
                 31          09-0002691        NAP             No               NAP
                 32          09-0002671        NAP             No               NAP
                 33          09-0002679        NAP             No               NAP
   7             34          09-0002622        NAP             No               NAP
  7, 8           35          09-0002617        NAP             No               NAP
   5             36            06-1044      Springing          No               NAP
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700        NAP             No               NAP
                 38          09-0002669        NAP             No               NAP
                 39            06-0840      Springing          No               NAP
                 40          09-0002722        NAP             No               NAP
   4             41            07-0382         NAP             No               NAP
   13            42          09-0002724        NAP             No               NAP
   4             43            07-0572         NAP             No               NAP
   7             44          09-0002573        NAP             No               NAP
   7             45          09-0002572        NAP             No               NAP
                 46          09-0002423        NAP             No               NAP
                 47            07-0100      In Place           No               NAP
                 48            07-0458      Springing          No               NAP
                 49          09-0002729        NAP             No               NAP
   4             50            06-0799         NAP             No               NAP
                 51          09-0002714        NAP             No               NAP
                 52          09-0002716        NAP             No               NAP
                 53          09-0002744     Springing          No               NAP
                 54          09-0002731        NAP             No               NAP
                 55          09-0002720        NAP             No               NAP
                 56            07-0575      In Place           No               NAP
   4             57            06-0995         NAP             No               NAP
                 58            07-0514         NAP             No               NAP
   4             59            07-0645         NAP             No               NAP
   14            60          09-0002697        NAP             No               NAP
                 61            07-0183         NAP             No               NAP
                 62            07-0003         NAP             No               NAP
                 63            07-0013         NAP             No               NAP
                 64          09-0002685        NAP             No               NAP
   4             65          09-0002721        NAP             No               NAP
                 66          09-0002738        NAP             No               NAP
                 67            07-0413         NAP             No               NAP
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673        NAP             No               NAP
                 69            07-0448         NAP             No               NAP
   4             70          09-0002668        NAP             No               NAP
   7             71          09-0002692        NAP             No               NAP
                 72          09-0002672        NAP             No               NAP
                 73            06-0869         NAP             No               NAP
                 74          09-0002676        NAP             No               NAP
                 75            07-0308         NAP             No               NAP
                 76            07-0452      Springing          No               NAP
   4             77          09-0002740        NAP             No               NAP
                 78            07-0302         NAP             No               NAP
                 79          09-0002735        NAP             No               NAP
                 80          09-0002650        NAP             No               NAP
                 81          09-0002687        NAP             No               NAP
  4, 7           82          09-0002743        NAP             No               NAP
                 83            07-0534      Springing          No               NAP
   4             84          09-0002695        NAP             No               NAP
                 85            07-0597         NAP             No               NAP
                 86          09-0002713        NAP             No               NAP
   4             87          09-0002590        NAP             No               NAP
                 88            07-0409      Springing          No               NAP
   14            89          09-0002620        NAP             No               NAP
                 90            07-0304         NAP             No               NAP
   7             91          09-0002654        NAP             No               NAP
                 92          09-0002666        NAP             No               NAP
                 93          09-0002682        NAP             No               NAP
                 94          09-0002706        NAP             No               NAP
                 95          09-0002658        NAP             No               NAP
                 96            07-0109         NAP             No               NAP
                 97            07-0182      Springing          No               NAP
                 98          09-0002662        NAP             No               NAP
                 99            07-0521      In Place           No               NAP
   4            100          09-0002593        NAP             No               NAP
                101            07-0175      Springing          No               NAP
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659        NAP             No               NAP
                103          09-0002717        NAP             No               NAP
                104          09-0002665        NAP             No               NAP
                105          09-0002742        NAP             No               NAP
                106          09-0002686        NAP             No               NAP
                107          09-0002728        NAP             No               NAP
                108          09-0002674        NAP             No               NAP
                109          09-0002694        NAP             No               NAP
   7            110          09-0002664        NAP             No               NAP
                111          09-0002640        NAP             No               NAP
                112          09-0002726        NAP             No               NAP
   14           113          09-0002683        NAP             No               NAP
                114          09-0002739        NAP             No               NAP
   14           115          09-0002644        NAP             No               NAP
                116          09-0002597        NAP             No               NAP
                117          09-0002719        NAP             No               NAP
   4            118            07-0612         NAP             No               NAP
                119            07-0529         NAP             No               NAP
                120          09-0002727        NAP             No               NAP
                121          09-0002701        NAP             No               NAP
                122            07-0245         NAP             No               NAP


                                                                                                     MEZZ
                                                                                                     DEBT       B NOTE     EARNOUT
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER        PREPAYMENT PROVISIONS (# OF PAYMENTS) (1)           BALANCE     BALANCE     FLAG
----------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    Lockout/25_Defeasance/89_0%/5                                                     No
   2             2           00-1001227    Lockout/27_Defeasance/38_0%/7                                                     No
4, 5, 6          3           00-1001225    Lockout/26_Defeasance/89_0%/4                                                     No
  2, 7           4           00-1001231    Lockout/24_Defeasance/90_0%/5                                                     No
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111     Lockout/23_Defeasance/93_0%/4                                                     Yes
  2, 9           6             8WNAN7      Lockout/2_Greater of YM or 3%/24_Defeasance/87_0%/7                               No
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229    Lockout/26_Defeasance/90_0%/4                                                     No
   11            8             07-0554     Lockout/25_Defeasance/31_0%/4                                                     No
7, 8, 12         9           09-0002723    Lockout/26_Defeasance/90_0%/4                                                     Yes
                 10          09-0002749    Lockout/25_Defeasance/31_0%/4                                                     No
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336     Lockout/25_Defeasance/91_0%/4                                                     No
                 12          09-0002715    Lockout/26_Defeasance/90_0%/4                                                     No
                 13            06-1191     Lockout/27_Defeasance/90_0%/3                                                     No
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607     Lockout/25_Defeasance/31_0%/4                          $14,000,000                No
                 15          09-0002675    Lockout/27_Defeasance/89_0%/4                                                     No
                 16            07-0617     Lockout/24_Defeasance/92_0%/4                                                     No
                 17            07-0417     Lockout/28_Defeasance/28_0%/4                                                     No
                 18          09-0002712    Lockout/26_Defeasance/90_0%/4                                                     No
                 19            07-0655     Lockout/24_Defeasance/93_0%/3                                                     No
                 20          09-0002696    Lockout/11_>YM or 1%/45_0%/4                                                      No
  7, 8           21          09-0002651    Lockout/27_Defeasance/89_0%/4                                                     Yes
                 22            07-0286     Lockout/11_> YM or 1%/45_0%/4                                                     No
                 23            07-0430     Lockout/0_> YM or 1%/116_0%/4                                                     No
                 24          09-0002667    Lockout/28_Defeasance/88_0%/4                                                     No
                 25          09-0002718    Lockout/26_Defeasance/90_0%/4                                                     No
                 26          09-0002653    Lockout/27_Defeasance/89_0%/4                                                     No
                 27            07-0337     Lockout/29_Defeasance/87_0%/4                                                     No
                 28            07-0432     Lockout/29_Defeasance/87_0%/4                                                     No
                 29            07-0405     Lockout/29_Defeasance/87_0%/4                                                     No
                 30          09-0002688    Lockout/27_Defeasance/89_0%/4                                                     No
                 31          09-0002691    Lockout/26_Defeasance/90_0%/4                                                     No
                 32          09-0002671    Lockout/27_Defeasance/89_0%/4                                                     No
                 33          09-0002679    Lockout/27_Defeasance/89_0%/4                                                     No
   7             34          09-0002622    Lockout/11_>YM or 1%/45_0%/4                                                      No
  7, 8           35          09-0002617    Lockout/28_Defeasance/88_0%/4                                                     Yes
   5             36            06-1044     Lockout/25_Defeasance/83_0%/4                                                     No
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700    Lockout/26_Defeasance/90_0%/4                                                     No
                 38          09-0002669    Lockout/25_Defeasance/31_0%/4                                                     No
                 39            06-0840     Lockout/30_Defeasance/85_0%/5                                                     No
                 40          09-0002722    Lockout/26_Defeasance/30_0%/4                                                     No
   4             41            07-0382     Lockout/27_Defeasance/89_0%/4                           $4,700,000                No
   13            42          09-0002724    Lockout/26_Defeasance/90_0%/4                                                     No
   4             43            07-0572     Lockout/25_Defeasance/55_0%/4                                                     No
   7             44          09-0002573    Lockout/27_Defeasance/89_0%/4                                                     No
   7             45          09-0002572    Lockout/29_Defeasance/87_0%/4                                                     No
                 46          09-0002423    Lockout/32_Defeasance/84_0%/4                                                     No
                 47            07-0100     Lockout/25_Defeasance/92_0%/3                                                     No
                 48            07-0458     Lockout/27_Defeasance/89_0%/4                                                     No
                 49          09-0002729    Lockout/23_>YM or 1%/93_0%/4                                                      No
   4             50            06-0799     Lockout/27_Defeasance/89_0%/4                                                     No
                 51          09-0002714    Lockout/26_Defeasance/90_0%/4                                                     No
                 52          09-0002716    Lockout/26_Defeasance/90_0%/4                                                     No
                 53          09-0002744    Lockout/24_Defeasance/92_0%/4                                                     No
                 54          09-0002731    Lockout/23_>YM or 1%/93_0%/4                                                      No
                 55          09-0002720    Lockout/26_Defeasance/90_0%/4                                                     No
                 56            07-0575     Lockout/26_Defeasance/91_0%/3                           $2,250,000                No
   4             57            06-0995     Lockout/27_Defeasance/89_0%/4                                                     No
                 58            07-0514     Lockout/24_Defeasance/92_0%/4                                                     No
   4             59            07-0645     Lockout/24_Defeasance/92_0%/4                           $4,700,000                No
   14            60          09-0002697    Lockout/26_Defeasance/90_0%/4                                                     No
                 61            07-0183     Lockout/59_> YM or 1%/57_0%/4                                                     No
                 62            07-0003     Lockout/23_Defeasance/93_0%/4                                                     No
                 63            07-0013     Lockout/23_Defeasance/93_0%/4                                                     No
                 64          09-0002685    Lockout/27_Defeasance/89_0%/4                                                     No
   4             65          09-0002721    Lockout/26_Defeasance/90_0%/4                                                     No
                 66          09-0002738    Lockout/25_Defeasance/91_0%/4                                                     No
                 67            07-0413     Lockout/28_Defeasance/52_0%/4                           $1,951,160                No
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673    Lockout/26_Defeasance/90_0%/4                                                     No
                 69            07-0448     Lockout/26_Defeasance/90_0%/4                                                     No
   4             70          09-0002668    Lockout/25_Defeasance/91_0%/4                                                     No
   7             71          09-0002692    Lockout/26_Defeasance/54_0%/4                                                     No
                 72          09-0002672    Lockout/27_Defeasance/89_0%/4                                                     No
                 73            06-0869     Lockout/24_Defeasance/32_0%/4                                                     No
                 74          09-0002676    Lockout/22_>YM or 1%/58_0%/4                                                      No
                 75            07-0308     Lockout/28_Defeasance/88_0%/4                                                     No
                 76            07-0452     Lockout/27_Defeasance/88_0%/5                                                     No
   4             77          09-0002740    Lockout/25_Defeasance/91_0%/4                                                     No
                 78            07-0302     Lockout/28_Defeasance/88_0%/4                                                     No
                 79          09-0002735    Lockout/26_Defeasance/90_0%/4                                                     No
                 80          09-0002650    Lockout/28_Defeasance/88_0%/4                                                     No
                 81          09-0002687    Lockout/26_Defeasance/90_0%/4                                                     No
  4, 7           82          09-0002743    Lockout/25_Defeasance/91_0%/4                                                     No
                 83            07-0534     Lockout/25_Defeasance/91_0%/4                                                     No
   4             84          09-0002695    Lockout/26_Defeasance/30_0%/4                                                     No
                 85            07-0597     Lockout/24_Defeasance/92_0%/4                                                     No
                 86          09-0002713    Lockout/26_Defeasance/90_0%/4                                                     No
   4             87          09-0002590    Lockout/29_Defeasance or Greater of YM or 1%/87_0%/4                              No
                 88            07-0409     Lockout/35_> YM or 1%/81_0%/4                                                     No
   14            89          09-0002620    Lockout/26_Defeasance/90_0%/4                                                     No
                 90            07-0304     Lockout/59_> YM or 1%/57_0%/4                                                     No
   7             91          09-0002654    Lockout/28_Defeasance/88_0%/4                                                     No
                 92          09-0002666    Lockout/27_Defeasance/89_0%/4                                                     No
                 93          09-0002682    Lockout/26_Defeasance/90_0%/4                                                     No
                 94          09-0002706    Lockout/25_Defeasance/91_0%/4                                                     No
                 95          09-0002658    Lockout/26_Defeasance/90_0%/4                                                     No
                 96            07-0109     Lockout/30_Defeasance/86_0%/4                                                     No
                 97            07-0182     Lockout/30_> YM or 1%/86_0%/4                                                     No
                 98          09-0002662    Lockout/27_Defeasance/89_0%/4                                                     No
                 99            07-0521     Lockout/27_Defeasance/89_0%/4                             $462,107                No
   4            100          09-0002593    Lockout/29_Defeasance/87_0%/4                                                     No
                101            07-0175     Lockout/27_Defeasance/89_0%/4                                                     No
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659    Lockout/27_Defeasance/89_0%/4                                                     Yes
                103          09-0002717    Lockout/26_Defeasance/90_0%/4                                                     No
                104          09-0002665    Lockout/27_Defeasance/89_0%/4                                                     No
                105          09-0002742    Lockout/25_Defeasance/91_0%/4                                                     No
                106          09-0002686    Lockout/26_Defeasance/90_0%/4                                                     No
                107          09-0002728    Lockout/26_>YM or 1%/90_0%/4                                                      No
                108          09-0002674    Lockout/26_Defeasance/90_0%/4                                                     No
                109          09-0002694    Lockout/26_Defeasance/90_0%/4                                                     No
   7            110          09-0002664    Lockout/27_Defeasance or Greater of YM or 1%/89_0%/4                              No
                111          09-0002640    Lockout/25_Defeasance/91_0%/4                                                     No
                112          09-0002726    Lockout/26_Defeasance/90_0%/4                                                     No
   14           113          09-0002683    Lockout/26_Defeasance/90_0%/4                                                     No
                114          09-0002739    Lockout/25_Defeasance/91_0%/4                                                     No
   14           115          09-0002644    Lockout/28_Defeasance/88_0%/4                                                     No
                116          09-0002597    Lockout/28_Defeasance/88_0%/4                                                     No
                117          09-0002719    Lockout/26_Defeasance/90_0%/4                                                     No
   4            118            07-0612     Lockout/25_Defeasance/91_0%/3                                                     No
                119            07-0529     Lockout/59_> YM or 1%/57_0%/4                                                     No
                120          09-0002727    Lockout/26_Defeasance/90_0%/4                                                     No
                121          09-0002701    Lockout/26_Defeasance/90_0%/4                                                     No
                122            07-0245     Lockout/28_Defeasance/88_0%/4                                                     No


                                            EARNOUT OR
                                            PERFORMANCE                                                            SCHEDULED
                                             GUARANTEE    P & I AFTER   APPRAISAL     APPRAISAL       CUT-OFF       MATURITY
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER      AMOUNT        EARNOUT       DATE          VALUE         DATE LTV      DATE LTV
----------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230              $0         $0.00    8/1/2007   $1,500,000,000      56.7%        52.2%
   2             2           00-1001227              $0         $0.00    6/8/2007     $905,000,000      60.8%        60.8%
4, 5, 6          3           00-1001225              $0         $0.00    7/1/2007     $370,000,000      72.3%        72.3%
  2, 7           4           00-1001231              $0         $0.00    8/1/2007     $570,000,000      52.6%        39.0%
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111      $15,000,000   $393,854.63   5/22/2007     $106,000,000      61.3%        72.8%
  2, 9           6             8WNAN7                $0         $0.00                 $629,855,000      75.0%        75.0%
                6.01          8WNAN7-1                                  5/30/2007      $60,500,000
                6.02          8WNAN7-2                                  5/29/2007      $37,000,000
                6.03          8WNAN7-3                                  5/21/2007      $31,600,000
                6.04          8WNAN7-4                                  5/29/2007      $31,000,000
                6.05          8WNAN7-5                                  5/22/2007      $30,230,000
                6.06          8WNAN7-6                                  5/24/2007      $28,700,000
                6.07          8WNAN7-7                                  5/21/2007      $27,820,000
                6.08          8WNAN7-8                                  5/25/2007      $26,400,000
                6.09          8WNAN7-9                                  5/21/2007      $26,100,000
                6.10          8WNAN7-10                                 5/28/2007      $25,000,000
                6.11          8WNAN7-11                                 5/30/2007      $23,900,000
                6.12          8WNAN7-12                                 5/25/2007      $22,350,000
                6.13          8WNAN7-13                                 5/21/2007      $18,000,000
                6.14          8WNAN7-14                                 5/21/2007      $17,100,000
                6.15          8WNAN7-15                                 5/29/2007      $16,500,000
                6.16          8WNAN7-16                                 5/25/2007      $15,500,000
                6.17          8WNAN7-17                                 5/28/2007      $15,000,000
                6.18          8WNAN7-18                                 5/22/2007      $15,000,000
                6.19          8WNAN7-19                                 5/23/2007      $14,200,000
                6.20          8WNAN7-20                                 5/23/2007      $13,500,000
                6.21          8WNAN7-21                                 5/24/2007      $13,200,000
                6.22          8WNAN7-22                                 5/26/2007      $11,800,000
                6.23          8WNAN7-23                                 5/21/2007      $11,800,000
                6.24          8WNAN7-24                                 5/21/2007      $11,050,000
                6.25          8WNAN7-25                                 5/21/2007      $10,160,000
                6.26          8WNAN7-26                                 5/24/2007       $9,700,000
                6.27          8WNAN7-27                                 5/30/2007       $9,190,000
                6.28          8WNAN7-28                                 5/21/2007       $7,930,000
                6.29          8WNAN7-29                                 5/21/2007       $7,425,000
                6.30          8WNAN7-30                                 5/25/2007       $7,260,000
                6.31          8WNAN7-31                                 5/23/2007       $7,075,000
                6.32          8WNAN7-32                                 5/22/2007       $5,575,000
                6.33          8WNAN7-33                                 5/22/2007       $5,300,000
                6.34          8WNAN7-34                                 5/25/2007       $4,300,000
                6.35          8WNAN7-35                                 5/24/2007       $3,850,000
                6.36          8WNAN7-36                                 5/25/2007       $3,600,000
                6.37          8WNAN7-37                                 5/21/2007       $3,600,000
                6.38          8WNAN7-38                                 5/21/2007       $1,640,000
 5, 10           7           00-1001229              $0         $0.00    8/1/2007      $80,000,000      73.9%        73.9%
   11            8             07-0554               $0         $0.00   7/26/2007      $48,900,000      65.7%        58.5%
7, 8, 12         9           09-0002723     $15,545,000   $138,288.77   6/20/2007      $44,000,000      51.3%        74.5%
                 10          09-0002749              $0         $0.00                  $53,100,000      70.4%        70.4%
               10.01        09-0002749-1                                7/12/2007      $24,800,000
               10.02        09-0002749-2                                7/12/2007      $16,800,000
               10.03        09-0002749-3                                7/12/2007      $11,500,000
   4             11            06-1336               $0         $0.00   3/16/2007      $46,000,000      80.0%        74.7%
                 12          09-0002715              $0         $0.00   6/11/2007      $58,300,000      58.3%        58.3%
                 13            06-1191               $0         $0.00                  $41,430,000      72.4%        65.3%
               13.01           06-1191                                   6/1/2007      $13,000,000
               13.02           06-1191                                   6/1/2007      $11,700,000
               13.03           06-1191                                   6/1/2007       $9,500,000
               13.04           06-1191                                   6/1/2007       $7,230,000
                 14            07-0607               $0         $0.00    9/1/2007      $51,000,000      58.8%        58.8%
                 15          09-0002675              $0         $0.00    6/1/2007      $40,000,000      69.1%        69.1%
                 16            07-0617               $0         $0.00   6/28/2007      $39,300,000      69.7%        65.8%
                 17            07-0417               $0         $0.00    5/1/2007      $33,400,000      81.7%        81.7%
                 18          09-0002712              $0         $0.00   6/11/2007      $34,000,000      79.4%        79.4%
                 19            07-0655               $0         $0.00   7/11/2007      $37,000,000      70.3%        66.3%
                 20          09-0002696              $0         $0.00    6/8/2007      $28,500,000      78.9%        78.9%
  7, 8           21          09-0002651      $3,100,000   $110,025.15   2/21/2007      $26,800,000      71.8%        65.0%
                 22            07-0286               $0         $0.00   4/20/2007      $28,000,000      71.4%        71.4%
                 23            07-0430               $0         $0.00   3/27/2007      $30,000,000      66.7%        66.7%
                 24          09-0002667              $0         $0.00   5/15/2007      $24,900,000      78.7%        78.7%
                 25          09-0002718              $0         $0.00   6/11/2007      $24,200,000      73.6%        73.6%
                 26          09-0002653              $0         $0.00    5/8/2007      $26,000,000      67.3%        67.3%
                 27            07-0337               $0         $0.00    1/4/2007      $12,650,000      75.5%        75.5%
                 28            07-0432               $0         $0.00    1/4/2007      $10,250,000      75.5%        75.5%
                 29            07-0405               $0         $0.00   12/1/2007      $20,460,000      83.1%        83.1%
                 30          09-0002688              $0         $0.00   5/30/2007      $23,750,000      70.5%        70.5%
                 31          09-0002691              $0         $0.00    6/5/2007      $22,500,000      73.3%        64.7%
                 32          09-0002671              $0         $0.00   4/18/2007      $21,450,000      76.9%        76.9%
                 33          09-0002679              $0         $0.00   5/17/2007      $21,800,000      73.4%        68.3%
   7             34          09-0002622              $0         $0.00   4/17/2007      $19,500,000      82.1%        78.0%
  7, 8           35          09-0002617      $2,200,000    $77,115.49   2/25/2007      $18,900,000      69.8%        74.4%
   5             36            06-1044               $0         $0.00                  $20,800,000      72.3%        63.1%
               36.01           06-1044                                   6/1/2007       $2,900,000
               36.02           06-1044                                  10/1/2007       $2,500,000
               36.03           06-1044                                  10/1/2007       $2,500,000
               36.04           06-1044                                   5/1/2007       $2,200,000
               36.05           06-1044                                   1/1/2007       $1,900,000
               36.06           06-1044                                   3/1/2007       $2,100,000
               36.07           06-1044                                   6/1/2007       $1,700,000
               36.08           06-1044                                   1/1/2007       $1,700,000
               36.09           06-1044                                   6/1/2007       $1,500,000
               36.10           06-1044                                   1/1/2007       $1,100,000
               36.11           06-1044                                   4/1/2007         $700,000
                 37          09-0002700              $0         $0.00   6/15/2007      $18,800,000      79.8%        79.8%
                 38          09-0002669              $0         $0.00    5/2/2007      $19,000,000      77.9%        77.9%
                 39            06-0840               $0         $0.00   10/1/2007      $18,000,000      80.6%        75.4%
                 40          09-0002722              $0         $0.00    7/2/2007      $17,900,000      80.0%        80.0%
   4             41            07-0382               $0         $0.00   3/12/2007      $19,000,000      75.0%        70.1%
   13            42          09-0002724              $0         $0.00    5/1/2008      $17,700,000      79.9%        79.9%
   4             43            07-0572               $0         $0.00    7/1/2007      $20,500,000      68.3%        66.9%
   7             44          09-0002573              $0         $0.00   5/23/2007      $16,700,000      80.8%        79.9%
   7             45          09-0002572              $0         $0.00    3/5/2007      $15,500,000      78.7%        74.4%
                 46          09-0002423              $0         $0.00   11/27/2006     $16,000,000      76.3%        76.3%
                 47            07-0100               $0         $0.00   8/12/2007      $16,500,000      72.7%        67.4%
                 48            07-0458               $0         $0.00    5/4/2007      $15,900,000      75.5%        68.8%
                 49          09-0002729              $0         $0.00   6/15/2007      $18,500,000      64.7%        55.2%
   4             50            06-0799               $0         $0.00    5/1/2007      $14,980,000      79.1%        74.3%
                 51          09-0002714              $0         $0.00   6/11/2007      $14,700,000      75.5%        75.5%
                 52          09-0002716              $0         $0.00   6/11/2007      $17,150,000      63.6%        63.6%
                 53          09-0002744              $0         $0.00   6/14/2007      $18,500,000      57.6%        49.6%
                 54          09-0002731              $0         $0.00   6/19/2007      $18,000,000      58.3%        58.3%
                 55          09-0002720              $0         $0.00   6/18/2007      $13,100,000      78.6%        78.6%
                 56            07-0575               $0         $0.00   11/1/2007      $14,900,000      68.8%        63.4%
   4             57            06-0995               $0         $0.00   4/27/2007      $13,375,000      75.5%        70.6%
                 58            07-0514               $0         $0.00    6/6/2007      $14,900,000      67.1%        59.5%
   4             59            07-0645               $0         $0.00   7/23/2007      $15,400,000      64.9%        59.2%
   14            60          09-0002697              $0         $0.00   10/1/2007      $15,100,000      66.0%        51.2%
                 61            07-0183               $0         $0.00    2/4/2007      $12,870,000      74.6%        65.9%
                 62            07-0003               $0         $0.00   8/31/2007      $11,625,000      80.0%        69.7%
                 63            07-0013               $0         $0.00    8/1/2007      $19,900,000      45.2%        39.1%
                 64          09-0002685              $0         $0.00    6/8/2007      $17,300,000      52.0%        52.0%
   4             65          09-0002721              $0         $0.00    6/1/2007      $12,650,000      68.4%        68.4%
                 66          09-0002738              $0         $0.00   7/16/2007      $11,750,000      73.4%        69.0%
                 67            07-0413               $0         $0.00                  $11,495,000      74.8%        73.0%
               67.01           07-0413                                  1/19/2007       $3,150,000
               67.02           07-0413                                  1/19/2007       $2,960,000
               67.03           07-0413                                  1/19/2007       $2,100,000
               67.04           07-0413                                  1/19/2007       $1,665,000
               67.05           07-0413                                  1/19/2007       $1,620,000
                 68          09-0002673              $0         $0.00   5/17/2007      $13,410,000      62.6%        58.7%
                 69            07-0448               $0         $0.00   6/11/2007      $11,000,000      75.6%        65.5%
   4             70          09-0002668              $0         $0.00    6/7/2007      $10,130,000      80.0%        80.0%
   7             71          09-0002692              $0         $0.00    6/5/2007      $12,600,000      63.9%        58.3%
                 72          09-0002672              $0         $0.00   5/14/2007      $14,000,000      57.5%        57.5%
                 73            06-0869               $0         $0.00   5/17/2007      $11,200,000      69.6%        65.9%
                 74          09-0002676              $0         $0.00    5/5/2007       $9,500,000      80.0%        80.0%
                 75            07-0308               $0         $0.00    4/1/2007      $11,800,000      63.2%        49.8%
                 76            07-0452               $0         $0.00    5/4/2007       $9,400,000      77.1%        69.6%
   4             77          09-0002740              $0         $0.00   7/23/2007       $9,500,000      74.7%        70.3%
                 78            07-0302               $0         $0.00    4/1/2007      $10,600,000      65.7%        51.7%
                 79          09-0002735              $0         $0.00    7/2/2007       $8,700,000      79.0%        74.1%
                 80          09-0002650              $0         $0.00    5/7/2007       $9,000,000      72.6%        72.6%
                 81          09-0002687              $0         $0.00    6/4/2007       $9,200,000      70.7%        70.7%
  4, 7           82          09-0002743              $0         $0.00   7/16/2007       $8,120,000      78.8%        73.7%
                 83            07-0534               $0         $0.00    8/8/2007       $8,500,000      74.1%        70.0%
   4             84          09-0002695              $0         $0.00   6/11/2007       $8,400,000      73.8%        73.8%
                 85            07-0597               $0         $0.00   7/18/2007       $8,139,000      73.7%        65.2%
                 86          09-0002713              $0         $0.00   6/18/2007       $8,600,000      69.8%        69.8%
   4             87          09-0002590              $0         $0.00   3/13/2007       $7,000,000      80.0%        80.0%
                 88            07-0409               $0         $0.00   4/29/2007       $7,500,000      69.2%        58.9%
   14            89          09-0002620              $0         $0.00    9/1/2007       $6,400,000      79.7%        71.6%
                 90            07-0304               $0         $0.00   3/23/2007       $7,500,000      66.7%        60.3%
   7             91          09-0002654              $0         $0.00   5/11/2007       $7,500,000      60.0%        58.4%
                 92          09-0002666              $0         $0.00   5/31/2007       $7,400,000      60.6%        50.9%
                 93          09-0002682              $0         $0.00    6/4/2007       $7,600,000      55.6%        33.0%
                 94          09-0002706              $0         $0.00    6/6/2007       $7,100,000      59.2%        59.2%
                 95          09-0002658              $0         $0.00   5/15/2007       $5,340,000      77.9%        73.0%
                 96            07-0109               $0         $0.00    2/7/2007       $4,900,000      79.6%        72.1%
                 97            07-0182               $0         $0.00   2/23/2007       $4,970,000      78.5%        73.4%
                 98          09-0002662              $0         $0.00    5/9/2007       $5,630,000      69.3%        69.3%
                 99            07-0521               $0         $0.00   3/20/2007       $4,800,000      80.0%        77.3%
   4            100          09-0002593              $0         $0.00    4/1/2007       $4,750,000      80.0%        80.0%
                101            07-0175               $0         $0.00                   $4,890,000      76.4%        59.4%
               101.01          07-0175                                   4/4/2007       $1,850,000
               101.02          07-0175                                   4/4/2007       $1,640,000
               101.03          07-0175                                   4/3/2007       $1,400,000
  7, 8          102          09-0002659        $435,000    $20,192.95    6/1/2007       $4,800,000      68.5%        71.3%
                103          09-0002717              $0         $0.00   6/11/2007       $4,550,000      81.3%        81.3%
                104          09-0002665              $0         $0.00   5/11/2007       $4,475,000      80.4%        74.3%
                105          09-0002742              $0         $0.00   7/13/2007       $5,400,000      65.5%        51.5%
                106          09-0002686              $0         $0.00    6/1/2007       $4,400,000      79.1%        74.0%
                107          09-0002728              $0         $0.00   5/11/2007       $4,500,000      72.1%        67.7%
                108          09-0002674              $0         $0.00   6/12/2007       $4,000,000      80.0%        72.6%
                109          09-0002694              $0         $0.00    6/1/2007       $4,050,000      77.2%        77.2%
   7            110          09-0002664              $0         $0.00    5/3/2007       $4,570,000      67.8%        65.4%
                111          09-0002640              $0         $0.00    6/1/2007       $4,100,000      74.7%        74.7%
                112          09-0002726              $0         $0.00    6/7/2007       $4,375,000      68.6%        64.3%
   14           113          09-0002683              $0         $0.00   6/11/2007       $3,670,000      79.0%        79.0%
                114          09-0002739              $0         $0.00   7/16/2007       $4,250,000      67.2%        63.2%
   14           115          09-0002644              $0         $0.00   10/3/2007       $3,850,000      72.7%        67.8%
                116          09-0002597              $0         $0.00   3/26/2007       $4,700,000      56.1%        43.5%
                117          09-0002719              $0         $0.00   6/18/2007       $3,200,000      79.7%        79.7%
   4            118            07-0612               $0         $0.00    7/8/2007       $3,150,000      76.2%        68.7%
                119            07-0529               $0         $0.00   6/18/2007       $3,120,000      74.5%        66.7%
                120          09-0002727              $0         $0.00   6/20/2007       $3,200,000      71.3%        66.9%
                121          09-0002701              $0         $0.00    7/1/2007       $3,500,000      64.3%        60.2%
                122            07-0245               $0         $0.00   3/13/2007       $1,720,000      74.2%        63.3%


                                                                    OCCUPANCY
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER       OCCUPANCY %         AS OF DATE
------------------------------------------------------------------------------

  2, 3           1           00-1001230          100.0%             6/30/2007
   2             2           00-1001227           92.8%             7/31/2007
4, 5, 6          3           00-1001225          100.0%             7/9/2007
  2, 7           4           00-1001231           87.2%
                 4                                81.5%             6/1/2007
                 4                                94.3%             6/1/2007
                 4                                95.5%             6/1/2007
                 4                                93.1%             6/1/2007
                 4                               100.0%             6/1/2007
                 4                                93.5%             6/1/2007
                 4                                96.1%             6/1/2007
                 4                                95.6%             6/1/2007
                 4                                55.9%             6/1/2007
                 4                                59.7%             6/1/2007
                 4                                92.6%             6/1/2007
                 4                                92.3%             6/1/2007
                 4                               100.0%             6/1/2007
                 4                                90.6%             6/1/2007
                 4                                32.3%             6/1/2007
                 4                               100.0%             6/1/2007
   8             5             06-1111            99.6%             7/1/2007
  2, 9           6             8WNAN7            100.0%
                6.01          8WNAN7-1           100.0%             8/1/2007
                6.02          8WNAN7-2           100.0%             8/1/2007
                6.03          8WNAN7-3           100.0%             8/1/2007
                6.04          8WNAN7-4           100.0%             8/1/2007
                6.05          8WNAN7-5           100.0%             8/1/2007
                6.06          8WNAN7-6           100.0%             8/1/2007
                6.07          8WNAN7-7           100.0%             8/1/2007
                6.08          8WNAN7-8           100.0%             8/1/2007
                6.09          8WNAN7-9           100.0%             8/1/2007
                6.10          8WNAN7-10          100.0%             8/1/2007
                6.11          8WNAN7-11          100.0%             8/1/2007
                6.12          8WNAN7-12          100.0%             8/1/2007
                6.13          8WNAN7-13          100.0%             8/1/2007
                6.14          8WNAN7-14          100.0%             8/1/2007
                6.15          8WNAN7-15          100.0%             8/1/2007
                6.16          8WNAN7-16          100.0%             8/1/2007
                6.17          8WNAN7-17          100.0%             8/1/2007
                6.18          8WNAN7-18          100.0%             8/1/2007
                6.19          8WNAN7-19          100.0%             8/1/2007
                6.20          8WNAN7-20          100.0%             8/1/2007
                6.21          8WNAN7-21          100.0%             8/1/2007
                6.22          8WNAN7-22          100.0%             8/1/2007
                6.23          8WNAN7-23          100.0%             8/1/2007
                6.24          8WNAN7-24          100.0%             8/1/2007
                6.25          8WNAN7-25          100.0%             8/1/2007
                6.26          8WNAN7-26          100.0%             8/1/2007
                6.27          8WNAN7-27          100.0%             8/1/2007
                6.28          8WNAN7-28          100.0%             8/1/2007
                6.29          8WNAN7-29          100.0%             8/1/2007
                6.30          8WNAN7-30          100.0%             8/1/2007
                6.31          8WNAN7-31          100.0%             8/1/2007
                6.32          8WNAN7-32          100.0%             8/1/2007
                6.33          8WNAN7-33          100.0%             8/1/2007
                6.34          8WNAN7-34          100.0%             8/1/2007
                6.35          8WNAN7-35          100.0%             8/1/2007
                6.36          8WNAN7-36          100.0%             8/1/2007
                6.37          8WNAN7-37          100.0%             8/1/2007
                6.38          8WNAN7-38          100.0%             8/1/2007
 5, 10           7           00-1001229          100.0%             7/20/2007
   11            8             07-0554            69.8%             6/30/2007
7, 8, 12         9           09-0002723          100.0%             9/1/2007
                 10          09-0002749           90.7%
               10.01        09-0002749-1          88.1%             7/1/2007
               10.02        09-0002749-2          88.2%             7/1/2007
               10.03        09-0002749-3         100.0%             7/1/2007
   4             11            06-1336            92.8%             9/6/2007
                 12          09-0002715           97.5%             7/20/2007
                 13            06-1191            97.0%             5/10/2007
               13.01           06-1191            94.3%             5/10/2007
               13.02           06-1191            98.5%             5/10/2007
               13.03           06-1191            99.3%             5/10/2007
               13.04           06-1191            96.6%             5/10/2007
                 14            07-0607           100.0%             10/1/2007
                 15          09-0002675           92.2%             5/15/2007
                 16            07-0617            69.0%             6/30/2007
                 17            07-0417            59.3%             5/1/2007
                 18          09-0002712           97.4%             7/20/2007
                 19            07-0655           100.0%             7/1/2007
                 20          09-0002696           89.4%             8/15/2007
  7, 8           21          09-0002651           82.6%             3/1/2007
                 22            07-0286            94.6%             8/24/2007
                 23            07-0430            79.6%             3/27/2007
                 24          09-0002667           96.7%             7/25/2007
                 25          09-0002718           94.8%             7/20/2007
                 26          09-0002653           97.9%             7/31/2007
                 27            07-0337           100.0%             12/5/2006
                 28            07-0432            67.2%             8/1/2007
                 29            07-0405           100.0%             4/10/2007
                 30          09-0002688           99.2%             7/31/2007
                 31          09-0002691          100.0%             7/31/2007
                 32          09-0002671           96.4%             7/31/2007
                 33          09-0002679          100.0%             6/26/2007
   7             34          09-0002622           95.2%             6/21/2007
  7, 8           35          09-0002617           76.3%             8/15/2007
   5             36            06-1044           100.0%             8/1/2007
               36.01           06-1044           100.0%             8/1/2007
               36.02           06-1044           100.0%             8/1/2007
               36.03           06-1044           100.0%             8/1/2007
               36.04           06-1044           100.0%             8/1/2007
               36.05           06-1044           100.0%             8/1/2007
               36.06           06-1044           100.0%             8/1/2007
               36.07           06-1044           100.0%             8/1/2007
               36.08           06-1044           100.0%             8/1/2007
               36.09           06-1044           100.0%             8/1/2007
               36.10           06-1044           100.0%             8/1/2007
               36.11           06-1044           100.0%             8/1/2007
                 37          09-0002700           88.3%             6/19/2007
                 38          09-0002669           91.9%             7/18/2007
                 39            06-0840            80.8%             9/25/2007
                 40          09-0002722           94.7%             6/30/2007
   4             41            07-0382            85.6%             3/20/2007
   13            42          09-0002724          100.0%             5/30/2007
   4             43            07-0572            80.0%             7/1/2007
   7             44          09-0002573          100.0%             7/31/2007
   7             45          09-0002572          100.0%             7/31/2007
                 46          09-0002423           91.3%             7/25/2007
                 47            07-0100           100.0%             8/1/2007
                 48            07-0458            93.2%             7/1/2007
                 49          09-0002729           93.6%             7/1/2007
   4             50            06-0799           100.0%             5/11/2007
                 51          09-0002714           98.1%             7/20/2007
                 52          09-0002716           87.1%             8/20/2007
                 53          09-0002744           67.1%             5/31/2007
                 54          09-0002731          100.0%             7/16/2007
                 55          09-0002720           96.8%             7/20/2007
                 56            07-0575           100.0%             7/1/2007
   4             57            06-0995            98.2%             5/4/2007
                 58            07-0514            79.7%             8/31/2007
   4             59            07-0645            91.7%             8/1/2007
   14            60          09-0002697          100.0%             7/1/2007
                 61            07-0183           100.0%             3/1/2007
                 62            07-0003            84.3%             9/5/2007
                 63            07-0013            71.9%             6/30/2007
                 64          09-0002685          100.0%             5/23/2007
   4             65          09-0002721           92.8%             6/5/2007
                 66          09-0002738           97.5%             7/17/2007
                 67            07-0413            81.9%             4/18/2007
               67.01           07-0413            89.7%             4/18/2007
               67.02           07-0413            79.9%             4/18/2007
               67.03           07-0413            84.2%             4/18/2007
               67.04           07-0413            82.0%             4/18/2007
               67.05           07-0413            73.3%             4/18/2007
                 68          09-0002673          100.0%             6/1/2007
                 69            07-0448            99.0%             5/31/2007
   4             70          09-0002668           95.8%             7/11/2007
   7             71          09-0002692           83.7%             7/31/2007
                 72          09-0002672          100.0%             7/31/2007
                 73            06-0869            77.9%             6/30/2007
                 74          09-0002676           99.7%             8/1/2007
                 75            07-0308            53.9%             7/31/2007
                 76            07-0452           100.0%             8/23/2007
   4             77          09-0002740          100.0%             7/10/2007
                 78            07-0302            57.8%             7/31/2007
                 79          09-0002735           95.7%             6/30/2007
                 80          09-0002650           91.5%             7/31/2007
                 81          09-0002687          100.0%             6/14/2007
  4, 7           82          09-0002743           90.1%             7/23/2007
                 83            07-0534           100.0%             8/1/2007
   4             84          09-0002695          100.0%             7/5/2007
                 85            07-0597           100.0%             6/19/2007
                 86          09-0002713           93.3%             7/20/2007
   4             87          09-0002590           85.6%             6/30/2007
                 88            07-0409           100.0%             5/1/2007
   14            89          09-0002620           96.3%             8/13/2007
                 90            07-0304            94.5%             4/1/2007
   7             91          09-0002654           90.9%             8/1/2007
                 92          09-0002666          100.0%             7/31/2007
                 93          09-0002682           93.0%             6/1/2007
                 94          09-0002706          100.0%             6/1/2007
                 95          09-0002658          100.0%             5/1/2007
                 96            07-0109            80.0%             8/9/2007
                 97            07-0182           100.0%             2/1/2007
                 98          09-0002662          100.0%             4/27/2007
                 99            07-0521           100.0%             8/1/2007
   4            100          09-0002593          100.0%             4/30/2007
                101            07-0175           100.0%             4/23/2007
               101.01          07-0175           100.0%             4/23/2007
               101.02          07-0175           100.0%             4/23/2007
               101.03          07-0175           100.0%             4/23/2007
  7, 8          102          09-0002659           85.5%             3/31/2007
                103          09-0002717          100.0%             7/20/2007
                104          09-0002665          100.0%             5/15/2007
                105          09-0002742           88.6%             8/1/2007
                106          09-0002686          100.0%             5/1/2007
                107          09-0002728          100.0%             6/8/2007
                108          09-0002674          100.0%             6/25/2007
                109          09-0002694          100.0%             6/1/2007
   7            110          09-0002664           87.2%             6/1/2007
                111          09-0002640          100.0%             6/1/2007
                112          09-0002726           89.6%             4/1/2007
   14           113          09-0002683          100.0%             8/1/2007
                114          09-0002739           92.2%             7/19/2007
   14           115          09-0002644          100.0%             5/2/2007
                116          09-0002597           95.9%             5/30/2007
                117          09-0002719           96.9%             7/20/2007
   4            118            07-0612            72.7%             7/15/2007
                119            07-0529           100.0%             8/1/2007
                120          09-0002727          100.0%             7/31/2007
                121          09-0002701           86.2%             6/7/2007
                122            07-0245            87.9%             4/1/2007


                                                                                              LARGEST              LARGEST TENANT
                                                  LARGEST TENANT (BASED ON SQUARE              TENANT                  LEASE
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER                     FOOTAGE)                         SQ. FT.                EXPIRATION
----------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    Cleary Gottlieb                                      430,495              12/31/2010
   2             2           00-1001227    Macy's                                               235,899              1/31/2015
4, 5, 6          3           00-1001225    Metropolitan 885 Third Avenue Leasehold, LLC         602,173              4/30/2077
  2, 7           4           00-1001231    NAP                                                       --
                 4                         Health Plus                                          108,752              10/31/2014
                 4                         NY Popular Inc                                        35,028              10/31/2009
                 4                         Dream On Me Inc                                       47,333              10/31/2007
                 4                         Texton Development Corp                               37,219              12/31/2010
                 4                         Utrecht Linens                                        24,649              1/31/2008
                 4                         Croscill Classic Inc                                  57,953              6/30/2008
                 4                         Digicell Ltd                                          36,333              10/31/2007
                 4                         American Leather Specialties                         129,733              1/31/2010
                 4                         Virginia Dare Extract Co. In                          55,927              2/28/2010
                 4                         Virginia Dare Extract Co. In                         102,645              2/28/2010
                 4                         NYC Department Of Archives                            99,157              1/31/2008
                 4                         NYC Department Of Finance                            102,260              11/30/2008
                 4                         Eight Stars Enterprises                               34,500              2/28/2009
                 4                         T.Y. Trading Co Inc                                   21,725              11/30/2008
                 4                         International Trade Expo                              47,000              10/31/2007
                 4                         NYC DCAS HRA                                         126,000              7/31/2012
   8             5             06-1111     Gerard Guez                                            9,990              4/30/2011
  2, 9           6             8WNAN7      NAP                                                       --
                6.01          8WNAN7-1     U.S. Foodservice                                     436,739              7/31/2027
                6.02          8WNAN7-2     U.S. Foodservice                                     504,627              7/31/2027
                6.03          8WNAN7-3     U.S. Foodservice                                     336,634              7/31/2027
                6.04          8WNAN7-4     U.S. Foodservice                                     307,790              7/31/2027
                6.05          8WNAN7-5     U.S. Foodservice                                     427,894              7/31/2027
                6.06          8WNAN7-6     U.S. Foodservice                                     330,250              7/31/2027
                6.07          8WNAN7-7     U.S. Foodservice                                     313,900              7/31/2027
                6.08          8WNAN7-8     U.S. Foodservice                                     346,271              7/31/2027
                6.09          8WNAN7-9     U.S. Foodservice                                     321,769              7/31/2027
                6.10          8WNAN7-10    U.S. Foodservice                                     172,200              7/31/2027
                6.11          8WNAN7-11    U.S. Foodservice                                     287,080              7/31/2027
                6.12          8WNAN7-12    U.S. Foodservice                                     394,065              7/31/2027
                6.13          8WNAN7-13    U.S. Foodservice                                     286,800              7/31/2027
                6.14          8WNAN7-14    U.S. Foodservice                                     381,032              7/31/2027
                6.15          8WNAN7-15    U.S. Foodservice                                     229,062              7/31/2027
                6.16          8WNAN7-16    U.S. Foodservice                                     202,143              7/31/2027
                6.17          8WNAN7-17    U.S. Foodservice                                     240,609              7/31/2027
                6.18          8WNAN7-18    U.S. Foodservice                                     219,530              7/31/2027
                6.19          8WNAN7-19    U.S. Foodservice                                     172,826              7/31/2027
                6.20          8WNAN7-20    U.S. Foodservice                                     357,370              7/31/2027
                6.21          8WNAN7-21    U.S. Foodservice                                     167,939              7/31/2027
                6.22          8WNAN7-22    U.S. Foodservice                                     356,178              7/31/2027
                6.23          8WNAN7-23    U.S. Foodservice                                     150,000              7/31/2027
                6.24          8WNAN7-24    U.S. Foodservice                                     167,575              7/31/2027
                6.25          8WNAN7-25    U.S. Foodservice                                      62,388              7/31/2027
                6.26          8WNAN7-26    U.S. Foodservice                                     155,100              7/31/2027
                6.27          8WNAN7-27    U.S. Foodservice                                     304,112              7/31/2027
                6.28          8WNAN7-28    U.S. Foodservice                                     203,958              7/31/2027
                6.29          8WNAN7-29    U.S. Foodservice                                     155,994              7/31/2027
                6.30          8WNAN7-30    U.S. Foodservice                                     323,900              7/31/2027
                6.31          8WNAN7-31    U.S. Foodservice                                     119,220              7/31/2027
                6.32          8WNAN7-32    U.S. Foodservice                                      79,855              7/31/2027
                6.33          8WNAN7-33    U.S. Foodservice                                     150,104              7/31/2027
                6.34          8WNAN7-34    U.S. Foodservice                                     107,000              7/31/2027
                6.35          8WNAN7-35    U.S. Foodservice                                      65,800              7/31/2027
                6.36          8WNAN7-36    U.S. Foodservice                                      47,700              7/31/2027
                6.37          8WNAN7-37    U.S. Foodservice                                     137,337              7/31/2027
                6.38          8WNAN7-38    U.S. Foodservice                                      19,346              7/31/2027
 5, 10           7           00-1001229    Metropolitan 292 Madison Avenue Leasehold LLC        182,738              7/31/2077
   11            8             07-0554     NAP                                                       --
7, 8, 12         9           09-0002723    Alcoa                                                 88,726               5/1/2008
                 10          09-0002749    NAP                                                       --
               10.01        09-0002749-1   GSA (STRICOM)                                         65,044              12/31/2009
               10.02        09-0002749-2   UCF                                                   36,672              6/30/2012
               10.03        09-0002749-3   Advanced Systems Technology                           30,000              6/30/2011
   4             11            06-1336     KMART                                                 94,841              6/30/2020
                 12          09-0002715    NAP                                                       --
                 13            06-1191
               13.01           06-1191     Goody's Family Clothing #67                           27,294              7/31/2013
               13.02           06-1191     Carmike Theaters                                      36,229              12/31/2025
               13.03           06-1191     Appalachian Regional Healthcare, Inc.                 91,454              12/31/2026
               13.04           06-1191     Big Lots, Inc. #1293                                  29,750              1/31/2009
                 14            07-0607     Pimco (Allianz)                                       30,681              8/31/2010
                 15          09-0002675    Fifth Third Bank                                      42,391              12/31/2010
                 16            07-0617     NAP                                                       --
                 17            07-0417     The Children's Place Retail Stores, Inc.               6,000              6/30/2011
                 18          09-0002712    NAP                                                       --
                 19            07-0655     ARUP                                                  12,802              10/31/2016
                 20          09-0002696    NAP                                                       --
  7, 8           21          09-0002651    Safeway                                               65,000              11/30/2026
                 22            07-0286     NAP                                                       --
                 23            07-0430     Allergan Sales                                        45,892              7/31/2011
                 24          09-0002667    NAP                                                       --
                 25          09-0002718    NAP                                                       --
                 26          09-0002653    Magruder's                                            16,690              2/28/2014
                 27            07-0337     Mylan Laboratories, Inc.                              72,082              3/31/2008
                 28            07-0432     Bloodhound Software, Inc.                             11,065              5/31/2011
                 29            07-0405     Whole Foods Market California, Inc                    23,200              2/14/2028
                 30          09-0002688    NAP                                                       --
                 31          09-0002691    Ford Motor Credit Co.                                111,630              10/31/2010
                 32          09-0002671    Infosys Technologies Limited                          17,086               2/1/2012
                 33          09-0002679    Somera Capital Mgmt (Subleased by AT&T)               23,802               3/1/2012
   7             34          09-0002622    Acme Market(ground lease)                             54,468               7/1/2032
  7, 8           35          09-0002617    Harold Pener                                           6,117              6/30/2008
   5             36            06-1044
               36.01           06-1044     Mariners Bank                                         26,572              6/30/2017
               36.02           06-1044     HSBC Bank                                             19,344              11/30/2017
               36.03           06-1044     HSBC Bank                                             19,294              11/30/2017
               36.04           06-1044     Mariners Bank                                         12,937              1/31/2017
               36.05           06-1044     Mariners Bank                                         11,600              2/28/2016
               36.06           06-1044     North Fork Bank                                       25,393              2/28/2022
               36.07           06-1044     Mariners Bank                                         12,394              12/31/2017
               36.08           06-1044     Bank of America                                       11,812              10/31/2021
               36.09           06-1044     Bank of America                                       12,486              5/13/2022
               36.10           06-1044     Bank of America                                        7,248              3/31/2022
               36.11           06-1044     Dunkin Donuts                                          1,850              2/28/2016
                 37          09-0002700    Regal Cinema                                          50,000              11/30/2026
                 38          09-0002669    Conti Enterprises, Inc.                               33,066               7/1/2010
                 39            06-0840     Specialty Surgical Center                             14,136              2/18/2017
                 40          09-0002722    Affordable Business                                   21,875              4/30/2012
   4             41            07-0382     LA Fitness                                            41,000              5/31/2017
   13            42          09-0002724    Publix                                                45,600              11/30/2026
   4             43            07-0572     NAP                                                       --
   7             44          09-0002573    World Market                                          18,238              1/31/2018
   7             45          09-0002572    Lane Bryant                                            5,019               6/1/2017
                 46          09-0002423    NAP                                                        -
                 47            07-0100     NAP                                                        -
                 48            07-0458     Wayland Baptist University                             5,323              2/28/2011
                 49          09-0002729    Ross Dress for Less                                   30,187              1/31/2012
   4             50            06-0799     LA Fitness                                            45,000              3/30/2022
                 51          09-0002714    NAP                                                       --
                 52          09-0002716    NAP                                                       --
                 53          09-0002744    NAP                                                       --
                 54          09-0002731    Moore Foundation                                      37,222               5/1/2011
                 55          09-0002720    NAP                                                       --
                 56            07-0575     Goodyear & NAPA Auto Parts                            10,730              11/30/2016
   4             57            06-0995     LA Fitness                                            45,000              12/1/2021
                 58            07-0514     NAP                                                       --
   4             59            07-0645     NAP                                                       --
   14            60          09-0002697    FedEx                                                 66,424               9/1/2019
                 61            07-0183     Xyience Training Center, LLC                           9,079              2/28/2010
                 62            07-0003     Food Lion                                             34,929              2/13/2027
                 63            07-0013     NAP                                                       --
                 64          09-0002685    Somerset Hills YMCA                                   10,070              11/1/2012
   4             65          09-0002721    Tech Prose                                             4,440               2/1/2010
                 66          09-0002738    AXT Holdings, Inc.                                    10,271              6/30/2010
                 67            07-0413
               67.01           07-0413     NAP                                                       --
               67.02           07-0413     NAP                                                       --
               67.03           07-0413     NAP                                                       --
               67.04           07-0413     NAP                                                       --
               67.05           07-0413     NAP                                                       --
                 68          09-0002673    Key Curriculum - warehouse                            31,887              12/1/2012
                 69            07-0448     Save-A-Lot                                            15,796              1/31/2009
   4             70          09-0002668    NAP                                                       --
   7             71          09-0002692    Sting Surveillance                                     8,761              8/31/2011
                 72          09-0002672    Otis Elevator                                         15,288              11/1/2011
                 73            06-0869     NAP                                                       --
                 74          09-0002676    University of Phoenix                                 29,201              10/31/2011
                 75            07-0308     NAP                                                       --
                 76            07-0452     Thriftway                                             35,200              12/31/2017
   4             77          09-0002740    Best Buy                                             115,200              5/31/2011
                 78            07-0302     NAP                                                       --
                 79          09-0002735    NAP                                                       --
                 80          09-0002650    Ganga - $5 & Under                                    15,809              1/31/2013
                 81          09-0002687    NAP                                                       --
  4, 7           82          09-0002743    Washington Mutual Bank                                 3,600              1/31/2014
                 83            07-0534     Borders, Inc.                                         22,586              1/31/2013
   4             84          09-0002695    Coury and Buehler Physical Therapy, Inc.               6,196              10/14/2010
                 85            07-0597     Food Lion                                             35,552              1/31/2011
                 86          09-0002713    NAP                                                       --
   4             87          09-0002590    U.S. Bank                                              9,313              5/31/2015
                 88            07-0409     Walgreen Eastern Co.                                  14,820              11/30/2081
   14            89          09-0002620    Dollar Tree                                            8,000              4/30/2012
                 90            07-0304     Endocrine Consultants Northwest I                      8,851              9/30/2010
   7             91          09-0002654    Peter Wilke - Corner Market                            3,388              5/14/2017
                 92          09-0002666    County of Riverside                                   31,171              4/30/2021
                 93          09-0002682    Albertson's                                           40,123              12/1/2021
                 94          09-0002706    Dream Weaver Design                                    5,340               2/1/2010
                 95          09-0002658    Fiesta Supermarkets                                   43,279              12/31/2018
                 96            07-0109     NAP                                                       --
                 97            07-0182     Harbor Electronics                                     5,088              1/31/2009
                 98          09-0002662    Robbins Brothers Jewelry                               7,300              1/31/2016
                 99            07-0521     Walgreen Co.                                          14,490              2/28/2081
   4            100          09-0002593    Windermere Real Estate                                 6,440              5/10/2017
                101            07-0175
               101.01          07-0175     Advance Stores Company, Inc.                           7,000              4/25/2022
               101.02          07-0175     Advance Stores Company, Inc.                           7,000              4/21/2022
               101.03          07-0175     Advance Stores Company, Inc.                           7,000              5/16/2022
  7, 8          102          09-0002659    It's a Buffalo!, Inc.                                  6,000              1/31/2017
                103          09-0002717    NAP                                                       --
                104          09-0002665    David's Bridal                                        10,069               9/1/2012
                105          09-0002742    Child of Mine                                          6,779               1/1/2012
                106          09-0002686    Raytheon                                              25,050              12/1/2011
                107          09-0002728    Investure                                              7,100              11/30/2011
                108          09-0002674    Food Lion                                             34,976               1/1/2021
                109          09-0002694    Hollywood Video                                        4,768              6/30/2010
   7            110          09-0002664    North Academy Interiors, Inc                           3,821              7/14/2012
                111          09-0002640    Verizon                                                3,700              5/31/2012
                112          09-0002726    DHI Mortgage Company                                   9,758              4/30/2011
   14           113          09-0002683    The Shoe Dept (The Shoe Show of Rocky Mount)           4,500              9/30/2011
                114          09-0002739    William J. Longwill, DDS                               2,462              12/31/2009
   14           115          09-0002644    Leslies Pool                                           3,498              10/31/2008
                116          09-0002597    Cato                                                   6,400              1/31/2012
                117          09-0002719    NAP                                                       --
   4            118            07-0612     NAP                                                       --
                119            07-0529     Peg's Glorified Ham & Eggs                             2,940              10/31/2013
                120          09-0002727    Walgreens                                             14,820              9/30/2081
                121          09-0002701    Fairview Health Services                               9,139              5/31/2012
                122            07-0245     Family Dollar, Inc.                                    9,180              4/30/2014


                                                                                                                SECOND LARGEST
                                                                                            SECOND LARGEST       TENANT LEASE
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER               SECOND LARGEST TENANT                TENANT SQ. FT.        EXPIRATION
------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    Goldman Sachs                                           263,187           4/1/2015
   2             2           00-1001227    Nordstrom                                               225,000          2/28/2019
4, 5, 6          3           00-1001225    NAP                                                          --
  2, 7           4           00-1001231    NAP                                                          --
                 4                         GSA                                                      34,624          2/28/2012
                 4                         XYZ Industries Inc.                                      31,085          10/31/2007
                 4                         Sil Thread Inc.                                          23,201          7/31/2010
                 4                         Diane Studios Inc                                        36,249          12/31/2009
                 4                         Network Cutting Inc.                                     23,201          1/31/2008
                 4                         3N Printing Inc                                          22,606          4/30/2013
                 4                         AJV Prime                                                30,508          1/31/2011
                 4                         National Packaging                                       69,205          3/31/2009
                 4                         Trimco Display LLC                                       37,267          10/31/2007
                 4                         Access Colo, Inc.                                        27,433          4/30/2016
                 4                         W & M Headwear Co.                                       73,024          1/31/2011
                 4                         NYS Supt. Of Ins Liquidators                             74,572          8/31/2008
                 4                         Economy Refrigeration                                    30,000          5/31/2015
                 4                         Economy Refrigeration                                    20,000          5/31/2015
                 4                         Eight Starts                                             40,000          6/30/2010
                 4                         F4 Warehouse Inc                                         74,000          6/30/2009
   8             5             06-1111     New Line Productions                                      9,748          3/14/2010
  2, 9           6             8WNAN7      NAP                                                          --
                6.01          8WNAN7-1     NAP                                                          --
                6.02          8WNAN7-2     NAP                                                          --
                6.03          8WNAN7-3     NAP                                                          --
                6.04          8WNAN7-4     NAP                                                          --
                6.05          8WNAN7-5     NAP                                                          --
                6.06          8WNAN7-6     NAP                                                          --
                6.07          8WNAN7-7     NAP                                                          --
                6.08          8WNAN7-8     NAP                                                          --
                6.09          8WNAN7-9     NAP                                                          --
                6.10          8WNAN7-10    NAP                                                          --
                6.11          8WNAN7-11    NAP                                                          --
                6.12          8WNAN7-12    NAP                                                          --
                6.13          8WNAN7-13    NAP                                                          --
                6.14          8WNAN7-14    NAP                                                          --
                6.15          8WNAN7-15    NAP                                                          --
                6.16          8WNAN7-16    NAP                                                          --
                6.17          8WNAN7-17    NAP                                                          --
                6.18          8WNAN7-18    NAP                                                          --
                6.19          8WNAN7-19    NAP                                                          --
                6.20          8WNAN7-20    NAP                                                          --
                6.21          8WNAN7-21    NAP                                                          --
                6.22          8WNAN7-22    NAP                                                          --
                6.23          8WNAN7-23    NAP                                                          --
                6.24          8WNAN7-24    NAP                                                          --
                6.25          8WNAN7-25    NAP                                                          --
                6.26          8WNAN7-26    NAP                                                          --
                6.27          8WNAN7-27    NAP                                                          --
                6.28          8WNAN7-28    NAP                                                          --
                6.29          8WNAN7-29    NAP                                                          --
                6.30          8WNAN7-30    NAP                                                          --
                6.31          8WNAN7-31    NAP                                                          --
                6.32          8WNAN7-32    NAP                                                          --
                6.33          8WNAN7-33    NAP                                                          --
                6.34          8WNAN7-34    NAP                                                          --
                6.35          8WNAN7-35    NAP                                                          --
                6.36          8WNAN7-36    NAP                                                          --
                6.37          8WNAN7-37    NAP                                                          --
                6.38          8WNAN7-38    NAP                                                          --
 5, 10           7           00-1001229    NAP                                                          --
   11            8             07-0554     NAP                                                          --
7, 8, 12         9           09-0002723    Philip Morris                                            73,692           2/1/2022
                 10          09-0002749    NAP                                                          --
               10.01        09-0002749-1   Anteon Corp/General Dynamics                             33,671          12/31/2008
               10.02        09-0002749-2   Invivo Corporation                                       31,160           6/1/2010
               10.03        09-0002749-3   USA - Air Force                                          28,756          9/30/2010
   4             11            06-1336     SEARS                                                    82,400          7/31/2010
                 12          09-0002715    NAP                                                          --
                 13            06-1191
               13.01           06-1191     Big Lots, Inc. #1094                                     25,275          1/31/2011
               13.02           06-1191     Goody's Store #12                                        32,000          5/31/2015
               13.03           06-1191     J.C. Penney #2427                                        34,006          2/28/2011
               13.04           06-1191     Bargain Barn                                             25,600          8/31/2012
                 14            07-0607     Petroleoum Heat & Power                                  18,915           8/1/2014
                 15          09-0002675    Professional Eng. Consultants                            26,905          12/31/2014
                 16            07-0617     NAP                                                          --
                 17            07-0417     K-W Sales Company New York, LLC                           5,828          3/31/2009
                 18          09-0002712    NAP                                                          --
                 19            07-0655     Mathematica                                              12,247          3/31/2014
                 20          09-0002696    NAP                                                          --
  7, 8           21          09-0002651    Conifer Liquors                                           3,800           4/1/2012
                 22            07-0286     NAP                                                          --
                 23            07-0430     Family Lending Services                                  29,922          5/31/2009
                 24          09-0002667    NAP                                                          --
                 25          09-0002718    NAP                                                          --
                 26          09-0002653    Tuesday Morning                                           6,005          1/15/2008
                 27            07-0337     NAP                                                          --
                 28            07-0432     KeyStone Corporation                                      9,310          8/31/2009
                 29            07-0405     NAP                                                          --
                 30          09-0002688    NAP                                                          --
                 31          09-0002691    NAP                                                          --
                 32          09-0002671    USA Digital Solutions, Inc.                              15,756           3/1/2012
                 33          09-0002679    AT&T Government Solutions                                20,055           3/1/2012
   7             34          09-0002622    Sleepy's                                                  7,162          11/1/2012
  7, 8           35          09-0002617    MD Fashion Scrubs                                         5,400          6/30/2010
   5             36            06-1044
               36.01           06-1044     NAP                                                          --
               36.02           06-1044     NAP                                                          --
               36.03           06-1044     NAP                                                          --
               36.04           06-1044     NAP                                                          --
               36.05           06-1044     NAP                                                          --
               36.06           06-1044     NAP                                                          --
               36.07           06-1044     NAP                                                          --
               36.08           06-1044     NAP                                                          --
               36.09           06-1044     NAP                                                          --
               36.10           06-1044     NAP                                                          --
               36.11           06-1044     NAP                                                          --
                 37          09-0002700    Medical Dynamics                                         11,870          5/10/2008
                 38          09-0002669    Tingley Rubber Corporation                               17,244          10/1/2012
                 39            06-0840     Darin Eye Center                                          4,813          10/31/2012
                 40          09-0002722    Orbit Industrial Service                                 20,460          1/31/2009
   4             41            07-0382     Taco Mac                                                  5,610          12/31/2011
   13            42          09-0002724    Cardsmart                                                 2,800           1/1/2011
   4             43            07-0572     NAP                                                          --
   7             44          09-0002573    Guitar Center                                             9,041          3/31/2017
   7             45          09-0002572    Vivace                                                    3,956          11/28/2015
                 46          09-0002423    NAP                                                          --
                 47            07-0100     NAP                                                          --
                 48            07-0458     Hollywood Beauty College                                  5,068          2/14/2008
                 49          09-0002729    Marshall's                                               30,000          5/31/2011
   4             50            06-0799     NAP                                                          --
                 51          09-0002714    NAP                                                          --
                 52          09-0002716    NAP                                                          --
                 53          09-0002744    NAP                                                          --
                 54          09-0002731    Vintrust                                                  2,835          9/30/2012
                 55          09-0002720    NAP                                                          --
                 56            07-0575     Fatboy's                                                  2,613          5/31/2015
   4             57            06-0995     Massage Envy                                              3,200           3/1/2012
                 58            07-0514     NAP                                                          --
   4             59            07-0645     NAP                                                          --
   14            60          09-0002697    NAP                                                          --
                 61            07-0183     Phillipi Performance Enterprises                          8,952          8/31/2009
                 62            07-0003     Beds Plus                                                 3,750          2/28/2013
                 63            07-0013     NAP                                                          --
                 64          09-0002685    Chester Moore, LLC dba 3 West                             8,012          11/1/2012
   4             65          09-0002721    Lombard Consulting Services                               3,720           1/1/2009
                 66          09-0002738    Aquatic Consulting & Testing, Inc                         7,485          5/31/2011
                 67            07-0413
               67.01           07-0413     NAP                                                          --
               67.02           07-0413     NAP                                                          --
               67.03           07-0413     NAP                                                          --
               67.04           07-0413     NAP                                                          --
               67.05           07-0413     NAP                                                          --
                 68          09-0002673    Key Curriculum - office                                  30,227          12/1/2012
                 69            07-0448     Fabric Hut, Inc.                                         12,550          12/31/2008
   4             70          09-0002668    NAP                                                          --
   7             71          09-0002692    Spectrum Pharmacy Services                                8,123          7/31/2009
                 72          09-0002672    Hunt Hale Jones                                          10,564           8/1/2013
                 73            06-0869     NAP                                                          --
                 74          09-0002676    Zenith Administrators                                     9,133          12/31/2008
                 75            07-0308     NAP                                                          --
                 76            07-0452     Hollywood Video                                           8,000          2/29/2008
   4             77          09-0002740    Delphax Technologies, Inc.                               44,977          3/31/2016
                 78            07-0302     NAP                                                          --
                 79          09-0002735    NAP                                                          --
                 80          09-0002650    Aaron Rents, Inc                                          8,622          12/1/2013
                 81          09-0002687    NAP                                                          --
  4, 7           82          09-0002743    American Mattress                                         3,135          6/30/2011
                 83            07-0534     Village/Town of Mount Kisco                                              8/14/2015
   4             84          09-0002695    Diverse Staffing, Inc.                                    4,688          5/31/2011
                 85            07-0597     Hancock Fabrics, Inc.                                    27,000           5/8/2012
                 86          09-0002713    NAP                                                          --
   4             87          09-0002590    Ted Sells                                                 2,459          4/30/2011
                 88            07-0409     NAP                                                          --
   14            89          09-0002620    Habneros                                                  5,000          7/31/2012
                 90            07-0304     Joseph F. Jasper and Donna J. Jasper                      4,266          2/18/2010
   7             91          09-0002654    Which Wich                                                2,592          6/30/2012
                 92          09-0002666    NAP                                                          --
                 93          09-0002682    Movie Gallery                                             4,000           8/1/2009
                 94          09-0002706    Loudoun School of Ballet                                  4,985           5/1/2012
                 95          09-0002658    Dollar General Corp                                      10,998          2/29/2012
                 96            07-0109     NAP                                                          --
                 97            07-0182     Bench-Tek Solutions                                       3,284          11/30/2007
                 98          09-0002662    Freebirds World Burrito                                   4,500          2/28/2011
                 99            07-0521     NAP                                                          --
   4            100          09-0002593    Gym Day dba Anytime Fitness                               4,013          6/30/2012
                101            07-0175
               101.01          07-0175     NAP                                                          --
               101.02          07-0175     NAP                                                          --
               101.03          07-0175     NAP                                                          --
  7, 8          102          09-0002659    TBO, LLC (Mattress Gallery)                               4,000          1/31/2012
                103          09-0002717    NAP                                                          --
                104          09-0002665    Panera Bread                                              4,515           8/1/2012
                105          09-0002742    Golf USA                                                  5,390          7/31/2012
                106          09-0002686    PPG Auto Glass                                           14,637           9/1/2010
                107          09-0002728    Moxie                                                     4,278           2/1/2011
                108          09-0002674    Nail Image                                                2,000           2/1/2010
                109          09-0002694    Sakana Japanese Restaruant                                1,980          7/31/2010
   7            110          09-0002664    Vitamin Shoppe Direct, Inc.                               3,584          12/31/2016
                111          09-0002640    Vitamin Shoppe                                            3,500           6/1/2017
                112          09-0002726    Firestone Products, LLC (sublet from Miller
                                           Johnson Steichen Kinnard)                                 3,515          2/28/2010
   14           113          09-0002683    Dream Buffet                                              4,446           8/1/2012
                114          09-0002739    Advanced Architectural Concepts, Inc.                     2,267          5/31/2009
   14           115          09-0002644    Alpha Graphics                                            2,927          12/31/2009
                116          09-0002597    Kelly Rentals                                             5,100          1/31/2008
                117          09-0002719    NAP                                                          --
   4            118            07-0612     NAP                                                          --
                119            07-0529     Ribeiro Master Lease                                      1,493           8/6/2017
                120          09-0002727    NAP                                                          --
                121          09-0002701    Physicians Diagnostic Rehab                               5,494          9/30/2013
                122            07-0245     Ensign Engineering and Land Surveying                     3,540          11/30/2012


                                                                                                                     THIRD LARGEST
                                                                                            THIRD LARGEST             TENANT LEASE
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER               THIRD LARGEST TENANT                 TENANT SQ. FT.             EXPIRATION
-----------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    NASD                                                    254,867              2/1/2021
   2             2           00-1001227    Neiman Marcus                                           100,071             10/18/2011
4, 5, 6          3           00-1001225    NAP                                                          --
  2, 7           4           00-1001231    NAP                                                          --
                 4                         Willis Ave Disc Center                                   20,629             8/31/2017
                 4                         Basko Inc                                                19,190             12/31/2008
                 4                         326 Corp.                                                17,701             8/31/2009
                 4                         CMD Industrial Inc                                       23,201             10/31/2009
                 4                         FF Furniture Corp                                        21,310             7/31/2010
                 4                         Ward Textile                                             22,606             8/30/2008
                 4                         France Display                                           26,096             5/31/2010
                 4                         Zoomers                                                  56,317             12/31/2008
                 4                         Teleport Communications                                  18,660             9/30/2010
                 4                         Trimco Display LLC                                       27,433             10/31/2007
                 4                         City One Fashion Ltd.                                    60,480             3/31/2010
                 4                         NYC Law Dept                                             65,699             9/30/2013
                 4                         NYC DCAS HRA                                             30,000             7/31/2012
                 4                         The Building Block                                       20,000             3/31/2013
                 4                         Eat It Corp                                              13,000             2/28/2011
                 4                         Economy Refrigeration                                    50,000             5/31/2015
   8             5             06-1111     Coldwell Banker                                           9,767             7/31/2011
  2, 9           6             8WNAN7      NAP                                                          --
                6.01          8WNAN7-1     NAP                                                          --
                6.02          8WNAN7-2     NAP                                                          --
                6.03          8WNAN7-3     NAP                                                          --
                6.04          8WNAN7-4     NAP                                                          --
                6.05          8WNAN7-5     NAP                                                          --
                6.06          8WNAN7-6     NAP                                                          --
                6.07          8WNAN7-7     NAP                                                          --
                6.08          8WNAN7-8     NAP                                                          --
                6.09          8WNAN7-9     NAP                                                          --
                6.10          8WNAN7-10    NAP                                                          --
                6.11          8WNAN7-11    NAP                                                          --
                6.12          8WNAN7-12    NAP                                                          --
                6.13          8WNAN7-13    NAP                                                          --
                6.14          8WNAN7-14    NAP                                                          --
                6.15          8WNAN7-15    NAP                                                          --
                6.16          8WNAN7-16    NAP                                                          --
                6.17          8WNAN7-17    NAP                                                          --
                6.18          8WNAN7-18    NAP                                                          --
                6.19          8WNAN7-19    NAP                                                          --
                6.20          8WNAN7-20    NAP                                                          --
                6.21          8WNAN7-21    NAP                                                          --
                6.22          8WNAN7-22    NAP                                                          --
                6.23          8WNAN7-23    NAP                                                          --
                6.24          8WNAN7-24    NAP                                                          --
                6.25          8WNAN7-25    NAP                                                          --
                6.26          8WNAN7-26    NAP                                                          --
                6.27          8WNAN7-27    NAP                                                          --
                6.28          8WNAN7-28    NAP                                                          --
                6.29          8WNAN7-29    NAP                                                          --
                6.30          8WNAN7-30    NAP                                                          --
                6.31          8WNAN7-31    NAP                                                          --
                6.32          8WNAN7-32    NAP                                                          --
                6.33          8WNAN7-33    NAP                                                          --
                6.34          8WNAN7-34    NAP                                                          --
                6.35          8WNAN7-35    NAP                                                          --
                6.36          8WNAN7-36    NAP                                                          --
                6.37          8WNAN7-37    NAP                                                          --
                6.38          8WNAN7-38    NAP                                                          --
 5, 10           7           00-1001229    NAP                                                          --
   11            8             07-0554     NAP                                                          --
7, 8, 12         9           09-0002723    Neurological Associates Inc.                             11,276             12/1/2007
                 10          09-0002749    NAP                                                          --
               10.01        09-0002749-1   Advanced Systems Rech                                     4,514             10/31/2007
               10.02        09-0002749-2   Gleason Research Associates                               4,217             7/31/2012
               10.03        09-0002749-3   NAP                                                          --
   4             11            06-1336     J.C.PENNEY                                               51,320             8/31/2010
                 12          09-0002715    NAP                                                          --
                 13            06-1191
               13.01           06-1191     Affordable Furniture, Inc.                               22,608             9/30/2016
               13.02           06-1191     Dollar Tree Stores, Inc.                                 12,070             6/30/2010
               13.03           06-1191     Stages Stores                                            32,864              8/1/2010
               13.04           06-1191     Tractor Supply Company                                   24,700             1/31/2009
                 14            07-0607     Atlantic Asset Management                                14,855              7/1/2009
                 15          09-0002675    Schenkel & Schultz                                       12,250             4/30/2013
                 16            07-0617     NAP                                                          --
                 17            07-0417     Kinko's, Inc.                                             4,000             3/26/2011
                 18          09-0002712    NAP                                                          --
                 19            07-0655     Workers Compensation                                      9,519             8/31/2012
                 20          09-0002696    NAP                                                          --
  7, 8           21          09-0002651    Keller Williams                                           3,790             10/1/2012
                 22            07-0286     NAP                                                          --
                 23            07-0430     Old Republic Title Company                               10,273             4/30/2009
                 24          09-0002667    NAP                                                          --
                 25          09-0002718    NAP                                                          --
                 26          09-0002653    Hamilton Sofa Gallery                                     6,000             1/31/2013
                 27            07-0337     NAP                                                          --
                 28            07-0432     SRA International                                         7,081             6/30/2010
                 29            07-0405     NAP                                                          --
                 30          09-0002688    NAP                                                          --
                 31          09-0002691    NAP                                                          --
                 32          09-0002671    Countrywide Home Loans, Inc.                              9,149             12/1/2009
                 33          09-0002679    Citrix Systems                                           16,641              2/1/2008
   7             34          09-0002622    Wachovia Bank(ground lease)                               4,340              1/1/2027
  7, 8           35          09-0002617    Mattress Firm                                             4,528             4/30/2012
   5             36            06-1044
               36.01           06-1044     NAP                                                          --
               36.02           06-1044     NAP                                                          --
               36.03           06-1044     NAP                                                          --
               36.04           06-1044     NAP                                                          --
               36.05           06-1044     NAP                                                          --
               36.06           06-1044     NAP                                                          --
               36.07           06-1044     NAP                                                          --
               36.08           06-1044     NAP                                                          --
               36.09           06-1044     NAP                                                          --
               36.10           06-1044     NAP                                                          --
               36.11           06-1044     NAP                                                          --
                 37          09-0002700    Road House                                                6,300             12/31/2011
                 38          09-0002669    Gannett Fleming, Inc.                                    13,770             11/1/2011
                 39            06-0840     Glenn D. Cohen, M.D., Inc.                                4,527             4/30/2017
                 40          09-0002722    Arizona Finishing                                        15,834              6/1/2010
   4             41            07-0382     Seller Master Lease                                       5,600             5/31/2008
   13            42          09-0002724    La Paz Mexican                                            2,800             5/23/2012
   4             43            07-0572     NAP                                                          --
   7             44          09-0002573    Kirklands                                                 7,602             1/31/2018
   7             45          09-0002572    Von Kekel Salon Spa                                       3,598             2/28/2011
                 46          09-0002423    NAP                                                          --
                 47            07-0100     NAP                                                          --
                 48            07-0458     Palazzo Ristorante Italiano                               2,307             12/31/2011
                 49          09-0002729    PetCo                                                    12,000             1/31/2012
   4             50            06-0799     NAP                                                          --
                 51          09-0002714    NAP                                                          --
                 52          09-0002716    NAP                                                          --
                 53          09-0002744    NAP                                                          --
                 54          09-0002731    REDF                                                      2,337              8/1/2008
                 55          09-0002720    NAP                                                          --
                 56            07-0575     Panda Express Inc.                                        2,500             12/26/2021
   4             57            06-0995     T-Mobile                                                  2,200              3/1/2012
                 58            07-0514     NAP                                                          --
   4             59            07-0645     NAP                                                          --
   14            60          09-0002697    NAP                                                          --
                 61            07-0183     Master Lease                                              7,231              4/6/2017
                 62            07-0003     Learning Express                                          2,400             10/31/2012
                 63            07-0013     NAP                                                          --
                 64          09-0002685    Millennium Bio-Technologies                               4,558             12/1/2007
   4             65          09-0002721    LaCroix Pryor Davis, LLC                                  2,533              4/1/2010
                 66          09-0002738    Nations Title of Arizona, Inc.                            7,153             6/30/2008
                 67            07-0413
               67.01           07-0413     NAP                                                          --
               67.02           07-0413     NAP                                                          --
               67.03           07-0413     NAP                                                          --
               67.04           07-0413     NAP                                                          --
               67.05           07-0413     NAP                                                          --
                 68          09-0002673    Affymetrix                                               11,498             12/1/2010
                 69            07-0448     Azalea Inn                                                9,626             4/30/2011
   4             70          09-0002668    NAP                                                          --
   7             71          09-0002692    Shinnyo-En USA                                            8,088             1/31/2014
                 72          09-0002672    Marx / Okubo Associates                                   6,717             10/1/2013
                 73            06-0869     NAP                                                          --
                 74          09-0002676    BrokerPriceOpinion.com                                    8,093              7/1/2012
                 75            07-0308     NAP                                                          --
                 76            07-0452     M & T Bank                                                2,525             3/31/2017
   4             77          09-0002740    NAP                                                          --
                 78            07-0302     NAP                                                          --
                 79          09-0002735    NAP                                                          --
                 80          09-0002650    Skecher's USA, Inc.                                       7,087             12/31/2016
                 81          09-0002687    NAP                                                          --
  4, 7           82          09-0002743    Payless Shoesource                                        2,800             2/28/2009
                 83            07-0534     NAP                                                          --
   4             84          09-0002695    California Department of Health Services                  3,452             6/30/2008
                 85            07-0597     Baptist Hospital Home Care Inc.                          27,000             6/30/2013
                 86          09-0002713    NAP                                                          --
   4             87          09-0002590    Evergreen Sport                                           1,979             12/31/2009
                 88            07-0409     NAP                                                          --
   14            89          09-0002620    Shoe Dept                                                 4,800             4/30/2012
                 90            07-0304     Pediatrics NW, P.C.                                       4,192             10/31/2008
   7             91          09-0002654    Sultan Palace                                             1,791             8/31/2012
                 92          09-0002666    NAP                                                          --
                 93          09-0002682    Babies in Bloom                                           2,340              3/1/2008
                 94          09-0002706    Dog Day Afternoon, LLC                                    3,785             12/1/2010
                 95          09-0002658    Vogue Beauty Academy                                      6,300             12/31/2009
                 96            07-0109     NAP                                                          --
                 97            07-0182     Silpac International                                      3,182             11/30/2008
                 98          09-0002662    NAP                                                          --
                 99            07-0521     NAP                                                          --
   4            100          09-0002593    Grand Canyon Title                                        1,487             7/30/2012
                101            07-0175
               101.01          07-0175     NAP                                                          --
               101.02          07-0175     NAP                                                          --
               101.03          07-0175     NAP                                                          --
  7, 8          102          09-0002659    Manpower of Indiana                                       2,800             1/31/2014
                103          09-0002717    NAP                                                          --
                104          09-0002665    After Hours                                               2,000              8/3/2013
                105          09-0002742    SAAD Medical                                              1,975             8/31/2008
                106          09-0002686    Munters Corp                                             11,262             10/1/2009
                107          09-0002728    Octagon                                                   2,550             9/30/2008
                108          09-0002674    Maxy Beauty                                               2,000             11/30/2007
                109          09-0002694    Beneficial/Household Finance/HSBC                         1,885             8/31/2011
   7            110          09-0002664    Panda Express, Inc.                                       2,520             4/30/2017
                111          09-0002640    Starbucks                                                 1,800              5/1/2017
                112          09-0002726    Burnsville Professional Suites, Inc.                      3,450             9/30/2009
   14           113          09-0002683    CATO Fashions                                             3,900             1/31/2012
                114          09-0002739    Almquist & Gilbert, PC                                    1,627             1/31/2012
   14           115          09-0002644    Lego Education Center                                     2,922              9/1/2012
                116          09-0002597    Shoe Show                                                 3,600             8/31/2011
                117          09-0002719    NAP                                                          --
   4            118            07-0612     NAP                                                          --
                119            07-0529     Complex Development, LLC                                  1,447             8/31/2012
                120          09-0002727    NAP                                                          --
                121          09-0002701    Fairview Chemical                                         5,250             5/31/2012
                122            07-0245     NAP                                                          --


                                           ENGINEERING                  PHASE II                           SEISMIC      EARTHQUAKE
                                             REPORT        PHASE I     PERFORMED   PHASE II                REPORT       INSURANCE
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER      DATE          DATE         (Y/N)       DATE         PML %     DATE      REQUIRED (Y/N)
------------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230     7/2/2007      7/2/2007         No                                               No
   2             2           00-1001227     6/12/2007     8/22/2007        No                                               No
4, 5, 6          3           00-1001225     6/18/2007     3/16/2007        No                                               No
  2, 7           4           00-1001231     9/14/2007     7/6/2007        Yes      8/31/2007
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
                 4                                                                                                          No
   8             5             06-1111     11/16/2006     11/3/2006        No                       17    11/1/2006         No
  2, 9           6             8WNAN7
                6.01          8WNAN7-1      6/15/2007     7/10/2007        No                       9     6/15/2007         No
                6.02          8WNAN7-2      6/15/2007     7/13/2007        No                                               No
                6.03          8WNAN7-3      6/15/2007     7/11/2007        No                                               No
                6.04          8WNAN7-4      6/15/2007     7/11/2007        No                                               No
                6.05          8WNAN7-5      6/15/2007     7/13/2007        No                                               No
                6.06          8WNAN7-6      6/15/2007     7/10/2007        No                       18    6/15/2007         No
                6.07          8WNAN7-7      6/18/2007     7/10/2007        No                                               No
                6.08          8WNAN7-8      6/15/2007     7/9/2007         No                                               No
                6.09          8WNAN7-9      6/15/2007     7/13/2007        No                                               No
                6.10          8WNAN7-10     6/15/2007     6/22/2007        No                                               No
                6.11          8WNAN7-11     6/15/2007     7/9/2007         No                                               No
                6.12          8WNAN7-12     6/15/2007     7/11/2007        No                                               No
                6.13          8WNAN7-13     6/15/2007     7/9/2007         No                                               No
                6.14          8WNAN7-14     6/18/2007     7/10/2007        No                                               No
                6.15          8WNAN7-15     6/15/2007     7/10/2007        No                                               No
                6.16          8WNAN7-16     6/15/2007     7/11/2007        No                                               No
                6.17          8WNAN7-17     6/15/2007     7/9/2007         No                                               No
                6.18          8WNAN7-18     6/15/2007     7/13/2007        No                                               No
                6.19          8WNAN7-19     6/15/2007     7/9/2007         No                                               No
                6.20          8WNAN7-20     6/15/2007     7/13/2007        No                                               No
                6.21          8WNAN7-21     6/15/2007     7/13/2007        No                                               No
                6.22          8WNAN7-22     6/15/2007     7/9/2007         No                                               No
                6.23          8WNAN7-23     6/15/2007     7/9/2007         No                                               No
                6.24          8WNAN7-24     6/15/2007     7/9/2007         No                                               No
                6.25          8WNAN7-25     6/15/2007     7/10/2007        No                                               No
                6.26          8WNAN7-26     6/15/2007     7/9/2007         No                                               No
                6.27          8WNAN7-27     6/15/2007     7/11/2007        No                                               No
                6.28          8WNAN7-28     6/15/2007     7/9/2007         No                                               No
                6.29          8WNAN7-29     6/15/2007     7/13/2007        No                                               No
                6.30          8WNAN7-30     6/15/2007     7/10/2007        No                                               No
                6.31          8WNAN7-31     6/15/2007     7/11/2007        No                                               No
                6.32          8WNAN7-32     6/15/2007     7/11/2007        No                                               No
                6.33          8WNAN7-33     6/15/2007     7/9/2007         No                                               No
                6.34          8WNAN7-34     6/15/2007     7/11/2007        No                                               No
                6.35          8WNAN7-35     6/15/2007     7/13/2007        No                                               No
                6.36          8WNAN7-36     6/15/2007     7/9/2007         No                                               No
                6.37          8WNAN7-37     6/15/2007     7/13/2007        No                                               No
                6.38          8WNAN7-38     6/18/2007     7/10/2007        No                                               No
 5, 10           7           00-1001229     3/23/2007     3/5/2007         No                                               No
   11            8             07-0554      8/28/2007     7/6/2007         No                                               No
7, 8, 12         9           09-0002723     6/18/2007     6/14/2007        No                                               No
                 10          09-0002749
               10.01        09-0002749-1    7/23/2007     7/24/2007        No                                               No
               10.02        09-0002749-2    7/19/2007     7/24/2007        No                                               No
               10.03        09-0002749-3    7/20/2007     7/23/2007        No                                               No
   4             11            06-1336      3/22/2007     3/20/2007        No                                               No
                 12          09-0002715     6/26/2007     6/25/2007        No                                               No
                 13            06-1191
               13.01           06-1191     11/16/2006     12/7/2006       Yes      2/1/2007                                 No
               13.02           06-1191     11/15/2006     12/7/2006       NAP                                               No
               13.03           06-1191     11/16/2006     12/7/2006       NAP                                               No
               13.04           06-1191     11/15/2006     12/8/2006       NAP                                               No
                 14            07-0607      8/1/2007      8/22/2007        No                                               No
                 15          09-0002675     6/7/2007      6/28/2007        No                                               No
                 16            07-0617      7/3/2007      6/28/2007        No                       16    7/3/2007          No
                 17            07-0417      5/7/2007      5/8/2007         No                                               No
                 18          09-0002712     6/21/2007     6/26/2007        No                                               No
                 19            07-0655      8/17/2007     8/17/2007        No                                               No
                 20          09-0002696     6/13/2007     6/7/2007         No                                               No
  7, 8           21          09-0002651     3/13/2007     3/14/2007        No                                               No
                 22            07-0286      4/23/2007     4/23/2007        No                                               No
                 23            07-0430      1/12/2007     1/24/2007        No                       14    1/19/2007         No
                 24          09-0002667     5/21/2007     5/21/2007        No                                               No
                 25          09-0002718     6/22/2007     6/22/2007        No                                               No
                 26          09-0002653     6/8/2007      5/30/2007       Yes      7/24/2007                                No
                 27            07-0337      2/19/2007    12/19/2006        No                                               No
                 28            07-0432      2/19/2007    12/19/2006        No                                               No
                 29            07-0405      1/12/2007     1/15/2007        No                       16    4/3/2007          No
                 30          09-0002688     6/8/2007      6/11/2007        No                       14    6/8/2007          No
                 31          09-0002691     6/7/2007      6/7/2007         No                                               No
                 32          09-0002671     4/20/2007     4/20/2007        No                                               No
                 33          09-0002679     5/30/2007     5/29/2007        No                       15    5/30/2007         No
   7             34          09-0002622     4/26/2007     5/4/2007         No                                               No
  7, 8           35          09-0002617     3/2/2007      3/1/2007         No                                               No
   5             36            06-1044
               36.01           06-1044         NA         3/28/2007        No                                               No
               36.02           06-1044         NA         4/4/2007         No                                               No
               36.03           06-1044         NA         4/4/2007         No                                               No
               36.04           06-1044         NA        12/28/2006        No                                               No
               36.05           06-1044         NA         1/11/2007        No                                               No
               36.06           06-1044         NA         1/9/2007         No                                               No
               36.07           06-1044         NA         3/27/2007        No                                               No
               36.08           06-1044         NA         1/8/2007         No                                               No
               36.09           06-1044         NA        12/27/2006        No                                               No
               36.10           06-1044         NA        12/27/2006        No                                               No
               36.11           06-1044         NA         1/10/2007        No                                               No
                 37          09-0002700     6/12/2007     6/13/2007        No                                               No
                 38          09-0002669     5/24/2007     8/16/2007        No                                               No
                 39            06-0840      2/13/2007     2/13/2007        No                       16    2/13/2007         No
                 40          09-0002722     6/19/2007     6/13/2007        No                                               No
   4             41            07-0382      2/27/2007     3/2/2007         No                                               No
   13            42          09-0002724     5/10/2007     5/10/2007        No                                               No
   4             43            07-0572      6/8/2007      6/9/2007         No                       10    6/11/2007         No
   7             44          09-0002573     6/4/2007      6/4/2007         No                                               No
   7             45          09-0002572     3/6/2007      3/12/2007        No                                               No
                 46          09-0002423     1/15/2007     1/17/2007        No                                               No
                 47            07-0100      8/17/2007     8/31/2007        No                                               No
                 48            07-0458      6/22/2007     6/22/2007        No                                               No
                 49          09-0002729     6/19/2007     6/26/2007        No                                               No
   4             50            06-0799      4/20/2007     4/20/2007        No                                               No
                 51          09-0002714     6/26/2007     6/26/2007        No                                               No
                 52          09-0002716     6/25/2007     6/26/2007        No                                               No
                 53          09-0002744     6/8/2007      6/8/2007         No                       14    6/8/2007          No
                 54          09-0002731     6/27/2007     6/27/2007        No                       16    6/27/2007         No
                 55          09-0002720     6/26/2007     6/22/2007        No                                               No
                 56            07-0575      8/6/2007      8/6/2007         No                                               No
   4             57            06-0995      5/3/2007      5/3/2007         No                                               No
                 58            07-0514      6/18/2007     6/19/2007        No                       15    6/19/2007         No
   4             59            07-0645      8/22/2007     7/30/2007        No                                               No
   14            60          09-0002697     6/15/2007     6/18/2007        No                       11    6/19/2007         No
                 61            07-0183      2/9/2007      3/19/2007       NAP                                               No
                 62            07-0003      9/7/2007      9/7/2007         No                                               No
                 63            07-0013      7/13/2007     7/13/2007        No                       16    7/13/2007         No
                 64          09-0002685     6/12/2007     7/27/2007        No                                               No
   4             65          09-0002721     6/13/2007     6/15/2007        No                       15    6/13/2007         No
                 66          09-0002738     7/10/2007     7/10/2007        No                                               No
                 67            07-0413
               67.01           07-0413      2/5/2007      2/2/2007         No                                               No
               67.02           07-0413      2/5/2007      2/2/2007         No                                               No
               67.03           07-0413      2/5/2007      2/2/2007         No                                               No
               67.04           07-0413      1/31/2007     2/2/2007         No                                               No
               67.05           07-0413      2/5/2007      2/2/2007         No                                               No
                 68          09-0002673     5/30/2007     6/5/2007         No                       18    5/30/2007         No
                 69            07-0448      6/25/2007     6/25/2007        No                                               No
   4             70          09-0002668     6/15/2007     6/15/2007        No                                               No
   7             71          09-0002692     6/7/2007      6/8/2007         No                                               No
                 72          09-0002672     5/30/2007     5/31/2007        No                       16    5/30/2007         No
                 73            06-0869      5/22/2007     5/23/2007        No                       13    5/22/2007         No
                 74          09-0002676     5/14/2007     5/14/2007        No                                               No
                 75            07-0308      4/17/2007     4/17/2007        No                                               No
                 76            07-0452      5/23/2007     5/15/2007        No                                               No
   4             77          09-0002740     7/17/2007     7/17/2007        No                                               No
                 78            07-0302      4/16/2007     4/17/2007        No                                               No
                 79          09-0002735     7/3/2007      7/2/2007         No                                               No
                 80          09-0002650     5/18/2007     6/6/2007         No                       13    5/18/2007         No
                 81          09-0002687     6/8/2007      6/11/2007        No                       14    6/8/2007          No
  4, 7           82          09-0002743     8/9/2007      7/13/2007        No                                               No
                 83            07-0534      8/10/2007     8/13/2007        No                                               No
   4             84          09-0002695     4/19/2007     4/16/2007        No                       15    4/20/2007         No
                 85            07-0597      7/17/2007     7/17/2007        No                                               No
                 86          09-0002713     6/26/2007     6/25/2007        No                                               No
   4             87          09-0002590     3/26/2007     4/17/2007        No                                               No
                 88            07-0409      5/11/2007     5/10/2007        No                                               No
   14            89          09-0002620     5/9/2007      5/11/2007        No                                               No
                 90            07-0304      4/3/2007      5/16/2007        No                       3     4/3/2007          No
   7             91          09-0002654     5/16/2007     5/15/2007        No                                               No
                 92          09-0002666     6/4/2007      5/30/2007        No                       10    6/4/2007          No
                 93          09-0002682     6/7/2007      6/11/2007        No                                               No
                 94          09-0002706     6/20/2007     6/26/2007       Yes      8/9/2007                                 No
                 95          09-0002658     5/21/2007     1/26/2007        No                                               No
                 96            07-0109      2/22/2007     4/12/2007        No                       18    2/22/2007         No
                 97            07-0182      3/14/2007     2/6/2007         No                       18    2/6/2007          No
                 98          09-0002662     5/31/2007     5/31/2007        No                                               No
                 99            07-0521      6/19/2007     6/19/2007        No                                               No
   4            100          09-0002593     2/19/2007     2/19/2007        No                                               No
                101            07-0175
               101.01          07-0175      4/16/2007     4/17/2007        No                                               No
               101.02          07-0175      4/16/2007     4/17/2007        No                                               No
               101.03          07-0175      4/16/2007     4/17/2007        No                                               No
  7, 8          102          09-0002659     5/18/2007     5/21/2007        No                                               No
                103          09-0002717     6/22/2007     6/21/2007        No                                               No
                104          09-0002665     5/23/2007     5/23/2007        No                                               No
                105          09-0002742     7/18/2007     7/18/2007       Yes      8/17/2007                                No
                106          09-0002686     6/18/2007     6/18/2007        No                                               No
                107          09-0002728     5/14/2007     5/11/2007        No                                               No
                108          09-0002674     6/13/2007     7/11/2007        No                                               No
                109          09-0002694     6/4/2007      6/7/2007         No                                               No
   7            110          09-0002664     5/9/2007      6/12/2007        No                                               No
                111          09-0002640     5/25/2007     7/5/2007         No                                               No
                112          09-0002726     6/18/2007     6/19/2007        No                                               No
   14           113          09-0002683     6/15/2007     6/15/2007        No                                               No
                114          09-0002739     7/11/2007     7/9/2007         No                                               No
   14           115          09-0002644     4/12/2007     4/12/2007        No                                               No
                116          09-0002597     3/9/2007      4/3/2007         No                                               No
                117          09-0002719     6/25/2007     6/22/2007        No                                               No
   4            118            07-0612      7/6/2007      7/5/2007         No                                               No
                119            07-0529      5/29/2007     7/11/2007        No                       7     5/29/2007         No
                120          09-0002727     6/20/2007     6/18/2007        No                                               No
                121          09-0002701     6/15/2007     6/13/2007        No                                               No
                122            07-0245      3/26/2007     5/7/2007         No                       3     3/26/2007         No


                                                                                                   GROUND         GROUND
                                              TERRORISM                              GROUND        LEASE           LEASE
                                              INSURANCE                              LEASE        PAYMENT       EXPIRATION
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER   REQUIRED (Y/N)     OWNERSHIP INTEREST     (Y/N)        (ANNUAL)         DATE
--------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230          Yes              Fee Simple           No
   2             2           00-1001227          Yes              Fee Simple           No
4, 5, 6          3           00-1001225          Yes        Fee Simple / Leasehold    Yes         $693,000       4/30/2077
  2, 7           4           00-1001231          Yes                                   No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
                 4                               Yes              Fee Simple           No
   8             5             06-1111           Yes              Fee Simple           No
  2, 9           6             8WNAN7            Yes                                   No
                6.01          8WNAN7-1           Yes              Fee Simple           No
                6.02          8WNAN7-2           Yes              Fee Simple           No
                6.03          8WNAN7-3           Yes              Fee Simple           No
                6.04          8WNAN7-4           Yes              Fee Simple           No
                6.05          8WNAN7-5           Yes              Fee Simple           No
                6.06          8WNAN7-6           Yes              Fee Simple           No
                6.07          8WNAN7-7           Yes              Fee Simple           No
                6.08          8WNAN7-8           Yes              Fee Simple           No
                6.09          8WNAN7-9           Yes              Fee Simple           No
                6.10          8WNAN7-10          Yes              Fee Simple           No
                6.11          8WNAN7-11          Yes              Fee Simple           No
                6.12          8WNAN7-12          Yes              Fee Simple           No
                6.13          8WNAN7-13          Yes              Fee Simple           No
                6.14          8WNAN7-14          Yes              Fee Simple           No
                6.15          8WNAN7-15          Yes              Fee Simple           No
                6.16          8WNAN7-16          Yes              Fee Simple           No
                6.17          8WNAN7-17          Yes              Fee Simple           No
                6.18          8WNAN7-18          Yes              Fee Simple           No
                6.19          8WNAN7-19          Yes              Fee Simple           No
                6.20          8WNAN7-20          Yes              Fee Simple           No
                6.21          8WNAN7-21          Yes              Fee Simple           No
                6.22          8WNAN7-22          Yes              Fee Simple           No
                6.23          8WNAN7-23          Yes              Fee Simple           No
                6.24          8WNAN7-24          Yes              Fee Simple           No
                6.25          8WNAN7-25          Yes              Fee Simple           No
                6.26          8WNAN7-26          Yes              Fee Simple           No
                6.27          8WNAN7-27          Yes              Fee Simple           No
                6.28          8WNAN7-28          Yes              Fee Simple           No
                6.29          8WNAN7-29          Yes              Fee Simple           No
                6.30          8WNAN7-30          Yes              Fee Simple           No
                6.31          8WNAN7-31          Yes              Fee Simple           No
                6.32          8WNAN7-32          Yes              Fee Simple           No
                6.33          8WNAN7-33          Yes              Fee Simple           No
                6.34          8WNAN7-34          Yes              Fee Simple           No
                6.35          8WNAN7-35          Yes              Fee Simple           No
                6.36          8WNAN7-36          Yes              Fee Simple           No
                6.37          8WNAN7-37          Yes              Fee Simple           No
                6.38          8WNAN7-38          Yes              Fee Simple           No
 5, 10           7           00-1001229          Yes              Fee Simple           No
   11            8             07-0554           Yes              Fee Simple           No
7, 8, 12         9           09-0002723          Yes              Fee Simple           No
                 10          09-0002749          Yes                                   No
               10.01        09-0002749-1         Yes              Fee Simple           No
               10.02        09-0002749-2         Yes              Fee Simple           No
               10.03        09-0002749-3         Yes              Fee Simple           No
   4             11            06-1336           Yes              Fee Simple           No
                 12          09-0002715          Yes              Fee Simple           No
                 13            06-1191
               13.01           06-1191           Yes        Fee Simple / Leasehold    Yes         $180,600       5/16/2018
               13.02           06-1191           Yes              Fee Simple           No
               13.03           06-1191           Yes              Leasehold           Yes     Percentage rent    6/30/2083
               13.04           06-1191           Yes              Fee Simple           No
                 14            07-0607           Yes              Fee Simple           No
                 15          09-0002675          Yes              Fee Simple           No
                 16            07-0617           Yes              Fee Simple           No
                 17            07-0417           Yes              Fee Simple           No
                 18          09-0002712          Yes              Fee Simple           No
                 19            07-0655           Yes              Fee Simple           No
                 20          09-0002696          Yes              Fee Simple           No
  7, 8           21          09-0002651          Yes              Fee Simple           No
                 22            07-0286           Yes              Fee Simple           No
                 23            07-0430           Yes              Fee Simple           No
                 24          09-0002667          Yes              Fee Simple           No
                 25          09-0002718          Yes              Fee Simple           No
                 26          09-0002653          Yes              Fee Simple           No
                 27            07-0337           Yes              Fee Simple           No
                 28            07-0432           Yes              Fee Simple           No
                 29            07-0405           Yes              Fee Simple           No
                 30          09-0002688          Yes              Fee Simple           No
                 31          09-0002691          Yes              Fee Simple           No
                 32          09-0002671          Yes              Fee Simple           No
                 33          09-0002679          Yes              Fee Simple           No
   7             34          09-0002622          Yes              Fee Simple           No
  7, 8           35          09-0002617          Yes              Fee Simple           No
   5             36            06-1044
               36.01           06-1044           Yes              Fee Simple           No
               36.02           06-1044           Yes              Fee Simple           No
               36.03           06-1044           Yes              Fee Simple           No
               36.04           06-1044           Yes              Fee Simple           No
               36.05           06-1044           Yes              Fee Simple           No
               36.06           06-1044           Yes              Fee Simple           No
               36.07           06-1044           Yes              Fee Simple           No
               36.08           06-1044           Yes              Fee Simple           No
               36.09           06-1044           Yes              Fee Simple           No
               36.10           06-1044           Yes              Fee Simple           No
               36.11           06-1044           Yes              Fee Simple           No
                 37          09-0002700          Yes              Fee Simple           No
                 38          09-0002669          Yes              Fee Simple           No
                 39            06-0840           Yes              Fee Simple           No
                 40          09-0002722          Yes              Fee Simple           No
   4             41            07-0382           Yes              Fee Simple           No
   13            42          09-0002724          Yes              Fee Simple           No
   4             43            07-0572           Yes              Fee Simple           No
   7             44          09-0002573          Yes              Fee Simple           No
   7             45          09-0002572          Yes              Fee Simple           No
                 46          09-0002423          Yes              Fee Simple           No
                 47            07-0100           Yes              Fee Simple           No
                 48            07-0458           Yes        Fee Simple / Leasehold    Yes         $22,500        10/1/2062
                 49          09-0002729          Yes              Fee Simple           No
   4             50            06-0799           Yes              Fee Simple           No
                 51          09-0002714          Yes              Fee Simple           No
                 52          09-0002716          Yes              Fee Simple           No
                 53          09-0002744          Yes              Fee Simple           No
                 54          09-0002731          Yes              Leasehold           Yes         $368,255       6/30/2041
                 55          09-0002720          Yes              Fee Simple           No
                 56            07-0575           Yes              Fee Simple           No
   4             57            06-0995           Yes              Fee Simple           No
                 58            07-0514           Yes              Leasehold           Yes         $124,800       5/1/2052
   4             59            07-0645           Yes              Fee Simple           No
   14            60          09-0002697          Yes              Fee Simple           No
                 61            07-0183           Yes              Fee Simple           No
                 62            07-0003           Yes              Fee Simple           No
                 63            07-0013           Yes              Leasehold           Yes         $250,800       2/9/2056
                 64          09-0002685          Yes              Fee Simple           No
   4             65          09-0002721          Yes              Fee Simple           No
                 66          09-0002738          Yes              Fee Simple           No
                 67            07-0413
               67.01           07-0413           Yes              Fee Simple           No
               67.02           07-0413           Yes              Fee Simple           No
               67.03           07-0413           Yes              Fee Simple           No
               67.04           07-0413           Yes              Fee Simple           No
               67.05           07-0413           Yes              Fee Simple           No
                 68          09-0002673          Yes              Fee Simple           No
                 69            07-0448           Yes              Fee Simple           No
   4             70          09-0002668          Yes              Fee Simple           No
   7             71          09-0002692          Yes              Fee Simple           No
                 72          09-0002672          Yes              Fee Simple           No
                 73            06-0869           Yes              Leasehold           Yes         $140,791       4/30/2039
                 74          09-0002676          Yes              Fee Simple           No
                 75            07-0308           Yes              Fee Simple           No
                 76            07-0452           Yes              Fee Simple           No
   4             77          09-0002740          Yes              Fee Simple           No
                 78            07-0302           Yes              Fee Simple           No
                 79          09-0002735          Yes              Fee Simple           No
                 80          09-0002650          Yes              Fee Simple           No
                 81          09-0002687          Yes              Fee Simple           No
  4, 7           82          09-0002743          Yes              Fee Simple           No
                 83            07-0534           Yes              Fee Simple           No
   4             84          09-0002695          Yes              Fee Simple           No
                 85            07-0597           Yes              Fee Simple           No
                 86          09-0002713          Yes              Fee Simple           No
   4             87          09-0002590          Yes              Fee Simple           No
                 88            07-0409           Yes              Fee Simple           No
   14            89          09-0002620          Yes              Fee Simple           No
                 90            07-0304           Yes              Fee Simple           No
   7             91          09-0002654          Yes              Fee Simple           No
                 92          09-0002666          Yes              Fee Simple           No
                 93          09-0002682          Yes              Fee Simple           No
                 94          09-0002706          Yes              Fee Simple           No
                 95          09-0002658          Yes              Fee Simple           No
                 96            07-0109           Yes              Fee Simple           No
                 97            07-0182           Yes              Fee Simple           No
                 98          09-0002662          Yes              Fee Simple           No
                 99            07-0521           Yes              Leasehold           Yes         $60,000        4/30/2082
   4            100          09-0002593          Yes              Fee Simple           No
                101            07-0175
               101.01          07-0175           Yes              Fee Simple           No
               101.02          07-0175           Yes              Fee Simple           No
               101.03          07-0175           Yes              Fee Simple           No
  7, 8          102          09-0002659          Yes              Fee Simple           No
                103          09-0002717          Yes              Fee Simple           No
                104          09-0002665          Yes              Fee Simple           No
                105          09-0002742          Yes              Fee Simple           No
                106          09-0002686          Yes              Fee Simple           No
                107          09-0002728          Yes              Fee Simple           No
                108          09-0002674          Yes              Fee Simple           No
                109          09-0002694          Yes              Fee Simple           No
   7            110          09-0002664          Yes              Fee Simple           No
                111          09-0002640          Yes              Fee Simple           No
                112          09-0002726          Yes              Fee Simple           No
   14           113          09-0002683          Yes              Fee Simple           No
                114          09-0002739          Yes              Fee Simple           No
   14           115          09-0002644          Yes              Fee Simple           No
                116          09-0002597          Yes              Fee Simple           No
                117          09-0002719          Yes              Fee Simple           No
   4            118            07-0612           Yes              Fee Simple           No
                119            07-0529           Yes              Fee Simple           No
                120          09-0002727          Yes              Fee Simple           No
                121          09-0002701          Yes              Fee Simple           No
                122            07-0245           Yes              Fee Simple           No


                                                                                                          PARTIAL         PARTIAL
                                            2005 NOI                     2006 NOI                        YEAR DATE         YEAR #
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER      DATE       2005 NOI          DATE          2006 NOI     (IF PAST 2006)     OF MONTHS
-----------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    12/31/2005   $55,316,369     12/31/2006     $59,446,794       6/30/2007           12
   2             2           00-1001227    12/31/2005   $40,075,457     12/31/2006     $42,988,987       8/31/2007           12
4, 5, 6          3           00-1001225                     $0                              $0              NAV             NAV
  2, 7           4           00-1001231    12/31/2005   $16,720,049     12/31/2006     $18,872,983          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
                 4                                                                                          NAV             NAV
   8             5             06-1111     12/31/2005   $4,020,279      12/31/2006      $4,781,440       3/31/2007           12
  2, 9           6             8WNAN7                       $0                              $0              NAV             NAV
                6.01          8WNAN7-1                      $0                              $0              NAV             NAV
                6.02          8WNAN7-2                      $0                              $0              NAV             NAV
                6.03          8WNAN7-3                      $0                              $0              NAV             NAV
                6.04          8WNAN7-4                      $0                              $0              NAV             NAV
                6.05          8WNAN7-5                      $0                              $0              NAV             NAV
                6.06          8WNAN7-6                      $0                              $0              NAV             NAV
                6.07          8WNAN7-7                      $0                              $0              NAV             NAV
                6.08          8WNAN7-8                      $0                              $0              NAV             NAV
                6.09          8WNAN7-9                      $0                              $0              NAV             NAV
                6.10          8WNAN7-10                     $0                              $0              NAV             NAV
                6.11          8WNAN7-11                     $0                              $0              NAV             NAV
                6.12          8WNAN7-12                     $0                              $0              NAV             NAV
                6.13          8WNAN7-13                     $0                              $0              NAV             NAV
                6.14          8WNAN7-14                     $0                              $0              NAV             NAV
                6.15          8WNAN7-15                     $0                              $0              NAV             NAV
                6.16          8WNAN7-16                     $0                              $0              NAV             NAV
                6.17          8WNAN7-17                     $0                              $0              NAV             NAV
                6.18          8WNAN7-18                     $0                              $0              NAV             NAV
                6.19          8WNAN7-19                     $0                              $0              NAV             NAV
                6.20          8WNAN7-20                     $0                              $0              NAV             NAV
                6.21          8WNAN7-21                     $0                              $0              NAV             NAV
                6.22          8WNAN7-22                     $0                              $0              NAV             NAV
                6.23          8WNAN7-23                     $0                              $0              NAV             NAV
                6.24          8WNAN7-24                     $0                              $0              NAV             NAV
                6.25          8WNAN7-25                     $0                              $0              NAV             NAV
                6.26          8WNAN7-26                     $0                              $0              NAV             NAV
                6.27          8WNAN7-27                     $0                              $0              NAV             NAV
                6.28          8WNAN7-28                     $0                              $0              NAV             NAV
                6.29          8WNAN7-29                     $0                              $0              NAV             NAV
                6.30          8WNAN7-30                     $0                              $0              NAV             NAV
                6.31          8WNAN7-31                     $0                              $0              NAV             NAV
                6.32          8WNAN7-32                     $0                              $0              NAV             NAV
                6.33          8WNAN7-33                     $0                              $0              NAV             NAV
                6.34          8WNAN7-34                     $0                              $0              NAV             NAV
                6.35          8WNAN7-35                     $0                              $0              NAV             NAV
                6.36          8WNAN7-36                     $0                              $0              NAV             NAV
                6.37          8WNAN7-37                     $0                              $0              NAV             NAV
                6.38          8WNAN7-38                     $0                              $0              NAV             NAV
 5, 10           7           00-1001229                     $0                              $0              NAV             NAV
   11            8             07-0554     12/31/2005   $3,683,122      12/31/2006      $4,406,041       6/30/2007           12
7, 8, 12         9           09-0002723    12/31/2005   $1,892,288      12/31/2006      $2,284,343          NAV             NAV
                 10          09-0002749    12/31/2005   $3,029,044      12/31/2006      $3,132,444          NAV             NAV
               10.01        09-0002749-1   12/31/2005   $1,400,964      12/31/2006      $1,361,640          NAV             NAV
               10.02        09-0002749-2   12/31/2005    $768,054       12/31/2006       $979,651           NAV             NAV
               10.03        09-0002749-3   12/31/2005    $860,025       12/31/2006       $791,153           NAV             NAV
   4             11            06-1336     12/31/2005   $3,112,541      12/31/2006      $3,140,437       6/30/2007           12
                 12          09-0002715    12/31/2005   $3,652,647      12/31/2006      $3,742,119       7/26/2007           12
                 13            06-1191     12/31/2005   $2,872,719      12/31/2006      $3,297,642       3/31/2007           12
               13.01           06-1191     12/31/2005   $1,056,861      12/31/2006       $979,736        3/31/2007           12
               13.02           06-1191     12/31/2005    $454,280       12/31/2006       $886,172        3/31/2007           12
               13.03           06-1191     12/31/2005    $772,428       12/31/2006       $796,390        3/31/2007           12
               13.04           06-1191     12/31/2005    $589,150       12/31/2006       $635,344        3/31/2007           12
                 14            07-0607                      $0          12/31/2006      $1,726,712       7/31/2007           12
                 15          09-0002675    12/31/2005   $1,339,911      12/31/2006      $2,402,622          NAV             NAV
                 16            07-0617     12/31/2005    $366,765       12/31/2006      $2,609,043       8/31/2007           12
                 17            07-0417                      $0                              $0              NAV             NAV
                 18          09-0002712    12/31/2005   $1,991,816      12/31/2006      $2,040,618       7/26/2007           12
                 19            07-0655     12/31/2005   $1,438,173      12/31/2006      $1,218,798       6/30/2007           12
                 20          09-0002696    12/31/2005   $1,496,488                          $0           5/31/2007           12
  7, 8           21          09-0002651                     $0                              $0              NAV             NAV
                 22            07-0286     12/31/2005   $1,220,056                          $0              NAV             NAV
                 23            07-0430     12/31/2005   $1,125,622      12/31/2006       $897,014           NAV             NAV
                 24          09-0002667                     $0          12/31/2006      $1,353,929       7/31/2007           12
                 25          09-0002718    12/31/2005   $1,159,946      12/31/2006      $1,366,229       7/26/2007           12
                 26          09-0002653    12/31/2005   $1,391,421      12/31/2006      $1,480,559       5/31/2007           12
                 27            07-0337     12/31/2005   $1,449,695      12/31/2006      $1,481,413          NAV             NAV
                 28            07-0432     12/31/2005   $1,449,695      12/31/2006      $1,481,413          NAV             NAV
                 29            07-0405                      $0                              $0              NAV             NAV
                 30          09-0002688    12/31/2005   $1,024,722      12/31/2006      $1,102,862       7/31/2007           12
                 31          09-0002691    12/31/2005   $1,583,094      12/31/2006      $1,579,919       7/31/2007           12
                 32          09-0002671    12/31/2005    $229,915       12/31/2006      $1,646,695          NAV             NAV
                 33          09-0002679    12/31/2005   $1,495,230      12/31/2006      $1,550,434          NAV             NAV
   7             34          09-0002622                     $0                              $0              NAV             NAV
  7, 8           35          09-0002617    12/31/2005   $1,452,701      12/31/2006      $1,337,972          NAV             NAV
   5             36            06-1044                      $0                              $0              NAV             NAV
               36.01           06-1044                      $0                              $0              NAV             NAV
               36.02           06-1044                      $0                              $0              NAV             NAV
               36.03           06-1044                      $0                              $0              NAV             NAV
               36.04           06-1044                      $0                              $0              NAV             NAV
               36.05           06-1044                      $0                              $0              NAV             NAV
               36.06           06-1044                      $0                              $0              NAV             NAV
               36.07           06-1044                      $0                              $0              NAV             NAV
               36.08           06-1044                      $0                              $0              NAV             NAV
               36.09           06-1044                      $0                              $0              NAV             NAV
               36.10           06-1044                      $0                              $0              NAV             NAV
               36.11           06-1044                      $0                              $0              NAV             NAV
                 37          09-0002700    12/31/2005   $1,109,313      12/31/2006      $1,223,998       5/31/2007           12
                 38          09-0002669    12/31/2005    $788,455       12/31/2006      $1,065,521          NAV             NAV
                 39            06-0840                      $0                              $0              NAV             NAV
                 40          09-0002722    12/31/2005    $989,790       12/31/2006      $1,111,416       4/30/2007           12
   4             41            07-0382     12/31/2005   $1,174,396      12/31/2006      $1,197,459          NAV             NAV
   13            42          09-0002724                     $0                              $0           5/31/2007           12
   4             43            07-0572                      $0          12/31/2006      $1,295,685       5/31/2007           12
   7             44          09-0002573                     $0                              $0              NAV             NAV
   7             45          09-0002572                     $0                              $0           7/31/2007           12
                 46          09-0002423    12/31/2005   $1,219,573      12/31/2006      $1,179,848       7/25/2007           12
                 47            07-0100     12/31/2005   $1,140,116      12/31/2006       $999,554           NAV             NAV
                 48            07-0458     12/31/2005    $817,990       12/31/2006       $832,946        3/31/2007
                 49          09-0002729    12/31/2005   $1,255,115      12/31/2006      $1,247,174          NAV             NAV
   4             50            06-0799                      $0                              $0              NAV             NAV
                 51          09-0002714    12/31/2005    $875,928       12/31/2006       $820,707        7/31/2007           12
                 52          09-0002716    12/31/2005   $1,108,318      12/31/2006       $962,632        7/31/2007           12
                 53          09-0002744    12/31/2005    $923,698       12/31/2006      $1,144,706       5/31/2007           12
                 54          09-0002731    12/31/2005   $1,195,616      12/31/2006      $1,267,807       5/31/2007           12
                 55          09-0002720    12/31/2005    $749,577       12/31/2006       $822,201        7/26/2007           12
                 56            07-0575                      $0                              $0              NAV             NAV
   4             57            06-0995                      $0                              $0              NAV             NAV
                 58            07-0514     12/31/2005   $1,091,150      12/31/2006      $1,072,694       8/31/2007           12
   4             59            07-0645                      $0          12/31/2006       $928,643        6/30/2007           12
   14            60          09-0002697                     $0          12/31/2006       $656,805           NAV             NAV
                 61            07-0183                      $0          12/31/2006       $52,479            NAV             NAV
                 62            07-0003                      $0                              $0              NAV             NAV
                 63            07-0013     12/31/2005   $1,451,440      12/31/2006      $1,565,803       6/30/2007           12
                 64          09-0002685                     $0          12/31/2006      $1,003,404          NAV             NAV
   4             65          09-0002721    12/31/2005    $698,748       12/31/2006       $790,588           NAV             NAV
                 66          09-0002738    12/31/2005    $795,536       12/31/2006       $813,607        6/30/2007           12
                 67            07-0413     12/31/2005    $599,316       12/31/2006       $720,426        3/31/2007        Various
               67.01           07-0413     12/31/2005    $190,167       12/31/2006       $209,399        3/31/2007           12
               67.02           07-0413     12/31/2005    $133,221       12/31/2006       $211,051        3/31/2007           12
               67.03           07-0413     12/31/2005    $140,763       12/31/2006       $158,558        3/31/2007           12
               67.04           07-0413     12/31/2005    $135,165       12/31/2006       $141,418        3/31/2007           12
               67.05           07-0413                      $0                              $0           3/31/2007           8
                 68          09-0002673    12/31/2005   $1,105,334      12/31/2006      $1,016,254          NAV             NAV
                 69            07-0448     12/31/2005    $558,250       12/31/2006       $723,507           NAV             NAV
   4             70          09-0002668    12/31/2005    $645,970       12/31/2006       $658,337        5/31/2007           12
   7             71          09-0002692    12/31/2005    $540,025       12/31/2006       $573,817        7/31/2007           12
                 72          09-0002672    12/31/2005    $681,915       12/31/2006       $919,528        7/31/2007           12
                 73            06-0869     12/31/2005    $516,113       12/31/2006       $767,083        6/30/2007           12
                 74          09-0002676    12/31/2005    $481,267       12/31/2006       $636,920           NAV             NAV
                 75            07-0308                      $0                              $0           7/31/2007           7
                 76            07-0452     12/31/2005    $648,910       12/31/2006       $653,027           NAV             NAV
   4             77          09-0002740    12/31/2005    $856,356       12/31/2006       $360,627        6/30/2007           12
                 78            07-0302                      $0                              $0           7/31/2007
                 79          09-0002735    12/31/2005    $541,999       12/31/2006       $570,203        6/30/2007           12
                 80          09-0002650                     $0                              $0              NAV             NAV
                 81          09-0002687    12/31/2005    $315,125       12/31/2006       $426,772        5/31/2007           12
  4, 7           82          09-0002743    12/31/2005    $431,013       12/31/2006       $452,824        6/30/2007           12
                 83            07-0534     12/31/2005    $471,037       12/31/2006       $467,439        7/31/2007           12
   4             84          09-0002695    12/31/2005    $422,639       12/31/2006       $297,041        5/31/2007           10
                 85            07-0597     12/31/2005    $594,619       12/31/2006       $593,450           NAV             NAV
                 86          09-0002713    12/31/2005    $525,748       12/31/2006       $471,488        7/26/2007           12
   4             87          09-0002590    12/31/2005    $444,953       12/31/2006       $424,315        6/30/2007           12
                 88            07-0409                      $0                              $0              NAV             NAV
   14            89          09-0002620                     $0                              $0              NAV             NAV
                 90            07-0304     12/31/2005    $463,187       12/31/2006       $466,538        2/28/2007           2
   7             91          09-0002654                     $0                              $0              NAV             NAV
                 92          09-0002666                     $0                              $0           7/31/2007           12
                 93          09-0002682                     $0                              $0              NAV             NAV
                 94          09-0002706    12/31/2005    $386,720       12/31/2006       $439,126        6/30/2007           12
                 95          09-0002658    12/31/2005    $408,731       12/31/2006       $412,758           NAV             NAV
                 96            07-0109     12/31/2005    $157,633       11/30/2006       $197,609           NAV             NAV
                 97            07-0182     12/31/2005    $243,341       12/31/2006       $277,169           NAV             NAV
                 98          09-0002662                     $0          12/31/2006       $375,513           NAV             NAV
                 99            07-0521                      $0                              $0              NAV             NAV
   4            100          09-0002593                     $0                              $0              NAV             NAV
                101            07-0175                      $0                              $0              NAV             NAV
               101.01          07-0175                      $0                              $0              NAV             NAV
               101.02          07-0175                      $0                              $0              NAV             NAV
               101.03          07-0175                      $0                              $0              NAV             NAV
  7, 8          102          09-0002659                     $0                              $0              NAV             NAV
                103          09-0002717    12/31/2005    $273,672       12/31/2006       $302,009        7/26/2007           12
                104          09-0002665    12/31/2005    $312,981       12/31/2006       $307,344        5/31/2007           12
                105          09-0002742    12/31/2005    $342,825       12/31/2006       $340,683           NAV             NAV
                106          09-0002686    12/31/2005    $338,660       12/31/2006       $337,970           NAV             NAV
                107          09-0002728                     $0          12/31/2006       $110,235        3/31/2007           12
                108          09-0002674    12/31/2005    $316,161       12/31/2006       $318,597        4/30/2007           12
                109          09-0002694    12/31/2005    $197,337       12/31/2006       $251,223        4/1/2007            12
   7            110          09-0002664                     $0                              $0              NAV             NAV
                111          09-0002640                     $0                              $0              NAV             NAV
                112          09-0002726    12/31/2005    $205,410       12/31/2006       $254,100           NAV             NAV
   14           113          09-0002683                     $0                              $0              NAV             NAV
                114          09-0002739    12/31/2005    $229,177       12/31/2006       $255,343        6/30/2007           12
   14           115          09-0002644                     $0          12/31/2006       $272,998           NAV             NAV
                116          09-0002597    12/31/2005    $325,231       12/31/2006       $347,442           NAV             NAV
                117          09-0002719    12/31/2005    $201,377       12/31/2006       $214,341        7/26/2007           12
   4            118            07-0612     12/31/2005    $219,467       12/31/2006       $243,426        4/30/2007
                119            07-0529                      $0                              $0           4/30/2007
                120          09-0002727                     $0                              $0              NAV             NAV
                121          09-0002701    12/31/2005    $217,281       12/31/2006       $161,686        3/31/2007           12
                122            07-0245     12/31/2005     $42,777       12/31/2006       $77,080         3/31/2007           3


                                              PARTIAL
                                               YEAR          PARTIAL         UNDERWRITTEN       UNDERWRITTEN         UNDERWRITTEN
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER    DESCRIPTION      YEAR NOI          REVENUE            EXPENSES               NOI
---------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230     Trailing 12    $62,414,503       $135,846,356        $44,896,445         $90,949,911
   2             2           00-1001227     Trailing 12    $43,870,532       $64,927,499         $16,904,516         $48,022,983
4, 5, 6          3           00-1001225    Not Available       NAV           $20,385,152             $0              $20,385,152
  2, 7           4           00-1001231    Not Available       NAV           $59,873,814         $21,983,072         $37,890,742
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
                 4                         Not Available       NAV
   8             5             06-1111      Trailing 12     $5,154,125        $7,721,243         $2,156,723           $5,564,520
  2, 9           6             8WNAN7      Not Available       NAV           $52,536,306         $1,576,089          $50,960,217
                6.01          8WNAN7-1     Not Available       NAV            $4,450,608          $133,518            $4,317,090
                6.02          8WNAN7-2     Not Available       NAV            $3,024,955           $90,749            $2,934,207
                6.03          8WNAN7-3     Not Available       NAV            $2,438,334           $73,150            $2,365,184
                6.04          8WNAN7-4     Not Available       NAV            $1,854,253           $55,628            $1,798,626
                6.05          8WNAN7-5     Not Available       NAV            $2,564,984           $76,950            $2,488,035
                6.06          8WNAN7-6     Not Available       NAV            $2,035,754           $61,073            $1,974,681
                6.07          8WNAN7-7     Not Available       NAV            $2,069,820           $62,095            $2,007,725
                6.08          8WNAN7-8     Not Available       NAV            $2,335,163           $70,055            $2,265,108
                6.09          8WNAN7-9     Not Available       NAV            $2,893,237           $86,797            $2,806,439
                6.10          8WNAN7-10    Not Available       NAV            $1,720,404           $51,612            $1,668,792
                6.11          8WNAN7-11    Not Available       NAV            $2,007,697           $60,231            $1,947,466
                6.12          8WNAN7-12    Not Available       NAV            $2,165,348           $64,960            $2,100,388
                6.13          8WNAN7-13    Not Available       NAV            $1,647,571           $49,427            $1,598,144
                6.14          8WNAN7-14    Not Available       NAV            $1,522,715           $45,681            $1,477,034
                6.15          8WNAN7-15    Not Available       NAV            $1,498,965           $44,969            $1,453,996
                6.16          8WNAN7-16    Not Available       NAV            $1,211,734           $36,352            $1,175,382
                6.17          8WNAN7-17    Not Available       NAV            $1,322,123           $39,664            $1,282,459
                6.18          8WNAN7-18    Not Available       NAV            $1,239,195           $37,176            $1,202,019
                6.19          8WNAN7-19    Not Available       NAV            $1,122,328           $33,670            $1,088,658
                6.20          8WNAN7-20    Not Available       NAV            $1,638,808           $49,164            $1,589,644
                6.21          8WNAN7-21    Not Available       NAV            $1,090,592           $32,718            $1,057,874
                6.22          8WNAN7-22    Not Available       NAV             $978,582            $29,357             $949,224
                6.23          8WNAN7-23    Not Available       NAV            $1,123,957           $33,719            $1,090,238
                6.24          8WNAN7-24    Not Available       NAV             $920,808            $27,624             $893,184
                6.25          8WNAN7-25    Not Available       NAV             $810,292            $24,309             $785,983
                6.26          8WNAN7-26    Not Available       NAV             $929,737            $27,892             $901,845
                6.27          8WNAN7-27    Not Available       NAV             $759,575            $22,787             $736,788
                6.28          8WNAN7-28    Not Available       NAV             $662,249            $19,867             $642,382
                6.29          8WNAN7-29    Not Available       NAV             $623,398            $18,702             $604,696
                6.30          8WNAN7-30    Not Available       NAV             $728,099            $21,843             $706,256
                6.31          8WNAN7-31    Not Available       NAV             $642,000            $19,260             $622,740
                6.32          8WNAN7-32    Not Available       NAV             $442,784            $13,284             $429,501
                6.33          8WNAN7-33    Not Available       NAV             $524,877            $15,746             $509,131
                6.34          8WNAN7-34    Not Available       NAV             $443,638            $13,309             $430,329
                6.35          8WNAN7-35    Not Available       NAV             $346,445            $10,393             $336,051
                6.36          8WNAN7-36    Not Available       NAV             $309,763            $9,293              $300,470
                6.37          8WNAN7-37    Not Available       NAV             $308,722            $9,262              $299,460
                6.38          8WNAN7-38    Not Available       NAV             $126,792            $3,804              $122,988
 5, 10           7           00-1001229    Not Available       NAV            $4,436,459             $0               $4,436,459
   11            8             07-0554      Trailing 12     $4,668,377       $24,327,055         $18,033,295          $6,293,760
7, 8, 12         9           09-0002723    Not Available       NAV            $3,684,630         $1,598,541           $2,086,089
                 10          09-0002749    Not Available       NAV            $6,354,855         $2,427,369           $3,927,485
               10.01        09-0002749-1   Not Available       NAV            $3,320,645         $1,310,229           $2,010,416
               10.02        09-0002749-2   Not Available       NAV            $1,561,218          $551,196            $1,010,022
               10.03        09-0002749-3   Not Available       NAV            $1,472,991          $565,944             $907,047
   4             11            06-1336      Trailing 12     $2,921,609        $5,445,018         $2,090,023           $3,354,995
                 12          09-0002715     Trailing 12     $3,573,005        $5,327,456         $1,828,291           $3,499,165
                 13            06-1191      Trailing 12     $3,343,977        $4,578,038         $1,323,465           $3,254,573
               13.01           06-1191      Trailing 12      $994,199         $1,718,279          $646,707            $1,071,572
               13.02           06-1191      Trailing 12      $928,629         $1,070,422          $191,567             $878,855
               13.03           06-1191      Trailing 12      $806,623         $1,102,730          $308,494             $794,236
               13.04           06-1191      Trailing 12      $614,526          $686,607           $176,697             $509,910
                 14            07-0607      Trailing 12     $1,826,866        $4,141,710         $1,661,469           $2,480,241
                 15          09-0002675    Not Available       NAV            $4,620,056         $1,809,651           $2,810,405
                 16            07-0617      Trailing 12     $3,291,128       $13,659,127         $10,327,907          $3,331,220
                 17            07-0417     Not Available       NAV            $2,587,896          $565,299            $2,022,597
                 18          09-0002712     Trailing 12     $1,995,622        $3,524,920         $1,377,435           $2,147,484
                 19            07-0655      Trailing 12     $1,215,009        $3,427,658         $1,066,029           $2,361,629
                 20          09-0002696     Trailing 12     $1,657,376        $2,910,715         $1,191,602           $1,719,113
  7, 8           21          09-0002651    Not Available       NAV            $2,178,353          $842,088            $1,336,264
                 22            07-0286     Not Available       NAV            $2,798,586         $1,286,916           $1,511,670
                 23            07-0430     Not Available       NAV            $2,477,679          $874,449            $1,603,230
                 24          09-0002667     Trailing 12     $1,425,600        $2,772,807         $1,300,166           $1,472,641
                 25          09-0002718     Trailing 12     $1,483,871        $2,692,704         $1,225,963           $1,466,742
                 26          09-0002653     Trailing 12     $1,497,601        $2,049,003          $531,803            $1,517,200
                 27            07-0337     Not Available       NAV            $1,611,406          $490,117            $1,121,289
                 28            07-0432     Not Available       NAV             $846,245           $406,730             $439,515
                 29            07-0405     Not Available       NAV            $1,378,001          $252,917            $1,125,084
                 30          09-0002688     Trailing 12     $1,112,906        $1,886,154          $688,384            $1,197,770
                 31          09-0002691     Trailing 12     $1,597,312        $1,978,126          $430,487            $1,547,639
                 32          09-0002671    Not Available       NAV            $2,243,985          $875,112            $1,368,872
                 33          09-0002679    Not Available       NAV            $1,996,926          $521,149            $1,475,777
   7             34          09-0002622    Not Available       NAV            $1,678,414          $526,773            $1,151,640
  7, 8           35          09-0002617    Not Available       NAV            $1,898,968          $577,823            $1,321,145
   5             36            06-1044     Not Available       NAV            $1,233,841           $12,339            $1,221,502
               36.01           06-1044     Not Available       NAV             $166,250            $1,663              $164,587
               36.02           06-1044     Not Available       NAV             $153,743            $1,537              $152,206
               36.03           06-1044     Not Available       NAV             $153,743            $1,537              $152,206
               36.04           06-1044     Not Available       NAV             $128,250            $1,283              $126,967
               36.05           06-1044     Not Available       NAV             $123,500            $1,235              $122,265
               36.06           06-1044     Not Available       NAV             $125,624            $1,256              $124,368
               36.07           06-1044     Not Available       NAV             $95,000              $950               $94,050
               36.08           06-1044     Not Available       NAV             $96,265              $963               $95,302
               36.09           06-1044     Not Available       NAV             $89,715              $897               $88,818
               36.10           06-1044     Not Available       NAV             $61,376              $614               $60,762
               36.11           06-1044     Not Available       NAV             $40,375              $404               $39,971
                 37          09-0002700     Trailing 12     $1,192,350        $1,879,967          $618,071            $1,261,897
                 38          09-0002669    Not Available       NAV            $2,926,753         $1,477,743           $1,449,010
                 39            06-0840     Not Available       NAV            $1,532,222          $348,467            $1,183,755
                 40          09-0002722     Trailing 12     $1,168,551        $1,813,625          $548,178            $1,265,447
   4             41            07-0382     Not Available       NAV            $1,607,010          $326,167            $1,280,843
   13            42          09-0002724     Trailing 12      $295,093         $1,287,310          $206,944            $1,080,365
   4             43            07-0572      Trailing 12     $1,367,839        $6,165,500         $4,644,839           $1,520,661
   7             44          09-0002573    Not Available       NAV            $1,644,306          $492,905            $1,151,401
   7             45          09-0002572     Trailing 12      $615,652         $1,186,663          $367,401             $819,262
                 46          09-0002423     Trailing 12     $1,175,377        $2,227,946         $1,129,485           $1,098,461
                 47            07-0100     Not Available       NAV            $2,462,118         $1,137,895           $1,324,223
                 48            07-0458                       $902,288         $1,702,242          $625,720            $1,076,522
                 49          09-0002729    Not Available       NAV            $1,465,630          $276,853            $1,188,777
   4             50            06-0799     Not Available       NAV            $1,364,153          $385,175             $978,978
                 51          09-0002714     Trailing 12      $844,311         $1,768,474          $920,300             $848,174
                 52          09-0002716     Trailing 12     $1,016,268        $1,791,989          $974,813             $817,176
                 53          09-0002744     Trailing 12     $1,355,986        $3,976,635         $2,700,182           $1,276,453
                 54          09-0002731     Trailing 12     $1,266,319        $2,371,160         $1,163,879           $1,207,281
                 55          09-0002720     Trailing 12      $764,142         $1,484,579          $694,719             $789,861
                 56            07-0575     Not Available       NAV            $1,249,577          $350,690             $898,887
   4             57            06-0995     Not Available       NAV            $1,257,062          $369,779             $887,283
                 58            07-0514      Trailing 12     $1,198,378        $4,681,398         $3,382,703           $1,298,695
   4             59            07-0645      Trailing 12      $899,463         $1,889,483          $890,775             $998,708
   14            60          09-0002697    Not Available       NAV            $1,062,020          $110,264             $951,756
                 61            07-0183     Not Available       NAV            $1,108,736          $203,198             $905,538
                 62            07-0003     Not Available       NAV            $1,049,534          $193,917             $855,617
                 63            07-0013      Trailing 12     $1,509,970        $3,645,962         $2,267,376           $1,378,586
                 64          09-0002685    Not Available       NAV            $1,699,086          $659,706            $1,039,380
   4             65          09-0002721    Not Available       NAV            $1,183,462          $441,699             $741,763
                 66          09-0002738     Trailing 12      $779,995         $1,212,773          $403,676             $809,097
                 67            07-0413      Trailing 12      $903,435         $1,554,919          $589,252             $965,667
               67.01           07-0413      Trailing 12      $220,544          $389,585           $144,088             $245,497
               67.02           07-0413      Trailing 12      $226,976          $380,464           $145,186             $235,278
               67.03           07-0413      Trailing 12      $165,488          $298,795           $101,243             $197,552
               67.04           07-0413      Trailing 12      $140,899          $258,199           $105,834             $152,365
               67.05           07-0413      Trailing 8       $149,528          $227,876            $92,901             $134,975
                 68          09-0002673    Not Available       NAV            $1,157,346          $279,654             $877,691
                 69            07-0448     Not Available       NAV            $1,022,385          $200,184             $822,201
   4             70          09-0002668     Trailing 12      $713,199         $1,496,553          $740,170             $756,384
   7             71          09-0002692     Trailing 12      $720,140         $1,004,677          $245,886             $758,791
                 72          09-0002672     Trailing 12      $884,381         $1,191,483          $404,951             $786,532
                 73            06-0869      Trailing 12      $906,220         $3,390,625         $2,454,988            $935,637
                 74          09-0002676    Not Available       NAV            $1,208,427          $516,361             $692,066
                 75            07-0308     Year to Date      $506,709         $2,019,218         $1,110,712            $908,506
                 76            07-0452     Not Available       NAV             $910,220           $220,400             $689,820
   4             77          09-0002740     Trailing 12      $664,868         $1,071,262          $397,646             $673,616
                 78            07-0302                       $448,436         $2,270,997         $1,380,444            $890,553
                 79          09-0002735     Trailing 12      $597,521         $1,152,635          $530,968             $621,667
                 80          09-0002650    Not Available       NAV             $771,997           $225,376             $546,621
                 81          09-0002687     Trailing 12      $424,339          $735,284           $280,361             $454,923
  4, 7           82          09-0002743     Trailing 12      $507,873          $770,735           $218,606             $552,129
                 83            07-0534      Trailing 12      $470,392          $544,484            $5,445              $539,039
   4             84          09-0002695     Annualized       $447,207          $829,458           $337,612             $491,846
                 85            07-0597     Not Available       NAV             $831,697           $231,849             $599,848
                 86          09-0002713     Trailing 12      $461,235          $906,404           $404,765             $501,639
   4             87          09-0002590     Trailing 12      $450,804          $838,717           $383,895             $454,822
                 88            07-0409     Not Available       NAV             $446,486            $4,465              $442,021
   14            89          09-0002620    Not Available       NAV             $599,753           $126,306             $473,446
                 90            07-0304     Year to Date      $72,024           $694,720           $231,250             $463,470
   7             91          09-0002654    Not Available       NAV             $633,766           $140,969             $492,797
                 92          09-0002666     Trailing 12      $515,446          $617,701           $148,259             $469,442
                 93          09-0002682    Not Available       NAV             $628,483           $144,928             $483,556
                 94          09-0002706     Trailing 12      $451,902          $615,017           $154,717             $460,300
                 95          09-0002658    Not Available       NAV             $610,917           $183,014             $427,902
                 96            07-0109     Not Available       NAV             $532,797           $152,773             $380,024
                 97            07-0182     Not Available       NAV             $425,766           $106,065             $319,701
                 98          09-0002662    Not Available       NAV             $424,232            $93,410             $330,821
                 99            07-0521     Not Available       NAV             $384,117            $63,841             $320,276
   4            100          09-0002593    Not Available       NAV             $401,413            $81,683             $319,730
                101            07-0175     Not Available       NAV             $342,072            $3,410              $338,662
               101.01          07-0175     Not Available       NAV             $129,018            $1,290              $127,728
               101.02          07-0175     Not Available       NAV             $114,630            $1,136              $113,494
               101.03          07-0175     Not Available       NAV             $98,424              $984               $97,440
  7, 8          102          09-0002659    Not Available       NAV             $382,063            $88,540             $293,524
                103          09-0002717     Trailing 12      $301,697          $491,278           $197,294             $293,984
                104          09-0002665     Trailing 12      $343,003          $442,422           $108,205             $334,217
                105          09-0002742    Not Available       NAV             $507,298           $109,296             $398,002
                106          09-0002686    Not Available       NAV             $402,920            $68,841             $334,079
                107          09-0002728     Trailing 12      $140,905          $366,836            $67,458             $299,378
                108          09-0002674     Trailing 12      $325,701          $375,610            $73,614             $301,995
                109          09-0002694     Trailing 12      $272,189          $350,333            $79,323             $271,010
   7            110          09-0002664    Not Available       NAV             $362,362            $78,109             $284,254
                111          09-0002640    Not Available       NAV             $402,800           $151,447             $251,353
                112          09-0002726    Not Available       NAV             $644,176           $331,751             $312,425
   14           113          09-0002683    Not Available       NAV             $320,049            $73,828             $246,221
                114          09-0002739     Trailing 12      $267,885          $474,919           $203,981             $270,938
   14           115          09-0002644    Not Available       NAV             $370,396           $109,934             $260,463
                116          09-0002597    Not Available       NAV             $391,507            $65,518             $325,988
                117          09-0002719     Trailing 12      $215,848          $373,383           $162,013             $211,370
   4            118            07-0612                       $298,545          $519,216           $265,685             $253,531
                119            07-0529                       $37,286           $272,531            $53,267             $219,264
                120          09-0002727    Not Available       NAV             $201,212            $4,024              $197,188
                121          09-0002701     Trailing 12      $156,385          $393,659           $159,109             $234,550
                122            07-0245     Year to Date      $28,120           $173,774            $47,617             $126,157


                                                           UNDERWRITTEN  UNDERWRITTEN   UNDERWRITTEN
                                           UNDERWRITTEN     REPLACEMENT     TI/LC           OTHER        UNDERWRITTEN   UNDERWRITTEN
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER     NOI DSCR         RESERVE      RESERVE         RESERVE           NCF          NCF DSCR
------------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230            1.47      $540,283     $3,791,660         $0          $86,617,968            1.40
   2             2           00-1001227            1.52      $159,576     $1,305,742         $0          $46,557,665            1.47
4, 5, 6          3           00-1001225            1.20         $0            $0             $0          $20,385,152            1.20
  2, 7           4           00-1001231            1.98     $1,496,498    $2,258,435         $0          $34,135,810            1.78
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111             1.18       $27,869      $139,345          $0           $5,397,306            1.14
  2, 9           6             8WNAN7              1.66         $0        $1,929,913         $0          $49,030,304            1.60
                6.01          8WNAN7-1                          $0         $93,216           $0           $4,223,874
                6.02          8WNAN7-2                          $0         $107,706          $0           $2,826,501
                6.03          8WNAN7-3                          $0         $71,850           $0           $2,293,334
                6.04          8WNAN7-4                          $0         $65,694           $0           $1,732,932
                6.05          8WNAN7-5                          $0         $91,328           $0           $2,396,706
                6.06          8WNAN7-6                          $0         $70,487           $0           $1,904,194
                6.07          8WNAN7-7                          $0         $66,998           $0           $1,940,727
                6.08          8WNAN7-8                          $0         $73,907           $0           $2,191,201
                6.09          8WNAN7-9                          $0         $68,677           $0           $2,737,762
                6.10          8WNAN7-10                         $0         $36,754           $0           $1,632,038
                6.11          8WNAN7-11                         $0         $61,273           $0           $1,886,193
                6.12          8WNAN7-12                         $0         $84,108           $0           $2,016,280
                6.13          8WNAN7-13                         $0         $61,214           $0           $1,536,931
                6.14          8WNAN7-14                         $0         $81,326           $0           $1,395,708
                6.15          8WNAN7-15                         $0         $48,890           $0           $1,405,106
                6.16          8WNAN7-16                         $0         $43,145           $0           $1,132,237
                6.17          8WNAN7-17                         $0         $51,355           $0           $1,231,104
                6.18          8WNAN7-18                         $0         $46,856           $0           $1,155,163
                6.19          8WNAN7-19                         $0         $36,887           $0           $1,051,770
                6.20          8WNAN7-20                         $0         $76,276           $0           $1,513,368
                6.21          8WNAN7-21                         $0         $35,844           $0           $1,022,030
                6.22          8WNAN7-22                         $0         $76,021           $0            $873,203
                6.23          8WNAN7-23                         $0         $32,015           $0           $1,058,223
                6.24          8WNAN7-24                         $0         $35,767           $0            $857,417
                6.25          8WNAN7-25                         $0         $13,316           $0            $772,668
                6.26          8WNAN7-26                         $0         $33,104           $0            $868,741
                6.27          8WNAN7-27                         $0         $64,909           $0            $671,879
                6.28          8WNAN7-28                         $0         $43,532           $0            $598,850
                6.29          8WNAN7-29                         $0         $33,295           $0            $571,401
                6.30          8WNAN7-30                         $0         $69,132           $0            $637,124
                6.31          8WNAN7-31                         $0         $25,446           $0            $597,294
                6.32          8WNAN7-32                         $0         $17,044           $0            $412,457
                6.33          8WNAN7-33                         $0         $32,038           $0            $477,093
                6.34          8WNAN7-34                         $0         $22,838           $0            $407,492
                6.35          8WNAN7-35                         $0         $14,044           $0            $322,007
                6.36          8WNAN7-36                         $0         $10,181           $0            $290,289
                6.37          8WNAN7-37                         $0         $29,313           $0            $270,147
                6.38          8WNAN7-38                         $0          $4,129           $0            $118,859
 5, 10           7           00-1001229            1.20         $0            $0             $0           $4,436,459            1.20
   11            8             07-0554             1.79      $973,082         $0             $0           $5,320,678            1.52
7, 8, 12         9           09-0002723            1.26       $28,079      $107,276          $0           $1,950,735            1.18
                 10          09-0002749            1.63       $52,255      $238,419          $0           $3,636,811            1.51
               10.01        09-0002749-1                      $16,825      $86,876           $0           $1,906,715
               10.02        09-0002749-2                      $23,679      $106,993          $0            $879,350
               10.03        09-0002749-3                      $11,751      $44,550           $0            $850,746
   4             11            06-1336             1.28       $76,797      $171,083       -$30,000        $3,137,115            1.20
                 12          09-0002715            1.74       $98,500         $0             $0           $3,400,665            1.69
                 13            06-1191             1.39       $98,841      $315,065       -$100,000       $2,940,667            1.25
               13.01           06-1191                        $37,490      $125,362       -$32,000         $940,720
               13.02           06-1191                        $14,612      $57,313        -$28,000         $834,930
               13.03           06-1191                        $18,959      $65,833        -$23,000         $732,444
               13.04           06-1191                        $27,780      $66,557        -$17,000         $432,573
                 14            07-0607             1.30       $21,117      $105,584       -$105,583       $2,459,123            1.29
                 15          09-0002675            1.64       $26,640      $400,650          $0           $2,383,116            1.39
                 16            07-0617             1.57      $546,365         $0             $0           $2,784,855            1.32
                 17            07-0417             1.17       $5,336       $26,682           $0           $1,990,579            1.15
                 18          09-0002712            1.30       $76,000         $0             $0           $2,071,484            1.26
                 19            07-0655             1.17       $18,636      $93,182           $0           $2,249,811            1.12
                 20          09-0002696            1.24       $56,800         $0             $0           $1,662,313            1.20
  7, 8           21          09-0002651            1.01       $3,956       $23,785           $0           $1,308,523            0.99
                 22            07-0286             1.21       $51,600         $0             $0           $1,460,070            1.17
                 23            07-0430             1.40       $17,639      $146,225       -$146,500       $1,585,866            1.38
                 24          09-0002667            1.24       $67,500         $0             $0           $1,405,141            1.18
                 25          09-0002718            1.35       $48,000         $0             $0           $1,418,742            1.31
                 26          09-0002653            1.52       $18,933      $41,452           $0           $1,456,814            1.46
                 27            07-0337             1.50       $14,416      $71,815        -$71,815        $1,106,873            1.48
                 28            07-0432             1.50       $12,629      $60,942        -$61,000         $426,944             1.48
                 29            07-0405             1.09       $2,320          $1             $0           $1,122,763            1.09
                 30          09-0002688            1.21       $30,000         $0             $0           $1,167,770            1.18
                 31          09-0002691            1.33       $16,745      $107,018          $0           $1,423,876            1.22
                 32          09-0002671            1.43       $16,963      $86,896           $0           $1,265,013            1.32
                 33          09-0002679            1.34       $16,389      $81,533           $0           $1,377,855            1.25
   7             34          09-0002622            1.15       $4,218       $27,012           $0           $1,120,410            1.12
  7, 8           35          09-0002617            1.43       $16,356      $81,623           $0           $1,223,167            1.32
   5             36            06-1044             1.09       $8,992       $14,151         $1,621         $1,196,738            1.07
               36.01           06-1044                         $954         $1,272         $1,272          $161,089
               36.02           06-1044                         $450          $600            $0            $151,156
               36.03           06-1044                         $523          $349           $349           $150,985
               36.04           06-1044                         $641         $1,710           $0            $124,616
               36.05           06-1044                         $270          $720            $0            $121,275
               36.06           06-1044                         $450          $600            $0            $123,318
               36.07           06-1044                         $694         $1,850           $0            $91,506
               36.08           06-1044                        $1,772        $2,362           $0            $91,168
               36.09           06-1044                        $1,873        $2,498           $0            $84,447
               36.10           06-1044                        $1,087        $1,450           $0            $58,225
               36.11           06-1044                         $278          $740            $0            $38,953
                 37          09-0002700            1.35       $32,892      $35,722           $0           $1,193,283            1.27
                 38          09-0002669            1.56       $23,630      $157,635          $0           $1,267,745            1.36
                 39            06-0840             1.13       $4,148       $16,592           $0           $1,163,015            1.11
                 40          09-0002722            1.39       $31,956      $99,045           $0           $1,134,445            1.25
   4             41            07-0382             1.25       $12,842      $42,805           $0           $1,225,196            1.20
   13            42          09-0002724            1.31       $7,075       $13,898           $0           $1,059,392            1.29
   4             43            07-0572             1.37      $246,620         $0             $0           $1,274,041            1.15
   7             44          09-0002573            1.48       $6,491       $45,524           $0           $1,099,386            1.42
   7             45          09-0002572            1.14       $4,098       $16,413           $0            $798,751             1.11
                 46          09-0002423            1.46       $89,301         $0             $0           $1,009,160            1.34
                 47            07-0100             1.33       $66,000         $0             $0           $1,258,223            1.26
                 48            07-0458             1.18       $6,911       $18,428           $0           $1,051,183            1.16
                 49          09-0002729            1.37       $29,318      $54,667           $0           $1,104,792            1.27
   4             50            06-0799             1.11       $4,500        $9,000           $0            $965,478             1.09
                 51          09-0002714            1.25       $40,000         $0             $0            $808,174             1.19
                 52          09-0002716            1.23       $42,500         $0             $0            $774,676             1.17
                 53          09-0002744            1.57      $159,065         $0             $0           $1,117,388            1.37
                 54          09-0002731            1.93       $11,203      $86,645           $0           $1,109,433            1.77
                 55          09-0002720            1.26       $38,750         $0             $0            $751,111             1.20
                 56            07-0575             1.09       $4,117       $10,978           $0            $883,792             1.07
   4             57            06-0995             1.22       $8,475       $28,250           $0            $850,558             1.17
                 58            07-0514             1.65      $187,256         $0             $0           $1,111,439            1.41
   4             59            07-0645             1.33       $45,000         $0             $0            $953,708             1.27
   14            60          09-0002697            1.24       $6,642       $34,274           $0            $910,840             1.19
                 61            07-0183             1.33       $8,186       $53,236           $0            $844,116             1.24
                 62            07-0003             1.26       $6,128       $19,664           $0            $829,825             1.22
                 63            07-0013             1.99      $145,496         $0             $0           $1,233,090            1.78
                 64          09-0002685            2.01       $7,136       $42,979           $0            $989,264             1.92
   4             65          09-0002721            1.40       $6,084       $54,044           $0            $681,636             1.29
                 66          09-0002738            1.26       $13,071      $64,934           $0            $731,092             1.13
                 67            07-0413             1.56       $26,785         $0             $0            $938,882             1.52
               67.01           07-0413                        $6,167          $0             $0            $239,330
               67.02           07-0413                        $5,291          $0             $0            $229,987
               67.03           07-0413                        $5,042          $0             $0            $192,510
               67.04           07-0413                        $5,540          $0             $0            $146,825
               67.05           07-0413                        $4,745          $0             $0            $130,230
                 68          09-0002673            1.44       $11,042      $62,148           $0            $804,502             1.32
                 69            07-0448             1.28       $16,376      $35,000           $0            $770,825             1.20
   4             70          09-0002668            1.52       $60,000         $0             $0            $696,384             1.40
   7             71          09-0002692            1.33       $11,042      $51,118           $0            $696,631             1.22
                 72          09-0002672            1.58       $7,478       $58,912           $0            $720,142             1.45
                 73            06-0869             1.51      $135,625         $0             $0            $800,012             1.30
                 74          09-0002676            1.52       $16,733      $108,889          $0            $566,444             1.24
                 75            07-0308             1.52       $80,769         $0             $0            $827,737             1.39
                 76            07-0452             1.21       $7,759       $20,690           $0            $661,371             1.16
   4             77          09-0002740            1.26       $19,221      $56,464           $0            $597,931             1.11
                 78            07-0302             1.60       $90,840         $0             $0            $799,713             1.43
                 79          09-0002735            1.23       $29,540         $0             $0            $592,127             1.17
                 80          09-0002650            1.44       $4,221       $17,095           $0            $525,304             1.38
                 81          09-0002687            1.17       $11,280         $0             $0            $443,643             1.14
  4, 7           82          09-0002743            1.14       $2,796       $26,565           $0            $522,768             1.08
                 83            07-0534             1.09       $3,388        $9,034           $0            $526,617             1.07
   4             84          09-0002695            1.25       $7,551       $31,166           $0            $453,129             1.15
                 85            07-0597             1.28       $16,863      $47,078           $0            $535,907             1.15
                 86          09-0002713            1.37       $15,000         $0             $0            $486,639             1.33
   4             87          09-0002590            1.41       $6,511       $35,934           $0            $412,377             1.28
                 88            07-0409             1.17       $1,482          $0             $0            $440,539             1.17
   14            89          09-0002620            1.34       $3,785       $26,438           $0            $443,223             1.25
                 90            07-0304             1.29       $7,679       $35,502        -$12,954         $433,243             1.20
   7             91          09-0002654            1.84       $2,039       $20,777           $0            $469,982             1.75
                 92          09-0002666            1.52       $3,117          $0             $0            $466,324             1.51
                 93          09-0002682            1.24       $9,317       $20,441           $0            $453,798             1.16
                 94          09-0002706            1.86       $10,273      $19,269           $0            $430,758             1.74
                 95          09-0002658            1.41       $8,031       $30,965           $0            $388,907             1.29
                 96            07-0109             1.34       $10,000         $0             $0            $370,024             1.30
                 97            07-0182             1.13       $3,191        $6,381           $0            $310,129             1.10
                 98          09-0002662            1.47       $1,180        $9,152           $0            $320,489             1.43
                 99            07-0521             1.11       $1,449        $1,449         $1,449          $315,929             1.10
   4            100          09-0002593            1.48       $1,194       $10,028           $0            $308,508             1.43
                101            07-0175             1.17       $2,100        $4,200           $0            $332,362             1.15
               101.01          07-0175                         $700         $1,400           $0            $125,628
               101.02          07-0175                         $700         $1,400           $0            $111,394
               101.03          07-0175                         $700         $1,400           $0            $95,340
  7, 8          102          09-0002659            1.21       $1,849       $14,666           $0            $277,010             1.14
                103          09-0002717            1.30       $9,500          $0             $0            $284,484             1.26
                104          09-0002665            1.26       $2,749       $15,401           $0            $316,068             1.19
                105          09-0002742            1.39       $8,391       $25,261           $0            $364,350             1.27
                106          09-0002686            1.34       $9,299       $22,420           $0            $302,359             1.21
                107          09-0002728            1.24       $2,007       $17,529           $0            $279,841             1.16
                108          09-0002674            1.28       $15,007      $16,807           $0            $270,181             1.14
                109          09-0002694            1.44       $1,452       $12,900           $0            $256,658             1.36
   7            110          09-0002664            1.59       $1,138       $10,206           $0            $272,909             1.53
                111          09-0002640            1.32        $900         $7,468           $0            $242,985             1.28
                112          09-0002726            1.42       $8,402       $40,052           $0            $263,971             1.20
   14           113          09-0002683            1.34       $1,908       $18,713           $0            $225,599             1.23
                114          09-0002739            1.27       $4,056       $19,505           $0            $247,378             1.16
   14           115          09-0002644            1.33       $2,693       $11,913           $0            $245,857             1.25
                116          09-0002597            1.61       $9,962       $17,478           $0            $298,548             1.47
                117          09-0002719            1.36       $8,000          $0             $0            $203,370             1.31
   4            118            07-0612             1.35       $8,837          $0             $0            $244,694             1.31
                119            07-0529             1.25       $1,508       $10,050         -$2,260         $209,966             1.20
                120          09-0002727            1.16       $1,482          $0             $0            $195,706             1.15
                121          09-0002701            1.45       $3,703       $30,930           $0            $199,918             1.23
                122            07-0245             1.35       $2,172        $9,906           $0            $114,079             1.22


                                                          ONGOING      UPFRONT          ONGOING
                                           ONGOING RE    INSURANCE   REPLACEMENT      REPLACEMENT           UPFRONT
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER   TAX RESERVE    RESERVE      RESERVE          RESERVE          TI/LC RESERVE
-----------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    $1,429,726     $165,555       $0                $0                 $0
   2             2           00-1001227     $316,619      $26,437        $0                $0                 $0
4, 5, 6          3           00-1001225        $0            $0          $0                $0                 $0
  2, 7           4           00-1001231     $282,574         $0          $0                $0                 $0
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111       $37,558       $2,975        $0              $1,742               $0
  2, 9           6             8WNAN7          $0            $0          $0                $0                 $0
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229        $0            $0          $0                $0                 $0
   11            8             07-0554         $0            $0          $0             $39,550               $0
7, 8, 12         9           09-0002723      $15,618       $9,101      $3,700            $3,700               $0
                 10          09-0002749        $0            $0        $4,355            $4,355           $1,300,000
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336       $43,244      $11,316        $0              $4,800           $1,147,723
                 12          09-0002715      $41,505         $0          $0                $0                 $0
                 13            06-1191       $18,978      $18,228     $200,000           $9,904           $1,000,000
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607       $24,559      $10,734      $64,624           $1,760           $1,500,000
                 15          09-0002675      $25,182         $0        $2,081            $2,081               $0
                 16            07-0617         $0            $0      $1,549,575         $44,000               $0
                 17            07-0417       $22,000        $334        $489              $489             $100,000
                 18          09-0002712      $32,683         $0          $0                $0                 $0
                 19            07-0655       $35,288       $3,504        $0              $2,951           $2,546,838
                 20          09-0002696      $17,579       $6,396        $0                $0                 $0
  7, 8           21          09-0002651      $39,393       $1,873        $0                $0                 $0
                 22            07-0286       $29,475      $17,777        $0              $4,700               $0
                 23            07-0430       $17,031       $4,838        $0              $1,435           $1,800,000
                 24          09-0002667      $46,671       $4,119        $0                $0                 $0
                 25          09-0002718      $32,903         $0          $0                $0                 $0
                 26          09-0002653      $15,724       $2,481       $910              $910                $0
                 27            07-0337       $7,273         $833         $0               $601            $2,404,260
                 28            07-0432       $7,273         $833         $0               $526             $795,740
                 29            07-0405       $2,983         $110         $0                $0              $150,000
                 30          09-0002688      $19,039       $1,500        $0                $0                 $0
                 31          09-0002691        $0            $0          $0                $0                 $0
                 32          09-0002671      $16,552        $236       $1,414            $1,414               $0
                 33          09-0002679      $11,426       $3,855        $0                $0                 $0
   7             34          09-0002622      $17,500       $3,550        $0                $0                 $0
  7, 8           35          09-0002617      $16,641       $1,750        $0              $1,363               $0
   5             36            06-1044         $0            $0          $0                $0                 $0
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700      $21,590       $1,619        $0                $0                 $0
                 38          09-0002669      $28,697       $3,640      $2,363            $2,363             $16,667
                 39            06-0840       $2,629        $1,483        $0              $1,189            $820,150
                 40          09-0002722      $24,256       $2,071      $2,663            $2,663            $100,000
   4             41            07-0382       $11,801       $1,834        $0              $1,070             $30,000
   13            42          09-0002724      $4,917        $1,946        $0                $0                 $0
   4             43            07-0572       $17,824         $0          $0             $19,707               $0
   7             44          09-0002573      $9,192        $2,639        $0                $0                 $0
   7             45          09-0002572      $4,792         $195        $342              $342                $0
                 46          09-0002423      $13,519       $3,594      $7,442            $7,442               $0
                 47            07-0100       $10,250       $5,541    $3,000,000          $5,500               $0
                 48            07-0458       $6,737        $2,219      $60,000             $0                 $0
                 49          09-0002729        $0            $0          $0                $0                 $0
   4             50            06-0799         $0          $1,033        $0               $563                $0
                 51          09-0002714      $17,448         $0          $0                $0                 $0
                 52          09-0002716      $23,014         $0          $0                $0                 $0
                 53          09-0002744      $9,870        $5,158      $13,750          $13,750               $0
                 54          09-0002731        $0          $3,074       $934              $934                $0
                 55          09-0002720        $0            $0          $0                $0                 $0
                 56            07-0575       $7,641        $1,454        $0               $457             $566,000
   4             57            06-0995       $6,661        $1,581        $0               $706             $188,745
                 58            07-0514       $16,256       $7,109        $0                $0                 $0
   4             59            07-0645       $12,477         $0          $0              $3,750               $0
   14            60          09-0002697        $0            $0          $0                $0                 $0
                 61            07-0183       $7,083          $0        $8,186              $0               $53,236
                 62            07-0003       $6,250        $1,127        $0               $511             $200,000
                 63            07-0013         $0            $0        $10,148          $10,148               $0
                 64          09-0002685      $12,663       $1,725        $0                $0                 $0
   4             65          09-0002721      $4,973         $904        $507              $507                $0
                 66          09-0002738      $14,016       $1,617      $96,940           $1,089             $5,333
                 67            07-0413       $8,776        $1,680        $0              $3,348               $0
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673      $7,523        $2,208        $0                $0                 $0
                 69            07-0448       $5,803          $0          $0              $1,365            $350,000
   4             70          09-0002668      $8,765        $3,974      $5,000            $5,000               $0
   7             71          09-0002692        $0            $0          $0                $0               $4,167
                 72          09-0002672      $7,668        $1,661        $0                $0               $50,000
                 73            06-0869       $4,731        $3,547      $11,006          $11,006               $0
                 74          09-0002676      $11,422       $1,403        $0                $0                 $0
                 75            07-0308       $5,417        $1,327        $0              $6,198               $0
                 76            07-0452       $10,035       $1,662        $0               $647              $90,000
   4             77          09-0002740      $19,653       $1,151      $50,000             $0                 $0
                 78            07-0302       $6,333        $1,756        $0              $7,157               $0
                 79          09-0002735      $9,956        $4,420      $2,462            $2,462               $0
                 80          09-0002650      $8,194        $1,139       $352              $352              $1,000
                 81          09-0002687      $8,388          $0          $0                $0                 $0
  4, 7           82          09-0002743      $9,413         $950         $0                $0               $3,750
                 83            07-0534         $0            $0          $0               $376              $69,234
   4             84          09-0002695      $7,797         $474        $629              $629              $3,400
                 85            07-0597       $6,717        $1,524     $215,000           $1,405               $0
                 86          09-0002713      $7,867          $0          $0                $0                 $0
   4             87          09-0002590      $9,525         $617        $543              $543                $0
                 88            07-0409         $0            $0          $0                $0                 $0
   14            89          09-0002620      $3,333         $697         $0                $0               $1,667
                 90            07-0304       $5,013         $138       $2,269             $756             $129,540
   7             91          09-0002654        $0           $244         $0                $0                 $0
                 92          09-0002666        $0            $0          $0                $0                 $0
                 93          09-0002682      $4,578         $780        $213              $213              $1,703
                 94          09-0002706      $4,800         $541        $856              $856                $0
                 95          09-0002658      $10,777         $0          $0                $0                $669
                 96            07-0109       $2,986         $590         $0               $863                $0
                 97            07-0182       $4,785         $597         $0               $479                $0
                 98          09-0002662      $4,597         $599         $0                $0                 $0
                 99            07-0521         $0            $0        $25,000             $0                 $0
   4            100          09-0002593      $2,677         $520        $100              $100                $0
                101            07-0175        $374          $407         $0               $234                $0
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659      $2,376         $234         $0                $0               $1,250
                103          09-0002717      $4,631          $0          $0                $0                 $0
                104          09-0002665      $3,546         $886        $229              $229               $833
                105          09-0002742      $2,603        $1,608       $699              $699              $1,000
                106          09-0002686      $2,770         $356        $517              $517              $5,417
                107          09-0002728      $1,848        $1,187       $167              $167              $1,667
                108          09-0002674      $3,469         $501       $1,251            $1,251               $0
                109          09-0002694      $3,171         $189         $0                $0                 $0
   7            110          09-0002664      $3,335         $172         $0                $0                 $0
                111          09-0002640      $2,010        $5,513        $0                $0                $375
                112          09-0002726      $8,221         $521         $0                $0               $6,116
   14           113          09-0002683      $3,332         $184         $0                $0                 $0
                114          09-0002739      $3,777         $415        $338              $338              $21,667
   14           115          09-0002644      $6,338         $355         $0                $0               $1,000
                116          09-0002597      $1,409         $413        $830              $830                $0
                117          09-0002719      $4,162          $0          $0                $0                 $0
   4            118            07-0612       $5,648         $422         $0               $736                $0
                119            07-0529        $833           $0        $1,508              $0               $22,600
                120          09-0002727        $0            $0         $124              $124                $0
                121          09-0002701      $6,554         $507         $0                $0               $2,083
                122            07-0245       $1,207         $372         $0               $181              $42,090


                                                             UPFRONT
                                                             DEFERRED
                                              ONGOING      MAINTENANCE
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER   TI/LC RESERVE     RESERVE
-----------------------------------------------------------------------

  2, 3           1           00-1001230          $0             $0
   2             2           00-1001227          $0             $0
4, 5, 6          3           00-1001225          $0             $0

  2, 7           4           00-1001231          $0             $0

                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111           $0             $0
  2, 9           6             8WNAN7            $0             $0
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229          $0             $0
   11            8             07-0554           $0             $0
7, 8, 12         9           09-0002723          $0             $0
                 10          09-0002749          $0             $0

               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336           $0          $62,500
                 12          09-0002715          $0             $0
                 13            06-1191        $24,759        $38,218

               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607           $0             $0
                 15          09-0002675          $0          $356,250
                 16            07-0617           $0          $160,425

                 17            07-0417           $0             $0
                 18          09-0002712          $0             $0
                 19            07-0655           $0          $31,250
                 20          09-0002696          $0          $204,398
  7, 8           21          09-0002651          $0             $0
                 22            07-0286           $0           $2,500
                 23            07-0430           $0             $0
                 24          09-0002667          $0          $24,400
                 25          09-0002718          $0             $0
                 26          09-0002653          $0          $50,937
                 27            07-0337           $0             $0
                 28            07-0432           $0             $0
                 29            07-0405           $0             $0
                 30          09-0002688          $0             $0
                 31          09-0002691          $0             $0
                 32          09-0002671          $0             $0
                 33          09-0002679          $0             $0
   7             34          09-0002622          $0             $0
  7, 8           35          09-0002617          $0          $10,625
   5             36            06-1044           $0             $0
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700          $0          $75,038
                 38          09-0002669       $16,667        $11,213
                 39            06-0840         $4,167           $0
                 40          09-0002722        $8,333           $0
   4             41            07-0382         $1,784           $0
   13            42          09-0002724          $0             $0
   4             43            07-0572           $0          $32,500

   7             44          09-0002573          $0             $0
   7             45          09-0002572          $0             $0
                 46          09-0002423          $0             $0
                 47            07-0100           $0             $0
                 48            07-0458         $1,920        $200,000
                 49          09-0002729          $0             $0
   4             50            06-0799           $0             $0
                 51          09-0002714          $0             $0
                 52          09-0002716          $0             $0
                 53          09-0002744          $0             $0
                 54          09-0002731          $0             $0
                 55          09-0002720          $0             $0
                 56            07-0575         $2,287           $0
   4             57            06-0995          $706            $0
                 58            07-0514           $0             $0
   4             59            07-0645           $0             $0














   14            60          09-0002697          $0             $0
                 61            07-0183           $0             $0
                 62            07-0003         $1,500           $0
                 63            07-0013           $0             $0
                 64          09-0002685          $0             $0
   4             65          09-0002721          $0             $0
                 66          09-0002738        $5,333         $7,924

                 67            07-0413           $0           $4,375
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673          $0             $0
                 69            07-0448           $0          $57,500
   4             70          09-0002668          $0             $0

   7             71          09-0002692        $4,167           $0
                 72          09-0002672          $0             $0
                 73            06-0869           $0           $1,250
                 74          09-0002676          $0          $72,975
                 75            07-0308           $0             $0
                 76            07-0452         $1,509           $0
   4             77          09-0002740          $0             $0




                 78            07-0302           $0             $0
                 79          09-0002735          $0             $0
                 80          09-0002650        $1,000           $0
                 81          09-0002687          $0             $0
  4, 7           82          09-0002743        $3,750           $0
                 83            07-0534         $1,882           $0
   4             84          09-0002695        $3,400           $0
                 85            07-0597         $2,917         $8,125
                 86          09-0002713          $0             $0
   4             87          09-0002590          $0             $0

                 88            07-0409           $0             $0
   14            89          09-0002620        $1,667           $0
                 90            07-0304           $0             $0
   7             91          09-0002654          $0             $0
                 92          09-0002666          $0             $0
                 93          09-0002682        $1,703           $0
                 94          09-0002706          $0          $16,500
                 95          09-0002658         $669         $63,410
                 96            07-0109           $0             $0
                 97            07-0182         $1,329           $0
                 98          09-0002662          $0             $0
                 99            07-0521           $0             $0
   4            100          09-0002593          $0             $0


                101            07-0175           $0          $10,000
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659        $1,250           $0
                103          09-0002717          $0             $0
                104          09-0002665         $833            $0
                105          09-0002742        $1,000           $0
                106          09-0002686        $5,417           $0
                107          09-0002728        $1,667         $4,375
                108          09-0002674         $417         $35,250
                109          09-0002694          $0             $0
   7            110          09-0002664          $0             $0
                111          09-0002640         $375            $0
                112          09-0002726        $6,116           $0
   14           113          09-0002683          $0             $0
                114          09-0002739        $1,667         $6,384

   14           115          09-0002644        $1,000           $0
                116          09-0002597          $0             $0
                117          09-0002719          $0             $0
   4            118            07-0612           $0             $0

                119            07-0529           $0             $0
                120          09-0002727          $0             $0
                121          09-0002701        $2,083           $0
                122            07-0245          $583            $0


FOOTNOTE   CONTROL NUMBER    LOAN NUMBER                           BORROWER NAME                                     RELATED SPONSOR
------------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230    Brookfield Properties OLP Co. LLC
   2             2           00-1001227    Scottsdale Fashion Square LLC
4, 5, 6          3           00-1001225    GKK 885 Lot A LLC, 885 Third Lot A LLC, GKK 885                                 R-001
                                           Third LLC and 885 Third Fee LLC
  2, 7           4           00-1001231    1-10 Industry Associates LLC and 19-20
                                           Industry City Associates, LLC
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111     Mani Brothers 9000 Sunset (DE), LLC
  2, 9           6             8WNAN7      USF Propco I, LLC
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229    GKK 292 Madison LLC                                                             R-001
   11            8             07-0554     Noble I Milwaukee, LLC
7, 8, 12         9           09-0002723    6603 Broad, LLC
                 10          09-0002749    G&I V Technology Point LLC, G&I V University
                                           Tech LLC and G&I V Research Commons LLC
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336     Gemini Diamond Run H, LLC                                                       R-003
                 12          09-0002715    Meadowbrook Village at Bridgewater, L.L.C.                                      R-002
                 13            06-1191     Hazard Village SPE, LLC; Marktplatz SPE, LLC;
                                           Black Gold SPE, LLC; Dekalb Plaza SPE, LLC
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607     Antares 2187 Atlantic SPE, LLC
                 15          09-0002675    Highwoods DLF Eola, LLC
                 16            07-0617     Memphis Hotel Operator (TN) TRS 16-121, Inc.;
                                           Carey Watermark 1 LLC
                 17            07-0417     Sixth and 20 Owner LLC
                 18          09-0002712    Thousand Oaks, LLC                                                              R-002
                 19            07-0655     Brickman 955 Massachusetts LLC
                 20          09-0002696    Birchwood at Boulders LLC                                                       R-004
  7, 8           21          09-0002651    CTC Shopping Center, LLC
                 22            07-0286     Soleil Apartments, LLC
                 23            07-0430     Maguire Properties-18581 Teller, LLC
                 24          09-0002667    CAM Park Creek Associates, L.P.
                 25          09-0002718    Canfield Mews Associates, L.L.C.                                                R-002
                 26          09-0002653    The Vienna Shopping Center Limited Partnership
                 27            07-0337     Keystone 200 LLC                                                                R-006
                 28            07-0432     Keystone 100 LLC                                                                R-006
                 29            07-0405     APC East Blithedale, LLC
                 30          09-0002688    Quail Pointe Apartments, L.P.
                 31          09-0002691    Parcel 47 Ford Building 1, LLC                                                  R-005
                 32          09-0002671    Black Canyon Center, LLC
                 33          09-0002679    SB Corporate Center 5383, LLC
   7             34          09-0002622    Bordentown Investors LLC                                                        R-004
  7, 8           35          09-0002617    Colorado Blue Fox, LLC
   5             36            06-1044     Daibes RBS Associates, LLC
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700    Middleburg Towne Square Limited Partnership
                 38          09-0002669    Southfield Crown Realty Limited Liability Company
                 39            06-0840     696 Hampshire SPE, LLC
                 40          09-0002722    Maricopa Business Park, L.L.C.
   4             41            07-0382     Gemini East West S, LLC; Gemini East West H, LLC                                R-003
   13            42          09-0002724    Caldwell Square, LLC
   4             43            07-0572     MDR - TMI, LLC; MDR - MVV, LLC; MDR - TFT, LLC; MDR-WCO, LLC; TFTA, LLC
   7             44          09-0002573    34th & Soncy, Ltd.
   7             45          09-0002572    Alexan Retail at Lassiter, LLC
                 46          09-0002423    Peachtree Associates, LLLP (Dekalb)
                 47            07-0100     EV/L-A GC LLC
                 48            07-0458     Aiea Business Group, LLC
                 49          09-0002729    FS Laguna Seca I LLC
   4             50            06-0799     Gemini Tinley Park J, LLC                                                       R-003
                 51          09-0002714    Peachtree Village, a Limited Partnership                                        R-002
                 52          09-0002716    Birchview Management, LLC                                                       R-002
                 53          09-0002744    Selvi-Vidovich L.P.
                 54          09-0002731    Presidio Internet Center, LLC
                 55          09-0002720    Woodfield Estates at Florham Park, L.P.                                         R-002
                 56            07-0575     Imua Bluehens, LLC
   4             57            06-0995     Gemini Rowlett Crossings S, LP                                                  R-003
                 58            07-0514     Oakland Hospitality, LLC
   4             59            07-0645     The Venetian at Capri Isles I, LLC, The Venetian at Capri
                                           Isles II, LLC, The Venetian at Capri Isles III, LLC, The
                                           Venetian at Capri Isles IV, LLC, The Venetian at Capri Isles
                                           V, LLC, The Venetian at Capri Isles VI, LLC, The Venetian
                                           at Capri Isles VII, LLC, The Venetian at Capri Isles VIII, LLC,
                                           The Venetian at Capri Isles IX, LLC, The Venetian at Capri
                                           Isles X, LLC, The Venetian at Capri Isles XI, LLC,  The
                                           Venetian at Capri Isles XII, LLC, The Venetian at Capri Isles
                                           XIII, LLC, The Venetian at Capri Isles XIV, LLC, The
                                           Venetian at Capri Isles XV, LLC, The Venetian at Capri Isles
                                           XVI, LLC, The Venetian at Capri Isles XVII, LLC, The
                                           Venetian at Capri Isles XVIII, LLC, The Venetian at Capri
                                           Isles XIX, LLC, The Venetian at Capri Isles XX, LLC, The
                                           Venetian at Capri Isles XXI, LLC, The Venetian at Capri Isles
                                           XXII, LLC
   14            60          09-0002697    Norman/Fedex - San Leandro, LLC
                 61            07-0183     Tenaya Quail East, LLC                                                          R-008
                 62            07-0003     Irmo Retail Investors, LLC
                 63            07-0013     Metropole LLC
                 64          09-0002685    Riverwalk Village, L.L.C.
   4             65          09-0002721    Desco Plaza I and Desco Investment, LLC
                 66          09-0002738    University Corporate Square Associates,                                         R-009
                                           a California Limited Partnership
                 67            07-0413     SecurCare Oklahoma II, LLC
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673    65th Street Development Company, LLC                                            R-007
                 69            07-0448     Roosevelt Gardens Shopping Center Limited Partnership
   4             70          09-0002668    WW Southport, LLC, Ram Southport,
                                           LLC, and 1701 North Palo Verde Drive, L.L.C.
   7             71          09-0002692    Green Valley Commerce Center, LLC                                               R-005
                 72          09-0002672    444 Spear, LLC                                                                  R-007
                 73            06-0869     Inn at Moorpark, Inc.
                 74          09-0002676    Holualoa Westpark, LLC
                 75            07-0308     Kismet Arrowood, LLC
                 76            07-0452     WSC SANATOGA PARTNERS, LP
   4             77          09-0002740    Upland Real Estate Fund XVI, LLC, Nesbitt Industrial I,
                                           LLC, Nesbitt Industrial II, LLC, Nesbitt Industrial IV, LLC,
                                           Nesbitt Industrial V, LLC, Nesbitt Industrial VI, LLC,
                                           Nesbitt Industrial VII, LLC, Nesbitt Industrial IX, LLC
                                           and Nesbitt Industrial VIII, LLC
                 78            07-0302     Excel Hotel Group, LLC
                 79          09-0002735    Sunpointe Place Holdings, LLC
                 80          09-0002650    Song Valley Plaza LLC
                 81          09-0002687    Seacrest Encinitas Apartments, L.P.
  4, 7           82          09-0002743    BP National City, LLC and Andrew Enterprises, LLC
                 83            07-0534     Mt. Kisco Associates, LP
   4             84          09-0002695    M2 Lambert, LLC and Willow Columbia, LLC
                 85            07-0597     South Park Shopping Center, LLC
                 86          09-0002713    Stirling Manor, a Limited Partnership                                           R-002
   4             87          09-0002590    GH 1 Evergreen Limited Liability Company
                                           and PCN 1 Evergreen, LLC
                 88            07-0409     555 Larkfield Road LLC
   14            89          09-0002620    MJM Chelsea, LLC
                 90            07-0304     James Center Professional Plaza, L.L.C.
   7             91          09-0002654    Main Gate Square Phase IV, LLC
                 92          09-0002666    Indio Office Property, Inc.
                 93          09-0002682    Centerville Plaza Equities LLC
                 94          09-0002706    THSC Limited Partnership
                 95          09-0002658    Verde Ingram Hills LP
                 96            07-0109     9th Street Partners, LP
                 97            07-0182     Spieker Stratmore Kenneth, LLC
                 98          09-0002662    1960 Champions Park Plaza LLC
                 99            07-0521     PCG OH Property, LLC
   4            100          09-0002593    Carefree Sonoran SVP, LLC, Carefree Sonoran DG, LLC,
                                           Carefree Sonoran JP, LLC, Carefree Sonoran MB, LLC
                                           and Carefree Sonoran SZ, LLC
                101            07-0175     CDA Holdings Group, LLC
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659    MAP Columbus Crossing, LLC
                103          09-0002717    Arrowgate Village, L.L.C.                                                       R-002
                104          09-0002665    RJN-NC, LLC
                105          09-0002742    Jubilee Pointe, LLC
                106          09-0002686    CDM Woodlake, II, LLC
                107          09-0002728    HM Gleason's Holdings, LLC
                108          09-0002674    Alamance Square Shopping Center, LLC
                109          09-0002694    6920 Baseline Investors, LLC
   7            110          09-0002664    KK-BTC, LLC
                111          09-0002640    Vero Beach Grand Oaks 2 LLC
                112          09-0002726    Burnsville Investments, LLC
   14           113          09-0002683    Cross Development Chickasha, LTD
                114          09-0002739    Scottsdale Mercado Associates,                                                  R-009
                                           A California Limited Partnership
   14           115          09-0002644    2315 E. Southlake Center, LLC
                116          09-0002597    Farm Ventures, L.C.
                117          09-0002719    Rosedale Manor, L.L.C.                                                          R-002
   4            118            07-0612     Mini U Storage Novi Limited Partnership;
                                           DSI Growth and Income Fund
                119            07-0529     6300 Mae Anne, LLC                                                              R-008
                120          09-0002727    Columbus Pharmacy Group, LLC
                121          09-0002701    Burnsville Service Center, LLC
                122            07-0245     791 South Main Street, LLC


                                                                                               # OF ONE       ONE      # OF TWO
                                                                        # OF      STUDIO AVG.   BEDROOM     BEDROOM     BEDROOM
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER   UTILITIES PAID BY TENANT    STUDIOS      RENTS        UNITS     AVG. RENTS    UNITS
---------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230
   2             2           00-1001227
4, 5, 6          3           00-1001225
  2, 7           4           00-1001231
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111
  2, 9           6             8WNAN7
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229
   11            8             07-0554
7, 8, 12         9           09-0002723
                 10          09-0002749
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336
                 12          09-0002715    Electric/Gas                      0             $0        188       $1,089       190
                 13            06-1191
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607
                 15          09-0002675
                 16            07-0617
                 17            07-0417
                 18          09-0002712    Electric                          0             $0        196         $872        48
                 19            07-0655
                 20          09-0002696    Electric/Gas/Water/Sewer          0             $0         90         $820       179
  7, 8           21          09-0002651
                 22            07-0286     Electric/Water/Sewer              0             $0         80         $859       160
                 23            07-0430
                 24          09-0002667    Electric                          0             $0        144         $688       132
                 25          09-0002718    Electric/Gas                      0             $0         96       $1,088        90
                 26          09-0002653
                 27            07-0337
                 28            07-0432
                 29            07-0405
                 30          09-0002688    Electric/Water/Sewer              0             $0         60       $1,200        60
                 31          09-0002691
                 32          09-0002671
                 33          09-0002679
   7             34          09-0002622
  7, 8           35          09-0002617
   5             36            06-1044
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700
                 38          09-0002669
                 39            06-0840
                 40          09-0002722
   4             41            07-0382
   13            42          09-0002724
   4             43            07-0572
   7             44          09-0002573
   7             45          09-0002572
                 46          09-0002423    None                              0             $0        104         $541       173
                 47            07-0100
                 48            07-0458
                 49          09-0002729
   4             50            06-0799
                 51          09-0002714    Electric/Gas                      0             $0         42         $856       112
                 52          09-0002716    Electric                          0             $0         94         $967        76
                 53          09-0002744
                 54          09-0002731
                 55          09-0002720    Electric/Gas                      0             $0         77         $707        53
                 56            07-0575
   4             57            06-0995
                 58            07-0514
   4             59            07-0645     Electric/Water/Sewer              0             $0         52         $737       120
   14            60          09-0002697
                 61            07-0183
                 62            07-0003
                 63            07-0013
                 64          09-0002685
   4             65          09-0002721
                 66          09-0002738
                 67            07-0413
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673
                 69            07-0448
   4             70          09-0002668    Electric/Water/Sewer              0             $0         96         $491       128
   7             71          09-0002692
                 72          09-0002672
                 73            06-0869
                 74          09-0002676
                 75            07-0308
                 76            07-0452
   4             77          09-0002740
                 78            07-0302
                 79          09-0002735    Electric/Gas                      0             $0        139         $707         1
                 80          09-0002650
                 81          09-0002687    Electric/Gas                      0             $0         24       $1,200        24
  4, 7           82          09-0002743
                 83            07-0534
   4             84          09-0002695
                 85            07-0597
                 86          09-0002713    Electric/Gas                      0             $0          0           $0        56
   4             87          09-0002590
                 88            07-0409
   14            89          09-0002620
                 90            07-0304
   7             91          09-0002654
                 92          09-0002666
                 93          09-0002682
                 94          09-0002706
                 95          09-0002658
                 96            07-0109     Electric                         25           $825         15       $1,375         0
                 97            07-0182
                 98          09-0002662
                 99            07-0521
   4            100          09-0002593
                101            07-0175
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659
                103          09-0002717    Electric/Gas                      0             $0         15         $818        19
                104          09-0002665
                105          09-0002742
                106          09-0002686
                107          09-0002728
                108          09-0002674
                109          09-0002694
   7            110          09-0002664
                111          09-0002640
                112          09-0002726
   14           113          09-0002683
                114          09-0002739
   14           115          09-0002644
                116          09-0002597
                117          09-0002719    Electric/Gas                      0             $0          6         $819        18
   4            118            07-0612
                119            07-0529
                120          09-0002727
                121          09-0002701
                122            07-0245


                                              TWO       # OF THREE     THREE       # OF FOUR      FOUR      # OF FIVE      FIVE
                                            BEDROOM      BEDROOM      BEDROOM       BEDROOM     BEDROOM      BEDROOM     BEDROOM
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER   AVG. RENTS     UNITS      AVG. RENTS      UNITS     AVG. RENTS     UNITS     AVG. RENTS
----------------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230
   2             2           00-1001227
4, 5, 6          3           00-1001225
  2, 7           4           00-1001231
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111
  2, 9           6             8WNAN7
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229
   11            8             07-0554
7, 8, 12         9           09-0002723
                 10          09-0002749
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336
                 12          09-0002715        $1,253           16          $904           0           $0           0           $0
                 13            06-1191
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607
                 15          09-0002675
                 16            07-0617
                 17            07-0417
                 18          09-0002712        $1,040           60        $1,895           0           $0           0           $0
                 19            07-0655
                 20          09-0002696          $958           15        $1,200           0           $0           0           $0
  7, 8           21          09-0002651
                 22            07-0286         $1,017            0            $0           0           $0           0           $0
                 23            07-0430
                 24          09-0002667          $956           24        $1,182           0           $0           0           $0
                 25          09-0002718        $1,339            6        $1,066           0           $0           0           $0
                 26          09-0002653
                 27            07-0337
                 28            07-0432
                 29            07-0405
                 30          09-0002688        $1,400            0            $0           0           $0           0           $0
                 31          09-0002691
                 32          09-0002671
                 33          09-0002679
   7             34          09-0002622
  7, 8           35          09-0002617
   5             36            06-1044
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700
                 38          09-0002669
                 39            06-0840
                 40          09-0002722
   4             41            07-0382
   13            42          09-0002724
   4             43            07-0572
   7             44          09-0002573
   7             45          09-0002572
                 46          09-0002423          $695           32          $792           0           $0           0           $0
                 47            07-0100
                 48            07-0458
                 49          09-0002729
   4             50            06-0799
                 51          09-0002714          $967            6          $922           0           $0           0           $0
                 52          09-0002716        $1,040            0            $0           0           $0           0           $0
                 53          09-0002744
                 54          09-0002731
                 55          09-0002720          $891           25          $980           0           $0           0           $0
                 56            07-0575
   4             57            06-0995
                 58            07-0514
   4             59            07-0645           $837            8          $977           0           $0           0           $0
   14            60          09-0002697
                 61            07-0183
                 62            07-0003
                 63            07-0013
                 64          09-0002685
   4             65          09-0002721
                 66          09-0002738
                 67            07-0413
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673
                 69            07-0448
   4             70          09-0002668          $620           16          $840           0           $0           0           $0
   7             71          09-0002692
                 72          09-0002672
                 73            06-0869
                 74          09-0002676
                 75            07-0308
                 76            07-0452
   4             77          09-0002740
                 78            07-0302
                 79          09-0002735          $900            0            $0           0           $0           0           $0
                 80          09-0002650
                 81          09-0002687        $1,400            0            $0           0           $0           0           $0
  4, 7           82          09-0002743
                 83            07-0534
   4             84          09-0002695
                 85            07-0597
                 86          09-0002713        $1,271            4        $1,334           0           $0           0           $0
   4             87          09-0002590
                 88            07-0409
   14            89          09-0002620
                 90            07-0304
   7             91          09-0002654
                 92          09-0002666
                 93          09-0002682
                 94          09-0002706
                 95          09-0002658
                 96            07-0109             $0            0            $0           0           $0           0           $0
                 97            07-0182
                 98          09-0002662
                 99            07-0521
   4            100          09-0002593
                101            07-0175
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659
                103          09-0002717        $1,324            4        $1,123           0           $0           0           $0
                104          09-0002665
                105          09-0002742
                106          09-0002686
                107          09-0002728
                108          09-0002674
                109          09-0002694
   7            110          09-0002664
                111          09-0002640
                112          09-0002726
   14           113          09-0002683
                114          09-0002739
   14           115          09-0002644
                116          09-0002597
                117          09-0002719          $980            8        $1,166           0           $0           0           $0
   4            118            07-0612
                119            07-0529
                120          09-0002727
                121          09-0002701
                122            07-0245


                                                                                   # OF OWNER
                                                             # OF                   OCCUPIED
                                                           SPONSOR       SPONSOR    OR VACANT
                                                         OWNED UNITS      OWNED     UNITS NOT         # OF
                                            NUMBER OF   AVAILABLE FOR     UNITS     AVAIL. FOR    MANUFACTURED   AVG. PAD
FOOTNOTE   CONTROL NUMBER    LOAN NUMBER    ELEVATORS        RENT       AVG. RENT      RENT       HOUSING PADS     RENT
-------------------------------------------------------------------------------------------------------------------------

  2, 3           1           00-1001230
   2             2           00-1001227
4, 5, 6          3           00-1001225
  2, 7           4           00-1001231
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
                 4
   8             5             06-1111
  2, 9           6             8WNAN7
                6.01          8WNAN7-1
                6.02          8WNAN7-2
                6.03          8WNAN7-3
                6.04          8WNAN7-4
                6.05          8WNAN7-5
                6.06          8WNAN7-6
                6.07          8WNAN7-7
                6.08          8WNAN7-8
                6.09          8WNAN7-9
                6.10          8WNAN7-10
                6.11          8WNAN7-11
                6.12          8WNAN7-12
                6.13          8WNAN7-13
                6.14          8WNAN7-14
                6.15          8WNAN7-15
                6.16          8WNAN7-16
                6.17          8WNAN7-17
                6.18          8WNAN7-18
                6.19          8WNAN7-19
                6.20          8WNAN7-20
                6.21          8WNAN7-21
                6.22          8WNAN7-22
                6.23          8WNAN7-23
                6.24          8WNAN7-24
                6.25          8WNAN7-25
                6.26          8WNAN7-26
                6.27          8WNAN7-27
                6.28          8WNAN7-28
                6.29          8WNAN7-29
                6.30          8WNAN7-30
                6.31          8WNAN7-31
                6.32          8WNAN7-32
                6.33          8WNAN7-33
                6.34          8WNAN7-34
                6.35          8WNAN7-35
                6.36          8WNAN7-36
                6.37          8WNAN7-37
                6.38          8WNAN7-38
 5, 10           7           00-1001229
   11            8             07-0554
7, 8, 12         9           09-0002723
                 10          09-0002749
               10.01        09-0002749-1
               10.02        09-0002749-2
               10.03        09-0002749-3
   4             11            06-1336
                 12          09-0002715             0                                        0
                 13            06-1191
               13.01           06-1191
               13.02           06-1191
               13.03           06-1191
               13.04           06-1191
                 14            07-0607
                 15          09-0002675
                 16            07-0617
                 17            07-0417
                 18          09-0002712             0                                        2
                 19            07-0655
                 20          09-0002696             0                                        2
  7, 8           21          09-0002651
                 22            07-0286              0                                        0
                 23            07-0430
                 24          09-0002667             0                                        0
                 25          09-0002718             0                                        0
                 26          09-0002653
                 27            07-0337
                 28            07-0432
                 29            07-0405
                 30          09-0002688             0                                        0
                 31          09-0002691
                 32          09-0002671
                 33          09-0002679
   7             34          09-0002622
  7, 8           35          09-0002617
   5             36            06-1044
               36.01           06-1044
               36.02           06-1044
               36.03           06-1044
               36.04           06-1044
               36.05           06-1044
               36.06           06-1044
               36.07           06-1044
               36.08           06-1044
               36.09           06-1044
               36.10           06-1044
               36.11           06-1044
                 37          09-0002700
                 38          09-0002669
                 39            06-0840
                 40          09-0002722
   4             41            07-0382
   13            42          09-0002724
   4             43            07-0572
   7             44          09-0002573
   7             45          09-0002572
                 46          09-0002423             0                                        3
                 47            07-0100
                 48            07-0458
                 49          09-0002729
   4             50            06-0799
                 51          09-0002714             0                                        2
                 52          09-0002716             0                                        2
                 53          09-0002744
                 54          09-0002731
                 55          09-0002720             0                                        1
                 56            07-0575
   4             57            06-0995
                 58            07-0514
   4             59            07-0645              0
   14            60          09-0002697
                 61            07-0183
                 62            07-0003
                 63            07-0013
                 64          09-0002685
   4             65          09-0002721
                 66          09-0002738
                 67            07-0413
               67.01           07-0413
               67.02           07-0413
               67.03           07-0413
               67.04           07-0413
               67.05           07-0413
                 68          09-0002673
                 69            07-0448
   4             70          09-0002668             0                                        0
   7             71          09-0002692
                 72          09-0002672
                 73            06-0869
                 74          09-0002676
                 75            07-0308
                 76            07-0452
   4             77          09-0002740
                 78            07-0302
                 79          09-0002735             0                                        2
                 80          09-0002650
                 81          09-0002687             0                                        0
  4, 7           82          09-0002743
                 83            07-0534
   4             84          09-0002695
                 85            07-0597
                 86          09-0002713             0                                        0
   4             87          09-0002590
                 88            07-0409
   14            89          09-0002620
                 90            07-0304
   7             91          09-0002654
                 92          09-0002666
                 93          09-0002682
                 94          09-0002706
                 95          09-0002658
                 96            07-0109              1                                        0
                 97            07-0182
                 98          09-0002662
                 99            07-0521
   4            100          09-0002593
                101            07-0175
               101.01          07-0175
               101.02          07-0175
               101.03          07-0175
  7, 8          102          09-0002659
                103          09-0002717             0                                        0
                104          09-0002665
                105          09-0002742
                106          09-0002686
                107          09-0002728
                108          09-0002674
                109          09-0002694
   7            110          09-0002664
                111          09-0002640
                112          09-0002726
   14           113          09-0002683
                114          09-0002739
   14           115          09-0002644
                116          09-0002597
                117          09-0002719             0                                        0
   4            118            07-0612
                119            07-0529
                120          09-0002727
                121          09-0002701
                122            07-0245


                                                                                                        TOTAL GROSS
                                               TOTAL GROSS        TOTAL GROSS        TOTAL GROSS       INCOME RETAIL
                                                 INCOME            INCOME OF         INCOME FROM       AND COMMERCIAL        Loan
FOOTNOTE    CONTROL NUMBER    LOAN NUMBER        OF PARK          MH PADS ONLY       ALL SOURCES            ONLY             Group
-----------------------------------------------------------------------------------------------------------------------------------

  2, 3            1           00-1001230
   2              2           00-1001227                                                                                       1
4, 5, 6           3           00-1001225                                                                                       1
  2, 7            4           00-1001231                                                                                       1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
                  4                                                                                                            1
   8              5             06-1111                                                                                        1
  2, 9            6             8WNAN7                                                                                         1
                 6.01          8WNAN7-1                                                                                        1
                 6.02          8WNAN7-2                                                                                        1
                 6.03          8WNAN7-3                                                                                        1
                 6.04          8WNAN7-4                                                                                        1
                 6.05          8WNAN7-5                                                                                        1
                 6.06          8WNAN7-6                                                                                        1
                 6.07          8WNAN7-7                                                                                        1
                 6.08          8WNAN7-8                                                                                        1
                 6.09          8WNAN7-9                                                                                        1
                 6.10          8WNAN7-10                                                                                       1
                 6.11          8WNAN7-11                                                                                       1
                 6.12          8WNAN7-12                                                                                       1
                 6.13          8WNAN7-13                                                                                       1
                 6.14          8WNAN7-14                                                                                       1
                 6.15          8WNAN7-15                                                                                       1
                 6.16          8WNAN7-16                                                                                       1
                 6.17          8WNAN7-17                                                                                       1
                 6.18          8WNAN7-18                                                                                       1
                 6.19          8WNAN7-19                                                                                       1
                 6.20          8WNAN7-20                                                                                       1
                 6.21          8WNAN7-21                                                                                       1
                 6.22          8WNAN7-22                                                                                       1
                 6.23          8WNAN7-23                                                                                       1
                 6.24          8WNAN7-24                                                                                       1
                 6.25          8WNAN7-25                                                                                       1
                 6.26          8WNAN7-26                                                                                       1
                 6.27          8WNAN7-27                                                                                       1
                 6.28          8WNAN7-28                                                                                       1
                 6.29          8WNAN7-29                                                                                       1
                 6.30          8WNAN7-30                                                                                       1
                 6.31          8WNAN7-31                                                                                       1
                 6.32          8WNAN7-32                                                                                       1
                 6.33          8WNAN7-33                                                                                       1
                 6.34          8WNAN7-34                                                                                       1
                 6.35          8WNAN7-35                                                                                       1
                 6.36          8WNAN7-36                                                                                       1
                 6.37          8WNAN7-37                                                                                       1
                 6.38          8WNAN7-38                                                                                       1
 5, 10            7           00-1001229                                                                                       1
   11             8             07-0554                                                                                        1
7, 8, 12          9           09-0002723                                                                                       1
                  10          09-0002749                                                                                       1
                10.01        09-0002749-1                                                                                      1
                10.02        09-0002749-2                                                                                      1
                10.03        09-0002749-3                                                                                      1
   4              11            06-1336                                                                                        1
                  12          09-0002715                                                                                       2
                  13            06-1191                                                                                        1
                13.01           06-1191                                                                                        1
                13.02           06-1191                                                                                        1
                13.03           06-1191                                                                                        1
                13.04           06-1191                                                                                        1
                  14            07-0607                                                                                        1
                  15          09-0002675                                                                                       1
                  16            07-0617                                                                                        1
                  17            07-0417                                                                                        1
                  18          09-0002712                                                                                       2
                  19            07-0655                                                                                        1
                  20          09-0002696                                                                                       2
  7, 8            21          09-0002651                                                                                       1
                  22            07-0286                                                                                        2
                  23            07-0430                                                                                        1
                  24          09-0002667                                                                                       2
                  25          09-0002718                                                                                       2
                  26          09-0002653                                                                                       1
                  27            07-0337                                                                                        1
                  28            07-0432                                                                                        1
                  29            07-0405                                                                                        1
                  30          09-0002688                                                                                       2
                  31          09-0002691                                                                                       1
                  32          09-0002671                                                                                       1
                  33          09-0002679                                                                                       1
   7              34          09-0002622                                                                                       1
  7, 8            35          09-0002617                                                                                       1
   5              36            06-1044                                                                                        1
                36.01           06-1044                                                                                        1
                36.02           06-1044                                                                                        1
                36.03           06-1044                                                                                        1
                36.04           06-1044                                                                                        1
                36.05           06-1044                                                                                        1
                36.06           06-1044                                                                                        1
                36.07           06-1044                                                                                        1
                36.08           06-1044                                                                                        1
                36.09           06-1044                                                                                        1
                36.10           06-1044                                                                                        1
                36.11           06-1044                                                                                        1
                  37          09-0002700                                                                                       1
                  38          09-0002669                                                                                       1
                  39            06-0840                                                                                        1
                  40          09-0002722                                                                                       1
   4              41            07-0382                                                                                        1
   13             42          09-0002724                                                                                       1
   4              43            07-0572                                                                                        1
   7              44          09-0002573                                                                                       1
   7              45          09-0002572                                                                                       1
                  46          09-0002423                                                                                       2
                  47            07-0100                                                                                        1
                  48            07-0458                                                                                        1
                  49          09-0002729                                                                                       1
   4              50            06-0799                                                                                        1
                  51          09-0002714                                                                                       2
                  52          09-0002716                                                                                       2
                  53          09-0002744                                                                                       1
                  54          09-0002731                                                                                       1
                  55          09-0002720                                                                                       2
                  56            07-0575                                                                                        1
   4              57            06-0995                                                                                        1
                  58            07-0514                                                                                        1
   4              59            07-0645                                                                                        2
   14             60          09-0002697                                                                                       1
                  61            07-0183                                                                                        1
                  62            07-0003                                                                                        1
                  63            07-0013                                                                                        1
                  64          09-0002685                                                                                       1
   4              65          09-0002721                                                                                       1
                  66          09-0002738                                                                                       1
                  67            07-0413                                                                                        1
                67.01           07-0413                                                                                        1
                67.02           07-0413                                                                                        1
                67.03           07-0413                                                                                        1
                67.04           07-0413                                                                                        1
                67.05           07-0413                                                                                        1
                  68          09-0002673                                                                                       1
                  69            07-0448                                                                                        1
   4              70          09-0002668                                                                                       2
   7              71          09-0002692                                                                                       1
                  72          09-0002672                                                                                       1
                  73            06-0869                                                                                        1
                  74          09-0002676                                                                                       1
                  75            07-0308                                                                                        1
                  76            07-0452                                                                                        1
   4              77          09-0002740                                                                                       1
                  78            07-0302                                                                                        1
                  79          09-0002735                                                                                       2
                  80          09-0002650                                                                                       1
                  81          09-0002687                                                                                       2
  4, 7            82          09-0002743                                                                                       1
                  83            07-0534                                                                                        1
   4              84          09-0002695                                                                                       1
                  85            07-0597                                                                                        1
                  86          09-0002713                                                                                       2
   4              87          09-0002590                                                                                       1
                  88            07-0409                                                                                        1
   14             89          09-0002620                                                                                       1
                  90            07-0304                                                                                        1
   7              91          09-0002654                                                                                       1
                  92          09-0002666                                                                                       1
                  93          09-0002682                                                                                       1
                  94          09-0002706                                                                                       1
                  95          09-0002658                                                                                       1
                  96            07-0109                                                                                        2
                  97            07-0182                                                                                        1
                  98          09-0002662                                                                                       1
                  99            07-0521                                                                                        1
   4             100          09-0002593                                                                                       1
                 101            07-0175                                                                                        1
                101.01          07-0175                                                                                        1
                101.02          07-0175                                                                                        1
                101.03          07-0175                                                                                        1
  7, 8           102          09-0002659                                                                                       1
                 103          09-0002717                                                                                       2
                 104          09-0002665                                                                                       1
                 105          09-0002742                                                                                       1
                 106          09-0002686                                                                                       1
                 107          09-0002728                                                                                       1
                 108          09-0002674                                                                                       1
                 109          09-0002694                                                                                       1
   7             110          09-0002664                                                                                       1
                 111          09-0002640                                                                                       1
                 112          09-0002726                                                                                       1
   14            113          09-0002683                                                                                       1
                 114          09-0002739                                                                                       1
   14            115          09-0002644                                                                                       1
                 116          09-0002597                                                                                       1
                 117          09-0002719                                                                                       2
   4             118            07-0612                                                                                        1
                 119            07-0529                                                                                        1
                 120          09-0002727                                                                                       1
                 121          09-0002701                                                                                       1
                 122            07-0245                                                                                        1


1     The Open Period is inclusive of the Maturity Date.

2     For the purpose of calculating underwritten debt service coverage ratios,
      loan-to-value ratios and loan per square foot/unit, the cut-off date
      principal balance for each mortgage loan in a split loan structure
      includes the cut-off date principal balance of the pari passu mortgage
      loan in the trust plus the cut-off date principal balance of any related
      pari passu mortgage loan that is not in the trust.

3     Cleary Gottlieb has 342,726 sf of space expiring on 12/31/2010 and the
      remaining 87,769 sf of space expires on 2/28/2021. An amendment that would
      extend the term for all of the Cleary Gottlieb space through 12/31/2030 is
      out for signature. Goldman Sachs is currently dark, but the tenant is
      current on all rent payments.

4     Borrowing entity utilizes a tenant-in-common structure.

5     Number of Units and Loan per Unit are based on the approximate square
      footage of the improvements to the land securing the mortgage loan; such
      improvements are not part of the collateral securing the mortgage loan.

6     Base Rental Revenue based on the average ground rent payments from years
      11-20. The DSCR as of the cut-off date based on the ground rent payment as
      of the cut-off date of $11,095,000 per annum is 0.65x.

7     The Scheduled Maturity Date LTV is calculated utilizing the stabilized
      appraised value.

8     The Cut-Off Date LTV and DSCR figures for these mortgage loans are net of
      the earnout amount. The Scheduled Maturity Date LTV is calculated
      utilizing the stabilized appraised value as applicable.

9     Voluntary prepayment of the USFS Industrial Distribution Portfolio Loan is
      permitted at any time from the earlier of (x) August 1, 2008 and (y) the
      date each related non trust pari passu mortgage loan has been securitized,
      until two years following the date each related non-trust pari passu
      mortgage loan has been securitized, with defeasance permitted thereafter
      until January 31, 2017.

10    Base Rental Revenue based on the average ground rent payments from years
      11-20. The DSCR as of the cut-off date based on the ground rent payment as
      of the cut-off date of $2,450,000 per annum is 0.66x.

11    The loan-to-value ratio was calculated by dividing the cut-off date
      principal balance of $44,160,000 by the sum of (i) the as-is appraised
      value of $48,900,000 and (ii) the $18,358,000 letter of credit to be used
      for a property improvement program. The loan-to-value calculated using
      only the as-is appraised value is 90.3%. The loan-to-value calculated
      using the as-stabilized appraised value of $73,200,000 after the
      completion of the property improvement program is 60.3%.

12    It is estimated that by July 1, 2008, Philip Morris will occupy and pay
      rent on 100% of the current square footage, as well as space currently
      used as common area in the multi-tenant buildout. Based on base rent of
      $13.35 psf for 222,057 net rentable square feet, the NCF would be
      $3,260,835 and the DSCR (based on the full loan amount of $38,100,000)
      would be 1.16x

13    The Cut-Off Date LTV was calculated using the May 1, 2008 final
      "as-stabilized" value of $17,700,000. The Cut-Off Date LTV based on the
      "as-is" value (May 9, 2007) of $16,250,000 million is 87.1%. The Cut-off
      Date LTV based on the "as-stabilized" value (November 1, 2007) of
      $17,500,000 is 80.9%. The mortgaged property has achieved all of the
      stabilization thresholds.

14    The Cut-off Date LTV and Scheduled Maturity Date LTV is calculated using
      the stabilized appraised value. Each mortgaged property has achieved all
      of its stabilization thresholds.

                                      GG11

The asset-backed securities referred to in these materials are being offered
when, as and if issued. In particular, you are advised that asset-backed
securities, and the asset pools backing them, are subject to modification or
revision (including, among other things, the possibility that one or more
classes of securities may be split, combined or eliminated), at any time prior
to issuance or availability of a final prospectus. As a result, you may commit
to purchase securities that have characteristics that may change, and you are
advised that all or a portion of the securities may not be issued that have the
characteristics described in these materials. Our obligation to sell securities
to you is conditioned on the securities and the underlying transaction having
the characteristics described in these materials. If we determine that condition
is not satisfied in any material respect, we will notify you, and neither the
issuer nor any of the underwriters will have any obligation to you to deliver
all or any portion of the securities which you have committed to purchase, and
there will be no liability between us as a consequence of the non-delivery.

The depositor has filed a registration statement (including the prospectus) with
the SEC for the offering to which this communication 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 Securities and Exchange Commission website at
www.sec.gov. Alternatively, the depositor or Greenwich Capital Markets, Inc.,
any underwriter, or any dealer participating in this offering will arrange to
send you the prospectus if you request it by calling toll-free 1-888-273-4485.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of the
email communication to which this free writing prospectus is attached relating
to (1) these materials not constituting an offer (or a solicitation of an
offer), (2) no representation that these materials are accurate or complete and
may not be updated or (3) these materials possibly being confidential 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 system.




GCCFC 2007-GG11
30% AAA PRINCIPAL ALLOCATION



---------    ----------------------------------------------    ------    --------------    --------------    ------------
REPLINE #    LOAN NAME                                         SELLER    Balance           SCHEDULED PPAL    BALLOON PPAL
---------    ----------------------------------------------    ------    --------------    --------------    ------------

    7        650 Avenue of the Americas                        GCFP       27,300,000.00                      A1
    9        Soleil Apartments                                 GCFP       20,000,000.00                      A1A
   56        Birchwood at Boulder                              GSMC       22,500,000.00                      A1A
   65        Acme Commons                                      GSMC       16,000,000.00                      A2
   69        Maricopa Business Center                          GSMC       14,320,000.00                      A2
   94        Lambert Office Plaza                              GSMC        6,200,000.00                      A2
    2        Hyatt Regency Milwaukee                           GCFP       44,160,000.00    A1,A2             A2
    5        Clearwater House                                  GCFP       30,000,000.00                      A2
   52        Research Park Portfolio                           GSMC       37,400,000.00                      A2
   68        Southfield Center                                 GSMC       14,800,000.00                      A2
   29        Moorpark Hotel                                    GCFP        7,800,000.00    A1,A2             A2
   46        Scottsdale Fashion Square                         GSMC      325,000,000.00                      A2
   27        SecurCare Self Storage Oklahoma City Portfolio    GCFP        8,600,000.00    A1,A2,AAB         A3
   88        Westpark Office Building                          GSMC        7,600,000.00                      A3
   86        Green Valley Commerce Center                      GSMC        8,050,000.00    A1,A2,AAB         A3
   15        Marina Dunes Beach Resort                         GCFP       14,000,000.00    A2,AAB            A3
   12        Daibes Ground Lease Portfolio                     GCFP       15,034,147.22    A1,A2,AAB,A4      A4
   73        Peachtree Place North Apartments                  GSMC       12,200,000.00                      A1A
   13        696 Hampshire Road                                GCFP       14,500,000.00    A1,A2,AAB,A4      A4
   24        Tenaya Quail East                                 GCFP        9,600,000.00    A1,A2,AAB,A4      A4
   38        Chateau du Val                                    GCFP        3,900,000.00    A1A               A1A
   39        3060 Kenneth Street                               GCFP        3,900,000.00    A1,A2,AAB,A4      A4
   10        18581 Teller Avenue                               GCFP       20,000,000.00                      A4
   11        Whole Foods Mill Valley                           GCFP       17,000,000.00                      A4
   19        530 Davis Drive                                   GCFP       11,750,000.00                      A4
   35        630 Davis Drive                                   GCFP        5,535,000.00                      A4
   72        Alexan Retail Center                              GSMC       12,200,000.00                      A4
   96        The Center at Evergreen                           GSMC        5,600,000.00                      A4
   104       Carefree Highway & 27th Avenue Office             GSMC        3,800,000.00                      A4
   30        Holiday Inn Express Arrowood                      GCFP        7,461,094.12    A1,A2,AAB,A4      A4
   32        Comfort Suites Newport News                       GCFP        6,963,776.94    A1,A2,AAB,A4      A4
   37        James Center Professional Plaza                   GCFP        5,000,000.00    A1,A2,AAB,A4      A4
   44        Family Dollar Building                            GCFP        1,275,407.25    A1,A2,AAB,A4      A4
   58        Park Creek Apartments                             GSMC       19,600,000.00                      A1A
   66        Abilene Marketplace                               GSMC       15,400,000.00    A1,A2,AAB,A4      A4
   91        Valley Plaza                                      GSMC        6,530,000.00                      A4
   98        Main Gate Square                                  GSMC        4,500,000.00                      A4
   118       Southlake Center                                  GSMC        2,800,000.00    A1,A2,AAB,A4      A4
   119       Farm Ventures                                     GSMC        2,635,200.14    A1,A2,AAB,A4      A4
    4        Drinkard Portfolio                                GCFP       30,000,000.00    A1,A2,AAB,A4      A4
   14        East West Shops                                   GCFP       14,250,000.00    A2,AAB,A4         A4
   17        Aeia Town Square                                  GCFP       12,000,000.00    A1,A2,AAB,A4      A4
   18        LA Fitness Tinley Park                            GCFP       11,850,000.00    A2,AAB,A4         A4
   21        L.A. Fitness - Rowlett                            GCFP       10,100,000.00    A2,AAB,A4         A4
   31        Sanatoga Village Shopping Center                  GCFP        7,250,000.00    A1,A2,AAB,A4      A4
   36        Walgreens - Northport                             GCFP        5,186,365.42    A1,A2,AAB,A4      A4
   40        Walgreen Madison                                  GCFP        3,840,000.00    AAB,A4            A4
   41        Advance Auto Parts II                             GCFP        3,734,975.86    A1,A2,AAB,A4      A4
   47        885 Third Avenue                                  GSMC      267,650,000.00                      A4
   54        Eola Park Center                                  GSMC       27,650,000.00                      A4
   57        Conifer Town Center                               GSMC       22,350,000.00    A1,A2,AAB,A4      A4
   60        Vienna Square Shopping Center                     GSMC       17,500,000.00                      A4
   61        Apartments at Quail Point                         GSMC       16,750,000.00                      A1A
   63        OPUS Black Canyon Center                          GSMC       16,500,000.00                      A4
   64        Santa Barbara Corporate Center                    GSMC       16,000,000.00    A2,AAB,A4         A4
   71        Forum at Soncy                                    GSMC       13,500,000.00                      A4
   81        Riverwalk Village Center                          GSMC        9,000,000.00                      A4
   87        444 Spear Street                                  GSMC        8,050,000.00                      A4
   99        CPS Office Building                               GSMC        4,486,660.50    A1,A2,AAB,A4      A4
   103       Robbins Brothers/Freebirds                        GSMC        3,900,000.00                      A4
   105       Columbus Crossing Shops                           GSMC        3,725,000.00    A2,AAB,A4         A4
   107       Hanes Square                                      GSMC        3,600,000.00    A1,A2,AAB,A4      A4
   113       Broadmoor Towne Center                            GSMC        3,100,000.00                      A4
   20        Laniakea Plaza                                    GCFP       10,250,000.00    A1,A2,AAB,A4      A4
   28        Roosevelt Gardens Shopping Center                 GCFP        8,312,029.06    A1,A2,AAB,A4      A4
   42        Mini U Storage                                    GCFP        2,400,000.00    A1,A2,AAB,A4      A4
   43        6300 Mae Anne Avenue                              GCFP        2,325,000.00    A1,A2,AAB,A4      A4
   45        One Liberty Plaza                                 GSMC      350,000,000.00    A1,A2,AAB,A4      A4
   49        USFS Industrial Distribution Portfolio            GSMC       67,709,413.00                      A4
   50        292 Madison                                       GSMC       59,098,946.00                      A4
   51        Alcoa Building                                    GSMC       38,100,000.00    A2,AAB,A4         A4
   53        Bridgewater Meadowbrook Village                   GSMC       34,000,000.00                      A1A
   55        Thousand Oaks Village                             GSMC       27,000,000.00                      A1A
   59        Canfield Mews                                     GSMC       17,800,000.00                      A1A
   62        Ford Motor Credit                                 GSMC       16,500,000.00    A1,A2,AAB,A4      A4
   67        Middleburg Town Square                            GSMC       15,000,000.00                      A4
   70        Caldwell Square                                   GSMC       14,150,000.00                      A4
   74        Laguna Seca Retail Center                         GSMC       11,978,448.47    A1,A2,AAB,A4      A4
   75        Peachtree Village                                 GSMC       11,100,000.00                      A1A
   77        Birchview Management                              GSMC       10,900,000.00                      A1A
   78        Presidio Office                                   GSMC       10,500,000.00                      A4
   79        Park Avenue at Florham Park                       GSMC       10,300,000.00                      A1A
   80        FedEx Building                                    GSMC        9,972,410.76    A1,A2,AAB,A4      A4
   82        Desco Plaza I                                     GSMC        8,650,000.00                      A4
   84        Key Curriculum Building                           GSMC        8,400,000.00    A2,AAB,A4         A4
   90        Sunpointe Place                                   GSMC        6,874,000.00    A2,AAB,A4         A4
   92        Seacrest Apartments                               GSMC        6,500,000.00                      A1A
   95        Stirling Manor                                    GSMC        6,000,000.00                      A1A
   97        Chelsea Crossings                                 GSMC        5,100,000.00    A1,A2,AAB,A4      A4
   100       Centreville Plaza Shopping Center                 GSMC        4,229,025.98    A1,A2,AAB,A4      A4
   102       Ingram Hills Shopping Center                      GSMC        4,160,000.00    A2,AAB,A4         A4
   106       Arrowgate Village                                 GSMC        3,700,000.00                      A1A
   109       JAMAD II                                          GSMC        3,480,000.00    A2,AAB,A4         A4
   110       H.M. Gleason's Building                           GSMC        3,244,887.00    A2,AAB,A4         A4
   111       Alamance Square Shopping Center                   GSMC        3,200,000.00    A1,A2,AAB,A4      A4
   112       Fry's Superstition Springs Shopping               GSMC        3,125,000.00                      A4
   115       Portland Corporate Center                         GSMC        3,000,000.00    A2,AAB,A4         A4
   116       Chickasha Plaza                                   GSMC        2,900,000.00                      A4
   120       Rosedale Manor                                    GSMC        2,550,000.00                      A1A
   121       Walgreens - Columbus                              GSMC        2,280,000.00    A2,AAB,A4         A4
   122       Burnsville Service Center                         GSMC        2,250,000.00    A2,AAB,A4         A4
    3        Diamond Run Mall                                  GCFP       36,800,000.00    A2,AAB,A4         REM CAP STRUCT
   16        Glen Cove Marina                                  GCFP       12,000,000.00    A1,A2,AAB,A4      REM CAP STRUCT
   33        162 East Main Street                              GCFP        6,300,000.00    A2,AAB,A4         REM CAP STRUCT
   48        Bush Terminal                                     GSMC      250,000,000.00                      REM CAP STRUCT
   83        University Corporate Square                       GSMC        8,625,000.00    A2,AAB,A4         REM CAP STRUCT
   85        Southport Apartments                              GSMC        8,100,000.00                      REM CAP STRUCT
   89        Best Buy & Delphax Technologies                   GSMC        7,100,000.00    A2,AAB,A4         REM CAP STRUCT
   93        Highway 6 at Westpark Shopping Center             GSMC        6,400,000.00    A2,AAB,A4         REM CAP STRUCT
   101       Tollhouse Shopping Center                         GSMC        4,200,000.00                      REM CAP STRUCT
   108       Jubilee Pointe Shopping Center                    GSMC        3,535,243.07    A1,A2,AAB,A4      REM CAP STRUCT
   114       Grand Oaks 2                                      GSMC        3,064,000.00                      REM CAP STRUCT
   117       Mercado at Scottsdale                             GSMC        2,856,000.00    A2,AAB,A4         REM CAP STRUCT
    1        9000 Sunset Boulevard                             GCFP       80,000,000.00    AAB,A4            REM CAP STRUCT
    6        Doubletree Hotel Memphis                          GCFP       27,400,000.00    A2,AAB,A4         REM CAP STRUCT
    8        955 Massachusetts Avenue                          GCFP       26,000,000.00    A2,AAB,A4         REM CAP STRUCT
   22        Homewood Suites Oakland                           GCFP       10,000,000.00    A1,A2,AAB,A4      REM CAP STRUCT
   23        Venetian Apartments                               GCFP       10,000,000.00    A1,A2,AAB,A4      REM CAP STRUCT
   25        Broad River Village                               GCFP        9,300,000.00    A1,A2,AAB,A4      REM CAP STRUCT
   26        Hotel Metropole                                   GCFP        9,000,000.00    A1,A2,AAB,A4      REM CAP STRUCT
   34        South Park Shopping Center                        GCFP        6,000,000.00    A1,A2,AAB,A4      REM CAP STRUCT
   76        Hotel Grand                                       GSMC       10,650,000.00    A1,A2,AAB,A4      REM CAP STRUCT