Free Writing Prospectus
                                                     Filed Pursuant to Rule 433
                                                     Registration No. 333-130408


Free Writing Prospectus Legend

The depositor has filed a registration statement (including a prospectus) with
the SEC (SEC File No. 333-130408) for the offering to which this communication
relates. Before you invest, you should read the prospectus in that registration
statement and other documents the depositor has filed with the SEC for more
complete information about the depositor, the issuing entity and this offering.
You may get these documents for free by visiting EDGAR on the SEC Web site at
www.sec.gov. Alternatively, the depositor, any underwriter or any dealer
participating in the offering will arrange to send you the prospectus if you
request it by calling toll free 866-500-5408.

Information in this material regarding any assets backing any securities
discussed herein supersedes all prior information regarding such assets.

This material is for your information and none of Merrill Lynch, Pierce, Fenner
& Smith Incorporated, Countrywide Securities Corporation, Credit Suisse
Securities (USA) LLC or Morgan Stanley & Co. Incorporated (the "Underwriters")
is soliciting any action based upon it. The Underwriters and their affiliates,
officers, directors, partners and employees, including persons involved in the
preparation of issuance of this material may, from time to time, have long or
short positions in, and buy and sell, the securities mentioned herein or
derivatives thereof (including options).

Any legends, disclaimers or other notices that may appear in the text of, at the
bottom of, or attached to, an email communication to which this material may
have been attached, that are substantially similar to or in the nature of the
following are not applicable to these materials and should be disregarded:

(i) disclaimers regarding accuracy or completeness of the information contained
herein or restrictions as to reliance on the information contained herein by
investors;

(ii) disclaimers of responsibility or liability;

(iii) statements requiring investors to read or acknowledge that they have read
or understand the registration statement or any disclaimers or legends;

(iv) language indicating that this communication is neither a prospectus nor an
offer to sell or a solicitation or an offer to buy;

(v) statements that this information is privileged, confidential or otherwise
restricted as to use or reliance; and

(vi) legends that information contained in these materials will be superseded or
changed by the final prospectus, if the final prospectus is not delivered until
after the date of the contract for sale. Such legends, disclaimers or other
notices have been automatically generated as a result of these materials having
been sent via Bloomberg or another email system.





ANNEX A-1
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES



         LOAN
         GROUP
LOAN #  1 OR 2  ORIGINATOR  PROPERTY NAME                                        STREET ADDRESS
---------------------------------------------------------------------------------------------------------------------------------

  1        1        MLML    MSKP Retail Portfolio - A                            Various
 1.01      1        MLML    Riverbridge                                          6702-6864 Forest Hill Boulevard
 1.02      1        MLML    Orlando Square                                       1728 West Sand Lake Road
 1.03      1        MLML    Oak Grove                                            995 State Road 434 North
 1.04      1        MLML    Ramblewood Square                                    1201-1327 North University Drive
 1.05      1        MLML    Gateway Plaza                                        101 Towne Center Boulevard
 1.06      1        MLML    Murdock Carrousel                                    1900-2000 Tamiami Trail
 1.07      1        MLML    Casselberry Exchange                                 5803 South U.S. Highway 17/92
 1.08      1        MLML    Springs Plaza                                        1873-2401 West State Road 434 and 125-165 Wekiva
                                                                                 Springs Road
  2        2        MLML    Peter Cooper Village and Stuyvesant Town             110 Building Development Between 1st Avenue &
                                                                                 Avenue C, Between 14th & East 23rd Streets
 2.01      2        MLML    Stuyvesant Town
 2.02      2        MLML    Peter Cooper Village
  3        1        MLML    Westfield Southpark                                  500 Southpark Center
  4        1        CRF     Blackpoint Puerto Rico Retail                        Various
 4.01      1        CRF     Bayamon Oeste                                        P.R. No. 2 Hato Tejas
 4.02      1        CRF     Dorado Del Mar                                       P.R. 693 Dorado
 4.03      1        CRF     Guaynabo - Los Jardines                              State Road No. 20, Km. 3.5
 4.04      1        CRF     San Lorenzo                                          P.R. No. 183, Km. 1.0
 4.05      1        CRF     Toa Baja - Los Dominicos                             Los Dominicos Avenue and Levittown Boulevard
 4.06      1        CRF     Caguas Community                                     Gautier Benitez Avenue and Georgetti Street
  5        1        MLML    Beacon - International Place                         1735 North Lynn Street
  6        1        CRF     Steuart Industrial Portfolio                         Various
 6.01      1        CRF     Andre                                                9906 Fallard Court, Condo Unit A
 6.02      1        CRF     Foxfire                                              15025-15027, 15041-15061 Farm Creek Drive
 6.03      1        CRF     Keystone                                             15481 Farm Creek Drive
 6.04      1        CRF     American                                             15311-15381 Farm Creek Drive
 6.05      1        CRF     Mespa                                                14920-14970 Farm Creek Drive
 6.06      1        CRF     Chase                                                15015 Farm Creek Drive
 6.07      1        CRF     Vaughn                                               15005 Farm Creek Drive
 6.08      1        CRF     Juliad                                               115 & 119 Juliad Court
 6.09      1        CRF     Enterprise                                           14850-14858 Farm Creek Drive
 6.10      1        CRF     Piedmont                                             14883-14887 Persistence Drive
  7        1        MLML    MSKP Retail Portfolio - B                            Various
 7.01      1        MLML    Plaza Del Mar                                        264 East Ocean Avenue
 7.02      1        MLML    Galt Ocean Marketplace                               3700 North Ocean Boulevard
  8        1        MLML    Spring Valley Marketplace                            1-46 Spring Valley Marketplace
  9        1        CRF     Doubletree Nashville                                 315 Fourth Avenue North
  10       1        MLML    5200 West Century                                    5200 West Century Boulevard
  11       1        MLML    1001 Frontier                                        1001 Frontier Road
  12       1        CRF     River Front Center                                   350-448 State Route 3
  13       1        CRF     230 Congress Street                                  230 Congress Street
  14       1        CRF     Lakeside Market                                      5801 Preston Road
  15       2        CRF     Retreat at the Park Apartments                       1600 Fillmore Street
  16       2        CRF     Crossings at Canton                                  8375 Honeytree Boulevard
  17       1        MLML    All-Space Self Storage Portfolio                     Various
17.01      1        MLML    All-Space Huntington Beach                           8564 Hamilton Avenue
17.02      1        MLML    All-Space Costa Mesa                                 1535 Newport Boulevard
17.03      1        MLML    All-Space San Marcos                                 1410-1450 Grand Avenue
17.04      1        MLML    All-Space Garden Grove                               11382 Trask Avenue
  18       1        MLML    Dover Center at Cool Springs                         113 & 117 Seaboard Lane
  19       2        CRF     Emerald Place                                        40300 Washington Street
  20       1        MLML    777 East 12th Street                                 777 East 12th Street
  21       1        CRF     HEB Marketplace                                      5601 Bandera Road
  22       1        CRF     Bowles Avenue Marketplace                            8936, 8966, 8996, and 9046 West Bowles Avenue
  23       1        MLML    Plaza Del Sol                                        10950, 10960 & 10970 Sherman Way
  24       1        MLML    Grand Blanc Town Center                              6301-6335 Dort Highway and 6170-6300 Saginaw Road
  25       1        MLML    SFG Portfolio                                        Various
25.01      1        MLML    FiServ/Trinity Health Building                       3575 Moreau Court
25.03      1        MLML    Fort Wayne Neurological Center                       2622 Lake Avenue
25.02      1        MLML    6930 Gettysburg Pike                                 6930 Gettysburg Pike
25.04      1        MLML    6932 Gettysburg Pike                                 6932 Gettysburg Pike
  26       1        CRF     Genesis Rubicon GSA Portfolio                        Various
26.01      1        CRF     Balch Springs                                        2300 Dunson Drive
26.02      1        CRF     McAlester                                            912 South George Nigh
26.03      1        CRF     Hot Springs                                          112 Corporate Terrace
26.04      1        CRF     St. Louis                                            11753 West Florissant Avenue
26.05      1        CRF     Bryan                                                2120 West Briargate Drive
26.06      1        CRF     Marshall                                             1509 Sedberry Street
26.07      1        CRF     Denton                                               2201 Colorado Boulevard
26.08      1        CRF     Poteau                                               1306 Tarby Road
26.09      1        CRF     Fayetteville                                         2887 Point Circle Drive
26.10      1        CRF     Knoxville                                            324 Prosperity Drive
26.11      1        CRF     Chattanooga                                          2150 Stein Drive
26.12      1        CRF     Harrison                                             131 Industrial Park Road
  27       1        MLML    Fairfield Commons                                    88-98 North Wadsworth Boulevard
  28       1        CRF     Bayview Shops                                        175 Avenue A
  29       1        CRF     Towne Plaza Development                              1001 Towne Avenue
  30       1        MLML    Strawbridge Marketplace                              2129 General Booth Boulevard
  31       1        CRF     Bandera Festival Shopping Center                     7723 Guilbeau Road
  32       1        MLML    Wingate Inn, Chantilly                               3940 Centerview Drive
  33       1        MLML    Palms to Pines Shopping Complex                      72655-72705 Highway 111
  34       2        MLML    Renaissance at Norman Apartments                     1600 Ann Branden Boulevard
  35       1        MLML    6101 Yellowstone Road                                6101 Yellowstone Road
  36       1        MLML    Food for Less - Fullerton                            914 West Orangethorpe Avenue
  37       1        MLML    Riverchase Medical Suites                            2550 Flowood Drive
  38       1        MLML    Trabuco Hills Center II                              27805 - 27855 Santa Margarita Parkway
  39       1        MLML    Fiesta Mercado Shopping Center                       10600-10760 North Loop Drive
  40       1        MLML    Food for Less - Stanton                              7910 Katella Avenue
  41       1        CRF     JAMA Riverwalk Center                                15 South Main Street
  42       1        MLML    Arrowhead Physicians Plaza                           18699 North 67th Avenue
  43       2        MLML    Spanish Point Apartments                             4121 Harvest Hill Road
  44       1        MLML    Maryvale Plaza                                       5101-5251 West Indian School Road
  45       1        CRF     Blackbob Marketplace                                 13600 Blackbob Road
  46       1        MLML    East Port Center                                     1881-1887 State Road 84
  47       1        CRF     242 Baker Avenue                                     242 Baker Avenue
  48       1        CRF     Fairfield Inn - La Guardia                           28-66 College Point Boulevard
  49       1        CRF     ReMax - Oak Park                                     700-706 Lindero Canyon Road
  50       1        CRF     Residence Inn Loveland                               5450 McWhinney Boulevard
  51       1        MLML    Alside Distribution Center                           7550 East 30th Street
  52       2        CRF     Bear Creek Apts - Phase I                            1600 Bear Creek Lane
  53       1        MLML    Rite Aid Portfolio - Fredricksburg                   Various
53.01      1        MLML    Rite Aid - Stafford                                  1095 International Parkway
53.02      1        MLML    Rite Aid - Spotsylvania                              10100 Jefferson Davis Highway
  54       2        CRF     Woodstone Apartments                                 1503 East Park Avenue
  55       1        MLML    Trabuco Hills Center I                               27785, 27845 and 27865 Santa Margarita Parkway
  56       1        MLML    Village at West Main                                 840 West Main Street
  57       1        CRF     331 N St. NE                                         331 N Street Northeast
  58       1        CRF     Hampton Inn - Oneonta                                225 River Street
  59       1        MLML    3311 Broadway Northeast                              3311 Broadway Street Northeast
  60       1        CRF     Cardinal Glass Distribution                          2200 Rock Street
  61       1        CRF     Hampton Inn - San Marcos                             106 Interstate 35 North
  62       1        MLML    Grand Creek Plaza                                    150 North Grand Avenue
  63       1        CRF     Hampton Inn - Daytona Beach                          1715 West International Speedway Boulevard
  64       1        MLML    Cheyenne Business Center                             1510 East Pershing Boulevard
  65       2        CRF     Deering Manor Apartments                             2712 Hopkins Road
  66       1        MLML    340 East 2nd Street                                  340 East 2nd Street
  67       1        MLML    Radisson Milwaukee North Shore                       7065 North Port Washington Road
  68       1        MLML    Amerihost Inn & Suites                               1624 West Pine Street
  69       1        MLML    Michigan Road Shoppes                                86th Street and Michigan Road
  70       1        CRF     Best Western Busch Gardens                           3001 University Center Drive
  71       1        MLML    Shoppes at Jefferson City                            3225 Missouri Boulevard
  72       1        CRF     Encino Self Storage                                  18019 and 18025 Ventura Boulevard
  73       1        MLML    4097 Jericho East                                    4097 Jericho Turnpike
  74       1        CRF     Mesirow Financial Building                           1500 South Lakeside Drive
                    CRF     La Quinta Inn McAllen & Country Inn Suites -McAllen  Various
  75       1        CRF     La Quinta Inn McAllen                                4603 North Cage Boulevard
  76       1        CRF     Country Inn Suites -McAllen                          4607 North Cage Boulevard
  77       1        CRF     Bermuda Ranch Storage                                590 East Silverado Ranch Boulevard
  78       1        CRF     Town Center Oaks Shopping Center                     2615 George Busbee Parkway
  79       1        MLML    Topeka Plaza                                         18955-18973 Ventura Boulevard
  80       1        MLML    Water Street Office                                  303 Water Street
  81       1        CRF     Starview Mobile Home Park                            4775 North Sherman Street
  82       1        MLML    Coldstream Office                                    1501-1525 Bull Lea Road
  83       1        MLML    Virginia Beach Retail Portfolio                      Various
83.01      1        MLML    Kemps Corner                                         5300 Kempsriver Drive
83.02      1        MLML    Mill Dam                                             1423-1427 North Great Neck Road
  84       2        MLML    Creekview Apartments                                 700 South Highway 1417
  85       1        MLML    Hampton Inn - Elgin                                  405 Airport Road
  86       1        MLML    Downey Retail                                        9400 Firestone Boulevard
  87       1        MLML    Riverside Corporate Center                           1369-1371 Brass Mill Road
  88       2        CRF     Bellevue Land Apartments                             3935 Chamberlayne Avenue
  89       1        MLML    9600 Brookpark Road                                  9600 Brookpark Road
  90       1        CRF     Lennox International, Inc                            215 Metropolitan Drive
  91       1        MLML    Blossom Centre                                       100 Blossom Centre Boulevard
  92       2        MLML    Luella Crossing                                      1200 Elmwood Drive
  93       1        MLML    Hanson Commons I & II                                1573-1574 154th Avenue Northwest
  94       1        MLML    Weldon Parkway                                       149-155 Weldon Parkway
  95       1        MLML    Springfield Office                                   2900 South National Avenue
  96       1        MLML    72 Moody Court                                       72 Moody Court
  97       1        CRF     GE Building                                          13118 Webre Road
  98       1        CRF     Breckenridge VIII                                    5804-5810 Breckenridge Parkway
  99       1        CRF     Able-Calvine Self Storage                            8740 Calvine Road
 100       1        CRF     Cannon Crossing                                      6611 South Mopac Expressway
 101       1        CRF     Pioneer Center                                       3101 Harrison Avenue
 102       1        MLML    CVS - Dade City                                      12504 South US Highway 301
 103       1        CRF     8th and Washington Retail                            743-757 Washington Avenue and 224 & 226 8th Street
 104       1        CRF     Comfort Suites Tech Center South                     7060 East County Line Road
 105       1        CRF     800 Cypress Creek                                    800 East Cypress Creek Road
 106       2        MLML    Garden Quarter II                                    1200 Elmwood Drive
 107       1        CRF     Bomatic Building                                     950 East Commerce Drive
 108       1        CRF     Shoppes at Flight Deck                               109 Old Chapin Road
 109       1        CRF     Office Depot Plaza                                   Route 9 and Boices Lane
 110       1        MLML    Trabuco Hills Shops                                  27755 and 27775 Santa Margarita Parkway
 111       1        MLML    208-212 South Beverly Drive                          208-212 South Beverly Drive
 112       1        CRF     Statewide Self Storage                               27090 Newport Road
 113       1        MLML    Staples Waterville Maine                             40 Waterville Commons Drive
 114       1        MLML    Lakewood Plaza                                       4211 Tamiami Trail East
 115       1        MLML    Kings Ridge Village                                  4279 South U.S. Highway 27
 116       1        CRF     Regent Acres Mobile Home Park                        700 Salem Road
 117       1        CRF     Cannery Shopping Center                              3301 Lancaster Pike
 118       1        MLML    Madison Business Park                                26765 & 26793 Madison Avenue
 119       1        CRF     Cedar Village Retail                                 9960 Cedar Avenue
 120       1        MLML    Norco Gateway Center                                 1540 Hamner Avenue
 121       1        CRF     International Blvd. Storage                          19825 International Boulevard South
 122       1        CRF     Laurel Highlands                                     1001 Clubhouse Drive
 123       2        CRF     Terrace Villa Apts                                   3230 Southwest Avalon Way
 124       1        CRF     AA Self Storage                                      18455 West State Highway 105
 125       1        MLML    Eagle Bend Marketplace                               22651, 22691 & 22775 East Aurora Parkway
 126       1        CRF     Phoenix Medical Pavilions                            1021 South 7th Avenue
 127       2        CRF     Vesper Ave Apartments                                6936 Vesper Avenue
 128       1        CRF     Airport Warehouse & Distribution                     1901-1923 East Fifth Street
 129       1        CRF     Rancho Simi Plaza                                    1542 East Los Angeles Avenue
 130       1        CRF     Shops on Spring Cypress                              8854 Spring Cypress Road
 131       1        CRF     290/Jones Road                                       17504 Northwest Highway
 132       1        CRF     Sierra View MHC                                      10200 Johnson Road
 133       1        CRF     601 W. Street Parking Lot - Baltimore                601 W. West Street
 134       1        CRF     Shoppes of Paris                                     3842-3850 Lamar Avenue
 135       1        CRF     519 11th Street - DC Office                          519 11th Street Southeast
 136       1        CRF     Ameri-Guard Storage Center                           2638 Charlestown Road
 137       1        CRF     Haywood Shopping Center                              301 Haywood Road
 138       1        CRF     Acadia Shopping Center - Thibodaux                   612 North Canal Boulevard
 139       2        CRF     Long Leaf MHP                                        420 Marion Drive
 140       1        CRF     A Better Storage Solution                            995 North Boulder Court
 141       1        CRF     PNC Bank - Ground Lease                              1189 Smiley Avenue
 142       1        CRF     6th Avenue Buildings - Birmingham                    2801 & 2805 6th Avenue & 605 & 611 28th Street
 143       1        CRF     150 Texas Avenue                                     150 Texas Avenue
 144       1        CRF     Autozone - Connellsville, PA                         852 Vanderbilt Road
 145       1        MLML    Elizabeth City Crossing Phase II                     683 South Hughes Boulevard


                                                                         NUMBER OF        PROPERTY
LOAN #         CITY         STATE     ZIP CODE          COUNTY          PROPERTIES          TYPE
---------------------------------------------------------------------------------------------------------

  1     Various              FL        Various    Various                    8      Retail
 1.01   Greenacres           FL         33413     Palm Beach                 1      Retail
 1.02   Orlando              FL         32809     Orange                     1      Retail
 1.03   Altamonte Springs    FL         32714     Seminole                   1      Retail
 1.04   Coral Springs        FL         33071     Broward                    1      Retail
 1.05   Sanford              FL         32771     Seminole                   1      Retail
 1.06   Port Charlotte       FL         33948     Charlotte                  1      Retail
 1.07   Casselberry          FL         32707     Seminole                   1      Retail
 1.08   Longwood             FL         32779     Seminole                   1      Retail
  2     New York             NY     10009, 10010  New York                   2      Multifamily
 2.01   New York             NY     10009, 10010  New York                   1      Multifamily
 2.02   New York             NY     10009, 10010  New York                   1      Multifamily
  3     Strongsville         OH         44136     Cuyahoga                   1      Retail
  4     Various              PR        Various                               6      Retail
 4.01   Bayamon              PR         00959                                1      Retail
 4.02   Dorado               PR         00646                                1      Retail
 4.03   Guaynabo             PR         00969                                1      Retail
 4.04   San Lorenzo          PR         00754                                1      Retail
 4.05   Levittown            PR         00949                                1      Retail
 4.06   Caguas               PR         00725                                1      Retail
  5     Arlington            VA         22209     Arlington                  1      Office
  6     Various            Various     Various    Various                    10     Industrial
 6.01   Upper Marlboro       MD         20772     Prince Georges             1      Industrial
 6.02   Woodbridge           VA         22191     Prince William             1      Industrial
 6.03   Woodbridge           VA         22191     Prince William             1      Industrial
 6.04   Woodbridge           VA         22191     Prince William             1      Industrial
 6.05   Woodbridge           VA         22191     Prince William             1      Industrial
 6.06   Woodbridge           VA         22191     Prince William             1      Industrial
 6.07   Woodbridge           VA         22191     Prince William             1      Industrial
 6.08   Fredericksburg       VA         22406     Stafford                   1      Industrial
 6.09   Woodbridge           VA         22191     Prince William             1      Industrial
 6.10   Woodbridge           VA         22191     Prince William             1      Industrial
  7     Various              FL        Various    Various                    2      Retail
 7.01   Manalapan            FL         33462     Palm Beach                 1      Retail
 7.02   Fort Lauderdale      FL         33308     Broward                    1      Retail
  8     Spring Valley        NY         10977     Rockland                   1      Retail
  9     Nashville            TN         37219     Davidson                   1      Hospitality
  10    Los Angeles          CA         90045     Los Angeles                1      Office
  11    Bridgewater          NJ         08807     Somerset                   1      Office
  12    Clifton              NJ         07014     Passaic                    1      Retail
  13    Boston               MA         02110     Suffolk                    1      Office
  14    Plano                TX         75093     Collin                     1      Retail
  15    Denver               CO         80206     Denver                     1      Multifamily
  16    Canton               MI         48187     Wayne                      1      Multifamily
  17    Various              CA        Various    Various                    4      Self Storage
17.01   Huntington Beach     CA         92646     Orange                     1      Self Storage
17.02   Costa Mesa           CA         92627     Orange                     1      Self Storage
17.03   San Marcos           CA         92078     San Diego                  1      Self Storage
17.04   Garden Grove         CA         92843     Orange                     1      Self Storage
  18    Franklin             TN         37067     Williamson                 1      Office
  19    Bermuda Dunes        CA         92201     Riverside                  1      Multifamily
  20    Los Angeles          CA         90021     Los Angeles                1      Retail
  21    Leon Valley          TX         78238     Bexar                      1      Retail
  22    Littleton            CO         80123     Jefferson                  1      Retail
  23    Burbank              CA         91505     Los Angeles                1      Retail
  24    Grand Blanc          MI         48439     Genesee                    1      Retail
  25    Various              IN        Various    Various                    4      Various
25.01   South Bend           IN         46628     St Joseph                  1      Office
25.03   Fort Wayne           IN         46805     Allen                      1      Office
25.02   Fort Wayne           IN         46804     Allen                      1      Industrial
25.04   Fort Wayne           IN         46804     Allen                      1      Industrial
  26    Various            Various     Various    Various                    12     Office
26.01   Balch Springs        TX         75180     Dallas                     1      Office
26.02   McAlester            OK         74501     Pittsburg                  1      Office
26.03   Hot Springs          AR         71913     Garland                    1      Office
26.04   Florissant           MO         63033     Saint Louis                1      Office
26.05   Bryan                TX         77802     Brazos                     1      Office
26.06   Marshall             TX         75670     Harrison                   1      Office
26.07   Denton               TX         76205     Denton                     1      Office
26.08   Poteau               OK         74953     LeFlore                    1      Office
26.09   Fayetteville         AR         72703     Washington                 1      Office
26.10   Knoxville            TN         37922     Knox                       1      Office
26.11   Chattanooga          TN         37421     Hamilton                   1      Office
26.12   Harrison             AR         72601     Boone                      1      Office
  27    Lakewood             CO         80226     Jefferson                  1      Retail
  28    Bayonne              NJ         07002     Hudson                     1      Retail
  29    Los Angeles          CA         90021     Los Angeles                1      Mixed Use
  30    Virginia Beach       VA         23454     Virginia Beach City        1      Retail
  31    San Antonio          TX         78250     Bexar                      1      Retail
  32    Chantilly            VA         20151     Fairfax                    1      Hospitality
  33    Palm Desert          CA         92260     Riverside                  1      Retail
  34    Norman               OK         73071     Cleveland                  1      Multifamily
  35    Cheyenne             WY         82009     Laramie                    1      Office
  36    Fullerton            CA         92832     Orange                     1      Retail
  37    Flowood              MS         39232     Rankin                     1      Office
  38    Mission Viejo        CA         92691     Orange                     1      Retail
  39    Socorro              TX         79927     El Paso                    1      Retail
  40    Stanton              CA         90680     Orange                     1      Retail
  41    Jamestown            NY         14701     Chautauqua                 1      Office
  42    Glendale             AZ         85308     Maricopa                   1      Office
  43    Dallas               TX         75244     Dallas                     1      Multifamily
  44    Phoenix              AZ         85031     Maricopa                   1      Retail
  45    Olathe               KS         66062     Johnson                    1      Retail
  46    Fort Lauderdale      FL         33315     Broward                    1      Industrial
  47    Concord              MA         01742     Middlesex                  1      Office
  48    Flushing             NY         11354     Queens                     1      Hospitality
  49    Oak Park             CA         91377     Ventura                    1      Retail
  50    Loveland             CO         80538     Larimer                    1      Hospitality
  51    Yuma                 AZ         85365     Yuma                       1      Industrial
  52    Petoskey             MI         49770     Emmet                      1      Multifamily
  53    Fredericksburg       VA        Various    Various                    2      Retail
53.01   Fredericksburg       VA         22406     Stafford                   1      Retail
53.02   Fredericksburg       VA         22407     Spotsylvania               1      Retail
  54    Valdosta             GA         31602     Lowndes                    1      Multifamily
  55    Mission Viejo        CA         92691     Orange                     1      Retail
  56    Lansdale             PA         19446     Montgomery                 1      Mixed Use
  57    Washington           DC         20002     District of Columbia       1      Industrial
  58    Oneonta              NY         13820     Otsego                     1      Hospitality
  59    Minneapolis          MN         55413     Hennepin                   1      Industrial
  60    Hudson               WI         54016     Saint Croix                1      Industrial
  61    San Marcos           TX         78666     Hays                       1      Hospitality
  62    West Covina          CA         91791     Los Angeles                1      Mixed Use
  63    Daytona Beach        FL         32114     Volusia                    1      Hospitality
  64    Cheyenne             WY         82001     Laramie                    1      Office
  65    Richmond             VA         23234     Richmond City              1      Multifamily
  66    Los Angeles          CA         90012     Los Angeles                1      Office
  67    Glendale             WI         53217     Milwaukee                  1      Hospitality
  68    Pinedale             WY         82941     Sublette                   1      Hospitality
  69    Indianapolis         IN         46268     Marion                     1      Retail
  70    Tampa                FL         33612     Hillsborough               1      Hospitality
  71    Jefferson City       MO         65109     Cole                       1      Retail
  72    Encino               CA         91316     Los Angeles                1      Self Storage
  73    East Northport       NY         11731     Suffolk                    1      Retail
  74    Bannockburn          IL         60015     Lake                       1      Office
        Pharr                TX         78577     Hidalgo                    2      Hospitality
  75    Pharr                TX         78577     Hidalgo                    1      Hospitality
  76    Pharr                TX         78577     Hidalgo                    1      Hospitality
  77    Las Vegas            NV         89123     Clark                      1      Self Storage
  78    Kennesaw             GA         30144     Cobb                       1      Retail
  79    Tarzana              CA         91356     Los Angeles                1      Retail
  80    Henderson            NV         89015     Clark                      1      Office
  81    Mount Wolf           PA         17347     York                       1      Manufactured Housing
  82    Lexington            KY         40511     Fayette                    1      Office
  83    Virginia Beach       VA        Various    Virginia Beach City        2      Retail
83.01   Virginia Beach       VA         23464     Virginia Beach City        1      Retail
83.02   Virginia Beach       VA         23454     Virginia Beach City        1      Retail
  84    Sherman              TX         75092     Grayson                    1      Multifamily
  85    Elgin                IL         60123     Kane                       1      Hospitality
  86    Downey               CA         90241     Los Angeles                1      Retail
  87    Belcamp              MD         21017     Harford                    1      Industrial
  88    Richmond             VA         23227     Henrico                    1      Multifamily
  89    Brooklyn             OH         44129     Cuyahoga                   1      Retail
  90    West Columbia        SC         29170     Lexington                  1      Industrial
  91    Willard              OH         44890     Huron                      1      Retail
  92    Terre Haute          IN         47802     Vigo                       1      Multifamily
  93    Andover              MN         55304     Anoka                      1      Retail
  94    Maryland Heights     MO         63043     Saint Louis                1      Industrial
  95    Springfield          MO         65804     Greene                     1      Office
  96    Thousand Oaks        CA         91360     Ventura                    1      Office
  97    Bay St. Louis        MS         39520     Hancock                    1      Industrial
  98    Tampa                FL         33610     Hillsborough               1      Industrial
  99    Elk Grove            CA         95828     Sacramento                 1      Self Storage
 100    Austin               TX         78749     Travis                     1      Retail
 101    South Lake Tahoe     CA         96150     El Dorado                  1      Mixed Use
 102    Dade City            FL         33525     Pasco                      1      Retail
 103    Miami Beach          FL         33139     Miami-Dade                 1      Retail
 104    Highlands Ranch      CO         80126     Douglas                    1      Hospitality
 105    Fort Lauderdale      FL         33334     Broward                    1      Office
 106    Terre Haute          IN         47802     Vigo                       1      Multifamily
 107    St. George           UT         84790     Washington                 1      Industrial
 108    Lexington            SC         29072     Lexington                  1      Retail
 109    Ulster               NY         12401     Ulster                     1      Retail
 110    Mission Viejo        CA         92691     Orange                     1      Retail
 111    Beverly Hills        CA         90212     Los Angeles                1      Mixed Use
 112    Menifee              CA         92584     Riverside                  1      Self Storage
 113    Waterville           ME         04901     Kennebec                   1      Retail
 114    Naples               FL         34112     Collier                    1      Retail
 115    Clermont             FL         34711     Lake                       1      Retail
 116    Etters               PA         17319     York                       1      Manufactured Housing
 117    Wilmington           DE         19805     New Castle                 1      Retail
 118    Murrieta             CA         92562     Riverside                  1      Industrial
 119    Bloomington          CA         92316     San Bernardino             1      Retail
 120    Norco                CA         92860     Riverside                  1      Retail
 121    Seatac               WA         98660     King                       1      Self Storage
 122    Donegal              PA         15628     Westmoreland               1      Manufactured Housing
 123    Seattle              WA         98126     King                       1      Multifamily
 124    Montgomery           TX         77356     Montgomery                 1      Self Storage
 125    Aurora               CO         80016     Arapahoe                   1      Retail
 126    Phoenix              AZ         85007     Maricopa                   1      Office
 127    Van Nuys             CA         91405     Los Angeles                1      Multifamily
 128    Vancouver            WA         98660     Clark                      1      Industrial
 129    Simi Valley          CA         93065     Ventura                    1      Retail
 130    Spring               TX         77379     Harris                     1      Retail
 131    Jersey Village       TX         77065     Harris                     1      Retail
 132    Phelan               CA         92371     San Bernardino             1      Manufactured Housing
 133    Baltimore            MD         21201     Baltimore City             1      Other
 134    Paris                TX         75462     Lamar                      1      Retail
 135    Washington           DC         20003     District of Columbia       1      Mixed Use

 136    New Albany           IN         47150     Floyd                      1      Self Storage
 137    Greenville           SC         29607     Greenville                 1      Retail
 138    Thibodaux            LA         70301     Lafourche                  1      Retail
 139    Wilmington           NC         28412     New Hanover                1      Manufactured Housing
 140    Post Falls           ID         83854     Kootenai                   1      Self Storage
 141    Forest Park          OH         45240     Hamilton                   1      Other
 142    Birmingham           AL         35203     Jefferson                  1      Office
 143    Round Rock           TX         78664     Williamson                 1      Industrial
 144    Connellsville        PA         15425     Fayette                    1      Retail
 145    Elizabeth City       NC         27909     Pasquotank                 1      Retail


                   PROPERTY              3RD MOST RECENT   3RD MOST RECENT   2ND MOST RECENT  2ND MOST RECENT      MOST RECENT
LOAN #             SUBTYPE                   NOI ($)          NOI DATE           NOI ($)          NOI DATE           NOI ($)
------------------------------------------------------------------------------------------------------------------------------

  1     Various                                                                                                    12,607,633
 1.01   Anchored                                                                                                    2,639,553
 1.02   Anchored                                                                                                    2,410,803
 1.03   Shadow Anchored                                                                                             1,310,662
 1.04   Anchored                                                                                                    1,469,629
 1.05   Anchored                                                                                                    1,775,487
 1.06   Anchored                                                                                                    1,601,015
 1.07   Anchored                                                                                                      525,687
 1.08   Shadow Anchored                                                                                               874,796
  2     High Rise                           92,102,906      12/31/2004         98,862,497       12/31/2005        113,075,489
 2.01   High Rise
 2.02   High Rise
  3     Anchored                            15,963,991      12/31/2004         14,741,901       12/31/2005         14,283,241
  4     Various                              6,669,139      12/31/2004          6,941,409       12/31/2005          7,265,240
 4.01   Anchored                             2,306,218      12/31/2004          2,355,223       12/31/2005          2,375,841
 4.02   Anchored                             1,413,145      12/31/2004          1,455,290       12/31/2005          1,619,170
 4.03   Anchored                               711,741      12/31/2004            832,303       12/31/2005            881,206
 4.04   Anchored                             1,414,360      12/31/2004          1,295,501       12/31/2005          1,368,141
 4.05   Anchored                               695,870      12/31/2004            883,610       12/31/2005            841,507
 4.06   Unanchored                             127,805      12/31/2004            119,482       12/31/2005            179,375
  5     CBD                                  4,962,900      12/31/2003          5,950,885       12/31/2004          5,100,660
  6     Warehouse                            4,849,708      12/31/2004          5,124,888       12/31/2005          5,264,272
 6.01   Warehouse                              987,941      12/31/2004          1,004,099       12/31/2005          1,005,689
 6.02   Warehouse                              657,731      12/31/2004            683,718       12/31/2005            686,870
 6.03   Warehouse                              720,760      12/31/2004            735,650       12/31/2005            747,452
 6.04   Warehouse                              658,024      12/31/2004            675,474       12/31/2005            684,123
 6.05   Warehouse                              525,955      12/31/2004            547,320       12/31/2005            600,130
 6.06   Warehouse                              483,599      12/31/2004            501,986       12/31/2005            508,794
 6.07   Warehouse                              417,980      12/31/2004            430,453       12/31/2005            439,345
 6.08   Warehouse                               48,526      12/31/2004            187,851       12/31/2005            275,401
 6.09   Warehouse                              213,760      12/31/2004            225,691       12/31/2005            228,738
 6.10   Warehouse                              135,432      12/31/2004            132,646       12/31/2005             87,730
  7     Anchored                                                                                                    3,743,851
 7.01   Anchored                                                                                                    2,253,014
 7.02   Anchored                                                                                                    1,490,837
  8     Anchored                             3,362,818      12/31/2004          2,424,557       12/31/2005          2,659,564
  9     Full Service                         1,323,758      12/31/2004          1,754,897       12/31/2005          3,814,325
  10    Suburban                             3,924,044      12/31/2004          2,668,639       12/31/2005          2,874,954
  11    Suburban
  12    Power Center
  13    CBD                                                                     2,988,196       12/31/2005          2,574,363
  14    Shadow Anchored                      1,906,783      12/31/2004          1,835,460       12/31/2005          2,705,496
  15    Garden
  16    Garden                               2,694,967      12/31/2004          2,563,637       12/31/2005          2,178,961
  17    Self Storage                         2,423,671      12/31/2004          2,483,111       12/31/2005          2,624,720
17.01   Self Storage
17.02   Self Storage
17.03   Self Storage
17.04   Self Storage
  18    Suburban                             2,350,036      12/31/2004          2,368,840       12/31/2005          2,636,537
  19    Garden                                                                  1,588,106       12/31/2005          1,666,609
  20    Unanchored
  21    Anchored                             1,722,434      12/31/2004          1,948,701       12/31/2005          2,117,084
  22    Anchored                             1,685,900      12/31/2004          1,870,149       12/31/2005          1,949,151
  23    Anchored                                                                  -58,497       12/31/2004            392,751
  24    Anchored
  25    Various
25.01   Suburban
25.03   Medical
25.02   Flex
25.04   Flex
  26    Suburban                                                                1,252,967       12/31/2005          1,435,222
26.01   Suburban                                                                  198,364       12/31/2005            262,766
26.02   Suburban                                                                                                       50,430
26.03   Suburban                                                                  176,649       12/31/2005            178,321
26.04   Suburban
26.05   Suburban                                                                  137,056       12/31/2005            152,079
26.06   Suburban                                                                  150,980       12/31/2005            147,836
26.07   Suburban                                                                  151,505       12/31/2005            149,462
26.08   Suburban
26.09   Suburban                                                                  110,400       12/31/2005            112,090
26.10   Suburban                                                                  152,615       12/31/2005            146,777
26.11   Suburban                                                                   99,036       12/31/2005            159,455
26.12   Suburban                                                                   76,362       12/31/2005             76,007
  27    Anchored                                                                1,288,403       12/31/2005          1,365,836
  28    Anchored                                                                                                    1,648,962
  29    Retail/Office                                                                                                 284,066
  30    Anchored                             1,476,815      12/31/2004          1,564,068       12/31/2005          1,672,090
  31    Anchored                             1,312,119      12/31/2004          1,234,836       12/31/2005          1,313,335
  32    Limited Service                      1,284,189      12/31/2004          1,512,672       12/31/2005          1,910,878
  33    Anchored                               878,878      12/31/2004            936,271       12/31/2005            769,592
  34    Garden                               1,056,813      12/31/2004            664,674       12/31/2005            846,453
  35    Suburban                                                                  596,445        3/31/2005 (TTM)
  36    Single Tenant
  37    Medical                              1,152,587      12/31/2004          1,222,281       12/31/2005          1,146,241
  38    Shadow Anchored                      1,093,797      12/31/2004          1,173,422       12/31/2005          1,197,462
  39    Anchored                                                                1,644,028       12/31/2005          1,324,323
  40    Single Tenant
  41    Medical
  42    Medical                                454,021      12/31/2004            622,284       12/31/2005            737,004
  43    Garden                                                                                                      1,091,996
  44    Anchored
  45    Anchored                               888,072      12/31/2004            937,906       12/31/2005            942,204
  46    Flex                                   555,071      12/31/2004            613,913       12/31/2005            809,953
  47    Medical                                874,056      12/31/2004            975,200       12/31/2005          1,058,184
  48    Limited Service                                                                                             1,187,821
  49    Unanchored                                                                724,756       12/31/2005            874,019
  50    Limited Service                                                                                               995,172
  51    Warehouse
  52    Garden
  53    Single Tenant
53.01   Single Tenant
53.02   Single Tenant
  54    Garden                                 908,737      12/31/2004            867,676       12/31/2005            937,416
  55    Shadow Anchored                        559,538      12/31/2004            750,849       12/31/2005            754,414
  56    Office/Retail
  57    Flex
  58    Limited Service                                                                                               931,081
  59    Flex                                                                      695,712       12/31/2005            888,461
  60    Warehouse
  61    Limited Service                        678,267      12/31/2004          1,186,578       12/31/2005          1,375,002
  62    Retail/Office                          610,702      12/31/2004            614,423       12/31/2005            664,298
  63    Limited Service                      1,135,592      12/31/2004          1,171,360       12/31/2005          1,045,679
  64    Suburban                               766,559      3/31/2004 (TTM)       830,732        3/31/2005 (TTM)
  65    Garden                                                                                                        655,541
  66    CBD                                    729,552      12/31/2004            702,433       12/31/2005            807,172
  67    Full Service                                                              128,136       12/31/2005          1,069,820
  68    Limited Service                                                           686,255       12/31/2005          1,046,775
  69    Anchored
  70    Full Service                           479,147      12/31/2004            882,292       12/31/2005          1,176,976
  71    Anchored
  72    Self Storage                                                                                                  298,499
  73    Unanchored                                                                                                    579,590
  74    Suburban
        Limited Service                        556,668      12/31/2004            804,233       12/31/2005          1,093,238
  75    Limited Service                        463,164      12/31/2004            539,275       12/31/2005            629,715
  76    Limited Service                         93,504      12/31/2004            264,958       12/31/2005            463,523
  77    Self Storage                                                              454,157       12/31/2005            471,504
  78    Unanchored                             637,625      12/31/2004            602,839       12/31/2005            630,865
  79    Unanchored                             324,477      12/31/2004            392,240       12/31/2005            502,764
  80    Suburban
  81    Mobile Home Park                       723,130      12/31/2004            637,709       12/31/2005            714,497
  82    Suburban                               421,408      12/31/2004            438,092       12/31/2005            433,378
  83    Unanchored                             437,890      12/31/2004            466,408       12/31/2005            474,101
83.01   Unanchored                             286,317      12/31/2004            292,656       12/31/2005            294,305
83.02   Unanchored                             151,573      12/31/2004            173,752       12/31/2005            179,796
  84    Garden                                 418,139      12/31/2004            453,072       12/31/2005            558,617
  85    Limited Service                        444,894      12/31/2004            555,881       12/31/2005            714,338
  86    Unanchored                                                                                                    403,166
  87    Flex                                   387,522      12/31/2004            434,088       12/31/2005            410,371
  88    Garden                                                                    452,826       12/31/2005            540,972
  89    Single Tenant
  90    Office/Warehouse
  91    Anchored                               537,792      12/31/2004            562,460       12/31/2005            563,486
  92    Garden                                 464,884      12/31/2004            442,764       12/31/2005            438,775
  93    Unanchored                             101,261      12/31/2004            261,157       12/31/2005            391,492
  94    Flex                                   489,426      12/31/2004            474,226       12/31/2005            473,765
  95    Medical
  96    Suburban                               341,930      12/31/2004            361,148       12/31/2005            462,476
  97    Distribution
  98    Office/Warehouse                       311,416      12/31/2004            231,975       12/31/2005            239,133
  99    Self Storage                                                              389,108       12/31/2005            375,286
 100    Unanchored
 101    Retail/Office/Multifamily              335,403      12/31/2004            356,535       12/31/2005            385,459
 102    Single Tenant
 103    Unanchored                             640,541      12/31/2004            608,600       12/31/2005            500,998
 104    Limited Service                        280,859      12/31/2004            321,491       12/31/2005            401,547
 105    Suburban                                                                  420,834       12/31/2005            399,804
 106    Garden                                 387,422      12/31/2004            383,608       12/31/2005            386,532
 107    Warehouse/Distribution
 108    Unanchored                             357,877      12/31/2004            353,571       12/31/2005            369,951
 109    Anchored                               380,147      12/31/2004            408,933       12/31/2005            436,057
 110    Shadow Anchored                        341,203      12/31/2004            354,350       12/31/2005            362,075
 111    Office / Retail                        274,331      12/31/2004            319,330       12/31/2005            336,282
 112    Self Storage                                                              321,045       12/31/2005            363,161
 113    Single Tenant
 114    Unanchored                              73,320      12/31/2004            117,100       12/31/2005            154,584
 115    Shadow Anchored                                                                                               366,090
 116    Mobile Home Park                       315,490      12/31/2004            299,330       12/31/2005            292,206
 117    Unanchored                                                                522,641       12/31/2005            556,441
 118    Flex                                   294,171      12/31/2004            295,629       12/31/2005            283,850
 119    Unanchored                                                                256,551       12/31/2005            279,642
 120    Unanchored
 121    Self Storage                           203,510      12/31/2004            198,615       12/31/2005            255,065
 122    Mobile Home Park                       129,164      12/31/2004            249,159       12/31/2005            243,155
 123    Garden                                                                    215,199       12/31/2005            251,570
 124    Self Storage                                                              187,537       12/31/2005            256,903
 125    Shadow Anchored                                                           385,218       12/31/2005            457,507
 126    Medical                                                                                                       204,246
 127    Garden                                 213,242      12/31/2004            221,884       12/31/2005            257,899
 128    Warehouse
 129    Unanchored                             188,269      12/31/2004            215,088       12/31/2005            216,887
 130    Unanchored                                                                                                     91,070
 131    Unanchored
 132    Mobile Home Park                       153,279      12/31/2004            159,054       12/31/2005            170,094
 133    Parking Lot                            311,443      12/31/2004            318,288       12/31/2005            326,825
 134    Shadow Anchored                                                                                               130,047
 135    Office/Multifamily/Self Storage                                            96,093       12/31/2005            132,588
 136    Self Storage                                                              237,676       12/31/2005            228,929
 137    Unanchored                             262,438      12/31/2004            196,082       12/31/2005            206,539
 138    Unanchored
 139    Mobile Home Park                                                                                              167,148
 140    Self Storage                                                                                                  118,082
 141    Land                                                                                                          120,000
 142    Suburban                               101,191      12/31/2004             78,730       12/31/2005             28,946
 143    Flex Office                             61,869      12/31/2004             84,994       12/31/2005            117,563
 144    Unanchored
 145    Shadow Anchored


              MOST RECENT                                                              UW     CUT-OFF DATE    ORIGINAL
LOAN #          NOI DATE        UW REVENUES  UW EXPENSES   UW NOI ($)   UW NCF ($)  DSCR (X)     LTV (%)     BALANCE ($)
------------------------------------------------------------------------------------------------------------------------

  1                12/31/2006    22,531,864    7,800,077   14,731,787   13,960,265    1.19            72.1  223,400,000
 1.01              12/31/2006     4,949,944    1,662,500    3,287,444    3,147,394                           53,000,000
 1.02              12/31/2006     3,958,502    1,041,473    2,917,029    2,802,499                           38,750,000
 1.03              12/31/2006     2,149,725      868,196    1,281,529    1,175,557                           24,000,000
 1.04              12/31/2006     2,849,472    1,205,091    1,644,381    1,558,440                           23,750,000
 1.05              12/31/2006     2,758,033      864,151    1,893,881    1,765,187                           23,750,000
 1.06              12/31/2006     2,210,379      767,963    1,442,416    1,358,453                           23,200,000
 1.07              12/31/2006     2,054,163      907,436    1,146,728    1,071,904                           19,750,000
 1.08              12/31/2006     1,601,646      483,267    1,118,379    1,080,831                           17,200,000
  2                12/31/2006   481,725,392  145,569,012  336,156,380  333,909,980    1.70            55.6  202,272,727
 2.01                                                                                                       156,475,129

 2.02                                                                                                        45,797,599

  3           10/31/2006 (TTM)   28,036,667    7,444,991   20,591,676   19,706,603    2.39            55.6  150,000,000
  4     11/30/2006 (T-11 Ann.)   10,770,711    3,238,409    7,532,302    7,263,917    1.40            73.7   84,675,000
 4.01   11/30/2006 (T-11 Ann.)    3,130,326      920,341    2,209,985    2,135,544                           27,340,666
 4.02   11/30/2006 (T-11 Ann.)    2,080,194      549,396    1,530,798    1,479,960                           16,654,961
 4.03   11/30/2006 (T-11 Ann.)    1,800,502      609,834    1,190,668    1,152,591                           15,033,681
 4.04   11/30/2006 (T-11 Ann.)    1,903,087      603,401    1,299,686    1,248,151                           12,085,901
 4.05   11/30/2006 (T-11 Ann.)    1,153,127      370,867      782,260      750,997                            8,548,564
 4.06   11/30/2006 (T-11 Ann.)      703,475      184,570      518,905      496,674                            5,011,227
  5                12/31/2005     8,288,054    2,962,423    5,325,631    4,928,419    1.25            69.9   72,000,000
  6            9/30/2006 (TTM)    6,225,403      922,060    5,303,343    4,978,863    1.34            78.3   63,600,000
 6.01          9/30/2006 (TTM)    1,231,324      225,617    1,005,707      930,526                           11,600,000
 6.02          9/30/2006 (TTM)      828,942      107,033      721,909      678,860                            8,640,000
 6.03          9/30/2006 (TTM)      834,747       93,350      741,397      700,882                            8,400,000
 6.04          9/30/2006 (TTM)      771,278      109,807      661,471      615,091                            8,180,000
 6.05          9/30/2006 (TTM)      703,941      105,002      598,939      561,693                            7,200,000
 6.06          9/30/2006 (TTM)      557,743       70,232      487,511      463,014                            6,400,000
 6.07          9/30/2006 (TTM)      488,011       63,621      424,390      406,188                            5,120,000
 6.08          9/30/2006 (TTM)      349,566       59,008      290,558      275,277                            3,600,000
 6.09          9/30/2006 (TTM)      280,327       53,589      226,738      211,283                            2,720,000
 6.10          9/30/2006 (TTM)      179,524       34,801      144,723      136,049                            1,740,000
  7                12/31/2006     6,042,609    1,939,749    4,102,860    3,978,231    1.32            72.1   59,400,000
 7.01              12/31/2006     3,415,173    1,015,516    2,399,657    2,338,028                           31,450,000
 7.02              12/31/2006     2,627,436      924,234    1,703,203    1,640,203                           27,950,000
  8                12/31/2006     5,647,080    1,862,443    3,784,637    3,639,201    1.19            79.3   46,800,000
  9                12/31/2006    16,611,256   12,024,443    4,586,813    3,922,363    1.52            71.0   42,100,000
  10          11/30/2006 (TTM)    5,972,314    2,487,819    3,484,495    3,213,807    1.41            73.4   40,000,000
  11                              5,644,932    2,608,047    3,036,885    2,806,351    1.30            78.2   37,950,000
  12                              4,374,045      979,267    3,394,778    3,251,851    1.24            67.8   37,000,000
  13               12/31/2006     4,433,681    1,675,203    2,758,478    2,547,127    1.27            77.1   33,750,000
  14               12/31/2006     4,287,753    1,573,581    2,714,172    2,591,889    1.22            78.8   33,425,000
  15                              3,517,889      790,758    2,727,131    2,679,131    1.35            65.4   32,000,000
  16               12/31/2006     6,141,161    3,506,483    2,634,678    2,524,566    1.42            73.2   29,280,000
  17               12/31/2006     4,086,980    1,393,105    2,693,874    2,646,079    1.41            68.5   27,000,000
17.01                             1,614,542      486,178    1,128,363    1,109,530                           11,032,995
17.02                             1,116,363      358,648      757,715      748,340                            7,675,127
17.03                               899,833      333,615      566,218      552,248                            5,824,873
17.04                               456,242      214,664      241,578      235,961                            2,467,005
  18           7/31/2006 (TTM)    4,075,952    1,279,921    2,796,030    2,566,282    1.37            69.7   26,000,000
  19               12/31/2006     2,905,670    1,239,624    1,666,046    1,602,926    1.27            70.2   22,800,000
  20                              2,700,420      428,977    2,271,443    2,176,122    1.44            67.9   22,600,000
  21               12/31/2006     2,727,043      861,152    1,865,891    1,798,849    1.51
  22          11/30/2006 (TTM)    2,549,261      660,082    1,889,179    1,784,132    1.21            70.5   21,500,000
  23               12/31/2005     2,460,002      751,651    1,708,351    1,614,092    1.17            79.2   21,100,000
  24                              2,419,241      762,388    1,656,852    1,597,754    1.50            77.0   19,700,000
  25                              2,661,536      880,846    1,780,690    1,632,997    1.25            71.5   19,000,000
25.01
                                                                                                      79.2   19,000,000
25.03                                                                                                         9,800,000
25.02                                                                                                         3,700,000
25.04                                                                                                         3,800,000
                                                                                                              1,700,000
  26               12/31/2006     2,365,900      808,822    1,557,078    1,457,937    1.36            74.0   18,000,000
26.01          12/8/2006 (TTM)      411,710      144,736      266,974      250,226                            3,095,000
26.02          12/8/2006 (TTM)      210,538       50,284      160,254      151,608                            1,855,000
26.03          12/8/2006 (TTM)      223,242       65,952      157,290      147,490                            1,805,000
26.04                               244,445       88,725      155,720      144,678                            1,795,000
26.05          12/8/2006 (TTM)      238,030       91,092      146,938      137,102                            1,700,000
26.06          12/8/2006 (TTM)      196,012       50,259      145,753      137,949                            1,700,000
26.07          12/8/2006 (TTM)      220,777       88,909      131,868      122,755                            1,505,000
26.08                               145,298       43,945      101,353       95,235                            1,200,000
26.09          12/8/2006 (TTM)      116,287       36,624       79,663       74,960                              925,000
26.10          12/8/2006 (TTM)      125,010       49,026       75,984       71,003                              875,000
26.11          12/8/2006 (TTM)      131,314       60,044       71,270       66,058                              820,000
26.12          12/8/2006 (TTM)      103,237       39,226       64,011       58,873                              725,000
  27    10/31/2006 (T-10 Ann.)    2,192,337      688,624    1,503,713    1,418,281    1.19            79.2   18,000,000
  28               12/31/2005     2,656,162    1,133,890    1,522,272    1,417,786    1.26            72.0   17,000,000
  29               12/31/2006     1,938,330      338,797    1,599,533    1,507,317    1.31            67.7   16,500,000
  30               12/31/2006     2,091,346      538,147    1,553,198    1,462,388    1.50            73.9   16,400,000
  31          11/30/2006 (TTM)    2,082,255      660,255    1,422,000    1,297,088    1.20            81.9   15,800,000
  32          11/30/2006 (TTM)    4,250,149    2,469,857    1,780,292    1,610,286    1.49            73.5   15,500,000
  33               12/31/2006     1,518,059      374,132    1,143,927    1,091,461    1.36            77.3   14,000,000
  34               12/31/2006     2,023,632      824,573    1,199,059    1,147,303    1.26            74.6   13,585,000
  35           3/31/2006 (TTM)    2,147,837      812,344    1,335,494    1,198,288    1.26            74.7   13,200,000
  36                              1,525,624       46,178    1,479,447    1,467,570    1.61            68.2   13,100,000
  37          10/31/2006 (TTM)    1,772,391      569,128    1,203,263    1,117,357    1.22            77.2   13,050,000
  38           8/31/2006 (TTM)    1,453,651      297,957    1,155,693    1,092,954    1.45            69.1   13,000,000
  39          11/30/2006 (TTM)    1,947,931      588,917    1,359,014    1,214,628    1.29            74.3   12,800,000
  40                              1,430,812       42,731    1,388,081    1,375,931    1.63            68.8   12,100,000
  41                              1,716,805      451,544    1,265,261    1,161,657    1.21            79.9   12,000,000
  42               12/31/2006     1,233,586      301,755      931,831      860,190    1.23            73.8   11,900,000
  43     11/30/2006 (T-1 Ann.)    2,459,004    1,398,000    1,061,004    1,001,004    1.28            77.8   11,200,000
  44                              1,386,110      413,854      972,255      910,884    1.37            80.7   11,140,000
  45               12/31/2006     1,180,558      254,786      925,772      895,228    1.16            79.5   10,816,000
  46               12/31/2006     1,693,049      720,482      972,567      910,459    1.22            75.5   10,500,000
  47               12/31/2006     1,299,710      307,361      992,349      936,910    1.29            74.9   10,500,000
  48          10/31/2006 (TTM)    3,377,041    2,140,663    1,236,378    1,067,526    1.41            70.8   10,500,000
  49               12/31/2006     1,160,920      280,757      880,163      843,685    1.51            71.2   10,152,000
  50     11/30/2006 (T-4 Ann.)    2,833,957    1,759,749    1,074,208      960,850    1.38            71.4   10,000,000
  51                              1,557,375      646,746      910,629      871,678    1.24            77.2    9,800,000
  52                              1,191,484      355,305      836,179      812,179    1.22            79.3    9,600,000
  53                                851,958       17,039      834,919      816,277    1.23            74.4    9,550,000
53.01                               456,874        9,137      447,737      437,105                            5,150,000
53.02                               395,084        7,902      387,182      379,172                            4,400,000
  54           9/30/2006 (TTM)    1,871,737      936,962      934,775      852,275    1.31            79.7    9,400,000
  55           8/31/2006 (TTM)      975,581      170,807      804,774      783,535    1.45            69.6    9,300,000
  56                                986,216      149,143      837,072      814,904    1.48            69.8    9,200,000
  57                              1,055,656      320,584      735,072      713,456    1.18            74.0    8,880,000
  58          11/30/2006 (TTM)    2,903,990    1,786,578    1,117,412      972,212    1.54            71.4    8,800,000
  59    11/30/2006 (T-11 Ann.)    1,852,323      943,472      908,851      887,822    1.49            72.3    8,430,000
  60                              1,168,833      329,267      839,566      775,410    1.57            65.0    8,385,000
  61           9/30/2006 (TTM)    2,708,154    1,565,878    1,142,276    1,006,868    1.55            71.5    8,250,000
  62    10/31/2006 (T-10 Ann.)      944,381      237,126      707,255      688,114    1.26            76.2    8,000,000
  63           9/30/2006 (TTM)    3,326,646    2,377,782      948,864      815,798    1.51            72.5    8,000,000
  64          11/30/2006 (TTM)    1,183,387      426,596      756,791      690,263    1.20            78.6    7,950,000
  65               12/31/2006     1,133,093      422,565      710,528      668,528    1.18            69.0    7,910,000
  66    10/31/2006 (T-10 Ann.)    1,043,295      239,299      803,997      760,653    1.45            79.4    7,700,000
  67               12/31/2006     4,521,037    3,517,751    1,003,286      822,445    1.53            64.4    7,600,000
  68          10/31/2006 (TTM)    2,227,262    1,289,938      937,324      848,234    1.54            68.9    7,600,000
  69                              1,043,938      357,793      686,145      650,933    1.23            76.5    7,500,000
  70          10/31/2006 (TTM)    3,396,072    2,403,781      992,291      822,487    1.41            70.7    7,500,000
  71                                983,791      416,158      567,633      541,548    1.15            75.0    7,200,000
  72     12/31/2006 (T-6 Ann.)      987,374      316,318      671,056      666,098    1.33            76.5    7,000,000
  73               12/31/2006       817,068      259,512      557,556      548,507    1.21            72.9    7,000,000
  74                                899,401      242,302      657,099      639,628    1.45            79.4    7,000,000
              11/30/2006 (TTM)    2,397,493    1,497,461      900,032      805,330    1.27            69.8    7,000,000
  75          11/30/2006 (TTM)    1,306,685      812,293      494,392      442,777    1.27            69.8    3,850,000
  76          11/30/2006 (TTM)    1,090,808      685,168      405,640      362,553    1.27            69.8    3,150,000
  77                1/31/2006       720,733      219,254      501,479      485,469    1.20            79.8    6,680,000
  78         11/30/2006 (T-11)      925,647      252,468      673,179      635,255    1.38            67.2    6,600,000
  79               12/31/2006       648,163      132,535      515,628      503,623    1.22            69.2    6,300,000
  80                                786,966      137,516      649,450      595,390    1.39            63.8    6,200,000
  81               12/31/2006     1,189,413      539,571      649,842      637,892    1.55            65.2    6,000,000
  82          10/31/2006 (TTM)    1,115,028      460,251      654,777      581,073    1.39            72.6    5,950,000
  83               12/31/2006       711,227      183,616      527,611      488,381    1.30            67.5    5,800,000
83.01              12/31/2006       393,088       70,109      322,980      302,573                            3,600,000
83.02              12/31/2006       318,139      113,508      204,631      185,808                            2,200,000
  84          11/30/2006 (TTM)    1,050,350      506,511      543,840      507,840    1.27            76.9    5,650,000
  85          11/30/2006 (TTM)    1,983,792    1,269,286      714,506      635,155    1.68            68.4    5,400,000
  86               12/31/2006       602,650      131,417      471,232      445,879    1.19            75.0    5,400,000
  87               12/31/2006       677,868      139,037      538,832      485,155    1.25            72.9    5,400,000
  88               12/31/2006     1,031,638      532,894      498,744      462,744    1.21            66.0    5,350,000
  89                              1,213,464      177,330    1,036,133    1,010,255    2.54            44.4    5,150,000
  90                                752,193      276,784      475,409      442,600    1.26            64.9    5,000,000
  91               12/31/2006       680,683      142,025      538,658      495,679    1.41            72.5    5,000,000
  92               12/31/2006       687,681      248,099      439,582      426,682    1.23            77.1    5,000,000
  93               12/31/2006       715,989      252,148      463,841      439,991    1.26            67.9    4,960,000
  94           9/30/2006 (TTM)      696,202      260,261      435,941      405,821    1.22            79.4    4,850,000
  95                                714,875      244,500      470,375      438,005    1.24            72.9    4,750,000
  96               12/31/2006       574,673      177,240      397,433      390,934    1.21            73.4    4,700,000
  97                                723,486      285,705      437,781      390,255    1.49            67.9    4,580,000
  98               12/31/2006       738,268      255,268      483,000      422,716    1.28            73.9    4,529,000
  99          10/31/2006 (TTM)      625,762      235,964      389,798      381,785    1.21            80.0    4,520,000
 100                                497,388      144,257      353,131      345,140    1.18            80.0    4,200,000
 101          10/31/2006 (TTM)      548,195      173,142      375,053      352,191    1.20            78.0    4,100,000
 102                                344,430       10,333      334,097      332,162    1.16            73.5    4,050,000
 103    11/30/2006 (T-11 Ann.)    1,027,226      298,611      728,615      687,577    2.45            38.1    4,000,000
 104          11/30/2006 (TTM)    1,367,855      934,245      433,610      378,896    1.36            69.0    4,000,000
 105               12/31/2006       609,971      229,087      380,884      357,480    1.30            72.2    4,000,000
 106          10/31/2006 (TTM)      551,521      203,819      347,702      330,486    1.20            78.4    4,000,000
 107                                553,569       85,826      467,743      434,274    1.26            58.5    4,000,000
 108          11/30/2006 (TTM)      500,010      126,374      373,636      350,858    1.20            75.2    4,000,000
 109               12/31/2006       691,484      296,351      395,133      352,099    1.22            61.4    4,000,000
 110           8/31/2006 (TTM)      438,557      100,442      338,115      335,279    1.48            68.1    3,950,000
 111               12/31/2006       421,165       91,635      329,530      313,929    1.22            60.7    3,900,000
 112    11/30/2006 (T-11 Ann.)      644,632      310,353      334,279      325,633    1.24            47.1    3,800,000
 113                                314,846       13,045      301,801      298,209    1.23            78.0    3,650,000
 114               12/31/2006       424,837      122,993      301,843      284,173    1.23            72.9    3,210,000
 115               12/31/2006       462,501      114,695      347,806      334,580    1.48            61.5    3,200,000
 116               12/31/2006       523,737      219,622      304,115      293,365    1.34            72.7    3,200,000
 117               12/31/2006       705,846      269,154      436,692      380,104    1.57            45.6    3,200,000
 118               12/31/2006       487,230      158,289      328,941      303,475    1.58            56.9    3,185,000
 119          10/31/2006 (TTM)      375,356      116,403      258,953      247,367    1.21            68.7    3,100,000
 120                                337,241       70,403      266,838      254,927    1.22            70.6    3,000,000
 121               12/31/2006       446,762      184,309      262,453      255,656    1.20            78.8    3,000,000
 122           9/30/2006 (TTM)      567,583      283,354      284,229      267,829    1.23            72.2    2,960,000
 123               12/31/2006       345,776      124,681      221,095      212,095    1.20            50.4    2,700,000
 124          12/31/2006 (TTM)      412,075      168,364      243,711      234,908    1.23            74.3    2,700,000
 125               12/31/2006       945,011      347,800      597,210      553,783    2.88            28.7    2,700,000
 126    11/30/2006 (T-11 Ann.)      487,407      191,616      295,791      252,657    1.47            78.3    2,350,000
 127               12/31/2006       372,163      179,866      192,297      179,797    1.31            59.0    2,315,000
 128                                273,445       59,426      214,019      200,627    1.28            61.5    2,200,000
 129               12/31/2006       232,137       51,512      180,625      172,200    1.26            52.8    1,900,000
 130               12/31/2006       227,816       55,388      172,428      162,660    1.22            77.6    1,900,000
 131                                240,729       68,721      172,008      167,328    1.26            72.5    1,835,000
 132           9/30/2006 (TTM)      259,893      101,531      158,362      155,612    1.26            69.9    1,750,000
 133               12/31/2006       347,011       45,598      301,413      301,413    1.28            34.6    1,750,000
 134               12/31/2006       247,541       89,221      158,320      148,856    1.20            79.8    1,715,000
 135          10/31/2006 (TTM)      207,461       61,402      146,059      139,159    1.21            76.3    1,575,000
 136           9/30/2006 (TTM)      325,234      114,512      210,722      201,765    1.56            55.9    1,500,000
 137    11/30/2006 (T-11 Ann.)      283,811       96,642      187,169      171,025    1.65            47.3    1,400,000
 138                                169,627       49,607      120,020      117,051    1.20            78.3    1,350,000
 139               12/31/2006       156,750       22,597      134,153      131,553    1.35            79.5    1,300,000
 140               12/31/2006       183,505       65,571      117,934      110,542    1.27            64.8    1,200,000
 141     12/31/2006 (T-3 Ann.)      113,400        4,536      108,864      108,309    1.40            51.5    1,060,000
 142               12/31/2006       164,829       52,675      112,154       97,352    1.29            64.0    1,025,000
 143      5/31/2006 (T-5 Ann.)      136,041       40,199       95,842       84,246    1.27            68.0      800,000
 144                                105,023       19,609       85,414       79,537    1.39            60.1      775,000
 145                                102,073       28,767       73,306       68,314    1.39            72.9      675,000



         ORIGINAL                                                         % OF     % OF
          BALANCE                 CUT-OFF DATE                          INITIAL  APPLICABLE                      NET
            PER     CUT-OFF DATE     BALANCE    MATURITY/ARD  MATURITY    POOL   LOAN GROUP  INTEREST  ADMIN.  MORTGAGE    ACCRUAL
LOAN #   UNIT ($)   BALANCE ($)   PER UNIT ($)  BALANCE ($)    LTV %    BALANCE   BALANCE     RATE %    FEE %   RATE %      TYPE
-----------------------------------------------------------------------------------------------------------------------------------

  1         173.73   223,400,000        173.73   223,400,000      72.1    10.3%     12.4%     5.6000   0.0209   5.5791   Actual/360
 1.01                 53,000,000                  53,000,000               2.4%      2.9%
 1.02                 38,750,000                  38,750,000               1.8%      2.1%
 1.03                 24,000,000                  24,000,000               1.1%      1.3%
 1.04                 23,750,000                  23,750,000               1.1%      1.3%
 1.05                 23,750,000                  23,750,000               1.1%      1.3%
 1.06                 23,200,000                  23,200,000               1.1%      1.3%
 1.07                 19,750,000                  19,750,000               0.9%      1.1%
 1.08                 17,200,000                  17,200,000               0.8%      1.0%
  2     267,212.97   202,272,727    267,212.97   202,272,727      55.6     9.3%     55.5%     6.4340   0.0209   6.4131   Actual/360
 2.01                156,475,129                 156,475,129               7.2%     42.9%
 2.02                 45,797,599                  45,797,599               2.1%     12.6%
  3         169.21   150,000,000        169.21   150,000,000      55.6     6.9%      8.3%     5.4015   0.0209   5.3806   Actual/360
  4          99.06    84,675,000         99.06    84,675,000      73.7     3.9%      4.7%     6.0390   0.0209   6.0181   Actual/360
 4.01                 27,340,666                  27,340,666               1.3%      1.5%
 4.02                 16,654,961                  16,654,961               0.8%      0.9%
 4.03                 15,033,681                  15,033,681               0.7%      0.8%
 4.04                 12,085,901                  12,085,901               0.6%      0.7%
 4.05                  8,548,564                   8,548,564               0.4%      0.5%
 4.06                  5,011,227                   5,011,227               0.2%      0.3%
  5         256.74    72,000,000        256.74    72,000,000      69.9     3.3%      4.0%     5.4045   0.0209   5.3836   Actual/360
  6          64.62    63,600,000         64.62    63,600,000      78.3     2.9%      3.5%     5.7540   0.0209   5.7331   Actual/360
 6.01                 11,600,000                  11,600,000               0.5%      0.6%
 6.02                  8,640,000                   8,640,000               0.4%      0.5%
 6.03                  8,400,000                   8,400,000               0.4%      0.5%
 6.04                  8,180,000                   8,180,000               0.4%      0.5%
 6.05                  7,200,000                   7,200,000               0.3%      0.4%
 6.06                  6,400,000                   6,400,000               0.3%      0.4%
 6.07                  5,120,000                   5,120,000               0.2%      0.3%
 6.08                  3,600,000                   3,600,000               0.2%      0.2%
 6.09                  2,720,000                   2,720,000               0.1%      0.2%
 6.10                  1,740,000                   1,740,000               0.1%      0.1%
  7         285.97    59,400,000        285.97    59,400,000      72.1     2.7%      3.3%     5.5339   0.0209   5.5130   Actual/360
 7.01                 31,450,000                  31,450,000               1.5%      1.7%
 7.02                 27,950,000                  27,950,000               1.3%      1.6%
  8         227.45    46,800,000        227.45    45,042,745      76.3     2.2%      2.6%     5.6110   0.0209   5.5901   Actual/360
  9     124,925.82    42,100,000    124,925.82    42,100,000      71.0     1.9%      2.3%     6.0300   0.0209   6.0091   Actual/360
  10        124.19    40,000,000        124.19    40,000,000      73.4     1.8%      2.2%     5.5940   0.0209   5.5731   Actual/360
  11        169.18    37,950,000        169.18    37,950,000      78.2     1.8%      2.1%     5.5924   0.0209   5.5715   Actual/360
  12        323.21    37,000,000        323.21    34,557,302      63.3     1.7%      2.1%     5.8800   0.0209   5.8591   Actual/360
  13        222.35    33,750,000        222.35    33,750,000      77.1     1.6%      1.9%     5.8540   0.0209   5.8331   Actual/360
  14        205.34    33,425,000        205.34    31,241,099      73.7     1.5%      1.9%     5.9340   0.0209   5.9131   Actual/360
  15    128,514.06    32,000,000    128,514.06    32,000,000      65.4     1.5%      8.8%     6.0800   0.0209   6.0591   Actual/360
  16     39,354.84    29,280,000     39,354.84    29,280,000      73.2     1.4%      8.0%     5.9800   0.0209   5.9591   Actual/360
  17         78.17    26,975,534         78.10    22,668,778      57.5     1.2%      1.5%     5.6540   0.0209   5.6331   Actual/360
17.01                 11,022,997                   9,263,130               0.5%      0.6%
17.02                  7,668,172                   6,443,916               0.4%      0.4%
17.03                  5,819,595                   4,890,472               0.3%      0.3%
17.04                  2,464,770                   2,071,259               0.1%      0.1%
  18        115.95    26,000,000        115.95    24,701,979      66.2     1.2%      1.4%     6.0120   0.0209   5.9911   Actual/360
  19     95,000.00    22,800,000     95,000.00    22,800,000      70.2     1.1%      6.3%     5.4400   0.0209   5.4191   Actual/360
  20        554.60    22,600,000        554.60    20,952,674      62.9     1.0%      1.3%     5.3490   0.0209   5.3281   Actual/360
  21        134.19    21,500,000        134.19    21,500,000      70.5     1.0%      1.2%     5.4575   0.0209   5.4366   Actual/360
  22        126.40    21,100,000        126.40    19,677,796      73.9     1.0%      1.2%     5.7670   0.0209   5.7461   Actual/360
  23        119.11    19,700,000        119.11    18,380,732      71.8     0.9%      1.1%     5.8010   0.1009   5.7001   Actual/360
  24        106.12    19,000,000        106.12    19,000,000      71.5     0.9%      1.1%     5.5000   0.0249   5.4751   Actual/360
  25         57.65    19,000,000         57.65    17,667,107      73.7     0.9%      1.1%     5.5620   0.0209   5.5411   Actual/360
25.01                  9,800,000                   9,112,508               0.5%      0.5%
25.03                  3,700,000                   3,440,437               0.2%      0.2%
25.02                  3,800,000                   3,533,421               0.2%      0.2%
25.04                  1,700,000                   1,580,741               0.1%      0.1%
  26        176.11    18,000,000        176.11    18,000,000      74.0     0.8%      1.0%     5.8400   0.0209   5.8191   Actual/360
26.01                  3,095,000                   3,095,000               0.1%      0.2%
26.02                  1,855,000                   1,855,000               0.1%      0.1%
26.03                  1,805,000                   1,805,000               0.1%      0.1%
26.04                  1,795,000                   1,795,000               0.1%      0.1%
26.05                  1,700,000                   1,700,000               0.1%      0.1%
26.06                  1,700,000                   1,700,000               0.1%      0.1%
26.07                  1,505,000                   1,505,000               0.1%      0.1%
26.08                  1,200,000                   1,200,000               0.1%      0.1%
26.09                    925,000                     925,000               0.0%      0.1%
26.10                    875,000                     875,000               0.0%      0.0%
26.11                    820,000                     820,000               0.0%      0.0%
26.12                    725,000                     725,000               0.0%      0.0%
  27        135.34    18,000,000        135.34    17,153,494      75.5     0.8%      1.0%     5.7290   0.0209   5.7081   Actual/360
  28        170.80    17,000,000        170.80    14,806,692      62.7     0.8%      0.9%     5.2600   0.0209   5.2391   Actual/360
  29        343.59    16,500,000        343.59    14,826,718      60.9     0.8%      0.9%     5.7100   0.0209   5.6891   Actual/360
  30        141.59    16,400,000        141.59    16,400,000      73.9     0.8%      0.9%     5.8470   0.0909   5.7561   Actual/360
  31         80.84    15,800,000         80.84    14,567,338      75.5     0.7%      0.9%     5.9690   0.0209   5.9481   Actual/360
  32    118,320.61    15,500,000    118,320.61    13,644,406      64.7     0.7%      0.9%     5.7050   0.0209   5.6841   Actual/360
  33        171.31    14,000,000        171.31    14,000,000      77.3     0.6%      0.8%     5.6520   0.0209   5.6311   Actual/360
  34     59,583.33    13,585,000     59,583.33    13,026,476      71.5     0.6%      3.7%     5.3750   0.0209   5.3541   Actual/360
  35         69.91    13,149,159         69.64    11,191,974      63.6     0.6%      0.7%     5.9890   0.0209   5.9681   Actual/360
  36        165.44    13,079,995        165.19    11,791,773      61.4     0.6%      0.7%     6.1680   0.0209   6.1471   Actual/360
  37        184.39    13,050,000        184.39    11,003,526      65.1     0.6%      0.7%     5.7980   0.0209   5.7771   Actual/360
  38        261.14    13,000,000        261.14    13,000,000      69.1     0.6%      0.7%     5.7000   0.0209   5.6791   Actual/360
  39         72.70    12,773,127         72.55    10,913,387      63.4     0.6%      0.7%     6.1875   0.0209   6.1666   Actual/360
  40        149.38    12,081,523        149.15    10,891,637      62.0     0.6%      0.7%     6.1680   0.0209   6.1471   Actual/360
  41        154.25    11,985,771        154.06     9,411,718      62.7     0.6%      0.7%     6.3700   0.0209   6.3491   Actual/360
  42        239.30    11,900,000        239.30    11,900,000      73.8     0.5%      0.7%     6.0130   0.0209   5.9921   Actual/360
  43     37,333.33    11,200,000     37,333.33     9,855,684      68.4     0.5%      3.1%     5.7000   0.0209   5.6791   Actual/360
  44        122.85    11,140,000        122.85    11,140,000      80.7     0.5%      0.6%     5.8900   0.0209   5.8691   Actual/360
  45        146.81    10,816,000        146.81    10,105,627      74.3     0.5%      0.6%     5.9100   0.0209   5.8891   Actual/360
  46         96.77    10,500,000         96.77     9,806,587      70.6     0.5%      0.6%     5.8740   0.0209   5.8531   Actual/360
  47        265.90    10,490,403        265.65     9,418,720      67.3     0.5%      0.6%     5.6200   0.0209   5.5991   Actual/360
  48    125,000.00    10,477,346    124,730.31     8,908,887      60.2     0.5%      0.6%     6.0200   0.0209   5.9991   Actual/360
  49        343.31    10,152,000        343.31    10,152,000      71.2     0.5%      0.6%     5.4170   0.0209   5.3961   Actual/360
  50     97,087.38    10,000,000     97,087.38     8,987,162      64.2     0.5%      0.6%     5.7270   0.0209   5.7061   Actual/360
  51         44.03     9,800,000         44.03     8,298,361      65.3     0.5%      0.5%     5.9400   0.0209   5.9191   Actual/360
  52     80,000.00     9,600,000     80,000.00     8,940,015      73.9     0.4%      2.6%     5.6600   0.0209   5.6391   Actual/360
  53        327.86     9,528,292        327.12     8,025,844      62.7     0.4%      0.5%     5.7000   0.0609   5.6391   Actual/360
53.01                  5,138,294                   4,328,073               0.2%      0.3%
53.02                  4,389,998                   3,697,771               0.2%      0.2%
  54     31,333.33     9,400,000     31,333.33     8,431,859      71.5     0.4%      2.6%     5.6200   0.0209   5.5991   Actual/360
  55        383.51     9,300,000        383.51     9,300,000      69.6     0.4%      0.5%     5.7000   0.0209   5.6791   Actual/360
  56        281.15     9,200,000        281.15     8,286,870      61.6     0.4%      0.5%     5.8270   0.0209   5.8061   Actual/360
  57        269.09     8,875,180        268.94     7,954,567      66.3     0.4%      0.5%     5.9600   0.0209   5.9391   Actual/360
  58    123,943.66     8,780,921    123,674.94     7,459,916      60.6     0.4%      0.5%     5.9900   0.0209   5.9691   Actual/360
  59         48.10     8,422,678         48.06     7,592,477      65.2     0.4%      0.5%     5.8200   0.0209   5.7991   Actual/360
  60         32.88     8,385,000         32.88     8,385,000      65.0     0.4%      0.5%     5.7900   0.0209   5.7691   Actual/360
  61     91,666.67     8,225,316     91,392.40     6,424,076      55.9     0.4%      0.5%     6.1700   0.0209   6.1491   Actual/360
  62        178.40     8,000,000        178.40     7,160,076      68.2     0.4%      0.4%     5.5230   0.0209   5.5021   Actual/360
  63     65,573.77     7,973,162     65,353.78     6,664,024      60.6     0.4%      0.4%     5.4100   0.0209   5.3891   Actual/360
  64         98.15     7,943,497         98.07     6,754,468      66.9     0.4%      0.4%     6.0500   0.0209   6.0291   Actual/360
  65     47,083.33     7,910,000     47,083.33     6,855,343      59.8     0.4%      2.2%     5.9500   0.0209   5.9291   Actual/360
  66        169.78     7,700,000        169.78     6,891,573      71.0     0.4%      0.4%     5.5230   0.0209   5.5021   Actual/360
  67     57,142.86     7,593,482     57,093.85     6,422,522      54.4     0.4%      0.4%     5.8690   0.0209   5.8481   Actual/360
  68     92,682.93     7,583,686     92,483.97     6,454,195      58.7     0.3%      0.4%     6.0510   0.0209   6.0301   Actual/360
  69         59.97     7,500,000         59.97     7,001,913      71.4     0.3%      0.4%     5.8520   0.0209   5.8311   Actual/360
  70     50,000.00     7,477,346     49,848.97     5,826,464      55.1     0.3%      0.4%     6.1000   0.0209   6.0791   Actual/360
  71        143.87     7,200,000        143.87     6,391,856      66.6     0.3%      0.4%     5.6220   0.0209   5.6011   Actual/360
  72        141.20     7,000,000        141.20     6,199,824      67.8     0.3%      0.4%     5.9670   0.0209   5.9461   Actual/360
  73        269.07     6,995,625        268.90     6,201,711      64.6     0.3%      0.4%     5.5440   0.0209   5.5231   Actual/360
  74        168.98     6,991,081        168.76     6,447,867      73.3     0.3%      0.4%     5.6150   0.0209   5.5941   Actual/360
         51,470.59     6,982,907     51,344.90     4,095,560      41.0     0.3%      0.4%                                Actual/360
  75     51,470.59     3,840,599     51,344.90     2,252,558      41.0     0.2%      0.2%     5.9100   0.0209   5.8891   Actual/360
  76     51,470.59     3,142,308     51,344.90     1,843,002      41.0     0.1%      0.2%     5.9100   0.0209   5.8891   Actual/360
  77         62.55     6,680,000         62.55     6,680,000      79.8     0.3%      0.4%     5.9640   0.0209   5.9431   Actual/360
  78        125.82     6,584,998        125.53     5,546,656      56.6     0.3%      0.4%     5.7000   0.0209   5.6791   Actual/360
  79        288.65     6,300,000        288.65     5,998,569      65.9     0.3%      0.3%     5.6580   0.0209   5.6371   Actual/360
  80        202.13     6,185,733        201.67     5,198,604      53.6     0.3%      0.3%     5.6250   0.0209   5.6041   Actual/360
  81     25,104.60     5,994,433     25,081.31     5,022,956      54.6     0.3%      0.3%     5.5600   0.0209   5.5391   Actual/360
  82         93.85     5,950,000         93.85     5,355,689      65.3     0.3%      0.3%     5.8020   0.0209   5.7811   Actual/360
  83        119.81     5,800,000        119.81     5,207,930      60.1     0.3%      0.3%     5.6730   0.0209   5.6521   Actual/360
83.01                  3,600,000                   3,232,508               0.2%      0.2%
83.02                  2,200,000                   1,975,422               0.1%      0.1%
  84     39,236.11     5,650,000     39,236.11     4,985,211      67.8     0.3%      1.6%     5.8125   0.0209   5.7916   Actual/360
  85     50,000.00     5,400,000     50,000.00     4,755,877      60.2     0.2%      0.3%     5.7230   0.0209   5.7021   Actual/360
  86        271.36     5,400,000        271.36     4,848,063      67.3     0.2%      0.3%     5.6630   0.0209   5.6421   Actual/360
  87         72.17     5,395,553         72.11     3,947,161      53.3     0.2%      0.3%     6.0240   0.0509   5.9731   Actual/360
  88     37,152.78     5,350,000     37,152.78     4,736,603      58.5     0.2%      1.5%     5.9500   0.0209   5.9291   Actual/360
  89         90.38     5,150,000         90.38     3,986,457      34.4     0.2%      0.3%     5.9800   0.0209   5.9591   Actual/360
  90         79.14     5,000,000         79.14     4,664,819      60.6     0.2%      0.3%     5.8000   0.0209   5.7791   Actual/360
  91         49.11     5,000,000         49.11     4,217,688      61.1     0.2%      0.3%     5.8120   0.0209   5.7911   Actual/360
  92    100,000.00     5,000,000    100,000.00     4,392,953      67.7     0.2%      1.4%     5.6300   0.0209   5.6091   Actual/360
  93        135.18     4,955,699        135.06     4,186,260      57.3     0.2%      0.3%     5.8270   0.0809   5.7461   Actual/360
  94         45.41     4,842,399         45.34     4,637,640      76.0     0.2%      0.3%     6.0290   0.0609   5.9681   Actual/360
  95        158.52     4,740,224        158.19     4,064,122      62.5     0.2%      0.3%     6.3100   0.0209   6.2891   Actual/360
  96        225.10     4,700,000        225.10     4,047,728      63.2     0.2%      0.3%     5.7820   0.0209   5.7611   Actual/360
  97         38.17     4,580,000         38.17     4,580,000      67.9     0.2%      0.3%     5.6100   0.0209   5.5891   Actual/360
  98         78.45     4,529,000         78.45     4,244,381      69.2     0.2%      0.3%     6.1300   0.0209   6.1091   Actual/360
  99         56.35     4,520,000         56.35     4,211,265      74.5     0.2%      0.3%     5.6970   0.0209   5.6761   Actual/360
 100        315.34     4,200,000        315.34     3,912,199      74.5     0.2%      0.2%     5.6800   0.0209   5.6591   Actual/360
 101        130.93     4,096,575        130.82     3,475,222      66.2     0.2%      0.2%     5.9700   0.0209   5.9491   Actual/360
 102        313.95     4,050,000        313.95     3,779,342      68.6     0.2%      0.2%     5.8090   0.0209   5.7881   Actual/360
 103        228.57     4,000,000        228.57     3,525,094      33.6     0.2%      0.2%     5.7500   0.0209   5.7291   Actual/360
 104     54,794.52     4,000,000     54,794.52     3,523,201      60.7     0.2%      0.2%     5.7270   0.0209   5.7061   Actual/360
 105        137.47     4,000,000        137.47     3,721,519      67.2     0.2%      0.2%     5.6000   0.0209   5.5791   Actual/360
 106     62,500.00     4,000,000     62,500.00     3,514,197      68.9     0.2%      1.1%     5.6280   0.0209   5.6071   Actual/360
 107         39.04     3,992,043         38.96     2,626,791      38.5     0.2%      0.2%     6.0300   0.0209   6.0091   Actual/360
 108        136.75     3,991,519        136.46     3,404,472      64.1     0.2%      0.2%     6.1270   0.0209   6.1061   Actual/360
 109         69.62     3,991,398         69.47     3,395,852      52.2     0.2%      0.2%     6.0400   0.0209   6.0191   Actual/360
 110        431.69     3,950,000        431.69     3,950,000      68.1     0.2%      0.2%     5.6420   0.0209   5.6211   Actual/360
 111        508.87     3,897,683        508.57     3,469,527      54.0     0.2%      0.2%     5.6970   0.0209   5.6761   Actual/360
 112         29.65     3,791,234         29.59     3,184,779      39.6     0.2%      0.2%     5.6100   0.0209   5.5891   Actual/360
 113        152.45     3,647,867        152.36     3,251,359      69.5     0.2%      0.2%     5.7460   0.0609   5.6851   Actual/360
 114        127.34     3,207,339        127.23     2,723,261      61.9     0.1%      0.2%     6.0000   0.0209   5.9791   Actual/360
 115        190.19     3,197,229        190.03     2,701,219      51.9     0.1%      0.2%     5.8320   0.0209   5.8111   Actual/360
 116     24,427.48     3,197,031     24,404.82     2,678,910      60.9     0.1%      0.2%     5.5600   0.0209   5.5391   Actual/360
 117         53.18     3,189,878         53.01     2,457,499      35.1     0.1%      0.2%     5.7600   0.0209   5.7391   Actual/360
 118         79.70     3,185,000         79.70     3,185,000      56.9     0.1%      0.2%     5.9220   0.0209   5.9011   Actual/360
 119        173.92     3,092,990        173.53     2,757,963      61.3     0.1%      0.2%     5.7100   0.0209   5.6891   Actual/360
 120        316.42     3,000,000        316.42     2,794,078      65.7     0.1%      0.2%     5.6710   0.0209   5.6501   Actual/360
 121         66.21     2,993,410         66.06     2,537,147      66.8     0.1%      0.2%     5.9100   0.0209   5.8891   Actual/360
 122     10,277.78     2,960,000     10,277.78     2,856,338      69.7     0.1%      0.2%     6.2000   0.0209   6.1791   Actual/360
 123     75,000.00     2,698,351     74,954.21     2,396,698      44.8     0.1%      0.7%     5.6150   0.0209   5.5941   Actual/360
 124         46.01     2,697,673         45.97     2,280,386      62.8     0.1%      0.1%     5.8500   0.0209   5.8291   Actual/360
 125         74.46     2,694,068         74.30     2,283,364      24.3     0.1%      0.1%     5.9090   0.0209   5.8881   Actual/360
 126         93.76     2,348,133         93.69     2,003,032      66.8     0.1%      0.1%     6.1600   0.0209   6.1391   Actual/360
 127     46,300.00     2,315,000     46,300.00     2,315,000      59.0     0.1%      0.6%     5.8400   0.0209   5.8191   Actual/360
 128         50.93     2,198,118         50.88     1,859,763      52.0     0.1%      0.1%     5.8800   0.0209   5.8591   Actual/360
 129        148.65     1,900,000        148.65     1,776,718      49.4     0.1%      0.1%     5.9700   0.0209   5.9491   Actual/360
 130        230.30     1,900,000        230.30     1,674,671      68.4     0.1%      0.1%     5.7700   0.0209   5.7491   Actual/360
 131        235.26     1,835,000        235.26     1,627,739      64.3     0.1%      0.1%     6.0500   0.0209   6.0291   Actual/360
 132     31,818.18     1,748,488     31,790.69     1,477,584      59.1     0.1%      0.1%     5.8400   0.0209   5.8191   Actual/360
 133         18.26     1,728,567         18.04     1,017,553      20.4     0.1%      0.1%     6.2500   0.0209   6.2291   Actual/360
 134        107.19     1,715,000        107.19     1,550,806      72.1     0.1%      0.1%     6.0400   0.0209   6.0191   Actual/360
 135        170.82     1,571,684        170.46     1,342,180      65.2     0.1%      0.1%     6.1700   0.0209   6.1491   Actual/360
 136         25.12     1,493,245         25.01       983,567      36.8     0.1%      0.1%     6.0100   0.0209   5.9891   Actual/360
 137         64.83     1,398,924         64.78     1,197,437      40.5     0.1%      0.1%     6.2800   0.0209   6.2591   Actual/360
 138        272.78     1,347,097        272.20     1,146,100      66.6     0.1%      0.1%     6.0400   0.0209   6.0191   Actual/360
 139     25,490.20     1,299,022     25,471.02     1,114,450      68.2     0.1%      0.4%     6.3600   0.0209   6.3391   Actual/360
 140         16.23     1,199,024         16.22     1,020,141      55.1     0.1%      0.1%     6.0700   0.0209   6.0491   Actual/360
 141         15.42     1,060,000         15.42       993,646      48.2     0.0%      0.1%     6.1500   0.0209   6.1291   Actual/360
 142         32.66     1,024,192         32.64       874,423      54.7     0.0%      0.1%     6.1900   0.0209   6.1691   Actual/360
 143         42.33       795,033         42.07       622,086      53.2     0.0%      0.0%     7.3500   0.0209   7.3291   Actual/360
 144        105.01       775,000        105.01       727,484      56.4     0.0%      0.0%     6.2600   0.0209   6.2391   Actual/360
 145        143.62       674,461        143.50       575,039      62.2     0.0%      0.0%     6.1420   0.1109   6.0311   Actual/360


                                                                                                                           ORIGINAL
                                                                                                      FINAL                  TERM
        MONTHLY P&I DEBT  ANNUAL P&I DEBT                 FIRST       PAYMENT  MATURITY/            MATURITY             TO MATURITY
LOAN #     SERVICE ($)      SERVICE ($)     NOTE DATE  PAYMENT DATE  DUE DATE  ARD DATE   ARD LOAN    DATE    SEASONING     OR ARD
------------------------------------------------------------------------------------------------------------------------------------

  1        1059908.89      12,718,906.68    2/16/2007    4/8/2007        8      3/8/2017     No                   1          120
 1.01
 1.02
 1.03
 1.04
 1.05
 1.06
 1.07
 1.08
  2      1,102,594.26      13,231,131.12   11/17/2006    1/8/2007        8     12/8/2016     No                   4          120
 2.01
 2.02
  3        686,440.63       8,237,287.56    2/16/2007    4/8/2007        8      3/8/2017     No                   1          120
  4        433,229.05       5,198,748.60    1/16/2007    3/8/2007        8      2/8/2012     No                   2          60
 4.01
 4.02
 4.03
 4.04
 4.05
 4.06
  5        329,674.50       3,956,094.00    1/19/2007    3/8/2007        8      2/8/2012     No                   2          60
  6        310,044.70       3,720,536.40     3/1/2007    4/8/2007        8      3/8/2017     No                   1          120
 6.01
 6.02
 6.03
 6.04
 6.05
 6.06
 6.07
 6.08
 6.09
 6.10
  7        278,493.52       3,341,922.24    2/16/2007    4/8/2007        8      3/8/2012     No                   1          60
 7.01
 7.02
  8        254,736.94       3,056,843.28     2/8/2007    4/8/2007        8      3/8/2017     No                   1          120
  9        215,078.38       2,580,940.56     2/7/2007    3/8/2007        8      2/8/2012     No                   2          60
  10       189,574.44       2,274,893.28   12/28/2006    2/8/2007        8      1/8/2017     No                   3          120
  11       179,807.31       2,157,687.72    2/23/2007    4/8/2007        8      3/8/2017     No                   1          120
  12       218,987.22       2,627,846.64     3/6/2007    4/8/2007        8      3/8/2017     No                   1          120
  13       167,387.81       2,008,653.72     2/7/2007    3/8/2007        8      2/8/2012     No                   2          60
  14       198,983.66       2,387,803.92     3/2/2007    4/8/2007        8      3/8/2017     No                   1          120
  15       164,835.56       1,978,026.72    1/17/2007    3/8/2007        8      2/8/2017     No                   2          120
  16       148,343.87       1,780,126.44    2/14/2007    4/8/2007        8      3/8/2012     No                   1          60
  17       155,921.94       1,871,063.28    2/27/2007    4/8/2007        8      3/8/2017     No                   1          120
17.01
17.02
17.03
17.04
  18       156,083.78       1,873,005.36    8/30/2006   10/1/2006        1      9/1/2016     No                   7          120
  19       105,082.67       1,260,992.04    2/27/2007    4/8/2007        8      3/8/2017     No                   1          120
  20       126,187.42       1,514,249.04     2/5/2007    3/8/2007        8      2/8/2017     No                   2          120
  21        99,409.88       1,192,918.56     2/1/2007    3/8/2007        8      2/8/2017     No                   2          120
  22       123,361.84       1,480,342.08    1/24/2007    3/8/2007        8      2/8/2017     No                   2          120
  23       115,602.89       1,387,234.68     2/1/2007    3/8/2007        8      2/8/2017     No                   2          120
  24        88,534.72       1,062,416.64    1/12/2007    3/8/2007        8      2/8/2017     No                   2          120
  25       108,620.16       1,303,441.95     3/8/2007    5/8/2007        8      4/8/2017     No                   0          120
25.01
25.03
25.02
25.04
  26        89,060.00       1,068,720.00     3/2/2007    4/8/2007        8      3/8/2012     No                   1          60
26.01
26.02
26.03
26.04
26.05
26.06
26.07
26.08
26.09
26.10
26.11
26.12
  27        99,379.45       1,192,553.40     2/8/2007    4/8/2007        8      3/8/2017     No                   1          120
  28        93,979.95       1,127,759.40    2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
  29        95,870.66       1,150,447.92    3/12/2007    5/8/2007        8      4/8/2017     No                   0          120
  30        81,240.82        974,889.84     2/27/2007    4/8/2007        8      3/8/2017     No                   1          120
  31        89,761.28       1,077,135.36     3/1/2007    4/8/2007        8      3/8/2017     No                   1          120
  32        90,011.18       1,080,134.16    3/13/2007    5/8/2007        8      4/8/2017     No                   0          120
  33        67,039.00        804,468.00     2/21/2007    4/8/2007        8      3/8/2017     No                   1          120
  34        76,072.09        912,865.08     5/27/2005    7/1/2005        1      6/1/2010     No                  22          60
  35        79,047.34        948,568.08     11/6/2006    1/1/2007        1     12/1/2016     No                   4          120
  36        76,178.63        914,143.56     1/31/2007    3/8/2007        8      2/8/2017     No                   2          120
  37        76,554.65        918,655.80      3/9/2007    5/8/2007        8      4/8/2017     No                   0          120
  38        62,779.17        753,350.04     12/8/2006    1/8/2007        8     12/8/2016     No                   4          120
  39        78,292.23        939,506.76     1/29/2007    3/8/2007        8      2/8/2017     No                   2          120
  40        70,363.46        844,361.52     1/31/2007    3/8/2007        8      2/8/2017     No                   2          120
  41        80,052.78        960,633.36      3/8/2007    4/8/2007        8      3/8/2017     No                   1          120
  42        60,622.73        727,472.76     2/16/2007    4/8/2007        8      3/8/2017     No                   1          120
  43        65,004.85        780,058.20     1/10/2007    3/8/2007        8      2/8/2017     No                   2          120
  44        55,590.15        667,081.80     3/12/2007    5/8/2007        8      4/8/2017     No                   0          120
  45        64,222.87        770,674.44      3/9/2007    5/8/2007        8      4/8/2017     No                   0          120
  46        62,104.75        745,257.00     1/31/2007    3/8/2007        8      2/8/2017     No                   2          120
  47        60,410.78        724,929.36     2/23/2007    4/8/2007        8      3/8/2017     No                   1          120
  48        63,087.88        757,054.56     1/12/2007    3/8/2007        8      2/8/2017     No                   2          120
  49        46,591.62        559,099.44      3/8/2007    4/8/2007        8      3/8/2017     No                   1          120
  50        58,211.26        698,535.12     1/31/2007    3/8/2007        8      2/8/2017     No                   2          120
  51        58,378.45        700,541.40     3/12/2007    5/8/2007        8      4/8/2017     No                   0          120
  52        55,475.34        665,704.08    12/27/2006    2/8/2007        8      1/8/2017     No                   3          120
  53        55,428.24        665,138.88      2/6/2007    3/8/2007        8      2/8/2017     No                   2          120
53.01
53.02
  54        54,082.03        648,984.36     2/27/2007    4/8/2007        8      3/8/2017     No                   1          120
  55        44,911.25        538,935.00     12/8/2006    1/8/2007        8     12/8/2016     No                   4          120
  56        54,139.57        649,674.84     2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
  57        50,394.53        604,734.36      2/9/2007    4/8/2007        8      3/8/2017     No                   1          120
  58        52,703.88        632,446.56      2/8/2007    3/8/2007        8      2/8/2017     No                   2          120
  59        49,570.70        594,848.40      3/6/2007    4/8/2007        8      3/8/2014     No                   1          84
  60        41,131.92        493,583.04      3/9/2007    5/8/2007        8      4/8/2017     No                   0          120
  61        54,015.47        648,185.64     1/16/2007    3/8/2007        8      2/8/2017     No                   2          120
  62        45,538.63        546,463.56     1/22/2007    3/8/2007        8      2/8/2017     No                   2          120
  63        44,972.41        539,668.92    12/22/2006    2/8/2007        8      1/8/2017     No                   3          120
  64        47,920.13        575,041.56     2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
  65        47,170.47        566,045.64     2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
  66        43,830.93        525,971.16     1/29/2007    3/8/2007        8      2/8/2017     No                   2          120
  67        44,927.73        539,132.76     2/23/2007    4/8/2007        8      3/8/2017     No                   1          120
  68        45,815.33        549,783.96     1/31/2007    3/8/2007        8      2/8/2017     No                   2          120
  69        44,255.15        531,061.80     3/12/2007    5/8/2007        8      4/8/2017     No                   0          120
  70        48,782.10        585,385.20     1/24/2007    3/8/2007        8      2/8/2017     No                   2          120
  71        39,242.50        470,910.00     3/13/2007    5/8/2007        8      4/8/2017     No                   0          120
  72        41,820.14        501,841.68     2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
  73        37,793.17        453,518.04      3/6/2007    4/8/2007        8      3/8/2017     No                   1          120
  74        36,653.25        439,839.00     1/18/2007    3/8/2007        8      2/8/2017    Yes     2/8/2047      2          120
            52,717.62        632,611.44     2/27/2007    4/8/2007        8      3/8/2017     No                   1          120
  75        28,994.69        347,936.28     2/27/2007    4/8/2007        8      3/8/2017     No                   1          120
  76        23,722.93        284,675.16     2/27/2007    4/8/2007        8      3/8/2017     No                   1          120
  77        33,752.93        405,035.16     2/21/2007    4/8/2007        8      3/8/2017     No                   1          120
  78        38,306.43        459,677.16      2/8/2007    3/8/2007        8      2/8/2017     No                   2          120
  79        34,486.85        413,842.20     2/22/2007    4/8/2007        8      3/8/2017     No                   1          120
  80        35,690.70        428,288.40      1/5/2007    3/8/2007        8      2/8/2017     No                   2          120
  81        34,293.55        411,522.60      3/6/2007    4/8/2007        8      3/8/2017     No                   1          120
  82        34,919.38        419,032.56      1/5/2007    2/8/2007        8      1/8/2017     No                   3          120
  83        33,564.05        402,768.60      3/9/2007    5/8/2007        8      4/8/2017     No                   0          120
83.01
83.02
  84        33,196.53        398,358.36    12/29/2006    2/5/2007        5      1/5/2017     No                   3          120
  85        31,420.37        377,044.44      3/1/2007    4/8/2007        8      3/8/2017     No                   1          120
  86        31,215.12        374,581.44      3/5/2007    4/8/2007        8      3/8/2017     No                   1          120
  87        32,459.10        389,509.20     2/23/2007    4/8/2007        8      3/8/2022     No                   1          180
  88        31,904.17        382,850.04     2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
  89        33,118.59        397,423.08      3/9/2007    5/8/2007        8      4/8/2017     No                   0          120
  90        29,337.65        352,051.80     2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
  91        29,375.87        352,510.44     3/12/2007    5/8/2007        8      4/8/2017     No                   0          120
  92        28,798.61        345,583.32      1/8/2007    2/8/2007        8      1/8/2017     No                   3          120
  93        29,188.29        350,259.48      3/1/2007    4/8/2007        8      3/8/2017     No                   1          120
  94        27,748.72        332,984.64     1/25/2007    3/8/2007        8      2/8/2012     No                   2          60
  95        29,432.18        353,186.16     1/19/2007    3/8/2007        8      2/8/2017     No                   2          120
  96        26,990.72        323,888.64     3/13/2007    5/8/2007        8      4/8/2017     No                   0          120
  97        21,768.36        261,220.32     1/23/2007    3/8/2007        8      2/8/2017     No                   2          120
  98        27,533.33        330,399.96     1/31/2007    3/8/2007        8      2/8/2017     No                   2          120
  99        26,225.51        314,706.12     1/31/2007    3/8/2007        8      2/8/2017     No                   2          120
 100        24,323.61        291,883.32      2/8/2007    3/8/2007        8      2/8/2017     No                   2          120
 101        24,502.55        294,030.60     2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
 102        23,786.71        285,440.52     12/1/2006    2/1/2007        1      1/1/2017     No                   3          120
 103        23,342.91        280,114.92     2/27/2007    4/8/2007        8      3/8/2017     No                   1          120
 104        23,284.50        279,414.00      3/1/2007    4/8/2007        8      3/8/2017     No                   1          120
 105        22,963.16        275,557.92      3/5/2007    4/8/2007        8      3/8/2017     No                   1          120
 106        23,033.83        276,405.96      1/8/2007    2/8/2007        8      1/8/2017     No                   3          120
 107        28,726.51        344,718.12     2/12/2007    4/8/2007        8      3/8/2017     No                   1          120
 108        24,309.60        291,715.20      2/6/2007    3/8/2007        8      2/8/2017     No                   2          120
 109        24,084.98        289,019.76      2/1/2007    3/8/2007        8      2/8/2017     No                   2          120
 110        18,881.11        226,573.32    12/20/2006    2/8/2007        8      1/8/2017     No                   3          120
 111        21,449.56        257,394.72     2/21/2007    4/8/2007        8      3/8/2017     No                   1          120
 112        21,838.97        262,067.64      2/6/2007    3/8/2007        8      2/8/2017     No                   2          120
 113        20,193.09        242,317.08     2/28/2007    4/8/2007        8      3/8/2017     No                   1          120
 114        19,245.57        230,946.84     2/23/2007    4/8/2007        8      3/8/2017     No                   1          120
 115        18,841.36        226,096.32     2/21/2007    4/8/2007        8      3/8/2017     No                   1          120
 116        18,289.89        219,478.68      3/6/2007    4/8/2007        8      3/8/2017     No                   1          120
 117        20,150.75        241,809.00     1/12/2007    3/8/2007        8      2/8/2017     No                   2          120
 118        15,979.94        191,759.28     2/28/2007    4/8/2007        8      3/8/2017     No                   1          120
 119        17,076.33        204,915.96      1/3/2007    2/8/2007        8      1/8/2017     No                   3          120
 120        17,356.92        208,283.04     1/23/2007    3/8/2007        8      2/8/2017     No                   2          120
 121        17,813.30        213,759.60      2/2/2007    3/8/2007        8      2/8/2017     No                   2          120
 122        18,129.08        217,548.96    11/28/2006    1/8/2007        8     12/8/2011     No                   4          60
 123        14,703.48        176,441.76     2/12/2007    4/8/2007        8      3/8/2017     No                   1          120
 124        15,928.41        191,140.92      3/6/2007    4/8/2007        8      3/8/2017     No                   1          120
 125        16,030.24        192,362.88     1/22/2007    3/8/2007        8      2/8/2017     No                   2          120
 126        14,332.08        171,984.96     2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
 127        11,454.11        137,449.32     1/25/2007    3/8/2007        8      2/8/2017     No                   2          120
 128        13,020.86        156,250.32      2/9/2007    4/8/2007        8      3/8/2017     No                   1          120
 129        11,354.84        136,258.08      3/8/2007    4/8/2007        8      3/8/2017     No                   1          120
 130        11,112.04        133,344.48     1/29/2007    3/8/2007        8      2/8/2017     No                   2          120
 131        11,060.81        132,729.72     1/29/2007    3/8/2007        8      2/8/2017     No                   2          120
 132        10,312.80        123,753.60     2/28/2007    4/8/2007        8      3/8/2017     No                   1          120
 133        19,649.02        235,788.24     1/18/2007    3/8/2007        8      2/8/2012     No                   2          60
 134        10,326.44        123,917.28      2/1/2007    3/8/2007        8      2/8/2017     No                   2          120
 135        9,615.75         115,389.00      2/8/2007    3/8/2007        8      2/8/2017     No                   2          120
 136        10,755.12        129,061.44      2/6/2007    3/8/2007        8      2/8/2017     No                   2          120
 137        8,647.38         103,768.56     2/15/2007    4/8/2007        8      3/8/2017     No                   1          120
 138        8,128.68         97,544.16      1/19/2007    3/8/2007        8      2/8/2017     No                   2          120
 139        8,097.56         97,170.72       2/9/2007    4/8/2007        8      3/8/2017     No                   1          120
 140        7,248.70         86,984.40       3/1/2007    4/8/2007        8      3/8/2017     No                   1          120
 141        6,457.82         77,493.84       2/6/2007    3/8/2007        8      2/8/2017     No                   2          120
 142        6,271.16         75,253.92      2/22/2007    4/8/2007        8      3/8/2017     No                   1          120
 143        5,511.78         66,141.36      6/26/2006    8/1/2006        1      7/1/2021   Hybrid                 9          180
 144        4,776.85         57,322.20      2/12/2007    4/8/2007        8      3/8/2017     No                   1          120
 145        4,108.79         49,305.48       3/8/2007    4/8/2007        8      3/8/2017     No                   1          120


         REMAINING TERM     ORIGINAL      REMAINING        INITIAL        REMAINING
          TO MATURITY     AMORTIZATION   AMORTIZATION   INTEREST ONLY   INTEREST ONLY    GRACE      GRACE
LOAN #       OR ARD           TERM           TERM          PERIOD          PERIOD       TO LATE   TO DEFAULT
-------------------------------------------------------------------------------------------------------------

  1           119               0             0              120             119           0          0
 1.01
 1.02
 1.03
 1.04
 1.05
 1.06
 1.07
 1.08
  2           116               0             0              120             116           0          0
 2.01

 2.02

  3           119               0             0              120             119           0          0
  4            58               0             0              60              58            0          0
 4.01
 4.02
 4.03
 4.04
 4.05
 4.06
  5            58               0             0              60              58            0          0
  6           119               0             0              120             119           0          0
 6.01
 6.02
 6.03
 6.04
 6.05
 6.06
 6.07
 6.08
 6.09
 6.10
  7            59               0             0              60              59            0          0
 7.01

 7.02

  8           119              420           420             72              71            0          0
  9            58               0             0              60              58            0          0
  10          117               0             0              120             117           0          0
  11          119               0             0              120             119           0          0
  12          119              360           360             60              59            0          0
  13           58               0             0              60              58            0          0
  14          119              360           360             60              59            10         0
  15          118               0             0              120             118           0          0
  16           59               0             0              60              59            0          0
  17          119              360           359              0               0            0          0
17.01

17.02
17.03
17.04

  18          113              360           360             72              65            5          5
  19          119               0             0              120             119           0          0
  20          118              360           360             60              58            0          0
  21          118               0             0              120             118           0          0
  22          118              360           360             60              58            0          0
  23          118              360           360             60              58            0          0
  24          118               0             0              120             118           0          0
  25          120              360           360             60              60            0          0
25.01

25.03
25.02
25.04

  26           59               0             0              60              59            0          0
26.01
26.02
26.03
26.04
26.05
26.06
26.07
26.08
26.09
26.10
26.11
26.12
  27          119              420           420             60              59            0          0
  28          119              360           360             24              23            0          0
  29          120              360           360             36              36            0          0
  30          119               0             0              120             119           0          0
  31          119              420           420             24              23            0          0
  32          120              360           360             24              24            0          0
  33          119               0             0              120             119           0          0
  34           38              360           360             24               2            5          5
  35          116              360           356              0               0            5          5
  36          118              420           418              0               0            0          0
  37          120              360           360              0               0            0          0
  38          116               0             0              120             116           0          0
  39          118              360           358              0               0            0          0
  40          118              420           418              0               0            0          0
  41          119              300           299              0               0            0          0
  42          119               0             0              120             119           0          0
  43          118              360           360             24              22            0          0
  44          120               0             0              120             120           0          0
  45          120              360           360             60              60            0          0
  46          118              360           360             60              58            0          0
  47          119              360           359             36              36            0          0
  48          118              360           358              0               0            0          0
  49          119               0             0              120             119           0          0
  50          118              360           360             36              34            0          0
  51          120              360           360              0               0            0          0
  52          117              360           360             60              57            0          0
  53          118              360           358              0               0            0          0
53.01

53.02

  54          119              360           360             36              35            0          0
  55          116               0             0              120             116           0          0
  56          119              360           360             36              35            0          0
  57          119              420           419              0               0            0          0
  58          118              360           358              0               0            0          0
  59           83              360           359              0               0            0          0
  60          120               0             0              120             120           0          0
  61          118              300           298              0               0            0          0
  62          118              360           360             36              34            0          0
  63          117              360           357              0               0            0          0
  64          119              360           359              0               0            0          0
  65          119              360           360             12              11            0          0
  66          118              360           360             36              34            0          0
  67          119              360           359              0               0            0          0
  68          118              360           358              0               0            0          0
  69          120              360           360             60              60            0          0
  70          118              300           298              0               0            0          0
  71          120              420           420              0               0            0          0
  72          119              360           360             24              23            0          0
  73          119              420           419              0               0            0          0
  74          118              480           478              0               0            0          0
              119              216           215              0               0            0          0
  75          119              216           215              0               0            0          0
  76          119              216           215              0               0            0          0
  77          119               0             0              120             119           0          0
  78          118              360           358              0               0            0          0
  79          119              420           420             60              59            0          0
  80          118              360           358              0               0            0          0
  81          119              360           359              0               0            0          0
  82          117              360           360             36              33            0          0
  83          120              360           360             36              36            0          0
83.01

83.02

  84          117              360           360             24              21            3          3
  85          119              360           360             24              23            0          0
  86          119              360           360             36              35            0          0
  87          179              360           359              0               0            0          0
  88          119              360           360             24              23            0          0
  89          120              300           300              0               0            0          0
  90          119              360           360             60              59            0          0
  91          120              360           360              0               0            0          0
  92          117              360           360             24              21            0          0
  93          119              360           359              0               0            0          0
  94           58              420           418              0               0            0          0
  95          118              360           358              0               0            0          0
  96          120              380           380              0               0            0          0
  97          118               0             0              120             118           0          0
  98          118              360           360             60              58            0          0
  99          118              360           360             60              58            0          0
 100          118              360           360             60              58            0          0
 101          119              360           359              0               0            0          0
 102          117              360           360             60              57            5          5
 103          119              360           360             24              23            0          0
 104          119              360           360             24              23            0          0
 105          119              360           360             60              59            0          0
 106          117              360           360             24              21            0          0
 107          119              240           239              0               0            0          0
 108          118              360           358              0               0            0          0
 109          118              360           358              0               0            0          0
 110          117               0             0              120             117           0          0
 111          119              420           419              0               0            0          0
 112          118              360           358              0               0            0          0
 113          119              420           419              0               0            0          0
 114          119              360           359              0               0            0          0
 115          119              360           359              0               0            0          0
 116          119              360           359              0               0            0          0
 117          118              300           298              0               0            0          0
 118          119               0             0              120             119           0          0
 119          117              420           417              0               0            0          0
 120          118              360           360             60              58            0          0
 121          118              360           358              0               0            0          0
 122           56              360           360             24              20            0          0
 123          119              420           419              0               0            5          0
 124          119              360           359              0               0            0          0
 125          118              360           358              0               0            0          0
 126          119              360           359              0               0            0          0
 127          118               0             0              120             118           0          0
 128          119              360           359              0               0            0          0
 129          119              360           360             60              59            0          0
 130          118              360           360             24              22            10         0
 131          118              360           360             24              22            0          0
 132          119              360           359              0               0            0          0
 133           58              120           118              0               0            0          0
 134          118              360           360             36              34            10         0
 135          118              360           358              0               0            0          0
 136          118              240           238              0               0            0          0
 137          119              360           359              0               0            0          0
 138          118              360           358              0               0            0          0
 139          119              360           359              0               0            0          0
 140          119              360           359              0               0            0          0
 141          118              360           360             60              58            0          0
 142          119              360           359              0               0            0          0
 143          171              360           351              0               0            10         30
 144          119              360           360             60              59            0          0
 145          119              360           359              0               0            0          0


                                                                                                           UPFRONT
                                                    ORIGINAL                                             ENGINEERING
LOAN #                                  PREPAYMENT PROVISION (PAYMENTS)                                  RESERVE ($)
--------------------------------------------------------------------------------------------------------------------

  1     LO(12),GRTRofYMor1%(102),O(6)                                                                    661,000
 1.01
 1.02
 1.03
 1.04
 1.05
 1.06
 1.07
 1.08
  2     LO(28),Def(88),O(4)
 2.01

 2.02

  3     LO(25),DeforGRTRofYMor1%(88),O(7)
  4     LO(12),GRTRofYMor3%(12),GRTRofYMor1%(2),LESSofDeforGRTRofYMor1%(30),O(4)                         500,000
 4.01
 4.02
 4.03
 4.04
 4.05
 4.06
  5     LO(11),GRTRofYMor1%(45),O(4)
  6     LO(25),Def(91),O(4)                                                                              70,125
 6.01
 6.02
 6.03
 6.04
 6.05
 6.06
 6.07
 6.08
 6.09
 6.10
  7     LO(12),GRTRofYMor1%(45),O(3)                                                                     165,000
 7.01

 7.02

  8     LO(25),Def(92),O(3)
  9     LO(5),GRTRofYMor1%(21),LESSofDeforGRTRofYMor1%(21),LESSofDeforYM(11),O(2)

  10    LO(27),Def(90),O(3)                                                                              21,250
  11    LO(25),Def(89),O(6)
  12    LO(25),Def(91),O(4)
  13    LO(26),Def(30),O(4)
  14    LO(25),Def(91),O(4)
  15    LO(26),Def(90),O(4)
  16    LO(25),LESSofDeforGRTRofYMor2%(23),Defor1%(10),O(2)
  17    LO(25),Def(92),O(3)                                                                              105,900
17.01

17.02
17.03
17.04

  18    LO(31),Def(85),O(4)
  19    LO(25),Def(91),O(4)
  20    LO(26),Def(90),O(4)
  21    LO(26),Def(33),LESSofDeforGRTRofYMor1%(57),O(4)
  22    LO(26),Def(90),O(4)                                                                              103,938
  23    LO(26),Def(91),O(3)                                                                              34,063
  24    LO(26),Def(91),O(3)
  25    LO(24),Def(93),O(3)
25.01

25.03
25.02
25.04

  26    LO(25),Def(30),O(5)                                                                               8,250
26.01
26.02
26.03
26.04
26.05
26.06
26.07
26.08
26.09
26.10
26.11
26.12
  27    LO(25),Def(91),O(4)                                                                              23,438
  28    LO(25),Def(91),O(4)
  29    LO(24),Def(92),O(4)                                                                               2,000
  30    LO(25),Def(91),O(4)
  31    LO(25),Def(91),O(4)
  32    LO(24),Def(93),O(3)
  33    LO(25),Def(92),O(3)
  34    LO(46),Def(10),O(4)
  35    LO(28),Def(88),O(4)                                                                              121,750
  36    LO(26),Def(91),O(3)
  37    LO(24),Def(93),O(3)
  38    LO(28),Def(88),O(4)
  39    LO(26),Def(90),O(4)
  40    LO(26),Def(91),O(3)
  41    LO(25),Def(91),O(4)
  42    LO(25),Def(92),O(3)
  43    LO(26),Def(92),O(2)
  44    LO(24),Def(93),O(3)                                                                              141,706
  45    LO(24),Def(92),O(4)                                                                              27,306
  46    LO(26),Def(91),O(3)
  47    LO(25),Def(91),O(4)
  48    LO(26),Def(90),O(4)
  49    LO(25),Def(88),O(7)                                                                              21,625
  50    LO(26),Def(90),O(4)
  51    LO(60),GRTRofYMor1%(56),O(4)
  52    LO(27),Def(89),O(4)
  53    LO(26),Def(90),O(4)
53.01

53.02

  54    LO(25),Def(91),O(4)
  55    LO(28),Def(88),O(4)
  56    LO(25),Def(94),O(1)
  57    LO(25),Def(91),O(4)
  58    LO(26),Def(90),O(4)
  59    LO(25),Def(58),O(1)
  60    LO(24),Def(92),O(4)
  61    LO(26),Def(90),O(4)
  62    LO(26),Def(91),O(3)
  63    LO(27),Def(89),O(4)
  64    LO(25),Def(92),O(3)
  65    LO(25),Def(91),O(4)
  66    LO(26),Def(91),O(3)
  67    LO(25),Def(92),O(3)
  68    LO(26),Def(34),DeforGRTRofYMor1%(57),O(3)
  69    LO(24),Def(92),O(4)
  70    LO(26),Def(90),O(4)
  71    LO(24),Def(90),O(6)
  72    LO(25),Def(91),O(4)
  73    LO(25),Def(92),O(3)
  74    LO(26),Def(90),O(4)
        LO(25),Def(91),O(4)

  75    LO(25),Def(91),O(4)
  76    LO(25),Def(91),O(4)
  77    LO(60),LESSofDeforGRTRofYMor1%(56),O(4)
  78    LO(59),LESSofDeforGRTRofYMor1%(56),O(5)
  79    LO(25),Def(92),O(3)                                                                              13,489
  80    LO(26),Def(93),O(1)
  81    LO(25),Def(91),O(4)                                                                               4,125
  82    LO(27),Def(91),O(2)
  83    LO(24),Def(93),O(3)
83.01

83.02

  84    LO(27),Def(89),O(4)
  85    LO(25),Def(92),O(3)
  86    LO(25),Def(91),O(4)
  87    LO(25),Def(152),O(3)
  88    LO(25),Def(91),O(4)                                                                              166,125
  89    LO(24),Def(95),O(1)
  90    LO(59),LESSofDeforGRTRofYMor2%(25),LESSofDeforGRTRofYMor1%(34),O(2)
  91    LO(24),Def(93),O(3)
  92    LO(27),Def(88),O(5)
  93    LO(25),Def(94),O(1)
  94    LO(26),Def(30),O(4)
  95    LO(26),Def(93),O(1)
  96    LO(24),Def(93),O(3)
  97    LO(26),Def(90),O(4)
  98    LO(26),Def(90),O(4)
  99    LO(36),LESSofDeforGRTRofYMor1%(80),O(4)
 100    LO(26),Def(90),O(4)
 101    LO(25),Def(91),O(4)                                                                               3,750
 102    LO(27),Def(89),O(4)
 103    LO(25),Def(91),O(4)
 104    LO(25),Def(91),O(4)
 105    LO(25),Def(91),O(4)
 106    LO(27),Def(83),O(10)
 107    LO(25),Def(91),O(4)
 108    LO(26),Def(90),O(4)
 109    LO(26),Def(90),O(4)                                                                              38,750
 110    LO(27),Def(89),O(4)
 111    LO(48),GRTRofYMor1%(69),O(3)
 112    LO(26),Def(90),O(4)
 113    LO(25),GRTRofYMor1%(91),O(4)
 114    LO(25),Def(94),O(1)
 115    LO(25),Def(92),O(3)
 116    LO(25),Def(91),O(4)
 117    LO(26),Def(90),O(4)
 118    LO(36),GRTRofYMor1%(80),O(4)
 119    LO(27),Def(89),O(4)
 120    LO(26),Def(91),O(3)
 121    LO(26),Def(90),O(4)
 122    LO(28),LESSofDeforGRTRofYMor1%(28),O(4)                                                           5,000
 123    LO(25),Def(91),O(4)
 124    LO(25),Def(91),O(4)
 125    LO(26),Def(90),O(4)
 126    LO(25),Def(91),O(4)                                                                               4,500
 127    LO(36),LESSofDeforGRTRofYMor3%(35),LESSofDeforGRTRofYMor2%(12),LESSofDeforGRTRofYMor1%(33),O(4)
 128    LO(25),Def(91),O(4)
 129    LO(25),Def(91),O(4)
 130    LO(26),Def(90),O(4)
 131    LO(26),Def(90),O(4)
 132    LO(25),Def(91),O(4)
 133    LO(26),Def(30),O(4)
 134    LO(26),Def(90),O(4)
 135    LO(26),Def(90),O(4)
 136    LO(26),Def(90),O(4)
 137    LO(25),Def(91),O(4)                                                                              12,250
 138    LO(26),Def(90),O(4)
 139    LO(25),Def(91),O(4)
 140    LO(25),Def(91),O(4)
 141    LO(26),Def(90),O(4)
 142    LO(60),LESSofDeforGRTRofYMor3%(11),LESSofDeforGRTRofYMor2%(12),LESSofDeforGRTRofYMor1%(33),O(4)
 143    5%(23),4%(24),3%(24),2%(24),1%(24),O(61)
 144    LO(25),Def(91),O(4)
 145    LO(25),Def(91),O(4)


          UPFRONT      UPFRONT      UPFRONT       UPFRONT      UPFRONT               UPFRONT              MONTHLY        MONTHLY
           CAPEX        TI/LC       RE TAX          INS.        OTHER                 OTHER                CAPEX          CAPEX
LOAN #  RESERVE ($)  RESERVE ($)  RESERVE ($)   RESERVE ($)  RESERVE ($)       RESERVE DESCRIPTION      RESERVE ($)  RESERVE CAP ($)
------------------------------------------------------------------------------------------------------------------------------------

  1                                                           17,805,000  Cash Holdback LOC
                                                                          (17,625,000); Flood
                                                                          Insurance Reserve
                                                                          (180,000)

 1.01
 1.02
 1.03
 1.04
 1.05
 1.06
 1.07
 1.08
  2      60,000,000                  3,539,035      987,198  590,000,000  Debt Service Reserve
                                                                          (400,000,000); General
                                                                          Reserve (190,000,000)             234,000
 2.01
 2.02

  3

  4                      500,000        56,235       30,912    2,870,041  Toa Baja -Los Dominicos -
                                                                          Loan Holdback ($285,000.00);
                                                                          Working Capital Reserve
                                                                          ($2,039,839.00); Delinquency
                                                                          Reserve ($50,951.50); Office
                                                                          Depot Reserve ($494,250.48)        10,684
 4.01
 4.02
 4.03
 4.04
 4.05
 4.06
  5

  6                                    168,781       20,554                                                   4,101        147,640
 6.01
 6.02
 6.03
 6.04
 6.05
 6.06
 6.07
 6.08
 6.09
 6.10
  7                                                            5,800,000  Cash Holdback
 7.01
 7.02

  8                                    782,712
  9                                                  56,986
  10                   1,000,000        74,273        8,912    2,274,714  Tenant Occupancy Reserve            6,710
  11                     243,390       107,636        4,822    1,581,082  Holdback Reserve(711,647);
                                                                          Landlord Work Reserve
                                                                          (869,435)                           3,739        224,313
  12                                   142,412        9,764    2,045,496  Rent Holdback
                                                                          ($1,041,079.67);
                                                                          Construction Punchlist
                                                                          Reserve ($1,004,416.77)

  13        312,500      250,000        58,450        9,296                                                  32,944
  14                     500,000        51,323        6,217    3,725,616  Holdback Reserve
                                                                          ($3,610,000); Occupancy
                                                                          Reserve ($115,616)                  2,018
  15                                                 21,144      210,000  Debt Service Coverage
                                                                          Reserve                             3,000
  16      3,000,000                    200,000
  17                                                 23,908                                                   3,983
17.01
17.02
17.03
17.04

  18        285,500      750,000       281,413        5,581
  19        500,000                                   3,574
  20                                                  3,234
  21                                   150,000                   125,000  Upfront Holdback
  22                     100,000                                  90,000  Hancock Rent Reserve                2,226         88,400
  23                                                             160,047  Rent Concession Reserves            3,279
  24                                                             500,000  Holdback Reserve
  25                                    81,134                                                                3,514
25.01
25.03
25.02
25.04

  26                                    30,500       14,000                                                   1,278
26.01
26.02
26.03
26.04
26.05
26.06
26.07
26.08
26.09
26.10
26.11
26.12
  27                                                              24,889  Regency Beauty Reserve              1,663         19,956
  28                                   266,585                                                                1,275
  29            600      200,000        39,630          875                                                     600
  30                                    66,287       14,714                                                   2,741
  31                                    63,128        5,247      177,584  Holdback Reserve                    2,404
  32                                    54,019       50,002                                                  14,167
  33                                                 11,484       79,116  Occupancy Reserve                   1,022
  34                                    47,753       15,119                                                   4,750
  35                                    32,152        3,363      751,079  Rent Reserve                        5,507
  36                                                                                                            990         23,755
  37                                    41,283        8,967                                                   1,180
  38                                                  9,953                                                   1,991         47,790
  39         25,000      125,000        60,892        6,410                                                                 25,000
  40                                                                                                          1,013         24,300
  41                                   143,675        2,060    1,665,000  Holdback Reserve                    1,293
  42                                                 18,750      484,756  Tenant Space
                                                                          Completion Reserve                    829         29,837
  43        150,000                     24,608       35,817                                                   7,500
  44                                                  8,242                                                   1,134
  45                                     8,275        3,621                                                     921
  46                                                 64,114    1,315,500  DSCR Reserve ($1,280,000);
                                                                          Guardian Fueling
                                                                          Technologies Occupancy
                                                                          Reserves ($35,500)                    904
  47                                                                                                            658
  48                                    17,738        9,690                                                  11,257
  49         13,000       96,000                      1,250                                                     370         13,000
  50                                                                                                          4,071
  51                     300,000                     10,416                                                   1,855         22,260
  52                                    10,606        1,604                                                   2,000         48,000
  53                                                              55,428  Debt Service Reserve
53.01
53.02

  54         90,000                     32,660       15,408                                                   6,250
  55                                                  4,701                                                     241          9,700
  56                                    49,431        8,757       15,000  Outstanding Tenant Reserve            224          8,064
  57                                                              55,000  Upfront Rental Income                 413
  58                                    38,773       19,807    2,000,000  Initial Holdback
                                                                          ($1,000,000); Construction
                                                                          Holdback ($1,000,000)               7,503        362,000
  59                                    98,984                   594,848  Cash Escrow LOC                     1,752
  60

  61                                    21,753                                                                9,027
  62                     100,000                      5,802                                                     560
  63                                    47,383
  64                                     3,828        5,597      415,224  Rent Reserve                        1,350
  65                                    53,819       21,000        4,963  Mezzanine Debt
                                                                          Service Reserve                     3,500        128,537
  66                     100,000                      5,787                                                     703
  67                                    31,336       32,919                                                   3,768
  68                                    21,865       21,442                                                   6,992
  69                                    57,907                    81,060  Master Lease Reserve                  423         10,146
  70         28,641                     40,951       19,378                                                  14,320
  71                                   165,000        3,322                                                     417         20,020
  72                                     7,279        1,620      500,000  Holdback Reserve                      413         14,873
  73         57,195       50,000        67,229        4,864                                                     325
  74

                                        25,000                                                                7,892
  75                                    12,500                                                                4,301
  76                                    12,500                                                                3,591
  77                                     8,788        2,108                                                     890         21,360
  78                                                              78,244  Rent Reserve for
                                                                          Baby & Beyond
  79                                                  2,490                                                     273
  80                                    14,231        1,311                                                     383
  81                                    24,585        2,412                                                     996
  82                     150,000        15,224        5,328       33,000  Laura's Lean Beef
                                                                          Occupancy Reserve                     800         28,786
  83                                    22,197        8,182      400,000  DSCR Reserve                        1,124
83.01
83.02

  84                                    34,970       17,176                                                   3,000
  85                                    48,428        2,285                                                   6,613
  86                      25,000                                   8,500  CitiFinancial Reserve                 249
  87                                    34,758                   425,000  Occupancy Reserve
  88                                    41,370       23,625        4,002  Mezzanine Debt
                                                                          Service Reserve                     3,000        110,174
  89                                    42,506       22,256                                                     712
  90
  91                      25,000        18,463        1,190                                                   2,948
  92         12,900                     21,792
  93                                                              15,120  New Tenant Reserve                    459
  94                      25,000        19,981       12,876                                                     890
  95                                    14,129                                                                  624
  96                     150,000                      2,305                                                     592         15,660
  97                                                             418,837  Rent Holdback Reserve
  98          6,250                     20,948       44,381      350,000  Tenant Improvements Holdback        1,588
  99                                    30,017        1,327                                                     668         24,038
 100                                    11,337          609                                                     111
 101                                     4,420        4,140                                                     491
 102                                                              20,420  Debt Service Reserve                  161
 103                                    31,979        6,279
 104        345,000                     17,098        2,805
 105                                    30,496        4,643                                                     375          9,000
 106         17,216                     13,600
 107                                                    486                                                     361         12,989
 108                      30,000        11,990        8,541                                                     366         21,974
 109                                    44,911       12,278      625,000  Environmental Reserve               1,128
 110                     100,000         8,190        4,386                                                     236         11,346
 111                                                             130,000  LOC                                                5,748
 112                                     6,595        5,021                                                     729         25,000
 113                                                  1,633                                                     299         10,764
 114         44,000                      8,651       52,786      210,000  Occupancy Reserve                     421
 115                                                  4,387                                                     210
 116                                    10,718        3,559                                                     896
 117                                    25,436
 118                                     4,212                    25,715  Occupancy Reserve
 119                                     6,003        1,030                                                     149
 120                                     3,642                   177,410  Occupancy Reserve                     119
 121                                    14,782          342                                                     566
 122                                    10,589        2,190
 123                                    17,444       13,298                                                     750
 124                                     6,084        5,977                                                     489
 125                                                                                                            453
 126         40,249      150,000         3,100        3,034      310,000  Lease Holdback                        418
 127                                     4,130        5,103
 128                                    14,353        3,860
 129                                     1,400        1,309                                                     160          9,600
 130                                     4,431        3,177       52,500  Rent Reserve -
                                                                          Italian Coffee Co.                    103
 131                                     1,096          669      250,000  Rent holdback                          98
 132                                     6,690        2,221
 133                                    11,407          714
 134                                    15,525        1,505      120,000  Holdback                              200          7,200
 135                                     5,076          595                                                     150
 136                                     9,256        5,403                                                     746         17,914
 137                                                                                                            270
 138                                     7,061          780       10,400  Wingstop Rent Holdback                 41
 139                                     1,238          833                                                     217
 140                                     7,126        1,670                                                     616
 141

 142                                     3,272        2,862                                                     262
 143                                    16,053          639
 144

 145                                     2,134          441


                                                                               MONTHLY
          MONTHLY        MONTHLY        MONTHLY      MONTHLY      MONTHLY       OTHER
           TI/LC          TI/LC          RE TAX        INS.        OTHER       RESERVE       LOAN      CROSSED   RELATED
LOAN #  RESERVE ($)  RESERVE CAP ($)  RESERVE ($)  RESERVE ($)  RESERVE ($)  DESCRIPTION    PURPOSE     LOAN    BORROWER  TITLE TYPE
------------------------------------------------------------------------------------------------------------------------------------

  1                                                                                       Acquisition           Yes (1)    Fee
 1.01                                                                                                                      Fee
 1.02                                                                                                                      Fee
 1.03                                                                                                                      Fee
 1.04                                                                                                                      Fee
 1.05                                                                                                                      Fee
 1.06                                                                                                                      Fee
 1.07                                                                                                                      Fee
 1.08                                                                                                                      Fee
  2                                    3,539,035     493,599                              Acquisition                      Fee
 2.01                                                                                                                      Fee
 2.02                                                                                                                      Fee
  3                                                                                        Refinance                       Fee
  4                                       56,235      30,912                              Acquisition                      Fee
 4.01                                                                                                                      Fee
 4.02                                                                                                                      Fee
 4.03                                                                                                                      Fee
 4.04                                                                                                                      Fee
 4.05                                                                                                                      Fee
 4.06                                                                                                                      Fee
  5                                                                                       Acquisition                      Fee
  6        16,404        590,559          36,023      10,277                              Acquisition                      Fee
 6.01                                                                                                                      Fee
 6.02                                                                                                                      Fee
 6.03                                                                                                                      Fee
 6.04                                                                                                                      Fee
 6.05                                                                                                                      Fee
 6.06                                                                                                                      Fee
 6.07                                                                                                                      Fee
 6.08                                                                                                                      Fee
 6.09                                                                                                                      Fee
 6.10                                                                                                                      Fee
  7                                                                                       Acquisition           Yes (1)    Fee
 7.01                                                                                                                      Fee
 7.02                                                                                                                      Fee
  8                                       93,227                                          Acquisition                      Fee
  9                                       36,935       8,689                              Acquisition                      Fee
  10       20,000        100,000          18,568       8,912                              Acquisition                      Fee
  11                                      53,818       4,822                              Acquisition                      Fee
  12                                      28,482       4,882                               Refinance                       Fee
  13                                      58,450       4,648                              Acquisition                      Fee
  14                                      51,323       6,217                               Refinance                       Fee
  15                                      11,933       6,467                              Acquisition                      Fee
  16                                      51,631                                          Acquisition                      Fee
  17                                      11,339       4,116                               Refinance                       Fee
17.01                                                                                                                      Fee
17.02                                                                                                                      Fee
17.03                                                                                                                      Fee
17.04                                                                                                                      Fee
  18                                      25,583       5,581                              Acquisition                      Fee
  19                                      36,055       3,574                              Acquisition                      Fee
  20                                       3,002         809                               Refinance                       Fee
  21                                      49,337       2,930                              Acquisition                      Fee
  22        6,250        225,000          24,130       2,375                              Acquisition                      Fee
  23        6,831        163,942          23,464       2,390                              Acquisition                      Fee
  24                                                                                       Refinance                       Fee
  25                                      20,284                                          Acquisition                      Fee
25.01                                                                                                                      Fee
25.03                                                                                                                      Fee
25.02                                                                                                                      Fee
25.04                                                                                                                      Fee
  26       10,105        363,762          21,187       2,664                              Acquisition                      Various
26.01                                                                                                                      Fee
26.02                                                                                                                      Fee
26.03                                                                                                                      Fee
26.04                                                                                                                      Fee
26.05                                                                                                                      Fee
26.06                                                                                                                      Fee
26.07                                                                                                                      Fee
26.08                                                                                                                      Fee
26.09                                                                                                                      Fee
26.10                                                                                                                      Fee
26.11                                                                                                                      Leasehold
26.12                                                                                                                      Fee
  27        7,500        180,000          31,321       1,814                              Acquisition                      Fee
  28                                      66,647                                           Refinance                       Fee
  29                     200,000          13,210         875                               Refinance                       Fee
  30                                      16,572       2,452                               Refinance            Yes (6)    Fee
  31        8,012        288,423          31,564       2,623                              Acquisition                      Fee
  32                                      10,804       5,000                               Refinance                       Fee
  33        3,000        180,000          12,143       2,297                               Refinance                       Fee
  34                                       9,551       5,040                              Acquisition                      Fee
  35        4,167        225,000           8,038       1,682                               Refinance            Yes (4)    Fee
  36                                                                                       Refinance            Yes (2)    Fee
  37                                      10,321         996                               Refinance                       Fee
  38        1,250         30,000          12,910       1,422                               Refinance            Yes (3)    Fee
  39                     125,000          30,446       3,205                              Acquisition                      Fee
  40                                                                                       Refinance            Yes (2)    Fee
  41                                                   1,030                               Refinance                       Fee
  42        3,750        225,000                       1,705                              Acquisition                      Leasehold
  43                                      12,304       7,959                               Refinance                       Fee
  44        3,023        109,000          15,236       1,648                               Refinance                       Fee
  45        1,624                          8,275       1,811                              Acquisition                      Fee
  46        4,167        100,000          15,957      24,581                               Refinance                       Fee
  47        2,468        300,000                                                           Refinance                       Fee
  48                                       2,217       2,423                               Refinance                       Fee
  49        2,612         96,000          14,425       1,250                              Acquisition                      Fee
  50                                      10,453                                           Refinance                       Fee
  51                                                   2,083                              Acquisition                      Leasehold
  52                                       9,442       1,604                               Refinance                       Fee
  53                                                                                       Refinance                       Fee
53.01                                                                                                                      Fee
53.02                                                                                                                      Fee
  54                                       6,532       7,704                              Acquisition                      Fee
  55        2,500         60,000           7,593         940                               Refinance            Yes (3)    Fee
  56                                       4,494       1,751                               Refinance                       Fee
  57                                                                                      Acquisition                      Fee
  58                                                   2,201                               Refinance                       Fee
  59        2,264        105,000          19,797                                          Acquisition                      Fee
  60                                                                                      Acquisition           Yes (5)    Fee
  61                                      10,877                                           Refinance                       Fee
  62        1,868        100,000           5,258         829                               Refinance            Yes (7)    Fee
  63                                      15,794       1,557                               Refinance                       Leasehold
  64        8,333        500,000           3,828       1,119                               Refinance            Yes (4)    Fee
  65                                       5,382       3,500                               Refinance            Yes (8)    Fee
  66        2,871        100,000           3,368         827                               Refinance            Yes (7)    Fee
  67                                       7,834       6,584                               Refinance                       Fee
  68                                       6,247       2,382                               Refinance                       Fee
  69                                       9,651                                           Refinance                       Fee
  70                                      13,650       6,459                               Refinance                       Fee
  71        1,757                         27,500         554                               Refinance                       Fee
  72                                       3,639         540                               Refinance                       Fee
  73         434          50,000          13,446       1,216                              Acquisition                      Fee
  74                                                                                      Acquisition                      Fee
                                           8,187       3,437                               Refinance     Yes    Yes (12)   Fee
  75                                       4,136       1,842                               Refinance     Yes    Yes (12)   Fee
  76                                       4,052       1,595                               Refinance     Yes    Yes (12)   Fee
  77                                       2,929         422                              Acquisition           Yes (9)    Fee
  78                                                                                       Refinance                       Fee
  79         728                           5,182       1,245                               Refinance                       Fee
  80        4,122                          4,744         656                              Acquisition                      Fee
  81                                       8,195         804                               Refinance            Yes (10)   Fee
  82        2,083        225,000           5,075       1,332                               Refinance                       Leasehold
  83        4,167        100,000           4,439       1,636                               Refinance                       Fee
83.01                                                                                                                      Fee
83.02                                                                                                                      Fee
  84                                       8,742       2,642                              Acquisition                      Fee
  85                                       8,071       2,285                              Acquisition                      Fee
  86        2,083         50,000           4,066         382                               Refinance                       Fee
  87                                       4,345                                           Refinance                       Fee
  88                                       4,137       2,625                               Refinance            Yes (8)    Fee
  89                                      10,626       7,419                               Refinance                       Fee
  90                                                                                      Acquisition           Yes (5)    Fee
  91        2,527        150,000           4,616       1,190                               Refinance                       Fee
  92                                       7,264                                           Refinance            Yes (11)   Fee
  93                                       8,031         429                               Refinance                       Fee
  94        2,083         75,000           9,990       1,431                               Refinance                       Fee
  95        2,073                          4,710                                          Acquisition                      Fee
  96        2,435        250,000           5,138         576                               Refinance                       Fee
  97                                                                                      Acquisition           Yes (5)    Leasehold
  98                                       6,983                                          Acquisition                      Fee
  99                                       4,723         663                              Acquisition           Yes (9)    Fee
 100         555                           5,669         305                              Acquisition                      Fee
 101        1,513                          4,420       2,070                              Acquisition                      Fee
 102                                                                                      Acquisition                      Fee
 103                                      10,660       2,093                               Refinance                       Fee
 104                                       6,052         935                              Acquisition                      Fee
 105        2,083         50,000           6,099       1,548                               Refinance                       Fee
 106                                       4,533                                           Refinance            Yes (11)   Fee
 107        1,935                                        243                               Refinance                       Fee
 108         855          80,000           3,997         712                               Refinance                       Fee
 109        2,633                         14,970       1,364                               Refinance                       Fee
 110         417          20,000           2,730         548                               Refinance                       Fee
 111                     100,000                                                           Refinance                       Fee
 112                                       3,298         717                               Refinance                       Fee
 113                                                     272                               Refinance                       Fee
 114        1,052         50,000           2,163       4,799                               Refinance                       Fee
 115        1,250         75,000           3,619       1,462                              Acquisition                      Fee
 116                                       3,573       1,186                               Refinance            Yes (10)   Fee
 117                                       4,239                                           Refinance                       Fee
 118                                       2,106         793                              Acquisition                      Fee
 119         743          25,000           1,201         515                              Acquisition                      Fee
 120         850          51,000             911         356                               Refinance                       Fee
 121                                       3,696         165                              Acquisition                      Fee
 122                                       2,647       1,095                              Acquisition                      Fee
 123                                       2,907       1,108                               Refinance                       Fee
 124                                       2,028         996                               Refinance                       Fee
 125                                      10,001         408                              Acquisition                      Fee
 126                                       3,100         233                               Refinance                       Fee and
                                                                                                                           Leasehold
 127                                       4,130         510                              Acquisition                      Fee
 128                                       1,868         483                               Refinance                       Fee
 129         533          31,955           1,400         276                               Refinance                       Fee
 130         711          25,590           2,215         318                               Refinance                       Fee
 131         390          25,000             548         335                              Acquisition                      Fee
 132                                       1,115         317                               Refinance                       Fee
 133                                       1,426         357                               Refinance                       Fee
 134         667          24,000           5,175         502                              Acquisition                      Fee
 135         280                           2,538         297                               Refinance                       Fee
 136                                       1,851         416                               Refinance                       Fee
 137                                                                                      Acquisition                      Fee
 138         206                           2,354         390                              Acquisition                      Fee
 139                                         619          83                               Refinance                       Fee
 140                                       1,781         418                               Refinance                       Fee
 141                                                                                      Acquisition                      Fee
 142         654                             818         318                               Refinance                       Fee
 143                                       1,605         319                              Acquisition                      Fee
 144                                                                                       Refinance                       Fee
 145         196          11,750             267          88                               Refinance            Yes (6)    Fee


                         YEAR    TOTAL SF/UNITS/  UNIT OF               OCCUPANCY     APPRAISED     APPRAISAL
LOAN #   YEAR BUILT   RENOVATED    ROOMS/PADS     MEASURE  OCCUPANCY %    DATE        VALUE ($)       DATE      PML %
----------------------------------------------------------------------------------------------------------------------

  1       Various      Various         1,285,870     SF          85.67     Various    285,575,000     Various
 1.01       1986         2005            233,417     SF          90.60   1/23/2007     67,500,000    2/1/2007
 1.02       2004                         190,884     SF          93.00    2/5/2007     48,575,000    1/6/2007
 1.03       1983                         176,619     SF          76.20   1/10/2007     30,000,000    1/5/2007
 1.04       1989                         143,235     SF          91.50  12/20/2006     33,000,000    1/3/2007
 1.05       1996                         214,490     SF          97.40   1/30/2007     30,000,000    1/5/2007
 1.06       1989         2005            139,938     SF          94.80    2/6/2007     29,000,000    1/5/2007
 1.07       1999         2006            124,707     SF          44.70   1/24/2007     26,000,000    1/5/2007
 1.08       1979         2007             62,580     SF          79.30   1/30/2007     21,500,000    1/7/2007
  2         1945         2006             11,227   Units         98.30  11/30/2006  5,400,000,000   11/1/2006
 2.01       1945         2006              8,746   Units         98.50  11/30/2006
 2.02       1945         2006              2,481   Units         97.70  11/30/2006
  3         1996         2007            886,465     SF          89.50    2/1/2007    269,900,000   1/31/2007
  4       Various      Various           854,744     SF          81.70  12/31/2006    114,900,000  12/15/2006  Various
 4.01       1973         2004            306,152     SF          74.77  12/31/2006     37,100,000  12/15/2006     15
 4.02       1973         2004            138,364     SF          98.44  12/31/2006     22,600,000  12/15/2006     14
 4.03       1991                         124,284     SF          74.88  12/31/2006     20,400,000  12/15/2006     14
 4.04       1999                         147,813     SF          97.43  12/31/2006     16,400,000  12/15/2006     14
 4.05       1973         1991             79,574     SF          86.31  12/31/2006     11,600,000  12/15/2006     14
 4.06       1950         2006             58,557     SF          47.55  12/31/2006      6,800,000  12/15/2006     17
  5         1967         1991            280,437     SF          97.30  11/30/2006    103,000,000  12/19/2006
  6       Various                        984,265     SF          99.59   2/26/2007     81,200,000   11/2/2006
 6.01       1991                         224,818     SF         100.00   2/26/2007     15,100,000   11/2/2006
 6.02       1985                         116,704     SF          98.50   2/26/2007     10,800,000   11/2/2006
 6.03       1989                         136,058     SF         100.00   2/26/2007     10,500,000   11/2/2006
 6.04       1987                         140,000     SF         100.00   2/26/2007     11,100,000   11/2/2006
 6.05       1984                         106,140     SF         100.00   2/26/2007      9,000,000   11/2/2006
 6.06       1987                          83,333     SF         100.00   2/26/2007      8,200,000   11/2/2006
 6.07       1999                          68,049     SF          97.44   2/26/2007      6,400,000   11/2/2006
 6.08       2004                          51,000     SF         100.00   2/26/2007      4,500,000   11/2/2006
 6.09       1986                          37,001     SF         100.00   2/26/2007      3,400,000   11/2/2006
 6.10       1988                          21,162     SF         100.00   2/26/2007      2,200,000   11/2/2006
  7       Various      Various           207,715     SF          91.29   1/30/2007     74,300,000     Various
 7.01       1983         2000            102,715     SF          96.50   1/30/2007     39,300,000   1/11/2007
 7.02       1987                         105,000     SF          86.20   1/30/2007     35,000,000    1/3/2007
  8         1988         2006            205,757     SF          98.90   1/31/2007     59,000,000    1/8/2007
  9         1979         2004                337   Rooms         73.70  12/31/2006     59,300,000  12/31/2008
  10        1982      1997-2000          322,095     SF          92.80    1/1/2007     54,500,000   12/4/2006     16
  11        1986                         224,313     SF         100.00   2/21/2007     48,500,000    2/7/2007
  12        2006                         114,478     SF         100.00    1/1/2007     54,600,000   12/1/2006
  13        1931         2004            151,788     SF          82.18  10/16/2006     43,800,000   1/31/2007
  14        1999                         162,776     SF          81.10   2/16/2007     42,400,000  12/14/2006
  15        2006                             249   Units         70.83  11/30/2006     48,900,000   9/29/2006
  16        1968                             744   Units         92.61    1/3/2007     40,000,000    1/1/2008
  17      Various                        345,385     SF          90.96     Various     39,400,000     Various  Various
17.01       1974                         115,664     SF          98.60    1/2/2007     16,100,000   1/20/2007     16
17.02       1985                          80,871     SF          85.10    1/2/2007     11,200,000   1/20/2007     17
17.03       1985                         106,210     SF          86.80   1/18/2007      8,500,000   1/18/2007     14
17.04       1974                          42,640     SF          91.70  12/31/2006      3,600,000   1/20/2007     18
  18        2000                         224,229     SF          96.40   8/24/2006     37,300,000    6/7/2006
  19        1987                             240   Units         91.70  11/21/2006     32,500,000    1/8/2007     10
  20        2006                          40,750     SF          70.80   1/10/2007     33,300,000  12/11/2006     11
  21        1991                         160,223     SF          96.64   1/26/2007     30,500,000  12/22/2006
  22        1985                         166,931     SF          95.71  12/31/2006     26,625,000  10/31/2006
  23        1984         2005            165,398     SF          85.80   1/14/2007     25,500,000  12/21/2006     17
  24        2006                         179,050     SF          96.10   11/6/2006     26,570,000  11/17/2006
  25      Various      Various           329,586     SF         100.00    1/8/2007     23,980,000  12/11/2006
25.01       1998                          79,534     SF         100.00    1/8/2007     11,900,000  12/11/2006
25.03       1988                          25,122     SF         100.00    1/8/2007      5,140,000  12/11/2006
25.02       1972                         161,126     SF         100.00    1/8/2007      4,710,000  12/11/2006
25.04       1974         1985             63,804     SF         100.00    1/8/2007      2,230,000  12/11/2006
  26      Various                        102,206     SF         100.00   2/15/2007     24,330,000     Various
26.01       2003                          16,238     SF         100.00   2/15/2007      3,640,000    1/9/2007
26.02       2006                           8,511     SF         100.00   2/15/2007      2,150,000   1/10/2007
26.03       2003                          10,980     SF         100.00   2/15/2007      2,300,000   1/11/2007
26.04       2006                          12,404     SF         100.00   2/15/2007      2,520,000   1/10/2007
26.05       2004                           9,774     SF         100.00   2/15/2007      2,000,000   1/10/2007
26.06       2003                           7,198     SF         100.00   2/15/2007      1,980,000    1/9/2007
26.07       2002                           9,513     SF         100.00   2/15/2007      2,010,000    1/9/2007
26.08       2007                           6,256     SF         100.00   2/15/2007      1,500,000   1/10/2009
26.09       2000                           4,762     SF         100.00   2/15/2007      1,430,000   1/16/2007
26.10       2003                           4,853     SF         100.00   2/15/2007      1,900,000   1/10/2007
26.11       2004                           4,853     SF         100.00   2/15/2007      1,900,000   1/10/2007
26.12       1999                           6,864     SF         100.00   2/15/2007      1,000,000   1/11/2007
  27        1985         2003            133,003     SF          91.30   12/7/2006     22,730,000  12/18/2006
  28        1996                          99,534     SF         100.00   2/13/2007     23,600,000   11/9/2006
  29        2005                          48,022     SF          70.05   11/1/2006     24,360,000  12/26/2006     14
  30        1987         1998            115,829     SF         100.00  12/31/2006     22,200,000   10/7/2006
  31        1993                         195,438     SF          93.40  12/31/2006     19,300,000  12/14/2006
  32        2001                             131   Rooms         75.00  11/30/2006     21,100,000    1/1/2007
  33        1981         2006             81,722     SF          92.60   2/15/2007     18,100,000    2/2/2007     17
  34        1998                             228   Units         75.90   5/17/2005     18,210,000  10/29/2005
  35        1976         1982            188,815     SF          91.90   8/31/2006     17,600,000   4/18/2006
  36        1996         2006             79,182     SF         100.00   11/1/2006     19,190,000   1/13/2007     16
  37        2003                          70,773     SF          98.00  12/31/2006     16,900,000   12/4/2006
  38        1992                          49,781     SF         100.00    9/1/2006     18,800,000    9/7/2006     14
  39     1993-2005                       176,060     SF          91.10  11/30/2006     17,200,000   11/8/2006
  40        1996         2006             81,000     SF         100.00   11/1/2006     17,560,000   1/13/2007     15
  41        1977         2005             77,798     SF          91.10    3/3/2007     15,000,000   7/28/2006
  42        2003                          49,728     SF          79.90  11/30/2006     15,460,000    6/1/2007
  43        1972         2006                300   Units         95.30    1/2/2007     14,400,000  11/28/2006
  44        1983         2006             90,680     SF          99.50   1/24/2007     13,800,000   1/29/2007
  45        1999         2001             73,675     SF         100.00   1/31/2007     13,600,000   1/18/2007
  46        2001                         108,500     SF          86.60    2/1/2007     13,900,000    2/4/2007
  47        1986                          39,489     SF         100.00   2/28/2007     14,000,000   1/19/2007
  48        2005                              84   Rooms         77.06  10/31/2006     14,800,000    1/1/2007
  49        1998                          29,571     SF         100.00   2/19/2007     14,260,000   1/20/2007     14
  50        2006                             103   Rooms         58.33  11/30/2006     14,000,000  12/12/2006
  51        2005                         222,554     SF         100.00  12/14/2006     12,700,000  12/14/2006     15
  52        2006                             120   Units         96.67    2/1/2006     12,100,000  12/13/2006
  53        2006                          29,128     SF         100.00    1/9/2007     12,810,000     Various
53.01       2006                          14,564     SF         100.00    1/9/2007      6,870,000  10/26/2006
53.02       2006                          14,564     SF         100.00    1/9/2007      5,940,000   1/20/2007
  54        1978                             300   Units         89.33   1/26/2007     11,800,000   11/3/2006
  55        1992                          24,250     SF         100.00    9/1/2006     13,370,000    9/7/2006     14
  56        2006                          32,723     SF          78.90   2/14/2007     11,175,000   12/1/2006
  57        1980                          33,000     SF         100.00   7/19/2006     12,000,000  12/26/2006
  58        2004         2007                 71   Rooms         75.00  11/30/2006     12,300,000    1/1/2007
  59        1980     2004 & 2005         175,244     SF         100.00    1/3/2007     11,650,000    1/3/2007
  60        2001                         255,000     SF         100.00   1/12/2007     12,900,000  12/28/2006
  61        2003                              90   Rooms         85.00   9/30/2006     11,500,000  11/28/2006
  62    1981 & 1982                       44,843     SF          98.70   11/1/2006     10,500,000   12/1/2006     15
  63        1985         2002                122   Rooms         67.90   9/30/2006     11,000,000  11/16/2006
  64        1964         2002             81,000     SF         100.00  11/30/2006     10,100,000    1/3/2007
  65        1966         2005                168   Units         95.20   1/15/2007     11,460,000    1/4/2007
  66        1984                          45,352     SF         100.00   11/1/2006      9,700,000   12/1/2006     13
  67        1983         2006                133   Rooms         67.40  12/31/2006     11,800,000    1/1/2007
  68        2005                              82   Rooms         88.70  10/31/2006     11,000,000  12/20/2006
  69        1976         2006            125,070     SF          98.70   2/14/2007      9,800,000    3/1/2007
  70        1989         2006                150   Rooms         72.00  10/31/2006     10,580,000  12/15/2006
  71        2006                          50,045     SF         100.00    2/8/2006      9,600,000  12/10/2006
  72        2005                          49,575     SF          88.35   1/17/2007      9,150,000  11/15/2006     14
  73        1986                          26,016     SF         100.00   1/26/2007      9,600,000   12/5/2006
  74        1998                          41,426     SF         100.00   1/12/2007      8,800,000    2/1/2007
          Various                            136   Rooms         72.77  11/30/2006     10,000,000  11/17/2006
  75        2001                              65   Rooms         78.70  11/30/2006      5,400,000  11/17/2006
  76        2003                              71   Rooms         67.34  11/30/2006      4,600,000  11/17/2006
  77        2001                         106,793     SF          79.40   1/23/2007      8,370,000   12/1/2006
  78        1987                          52,456     SF          82.87   12/1/2006      9,800,000  12/28/2006
  79        1984                          21,826     SF         100.00   2/13/2007      9,100,000   1/28/2007     15
  80        2006                          30,673     SF         100.00  12/15/2006      9,700,000   11/3/2006
  81        1971                             239    Pads         97.07  12/31/2006      9,200,000    1/9/2007
  82     1999-2002                        63,399     SF          88.70    1/1/2007      8,200,000  11/27/2006
  83        1989                          48,408     SF          90.14   12/6/2006      8,000,000   12/4/2006
83.01       1989                          25,776     SF          92.20   12/6/2006      4,500,000   12/4/2006
83.02       1989                          22,632     SF          87.80   12/6/2006      3,500,000   12/4/2006
  84     1985, 1996   2002-2006              144   Units         95.10  12/12/2006      7,350,000  11/30/2006
  85        1994         2005                108   Rooms         65.34  10/31/2006      7,900,000    1/1/2007
  86        1986         2006             19,900     SF         100.00   2/28/2007      7,200,000   1/22/2007     16
  87        2000                          74,820     SF          83.40   2/12/2007      7,400,000  12/20/2006
  88        1946         2005                144   Units         95.14   1/15/2007      8,100,000    1/4/2007
  89        2001                          56,979     SF         100.00   12/1/2006     11,600,000   11/9/2006
  90        2006                          63,180     SF         100.00   1/25/2007      7,700,000    1/1/2007
  91        1990                         101,803     SF          89.10   1/29/2007      6,900,000    1/3/2007
  92        2004                              50   Units         92.00  12/20/2006      6,485,000  11/29/2006
  93        2004                          36,692     SF          89.20   1/30/2007      7,300,000  12/12/2006
  94        1973         1999            106,793     SF          92.90   12/1/2006      6,100,000  12/10/2006
  95    1990 & 2001      2006             29,965     SF         100.00   9/19/2006      6,500,000   9/13/2006
  96        1983                          20,880     SF         100.00   2/22/2007      6,400,000   1/19/2007     14
  97        2006                         120,000     SF         100.00   8/12/2006      6,750,000   12/7/2006
  98        1987                          57,729     SF          86.66    1/3/2007      6,130,000  12/15/2006
  99        1999                          80,215     SF          77.03  11/29/2006      5,650,000   12/6/2006     7
 100        2006                          13,319     SF          83.88    1/1/2007      5,250,000    1/8/2007
 101        1938         1968             31,315     SF         100.00   1/10/2007      5,250,000   9/20/2006     17
 102        2006                          12,900     SF         100.00   3/20/2006      5,510,000  10/10/2006
 103        1965         1992             17,500     SF          90.90    1/1/2007     10,500,000   1/12/2007
 104        1997                              73   Rooms         63.30  11/30/2006      5,800,000    1/1/2008
 105        1987                          29,097     SF         100.00    1/1/2007      5,540,000   1/15/2007
 106        2001                              64   Units         95.30  12/20/2006      5,100,000  11/29/2006
 107        2004                         102,460     SF         100.00    1/4/2007      6,820,000  11/10/2006
 108        1998                          29,250     SF         100.00  12/19/2006      5,310,000  12/29/2006
 109        1965         2001             57,454     SF         100.00   1/26/2007      6,500,000   12/7/2006
 110        1992                           9,150     SF         100.00   9/15/2006      5,800,000    9/7/2006     14
 111        1946         2003              7,664     SF         100.00    2/2/2007      6,420,000   1/10/2007     19
 112        2003                         128,141     SF          74.34    1/8/2007      8,050,000  12/15/2006     10
 113        2002                          23,942     SF         100.00    1/8/2007      4,675,000    1/8/2007
 114        1981         2005             25,208     SF          86.70  12/11/2006      4,400,000   12/7/2006
 115        2006                          16,825     SF         100.00   12/7/2006      5,200,000  12/19/2006
 116        1977                             131    Pads         90.80  12/31/2006      4,400,000    1/9/2007
 117        1941         1980             60,175     SF          93.37  12/19/2006      7,000,000   12/6/2006
 118        1999                          39,960     SF         100.00    1/1/2007      5,600,000    1/5/2007     17
 119        1981                          17,824     SF         100.00  10/31/2006      4,500,000  12/11/2006     12
 120        2006                           9,481     SF         100.00   1/15/2007      4,250,000  11/10/2006     11
 121        1974                          45,313     SF          98.70  12/20/2006      3,800,000   12/5/2006     14
 122        1988                             288    Pads         85.76  10/31/2006      4,100,000  10/10/2006
 123        1985                              36   Units        100.00   1/29/2007      5,350,000  12/21/2006     12
 124        2003                          58,685     SF          76.70  11/22/2006      3,630,000  12/19/2006
 125        2002                          36,259     SF          86.10  12/31/2006      9,400,000  12/15/2006
 126        1992         1997             25,063     SF          79.40  12/18/2006      3,000,000  12/18/2006
 127        1977                              50   Units        100.00   1/15/2007      3,925,000  12/29/2006     14
 128        2005                          43,200     SF          83.33   1/25/2007      3,575,000  12/20/2006     10
 129        1977                          12,782     SF         100.00  12/31/2006      3,600,000   1/15/2007     13
 130        2005                           8,250     SF         100.00   1/23/2007      2,450,000  12/18/2006
 131        2005                           7,800     SF          81.15    1/9/2007      2,530,000   9/15/2006
 132        1973                              55    Pads        100.00    2/7/2007      2,500,000  11/17/2006     14
 133        1998                          95,832     SF         100.00    4/3/1998      5,000,000  12/18/2006
 134        2006                          16,000     SF         100.00   1/11/2007      2,150,000    1/5/2007
 135        1933         2003              9,220     SF         100.00   8/30/2006      2,060,000   1/11/2007
 136        1990                          59,715     SF          92.06  12/11/2006      2,670,000  12/23/2006
 137        1981                          21,595     SF         100.00   1/11/2007      2,960,000  12/27/2006
 138        2006                           4,949     SF         100.00  10/23/2006      1,720,000   3/29/2007
 139        1969                              51    Pads         98.04  12/19/2006      1,635,000   12/4/2006
 140        2005                          73,920     SF          76.00  11/27/2006      1,850,000   1/29/2007
 141        2006                          68,759     SF         100.00   1/29/2007      2,060,000   1/12/2007
 142        1920         2007             31,382     SF          84.65    1/1/2007      1,600,000   1/22/2007
 143        1986                          18,900     SF          97.10   6/27/2006      1,170,000    6/2/2006
 144        2006                           7,380     SF         100.00   5/26/2006      1,290,000    9/7/2006
 145        2006                           4,700     SF         100.00    1/8/2007        925,000  12/19/2006


                                                      LARGEST TENANT
                 -------------------------------------------------------------------------------
        SINGLE                                                                           LEASE
LOAN #  TENANT                            TENANT NAME                      UNIT SIZE  EXPIRATION
------------------------------------------------------------------------------------------------

  1
 1.01            Publix                                                       50,800   7/31/2021
 1.02            Linens N Things                                              30,456   1/31/2015
 1.03            Stein Mart                                                   35,979   3/31/2008
 1.04            Publix Supermarkets                                          48,555   5/31/2009
 1.05            Bealls                                                       62,500   4/30/2016
 1.06            Haverty's                                                    34,454   6/30/2016
 1.07            Bed Bath & Beyond                                            44,146   2/28/2017
 1.08            Prudential FL Real Estate                                     4,260   4/30/2009
  2
 2.01
 2.02
  3              Cleveland Clinic                                            123,140  11/30/2028
  4
 4.01            Almacens Pitusa, Inc.                                        70,000  12/31/2010
 4.02            El Grande Supermarket                                        40,601   8/31/2018
 4.03            Office Depot (Lease Pending)                                 22,320    6/1/2017
 4.04            Grande Supermarket                                           38,257   6/30/2020
 4.05            Todo a $1 (Pitusa)                                           24,789   4/30/2013
 4.06            Rent-a-Center                                                 6,920   5/31/2009
  5              US Postal Service                                           255,801  12/31/2010
  6     Various
 6.01            Victory Van Corporation                                     142,074  12/31/2007
 6.02            Arven Moving & Storage                                       40,000  12/31/2009
 6.03            Joe Moholland, Inc.                                          70,568   7/31/2013
 6.04   Yes      Coleman American Moving Services, Inc.                      140,000   7/31/2013
 6.05            Bayshore Transportation System, Inc.                         85,849   7/31/2013
 6.06   Yes      US Department of Justice Federal Bureau of Investigation     83,333   6/30/2007
 6.07            World of Wood, Inc.                                          35,510   8/31/2012
 6.08            Trane, Inc.                                                  21,000   4/30/2009
 6.09            R&R Auto Body, Inc.                                          22,009  12/31/2011
 6.10            Discount Newsletter Printing                                 11,527  12/31/2007
  7
 7.01            Evelyn & Arthur's / Beach House                               9,268   8/31/2010
 7.02            Winn Dixie                                                   41,485   8/26/2012
  8              Christmas Tree Shops                                         49,744   7/31/2023
  9
  10             Expeditors International                                     64,334   9/30/2009
  11             Phillips-Van Heusen Corporation                             196,974   9/30/2020
  12             Bed Bath & Beyond                                            24,255   1/31/2022
  13             Loring, Wolcott & Coolidge                                   38,452   2/28/2011
  14             Steinway Hall                                                 9,565   2/28/2010
  15
  16
  17
17.01
17.02
17.03
17.04
  18             IASIS Healthcare                                             57,798  12/31/2010
  19
  20             Pacific City Bank                                             7,658   6/30/2016
  21             HEB Grocery                                                  98,154   3/31/2022
  22             Bally's Total Fitness                                        25,000  12/31/2012
  23             Vallarta Supermarkets                                        45,000  12/14/2023
  24             Kohls - Ground Lease                                         88,904   1/30/2027
  25    Various
25.01            Data-Link Systems                                            54,623   3/16/2014
25.03   Yes      Allied Physicians, Inc.                                      25,122  10/31/2014
25.02   Yes      Fort Wayne Pools, Inc.                                      161,126   5/31/2015
25.04   Yes      Fort Wayne Pools, Inc.                                       63,804  10/13/2016
  26    Yes
26.01   Yes      GSA SSA                                                      16,238  11/16/2018
26.02   Yes      GSA SSA                                                       8,511   5/22/2021
26.03   Yes      GSA SSA                                                      10,980   8/11/2013
26.04   Yes      GSA SSA                                                      12,404   4/30/2021
26.05   Yes      GSA SSA                                                       9,774   3/31/2019
26.06   Yes      GSA SSA                                                       7,198   12/4/2018
26.07   Yes      GSA SSA                                                       9,513   3/21/2012
26.08   Yes      GSA SSA                                                       6,256   3/20/2022
26.09   Yes      GSA INS - ICE                                                 4,762   5/31/2010
26.10   Yes      GSA INS - ICE                                                 4,853  10/23/2013
26.11   Yes      GSA INS - ICE                                                 4,853   4/14/2015
26.12   Yes      GSA SSA                                                       6,864  12/14/2013
  27             K & G Men's                                                  34,922   4/30/2010
  28             Great Atlantic & Pacific Tea                                 66,544   6/30/2017
  29             Meung Sook Kim                                                3,068   1/31/2009
  30             Farm Fresh                                                   38,685  11/13/2011
  31             Beall's                                                      30,000   1/31/2013
  32
  33             Von's                                                        43,615   2/28/2011
  34
  35             WY - Dept of Health                                          33,783   6/30/2011
  36    Yes      Food 4 Less                                                  79,182  12/10/2026
  37             River Oaks Hospital                                          30,986   8/31/2018
  38             Party City                                                   12,500   1/31/2013
  39             Pay and Save, Inc.                                           45,655  10/31/2016
  40    Yes      Food 4 Less                                                  81,000  12/10/2026
  41             Southern Tier Medical Realty, LLC                            60,164   1/31/2021
  42             Arrowhead Community Hospital                                  9,878  10/20/2013
  43
  44             El Super                                                     45,143   3/31/2021
  45             Hen House Market                                             59,000   11/5/2019
  46             Print Village                                                14,175   9/30/2013
  47             Harvard Vanguard Medical Associates, Inc.                    30,667   6/30/2013
  48
  49             Beau Image                                                    5,400   1/31/2016
  50
  51    Yes      Associated Materials Incorporated                           222,554   8/31/2015
  52
  53    Yes
53.01   Yes      Rite Aid                                                     14,564   1/31/2027
53.02   Yes      Rite Aid                                                     14,564   1/31/2027
  54
  55             Walgreens                                                     9,800   7/31/2064
  56             Walgreens                                                    14,820  11/30/2081
  57    Yes      W.W. Grainger, Inc.                                          33,000  10/18/2016
  58
  59             Immedia                                                     138,064   1/31/2017
  60    Yes      Cardinal IG Company                                         255,000   1/31/2017
  61
  62             Vicorp Restaurant                                             5,500   1/31/2011
  63
  64    Yes      State of Wyoming                                             81,000   6/30/2011
  65
  66             City of Los Angeles Dept. of Gen. Services                   21,180   9/30/2011
  67
  68
  69             JC Penney                                                    99,704    8/1/2026
  70
  71             Best Buy                                                     30,000    7/1/2016
  72
  73             Golfsmith Golf Center                                        10,794   7/31/2013
  74    Yes      Mesirow Financial Holdings, Inc.                             41,426   1/31/2022

  75
  76
  77
  78             Baby & Beyond, LLC                                           10,700  12/31/2016
  79             Norman's Rare Guitar                                          5,800   2/28/2010
  80             NV State College System                                      13,460  11/30/2011
  81
  82             PEH/Strand Associates Inc                                    15,691   2/28/2009
  83
83.01            M.G.A., Inc.                                                  4,500   6/30/2008
83.02            Atlantic Bay Mortgage                                         6,247   2/28/2010
  84
  85
  86             Dentist                                                       3,400   1/31/2009
  87             Dunbar Armored Inc.                                          11,700   9/30/2010
  88
  89    Yes      West Side Automotive                                         56,979   12/1/2021
  90    Yes      Allied Air Enterprises, Inc.                                 63,180   1/25/2017
  91             Missler's IGA                                                34,600  12/31/2020
  92
  93             Andover Animal Hospital                                       2,880   7/31/2009
  94             Anderson                                                     10,585   3/31/2009
  95    Yes      Springfield Neurological Institute                           29,965   9/19/2021
  96    Yes      County of Ventura Social Services                            20,880  10/31/2010
  97    Yes      General Electric                                            120,000    2/8/2022
  98             Rinker Materials of Florida, Inc                             11,200   2/28/2017
  99
 100             Taco Cabana                                                   3,074   8/31/2021
 101             Lakeside Automotive                                           6,700   8/31/2010
 102    Yes      CVS                                                          12,900   3/20/2031
 103             Sensuelle                                                     6,000  10/31/2011
 104
 105             Cypress Insurance Group, Inc.                                 9,085   5/31/2009
 106
 107    Yes      Milliken & Company                                          102,460   5/31/2011
 108             Flight Deck                                                   4,632   1/31/2010
 109             Office Depot                                                 29,790   4/30/2009
 110             La Famiglia                                                   4,250    4/3/2009
 111             Rene Hafid                                                    1,700  10/31/2008
 112
 113    Yes      Staples                                                      23,942   3/31/2017
 114             Mayflower Outlet                                              7,500   4/30/2011
 115             Blockbuster Video                                             5,413  10/31/2012
 116
 117             Happy Harry's                                                12,750   3/15/2009
 118             Murrieta Auto Collision                                       7,170   5/31/2011
 119             Liquor Store                                                  3,000   1/31/2015
 120             Audie's Attic                                                 3,223  10/25/2011
 121
 122
 123
 124
 125             Parkway Bar & Grill                                           4,539   7/11/2016
 126             MED PRO                                                      12,650   5/31/2008
 127
 128             Vanport Desgin                                               14,400   8/17/2007
 129             Fedex / Kinko                                                 6,673   12/1/2011
 130             Plaza Carpet & Floors                                         2,743  12/31/2016
 131             Randstad                                                      2,420   1/31/2011
 132
 133    Yes      The Maryland Stadium Authority                               95,832    4/2/2022
 134             Dollar Tree                                                  10,000  10/31/2015
 135             NOVO Development Corp.                                        3,263   3/31/2009
 136
 137             David's Bridal                                                8,845   3/31/2012
 138             Starbucks                                                     1,789   9/30/2016
 139
 140
 141    Yes      PNC Bank (Ground Lease)                                      68,759    8/8/2021
 142             French Market Antique Warehouse                               8,159  10/31/2011
 143             Industrial Sensors, Inc.                                      4,286   4/30/2007
 144    Yes      Autozone                                                      7,380   5/31/2026
 145             Subway                                                        2,100   8/22/2011


                            2ND LARGEST TENANT                                           3RD LARGEST TENANT
        ------------------------------------------------------------ ---------------------------------------------------------------
                                                           LEASE                                                     LEASE
LOAN #               TENANT NAME              UNIT SIZE  EXPIRATION             TENANT NAME             UNIT SIZE  EXPIRATION LOAN #
------------------------------------------------------------------------------------------------------------------------------------

  1
 1.01   24 Hour Fitness                       25,158      4/30/2022  Keiser College                      25,050     4/30/2012  1.01
 1.02   Ross Flr Drs Fr Ls LC                 30,187      1/31/2015  Michaels                            23,806     7/31/2014  1.02
 1.03   Drexel Heritage                       21,818     10/31/2010  The Fresh Market                    21,632     8/30/2015  1.03
 1.04   Ernesto J Kuperman, LLC                7,500      7/31/2012  El Mariachi Restaurant               6,540    11/30/2008  1.04
 1.05   Toys R Us                             30,000      1/31/2011  Ross Dress For Less                 27,193     1/31/2011  1.05
 1.06   Office Depot                          20,830      5/30/2016  Sunsplash                            9,600    11/30/2010  1.06
 1.07   Staples, Inc.                         23,942     10/31/2015  CVS                                 10,908     12/1/2019  1.07
 1.08   Ciao                                   3,750      9/30/2011  Gifts of the Seasons                 3,622    10/31/2009  1.08
  2                                                                                                                             2
 2.01                                                                                                                          2.01
 2.02                                                                                                                          2.02
  3     Kohls                                 86,506      1/31/2017  Dick's Sporting Goods               75,000     1/31/2022   3
  4                                                                                                                             4
 4.01   Advanced Auto Parts                   18,265      1/31/2008  El Amal                             12,000    11/30/2014  4.01
 4.02   Advanced Auto Parts                   14,985      5/31/2014  Almacenes Pitusa                    12,580    11/30/2013  4.02
 4.03   Radio Shack                           13,864       1/1/2011  Santander Financial Services         8,660    12/31/2008  4.03
 4.04   Pitusa Department Store               21,882     11/30/2018  National Lumber & Hardware          20,000     7/31/2019  4.04
 4.05   Me Salve                               4,600     12/31/2009  Funeria y Capillas                   4,058     2/28/2010  4.05
 4.06   Rainbow                                4,899      1/31/2012  Jackie's                             4,472     6/30/2009  4.06
  5     Chipotle Mexican Grill, Inc.           3,000      3/31/2011  County Board of Arlington            2,963     1/31/2009   5
  6                                                                                                                             6
 6.01   Murry's, Inc.                         82,744      8/31/2008                                                            6.01
 6.02   Suncoast Post-Tension, Inc.           27,196     11/30/2009  Atlantic Transfer, Inc.             26,283     5/31/2009  6.02
 6.03   Modern Transportation Services, Inc   51,090      7/31/2013  Crossroads Moving & Storage, Inc.   14,400     7/31/2013  6.03
 6.04                                                                                                                          6.04
 6.05   Advanced Mailing Services             20,291      6/30/2007                                                            6.05
 6.06                                                                                                                          6.06
 6.07   Do-Ra, Inc.                           10,800     10/31/2009  Knock on Wood, Inc.                 10,000     5/31/2007  6.07
 6.08   Vita Tech Engineering, LLC             9,000      6/30/2010  Lesco, Inc.                          6,000     7/31/2009  6.08
 6.09   Potomac Marble & Granite, Inc.         7,202      5/31/2009  Rollison Automotive Service, Inc.    6,100     9/30/2009  6.09
 6.10   Professional Paws, Inc.                6,635      9/30/2010  Final Touch, LLC                     3,000     6/30/2009  6.10
  7                                                                                                                             7
 7.01   Village Market of Florida              9,127     12/31/2008  Florida Stage Theatre                8,670     9/30/2011  7.01
 7.02   Bealls                                 9,387      3/31/2007  Wings                                6,400     9/30/2011  7.02
  8     TJ Maxx                               36,011      1/31/2022  Bed Bath and Beyond                 35,000     8/31/2016   8
  9                                                                                                                             9
  10    J-M Manufacturing                     54,850     12/31/2021  County of Los Angeles               50,147     3/31/2009   10
  11    Hewlett-Packard Company               27,339     12/31/2010                                                             11
  12    Michaels                              21,341     12/31/2022  Pier One Imports                    10,856    12/31/2017   12
  13    Teleport Communications/ AT&T         15,100     10/31/2012  PaeTec Communications               12,581     9/30/2008   13
  14    The Market at Home                     8,000      1/31/2012  Sur La Table                         6,539     2/28/2011   14
  15                                                                                                                            15
  16                                                                                                                            16
  17                                                                                                                            17
17.01                                                                                                                         17.01
17.02                                                                                                                         17.02
17.03                                                                                                                         17.03
17.04                                                                                                                         17.04
  18    Gordian                               27,997     11/30/2010  Attentus Healthcare                 21,189    10/31/2010   18
  19                                                                                                                            19
  20    Sang C. Han                            1,440      5/23/2009  Sung Y. Um & Keum Y. Lee             1,337     5/23/2009   20
  21    Office Depot                          25,000     12/31/2010  Old Navy                            14,000     6/30/2012   21
  22    Hancock Fabrics                       17,000      9/30/2013  Fox & Hound of Littleton            12,594     7/31/2007   22
  23    Powerhouse Gym                        28,424      7/31/2016  Worldwide Corp. Housing (Oakwood)   28,347     1/31/2017   23
  24    Petsmart                              20,400      1/31/2017  Staples                             20,388     9/30/2016   24
  25                                                                                                                            25
25.01   Trinity Health System                 24,911      7/31/2014                                                           25.01
25.03                                                                                                                         25.03
25.02                                                                                                                         25.02
25.04                                                                                                                         25.04
  26                                                                                                                            26
26.01                                                                                                                         26.01
26.02                                                                                                                         26.02
26.03                                                                                                                         26.03
26.04                                                                                                                         26.04
26.05                                                                                                                         26.05
26.06                                                                                                                         26.06
26.07                                                                                                                         26.07
26.08                                                                                                                         26.08
26.09                                                                                                                         26.09
26.10                                                                                                                         26.10
26.11                                                                                                                         26.11
26.12                                                                                                                         26.12
  27    TJ Maxx                               24,541      1/31/2008  Regency Beauty Institute             8,081    10/31/2016   27
  28    Rag Shop                              14,278      1/31/2011  Supersuds/ Plaza MGMT                4,200     8/31/2016   28
  29    Investment Consultant                  3,025      3/31/2016  Commowealth Business Bank            2,532     8/31/2011   29
  30    Rite Aid                              10,010      5/31/2007  Atlas Diner/GBR, Inc.                5,710     7/31/2008   30
  31    Big Lots                              29,875      1/31/2010  Dollar Tree                         23,460     3/31/2009   31
  32                                                                                                                            32
  33    Washington Mutual Bank                12,000      9/30/2011  Le Basil                             2,675     3/31/2014   33
  34                                                                                                                            34
  35    WY - Dept of Transportation           19,747      6/30/2011  Qwest                               18,500    12/31/2013   35
  36                                                                                                                            36
  37    Plastic & Hand Surgery Ass.           16,530      8/31/2018  Plastic Surgical Center             14,991     8/31/2018   37
  38    Denault's Home Center                 12,245      9/30/2012  Country Wide Home Loans              5,955     3/13/2008   38
  39    Mission Valley Ballroom               18,184      4/30/2008  Center for Employment Training      11,000     7/31/2008   39
  40                                                                                                                            40
  41    Jamestown MRI                          4,500      3/31/2012  WCA Hospital                         3,684    12/31/2021   41
  42    Paul D. McKerman MD, et al             9,849      3/31/2014  Phoenix Orthopaedic Cons             4,611     9/30/2008   42
  43                                                                                                                            43
  44    Western Hardware                      16,800      6/30/2016  Susie's Deals                        4,500    12/31/2011   44
  45    Trade Secrets, Inc.                    2,760     12/31/2007  Starbucks                            2,187     2/28/2010   45
  46    Marine Elevator, L.L.C.               11,670     10/31/2008  Explan International Trade           9,332     8/31/2011   46
  47    Adult & Pediatric Dermatology, P.C.    4,070      4/30/2013  Frank J. Twarog and Curtis Moody     1,823     1/31/2008   47
  48                                                                                                                            48
  49    ReMax                                  4,299      1/31/2010  Leila's Restaurant                   3,254     5/30/2016   49
  50                                                                                                                            50
  51                                                                                                                            51
  52                                                                                                                            52
  53                                                                                                                            53
53.01                                                                                                                         53.01
53.02                                                                                                                         53.02
  54                                                                                                                            54
  55    Claim Jumper                           8,200     11/30/2007  Ramona Tire                          6,250    11/30/2013   55
  56    Starbucks                              1,600     12/19/2016  Cold Stone Creamery                  1,600    12/23/2016   56
  57                                                                                                                            57
  58                                                                                                                            58
  59    Getronicswang Co, LLC                 37,180      7/31/2009                                                             59
  60                                                                                                                            60
  61                                                                                                                            61
  62    Brainware Inc.                         5,260      9/30/2021  Young Ho Yoo & Hee Suk Yoo           3,894     9/30/2009   62
  63                                                                                                                            63
  64                                                                                                                            64
  65                                                                                                                            65
  66    Lynette Hanson-Jacques                 3,503      7/31/2007  Napafasa                             2,393    10/31/2008   66
  67                                                                                                                            67
  68                                                                                                                            68
  69    Farm Bureau Insurance                  3,118      1/31/2017  Radio Shack                          2,798    11/30/2016   69
  70                                                                                                                            70
  71    Office Depot                          20,045       6/1/2016                                                             71
  72                                                                                                                            72
  73    Panera Bread                           4,200      5/31/2013  PDL Food Service                     4,043     4/30/2012   73
  74                                                                                                                            74

  75                                                                                                                            75
  76                                                                                                                            76
  77                                                                                                                            77
  78    Bird Watcher                           4,537      6/30/2007  United Methodist Pub.                4,047      5/5/2010   78
  79    Petex                                  3,000      2/14/2011  SAS Shoes                            2,180     2/28/2012   79
  80    City of Henderson Parks & Recreation   7,718      2/28/2011  Clark County Credit Union            4,246    11/30/2015   80
  81                                                                                                                            81
  82    Laura's Lean Beef                     11,000     11/30/2009  ITI                                 10,000     5/31/2010   82
  83                                                                                                                            83
83.01   Chrysm Day Spa                         3,583            MTM  Huntington Learning Center           2,908     9/30/2010 83.01
83.02   Coastal Restaurants, Inc.              3,259      5/31/2014  Bella Pasta. Ltd. (Havana)           2,740           MTM 83.02
  84                                                                                                                            84
  85                                                                                                                            85
  86    T-Mobile                               2,600      5/31/2016  Beauty Shop                          2,000     4/30/2009   86
  87    Butter-Krust Baking Co                 8,100      6/30/2011  Maryland Cheer Authority             7,500    12/31/2007   87
  88                                                                                                                            88
  89                                                                                                                            89
  90                                                                                                                            90
  91    Contractors Lumber                    23,400      5/31/2012  Rentway                              4,535     5/31/2010   91
  92                                                                                                                            92
  93    Good Guy Music                         2,880     12/31/2010  Skogman Flooring                     2,780     5/31/2013   93
  94    SMS Sales                             10,540      8/31/2010  Midwest Wholesale                   10,027     5/31/2010   94
  95                                                                                                                            95
  96                                                                                                                            96
  97                                                                                                                            97
  98    Colorcards.com, Inc                    6,723     11/30/2007  Capri Engineering LLC                6,305     3/31/2009   98
  99                                                                                                                            99
 100    T-Mobile Texas                         2,576      1/31/2017  Scooter's Coffee House               1,800    11/30/2016  100
 101    Tahoe al Sierra                        4,691      9/30/2012  Video Library                        4,680     3/31/2011  101
 102                                                                                                                           102
 103    Adidas                                 4,400      1/31/2014  AG Adriano                           2,200     2/18/2017  103
 104                                                                                                                           104
 105    Broward Community College              5,588      8/31/2009  Tweraser Financial Group, Inc.       3,173     5/31/2007  105
 106                                                                                                                           106
 107                                                                                                                           107
 108    Brick Oven Bistro                      3,880     10/31/2011  Butterfly Life                       3,000     7/31/2011  108
 109    Mavis Discount Tire                    9,300     11/30/2008  Miron Liquor and Wine                7,245    12/31/2018  109
 110    Towne Jewelers                         2,000      7/31/2007  Diedrich Coffee, Inc.                1,250      3/9/2007  110
 111    Body Glove, Inc.                       1,550      7/31/2009  Bossa Nova Brazilian Cuisine         1,217     7/31/2008  111
 112                                                                                                                           112
 113                                                                                                                           113
 114    Tropical Palm Cafe                     6,548      8/31/2014  Catholic Charities                   3,300    10/30/2007  114
 115    Golf USA                               2,917       1/1/2011  Beltone                              1,843      1/1/2011  115
 116                                                                                                                           116
 117    Today Media Inc.                       9,121      4/14/2012  Karate USA                           8,417     5/31/2010  117
 118    Haynes Cabinet Design                  5,730      7/31/2011  The Chop Shop                        5,550     9/30/2010  118
 119    99 Cent Store                          2,900      1/31/2011  Dentist                              1,870     3/30/2011  119
 120    American General Financial Services    1,855      6/30/2011  Ukani Dental Group                   1,537    10/21/2016  120
 121                                                                                                                           121
 122                                                                                                                           122
 123                                                                                                                           123
 124                                                                                                                           124
 125    LCD Liquors                            4,200       8/8/2007  Washington Mutual                    3,430    10/22/2007  125
 126    FMC                                    7,251      4/30/2008                                                            126
 127                                                                                                                           127
 128    BOFA International                     7,200      8/31/2007  Hy-Pro Filtration                    3,600     8/31/2007  128
 129    Sally Beauty Supply                    3,264      4/30/2012  Jasmine's Salon                      1,620     4/30/2007  129
 130    Italian Coffee Company                 1,707     11/30/2011  M W Drycleaners                      1,400     2/29/2016  130
 131    Starbucks                              1,600      4/30/2011  Philly Connection                    1,350     8/31/2009  131
 132                                                                                                                           132
 133                                                                                                                           133
 134    Gamestop                               1,500     10/31/2010  Alltel                               1,500     4/30/2011  134
 135                                                                                                                           135
 136                                                                                                                           136
 137    Rene's Restaurant                      5,220      7/31/2010  Brazilian Restaurant                 2,460     9/30/2011  137
 138    Gamestop                               1,600      9/30/2011  Louisiana Wings                      1,560    10/31/2011  138
 139                                                                                                                           139
 140                                                                                                                           140
 141                                                                                                                           141
 142    Portrait Broker                        6,350      8/30/2013  Sloss Real Estate Group              4,700    12/31/2011  142
 143    DBSM Consultant, Ltd.                  4,038     10/31/2008  A Cut Above                          3,614     8/31/2008  143
 144                                                                                                                           144
 145    New Star                               1,400      8/22/2011  Wireless Focus                       1,200     6/28/2011  145