JP Morgan Chase Commercial Mortgage Securities Corp – ‘FWP’ on 3/22/07 re: J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-LDP10

On:  Thursday, 3/22/07, at 6:30pm ET   ·   As of:  3/23/07   ·   Accession #:  914121-7-748   ·   File #:  333-140804-01

in

this entire Filing. an “Entity” Search.

Show

Documents searched

and

each “hit”. the 1st “hit”.

↓↑Hints

Free-Writing Prospectus   —   Rule 163/433
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: FWP         Free-Writing Prospectus                               21±   136K 

FWP
1st “Page” of 3
TOC
↑Top
Previous
Next
↓Bottom
Just 1st
 
                                                      Filed Pursuant to Rule 433
                                                         File No.: 333-140804-01

Please find attached an updated multifamily tape and dropped                    
loans.                                                                          

-The size of the original tape is double counting properties and should have    
been 691,403,114.64. For example, Sawyer was counted 2x, once as 43mm and again 
as 21.96mm and 21.04mm.                                                         

-The total removals are 184,186,349.51.                                         

-The total size of the final multi pool is 507,300,765.11                       

-The difference between the original tape and the final tape plus drops is      
$83,999.99 which is due to resizing and amortization of loans.                  

Thanks,                                                                         
Avi                                                                             

The depositor has filed a registration statement (including a prospectus) with  
the SEC 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 trust and this offering. You may get these     
documents for free by visiting EDGAR on the SEC Web site at www.sec.gov.        
Alternatively, the depositor, any underwriter or any dealer participating in the
offering will arrange to send you the prospectus if you request it by calling   
toll-free 1-866-400-7834 or emailing Avinash Bappanad at                        
bappanad_avinash@jpmorgan.com.                                                  

Any disclaimer or other notice that may appear below is not applicable to this  
communication and should be disregarded. Such disclaimer or notice was          
automatically generated as a result of this communication being sent by         
Bloomberg or another email system.                                              

This communication is for informational purposes only. It is not intended as an 
offer or solicitation for the purchase or sale of any financial instrument or as
an official confirmation of any transaction. All market prices, data and other  
information are not warranted as to completeness or accuracy and are subject to 
change without notice. Any comments or statements made herein do not necessarily
reflect those of JPMorgan Chase & Co., its subsidiaries and affiliates.         

This transmission may contain information that is privileged, confidential,     
legally privileged, and/or exempt from disclosure under applicable law. If you  
are not the intended recipient, you are hereby notified that any disclosure,    
copying, distribution, or use of the information contained herein (including any
reliance thereon) is STRICTLY PROHIBITED. Although this transmission and any    
attachments are believed to be free of any virus or other defect that might     
affect any computer system into which it is received and opened, it is the      
responsibility of the recipient to ensure that it is virus free and no          
responsibility is accepted by JPMorgan Chase & Co., its subsidiaries and        
affiliates, as applicable, for any loss or damage arising in any way from its   
use. If you received this transmission in error, please immediately contact the 
sender and destroy the material in its entirety, whether in electronic or hard  
copy format. Thank you.                                                         

FWP
2nd “Page” of 3
TOC
1st
Previous
Next
↓Bottom
Just 2nd
JPMCC 2007-LDP10      
MULTIFAMILY AND MANUFACTURED HOUSING LOANS                              
--------------------------------------------------------------------------------

---------                                 
                                   Signifies a loan with multiple properties
---------                                 

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

                                                        [Enlarge/Download Table]

Loan #                    Loan/Prop                    Originator               Property Name                                       
--------------            ---------                    ----------               -------------                                       
                                                                                                                                    
54626                     Loan                         JPMCB                    Hampton at Town Center                              
9                         Loan                         UBS                      2700-2800 Bronx Park East                           
11                        Loan                         UBS                      Sawyer Portfolio                                    
11.01                     Property                     UBS                      Whispering Palms                                    
11.02                     Property                     UBS                      Boardwalk at Inverrary                              
39475                     Loan                         NCCI                     Pinnacle Heights                                    
39427                     Loan                         NCCI                     Addison at Wyndham                                  
38622                     Loan                         NCCI                     Worthington Meadows                                 
35195                     Loan                         NCCI                     The Hamptons                                        
940953386                 Loan                         PNC                      Ashley House Apartment Homes                        
38362                     Loan                         NCCI                     College Suites-Murfreesboro TN                      
940953074                 Loan                         PNC                      Remington Apartments                                
38757                     Loan                         NCCI                     Ashton Oaks Apartments                              
55519                     Loan                         JPMCB                    Park Place Apartments                               
39472                     Loan                         NCCI                     Colonia Del Rio                                     
38857                     Loan                         NCCI                     Hickory Ridge                                       
38488                     Loan                         NCCI                     Stonegate at Eagle's Landing                        
39471                     Loan                         NCCI                     Hacienda Del Rio                                    
0                                                      NCCI                     Beth Boulevard Apartments and Twin Oaks Apartments  
39139                     Loan                         NCCI                     Twin Oaks Apartments                                
39339                     Loan                         NCCI                     Beth Boulevard Apartments                           
12                        Loan                         EHY                      Legacy at Wesleyan                                  
38856                     Loan                         NCCI                     Heritage Village & Parkside Apartments              
37                        Loan                         UBS                      Franklin Avenue & Whitley Avenue                    
38859                     Loan                         NCCI                     Olde Towne                                          
54777                     Loan                         JPMCB                    Cooper's Landing IIB                                
38989                     Loan                         NCCI                     Pierre Suites                                       
54953                     Loan                         JPMCB                    Courtyard                                           
39038                     Loan                         NCCI                     California Senior Plaza                             
940952650                 Loan                         PNC                      Desert Winds Townhomes                              
38858                     Loan                         NCCI                     Cedar Ridge                                         
940953327                 Loan                         PNC                      Timberline Apartments                               
38860                     Loan                         NCCI                     Evergreen                                           
38793                     Loan                         NCCI                     Paradise Park ROC                                   
940953328                 Loan                         PNC                      Turtle Creek Park                                   
53541                     Loan                         JPMCB                    Foxwood                                             
53718                     Loan                         JPMCB                    Meadow Ridge                                        
55961                     Loan                         JPMCB                    Somerset                                            
54300                     Loan                         JPMCB                    Conklin                                             


Loan #        Address                                                           City                        County             State
------        -------                                                           ----                        ------             -----
                                                                                                                                    
54626         19757 Crystal Rock Drive                                          Germantown                  Montgomery         MD   
9             2700-2800 Bronx Park East                                         Bronx                       New York           NY   
11            Various                                                           Various                     Broward            FL   
11.01         4550 NW 36th Street                                               Lauderdale Lakes            Broward            FL   
11.02         2915 NW 60th Avenue                                               Sunrise                     Broward            FL   
39475         7990 East Snyder Road                                             Tucson                      Pima               AZ   
39427         11401 Old Nuckols Road                                            Glen Allen                  Henrico            VA   
38622         699 Wellingshire Boulevard                                        Worthington                 Franklin           OH   
35195         3070 South Nellis Boulevard                                       Las Vegas                   Clark              NV   
940953386     3903 South Mason Road                                             Katy                        Fort Bend          TX   
38362         2315 Tennessee Boulevard                                          Murfreesboro                Rutherford         TN   
940953074     8801 Tarter Avenue                                                Amarillo                    Randall            TX   
38757         2030 Northcliffe Drive                                            Winston-Salem               Forsyth            NC   
55519         2707-2747 Park Place Lane                                         Janesville                  Rock               WI   
39472         4601 North Via Entrada                                            Tucson                      Pima               AZ   
38857         1718 West 55th Avenue                                             Merrillville                Lake               IN   
38488         700 Rock Quarry Road                                              Stockbridge                 Henry              GA   
39471         4545 North Via Entrada                                            Tucson                      Pima               AZ   
0             Various                                                           Decatur                     Macon              IL   
39139         2555 Twin Oaks Court                                              Decatur                     Macon              IL   
39339         3155 Beth Boulevard                                               Decatur                     Macon              IL   
12            1800 Wesleyan Drive                                               Macon                       Bibb               GA   
38856         101 Brookside Drive and 1-63 Candlelight Lane                     Dover                       Tuscarawas         OH   
37            1912 Whitley Avenue & 6651 Franklin Avenue                        Los Angeles                 Los Angeles        CA   
38859         790 Irving Drive                                                  Clarksville                 Clark              IN   
54777         5001 Cooper's Landing Drive                                       Kalamazoo                   Kalamazoo          MI   
38989         825 - 835 Pine Street                                             San Francisco               San Francisco      CA   
54953         1988 Davis Drive                                                  Belvidere                   Boone              IL   
39038         8633 California Avenue                                            South Gate                  Los Angeles        CA   
940952650     102-197 Desert Winds Way                                          Mesquite                    Clark              NV   
38858         2313 Grantline Road                                               New Albany                  Floyd              IN   
940953327     7902 South Sheridan                                               Tulsa                       Tulsa              OK   
38860         813 Eastern Boulevard                                             Clarksville                 Clark              IN   
38793         7111 142nd Avenue North                                           Largo                       Pinellas           FL   
940953328     2218 East 59th Street                                             Tulsa                       Tulsa              OK   
53541         3803 Sage Drive                                                   Rockford                    Winnebago          IL   
53718         1121 North McIntosh Road                                          Norfolk                     Madison            NE   
55961         1020 North Main Street                                            Rockford                    Winnebago          IL   
54300         2525 Conklin Drive                                                Rockford                    Winnebago          IL   


                                                                   Loan balance      507,300,765.11                                 
                                                                   Loan count        36.00                                          

Loan #        Zipcode        No. of Props   Property Type           Property SubType           Cutoff Balance                       
------        -------        ------------   -------------           ----------------           --------------                       
                                                                                                                                    
    54626      20874         1              Multifamily             Garden                     65,500,000.00                        
        9      10467         1              Multifamily             Mid/High Rise              52,000,000.00                        
       11    Various         2              Multifamily             Mid/High Rise              43,000,000.00                        
    11.01      33319         1              Multifamily             Mid/High Rise              21,960,000.00                        
    11.02      33313         1              Multifamily             Mid/High Rise              21,040,000.00                        
    39475      85750         1              Multifamily             Garden                     32,937,000.00                        
    39427      23059         1              Multifamily             Garden                     30,850,000.00                        
    38622      43085         1              Multifamily             Garden                     27,000,000.00                        
    35195      89121         1              Multifamily             Garden                     23,441,699.89                        
940953386      77450         1              Multifamily             Garden                     21,500,000.00                        
    38362      37130         1              Multifamily             Student Housing            21,120,000.00                        
940953074      79119         1              Multifamily             Garden                     19,000,000.00                        
    38757      27106         1              Multifamily             Garden                     14,250,000.00                        
    55519      53545         1              Multifamily             Garden                     14,150,000.00                        
    39472      85718         1              Multifamily             Garden                     14,102,000.00                        
    38857      46410         1              Multifamily             Garden                     13,220,000.00                        
    38488      30281         1              Multifamily             Garden                     13,000,000.00                        
    39471      85718         1              Multifamily             Garden                     12,560,000.00                        
        0      62526         2              Multifamily             Garden                      9,700,000.00                        
    39139      62526         1              Multifamily             Garden                      7,500,000.00                        
    39339      62526         1              Multifamily             Garden                      2,200,000.00                        
       12      31210         1              Multifamily             Garden                      7,500,000.00                        
    38856      44622         1              Multifamily             Garden                      7,120,000.00                        
       37      90068         1              Multifamily             Mid/High Rise               6,200,000.00                        
    38859      47129         1              Multifamily             Garden                      6,190,000.00                        
    54777      49004         1              Multifamily             Garden                      6,000,000.00                        
    38989      94108         1              Multifamily             Garden                      5,939,100.00                        
    54953      61008         1              Multifamily             Garden                      5,368,000.00                        
    39038      90280         1              Multifamily             Senior Housing              5,093,370.53                        
940952650      89027         1              Multifamily             Garden                      4,290,945.20                        
    38858      47150         1              Multifamily             Garden                      4,225,000.00                        
940953327      74133         1              Multifamily             Garden                      4,109,000.00                        
    38860      47129         1              Multifamily             Garden                      3,920,000.00                        
    38793      33771         1              Manufactured Housing    Manufactured Housing        3,650,000.00                        
940953328      74105         1              Multifamily             Garden                      3,125,000.00                        
    53541      61114         1              Multifamily             Garden                      2,856,000.00                        
    53718      68701         1              Multifamily             Garden                      2,095,649.49                        
    55961      61103         1              Multifamily             Garden                      1,208,000.00                        
    54300      61101         1              Multifamily             Garden                      1,080,000.00                        


Loan #        Cutoff Bal/Unit     Gross Coupon      Closing Date      UW DSCR       LTV         Original Term       Remaining Term  
------        ---------------     ------------      ------------      -------       ---         -------------       --------------  
                                                                                                                                    
54626                  85,286          5.48100      01/31/07          1.22          79.9        120                 119             
9                      74,074          5.53650      03/08/07          1.22          79.6        120                 120             
11                     68,800          5.99000      11/29/06          1.20          79.9        120                 117             
11.01                  69,714          5.99000      11/29/06          1.20          79.9        120                 117             
11.02                  67,871          5.99000      11/29/06          1.20          79.9        120                 117             
39475                 106,248          5.94000      02/28/07          1.19          73.2        120                 120             
39427                  98,878          5.75000      02/22/07          1.24          76.6        120                 120             
38622                  51,136          5.86000      01/09/07          1.37          79.4        120                 118             
35195                  47,646          5.59000      10/05/06          1.25          59.7        120                 115             
940953386              77,899          5.55000      01/31/07          1.25          80.0        120                 119             
38362                  97,778          5.79000      01/31/07          1.27          80.0        120                 119             
940953074              65,972          5.73000      09/27/06          1.19          79.8        120                 115             
38757                  49,479          6.10000      12/22/06          1.26          77.0        120                 118             
55519                  68,029          5.79200      01/04/07          1.38          77.5        120                 119             
39472                  80,125          5.94000      02/28/07          1.27          78.3        120                 120             
38857                  33,468          6.24000      02/01/07          1.22          89.3        120                 119             
38488                  77,844          5.67000      01/25/07          1.23          71.4        120                 119             
39471                  50,645          5.94000      02/28/07          1.23          80.0        120                 120             
0                      29,938          5.71000      02/28/07          1.37          75.2        120                 120             
39139                  29,938          5.71000      02/28/07          1.37          75.2        120                 120             
39339                  29,938          5.71000      02/28/07          1.37          75.2        120                 120             
12                     37,500          5.80000      02/13/07          1.28          75.0        120                 120             
38856                  47,467          5.84000      01/31/07          1.34          80.0        120                 119             
37                    137,778          5.61000      01/19/07          1.27          69.7        120                 119             
38859                  39,679          5.84000      01/31/07          1.25          78.9        120                 119             
54777                  62,500          5.73260      02/16/07          1.20          80.0        120                 120             
38989                 185,597          6.18000      01/17/07          1.04          74.2        120                 119             
54953                  46,105          5.84570      01/16/07          1.30          80.0        120                 119             
39038                  73,817          6.22000      01/18/07          1.15          70.7        120                 119             
940952650              97,521          6.16000      12/27/06          1.29          73.5        120                 118             
38858                  37,723          5.84000      01/31/07          1.26          79.7        120                 119             
940953327              24,458          5.70000      03/14/07          1.22          73.4        120                 120             
38860                  31,360          5.84000      01/31/07          1.43          80.0        120                 119             
38793                  33,796          6.08000      12/01/06          1.43          61.9        120                 117             
940953328              30,941          5.70000      03/14/07          1.18          72.7        120                 120             
53541                  46,105          5.84570      01/16/07          1.30          80.0        120                 119             
53718                  24,948          6.26000      12/29/06          1.42          69.9        120                 118             
55961                  46,105          5.84570      01/16/07          1.30          80.0        120                 119             
54300                  46,105          5.84570      01/16/07          1.30          80.0        120                 119             


Loan #        Original Amort          Remaining Amort       Number of Units        No. Studios        Avg. Studio Rent              
------        --------------          ---------------       ---------------        -----------        ----------------              
                                                                                                                                    
54626         0                       0                     768                    0                  0                             
9             0                       0                     702                    166                705                           
11            0                       0                     625                    0                  0                             
11.01         0                       0                     315                    0                  0                             
11.02         0                       0                     310                    0                  0                             
39475         0                       0                     310                    0                  0                             
39427         0                       0                     312                    0                  0                             
38622         0                       0                     528                    0                  0                             
35195         360                     355                   492                    0                  0                             
940953386     360                     360                   276                    12                 667                           
38362         360                     360                   216                    0                  0                             
940953074     360                     360                   288                    0                  0                             
38757         360                     360                   288                    6                  577                           
55519         0                       0                     208                    0                  0                             
39472         0                       0                     176                    0                  0                             
38857         360                     360                   395                    0                  0                             
38488         360                     360                   167                    0                  0                             
39471         0                       0                     248                    0                  0                             
0             360                     360                   324                    63                 322                           
39139         360                     360                   202                    0                  0                             
39339         360                     360                   122                    63                 322                           
12            0                       0                     200                    0                  0                             
38856         360                     360                   150                    0                  0                             
37            0                       0                     45                     8                  915                           
38859         360                     360                   156                    0                  0                             
54777         360                     360                   96                     0                  0                             
38989         0                       0                     32                     10                 1,317                         
54953         360                     360                   104                    0                  0                             
39038         360                     359                   69                     0                  0                             
940952650     360                     358                   44                     0                  0                             
38858         360                     360                   112                    0                  0                             
940953327     360                     360                   168                    0                  0                             
38860         360                     360                   125                    0                  0                             
38793         360                     360                   0                      0                  0                             
940953328     360                     360                   101                    0                  0                             
53541         360                     360                   60                     0                  0                             
53718         360                     358                   84                     0                  0                             
55961         360                     360                   36                     3                  373                           
54300         360                     360                   28                     0                  0                             


Loan #        No. 1-BR      Avg. 1-BR Rent         No. 2-BR      Avg. 2-BR Rent        No. 3-BR       Avg. 3-BR Rent     No. 4-BR   
------        --------      --------------         --------      --------------        --------       --------------     --------   
                                                                                                                                    
54626         496           841                    272           1,040                 0              0                  0          
9             420           701                    116           763                   0              0                  0          
11            232           785                    313           919                   80             1,042              0          
11.01         46            726                    189           885                   80             1,042              0          
11.02         186           799                    124           967                   0              0                  0          
39475         110           829                    148           961                   52             1,163              0          
39427         128           765                    148           955                   36             1,118              0          
38622         0             0                      526           713                   2              780                0          
35195         140           629                    282           724                   70             842                0          
940953386     140           807                    108           1,120                 16             1,529              0          
38362         0             0                      0             0                     108            1,275              108        
940953074     110           641                    170           757                   8              935                0          
38757         168           627                    114           719                   0              0                  0          
55519         118           652                    90            751                   0              0                  0          
39472         88            684                    66            862                   22             1,006              0          
38857         43            570                    352           667                   0              0                  0          
38488         36            720                    103           849                   28             1,009              0          
39471         216           540                    32            714                   0              0                  0          
0             193           504                    68            686                   0              0                  0          
39139         134           535                    68            686                   0              0                  0          
39339         59            433                    0             0                     0              0                  0          
12            64            597                    112           701                   24             808                0          
38856         11            463                    139           622                   0              0                  0          
37            19            1,222                  18            1,555                 0              0                  0          
38859         84            489                    72            590                   0              0                  0          
54777         47            638                    24            788                   25             883                0          
38989         22            1,762                  0             0                     0              0                  0          
54953         26            580                    78            648                   0              0                  0          
39038         63            500                    6             1,079                 0              0                  0          
940952650     0             0                      22            1,047                 22             1,147              0          
38858         27            456                    78            558                   7              626                0          
940953327     120           389                    48            530                   0              0                  0          
38860         70            430                    55            538                   0              0                  0          
38793         0             0                      0             0                     0              0                  0          
940953328     71            464                    26            572                   4              730                0          
53541         5             565                    55            631                   0              0                  0          
53718         31            349                    53            442                   0              0                  0          
55961         30            450                    3             523                   0              0                  0          
54300         20            510                    2             575                   6              667                0          


Loan #        Avg. 4-BR Rent          No. Units greater than 4-BR               Greater than 4-BR avg. rent                         
------        --------------          ---------------------------               ---------------------------                         
                                                                                                                                    
54626         0                       0                                         0                                                   
9             0                       0                                         0                                                   
11            0                       0                                         0                                                   
11.01         0                       0                                         0                                                   
11.02         0                       0                                         0                                                   
39475         0                       0                                         0                                                   
39427         0                       0                                         0                                                   
38622         0                       0                                         0                                                   
35195         0                       0                                         0                                                   
940953386     0                       0                                         0                                                   
38362         1,780                   0                                         0                                                   
940953074     0                       0                                         0                                                   
38757         0                       0                                         0                                                   
55519         0                       0                                         0                                                   
39472         0                       0                                         0                                                   
38857         0                       0                                         0                                                   
38488         0                       0                                         0                                                   
39471         0                       0                                         0                                                   
0             0                       0                                         0                                                   
39139         0                       0                                         0                                                   
39339         0                       0                                         0                                                   
12            0                       0                                         0                                                   
38856         0                       0                                         0                                                   
37            0                       0                                         0                                                   
38859         0                       0                                         0                                                   
54777         0                       0                                         0                                                   
38989         0                       0                                         0                                                   
54953         0                       0                                         0                                                   
39038         0                       0                                         0                                                   
940952650     0                       0                                         0                                                   
38858         0                       0                                         0                                                   
940953327     0                       0                                         0                                                   
38860         0                       0                                         0                                                   
38793         0                       0                                         0                                                   
940953328     0                       0                                         0                                                   
53541         0                       0                                         0                                                   
53718         0                       0                                         0                                                   
55961         0                       0                                         0                                                   
54300         0                       0                                         0                                                   


Loan #        No. Units Vacant due to Renovation or Model or Rental Office           Occupancy per RR                               
------        ------------------------------------------------------------           ----------------                               
                                                                                                                                    
54626         0                                                                      95.8                                           
9             0                                                                      99.1                                           
11            0                                                                      94.3                                           
11.01         0                                                                      92.4                                           
11.02         0                                                                      96.1                                           
39475         0                                                                      96.8                                           
39427         2                                                                      99.4                                           
38622         0                                                                      95.6                                           
35195         0                                                                      91.9                                           
940953386     0                                                                      91.7                                           
38362         0                                                                      93.0                                           
940953074     0                                                                      95.1                                           
38757         2                                                                      98.3                                           
55519         0                                                                      89.4                                           
39472         0                                                                      94.9                                           
38857         0                                                                      90.1                                           
38488         1                                                                      97.0                                           
39471         0                                                                      96.8                                           
0             0                                                                      97.9                                           
39139         0                                                                      100.0                                          
39339         0                                                                      94.3                                           
12            0                                                                      80.0                                           
38856         0                                                                      94.0                                           
37            0                                                                      95.6                                           
38859         0                                                                      96.2                                           
54777         0                                                                      95.8                                           
38989         0                                                                      90.6                                           
54953         0                                                                      98.1                                           
39038         0                                                                      88.4                                           
940952650     0                                                                      97.7                                           
38858         0                                                                      90.2                                           
940953327     0                                                                      92.3                                           
38860         0                                                                      91.2                                           
38793         1                                                                      100.0                                          
940953328     0                                                                      98.0                                           
53541         0                                                                      100.0                                          
53718         0                                                                      92.9                                           
55961         0                                                                      100.0                                          
54300         0                                                                      100.0                                          


Loan #        Occupancy Date           Utilities Tenant Pays                         Elevator Present                               
------        --------------           ---------------------                         ----------------                               
                                                                                                                                    
54626         02/22/07                 Electric, Gas, Sewer, Water                   No                                             
9             11/20/06                 Electric                                      No                                             
11            10/31/06                 Water, Sewer                                  Yes                                            
11.01         10/31/06                 Water, Sewer                                  Yes                                            
11.02         10/31/06                 Water, Sewer                                  Yes                                            
39475         01/10/07                 Electric, Gas, Water, Sewer                   No                                             
39427         01/03/07                 Electric, Gas, Water, Sewer                   No                                             
38622         11/03/06                 Electric, Gas, Water                          No                                             
35195         08/20/06                 Electric                                      No                                             
940953386     01/30/07                 Electric,Water,Sewer                          No                                             
38362         11/30/06                 Electric, Water                               No                                             
940953074     11/15/06                 Electric, Water                               No                                             
38757         12/15/06                 Electric                                      No                                             
55519         12/25/06                 Electric                                      Yes                                            
39472         01/10/07                                                               No                                             
38857         11/30/06                 Electric                                      No                                             
38488         01/04/07                 Electric, Gas, Water, Sewer                   No                                             
39471         01/10/07                 Electric, Gas, Water, Sewer                   No                                             
0             01/30/07                 Electric                                      Various                                        
39139         01/30/07                 Electric                                      No                                             
39339         01/30/07                 Electric                                      Yes                                            
12            02/07/07                 Electric, Water, Sewer                        No                                             
38856         12/07/06                                                               No                                             
37            11/30/06                 Electric, Gas                                 No                                             
38859         12/07/06                 Electric                                      No                                             
54777         01/15/07                 Electric, Gas                                 No                                             
38989         02/09/07                 Electric, Gas                                 No                                             
54953         01/04/07                 Electric                                      No                                             
39038         12/20/06                 Electric                                      Yes                                            
940952650     01/05/07                 Electric, Gas, Heat, Water                    No                                             
38858         12/07/06                 Electric                                      No                                             
940953327     11/30/06                 Electric                                      NAP                                            
38860         12/07/06                 Electric                                      No                                             
38793         11/02/06                                                               NAP                                            
940953328     11/30/06                 Electric                                      No                                             
53541         01/04/07                 Electric                                      No                                             
53718         02/22/07                 Electric, Gas                                 No                                             
55961         01/04/07                 Electric                                      Yes                                            
54300         01/04/07                 Electric                                      No                                             


Loan #        Sponsor                                                                                                               
------        -------                                                                                                               
                                                                                                                                    
54626         Fairfield Colony L.P.                                                                                                 
9             Chaim Schweid                                                                                                         
11            David Rosenburg, Dale Okonow                                                                                          
11.01                                                                                                                               
11.02                                                                                                                               
39475         Mark Gleiberman , Hanna Nora Gleiberman                                                                               
39427         Marcus M. Weinstein                                                                                                   
38622         Brent D. Crawford, Robert C. Hoying                                                                                   
35195         J.K. Properties, Inc.                                                                                                 
940953386     Michael B. Smuck, Edwin A. White                                                                                      
38362         Joel O'Hayon-Crosby, Coni Jo Papin, Richard Rose, Sharon Rose, Carlos A.G. Vignon, David S. Wier, Greta J. Wier,      
              Roger O. Danley, Nancy B. Danley, William Augenstein, Christopher Beck, Howard Johnson, Solange Johnson,              
              Blaine Charles Juchau, Barbara Fox Juchau                                                                             
940953074     Case-Remington Limited Partnership                                                                                    
38757         Fabrizio Lucchese, William Myers                                                                                      
55519         Steven M. Shaw, Kenneth A. Nonn                                                                                       
39472         Mark Gleiberman, Hanna Nora Gleiberman                                                                                
38857         Brad Galinson, Jeff Lubow                                                                                             
38488         Robert P. Jacobsen                                                                                                    
39471         Mark Gleiberman, Hanna Nora Gleiberman                                                                                
0             Carlos P. Capati                                                                                                      
39139         Carlos P. Capati                                                                                                      
39339         Carlos P. Capati                                                                                                      
12            Andrew Stewart, John Foresi                                                                                           
38856         Brad Galinson, Jeff Lubow                                                                                             
37            Jeffrey Kandel, Stanley Kandel                                                                                        
38859         Brad Galinson, Jeff Lubow                                                                                             
54777         Daniel Hibma, Paul A. Land, Roger Lucas                                                                               
38989         Irvin Taylor, Craig Greenwood                                                                                         
54953         John E. Sanfilippo, Joey J. Sanfilippo                                                                                
39038         Percival Vaz                                                                                                          
940952650     Investment Concepts Inc.                                                                                              
38858         Brad Galinson, Jeff Lubow                                                                                             
940953327     Michael Nuanes, Mike Curtis, Timothy Bonner                                                                           
38860         Brad Galinson, Jeff Lubow                                                                                             
38793         Paradise Park Co-op, Inc.                                                                                             
940953328     Michael Nuanes, Mike Curtis, Timothy Bonner                                                                           
53541         John E. Sanfilippo, Joey J. Sanfilippo                                                                                
53718         Philip L. Perry, Jim Hille and J. Paul McIntosh                                                                       
55961         John E. Sanfilippo                                                                                                    
54300         John E. Sanfilippo; Joey J. Sanfilippo                                                                                



--------------------------------------------------------------------------------                                                    
                     Only Needed for Cooperative Properties                                                                         
--------------------------------------------------------------------------------                                                    

Loan #               No. Sponsor Owned Units that are Rented or Available for Rent                                                  
--------------       ------------------------------------------------------------                                                   
                                                                                                                                    
54626                                                                                                                               
9                                                                                                                                   
11                                                                                                                                  
11.01                                                                                                                               
11.02                                                                                                                               
39475                                                                                                                               
39427                                                                                                                               
38622                                                                                                                               
35195                                                                                                                               
940953386                                                                                                                           
38362                                                                                                                               
940953074                                                                                                                           
38757                                                                                                                               
55519                                                                                                                               
39472                                                                                                                               
38857                                                                                                                               
38488                                                                                                                               
39471                                                                                                                               
0                                                                                                                                   
39139                                                                                                                               
39339                                                                                                                               
12                                                                                                                                  
38856                                                                                                                               
37                                                                                                                                  
38859                                                                                                                               
54777                                                                                                                               
38989                                                                                                                               
54953                                                                                                                               
39038                                                                                                                               
940952650                                                                                                                           
38858                                                                                                                               
940953327                                                                                                                           
38860                                                                                                                               
38793                108                                                                                                            
940953328                                                                                                                           
53541                                                                                                                               
53718                                                                                                                               
55961                                                                                                                               
54300                                                                                                                               


Loan #        Avg. Rent by BR for Rented Sponsor Units                                                                              
------        ----------------------------------------                                                                              
                                                                                                                                    
54626                                                                                                                               
9                                                                                                                                   
11                                                                                                                                  
11.01                                                                                                                               
11.02                                                                                                                               
39475                                                                                                                               
39427                                                                                                                               
38622                                                                                                                               
35195                                                                                                                               
940953386                                                                                                                           
38362                                                                                                                               
940953074                                                                                                                           
38757                                                                                                                               
55519                                                                                                                               
39472                                                                                                                               
38857                                                                                                                               
38488                                                                                                                               
39471                                                                                                                               
0                                                                                                                                   
39139                                                                                                                               
39339                                                                                                                               
12                                                                                                                                  
38856                                                                                                                               
37                                                                                                                                  
38859                                                                                                                               
54777                                                                                                                               
38989                                                                                                                               
54953                                                                                                                               
39038                                                                                                                               
940952650                                                                                                                           
38858                                                                                                                               
940953327                                                                                                                           
38860                                                                                                                               
38793         $433                                                                                                                  
940953328                                                                                                                           
53541                                                                                                                               
53718                                                                                                                               
55961                                                                                                                               
54300                                                                                                                               


Loan #        No. of Owner Occupied or Vacant Units Not Available for Rent                                                          
------        ------------------------------------------------------------                                                          
                                                                                                                                    
54626                                                                                                                               
9                                                                                                                                   
11                                                                                                                                  
11.01                                                                                                                               
11.02                                                                                                                               
39475                                                                                                                               
39427                                                                                                                               
38622                                                                                                                               
35195                                                                                                                               
940953386                                                                                                                           
38362                                                                                                                               
940953074                                                                                                                           
38757                                                                                                                               
55519                                                                                                                               
39472                                                                                                                               
38857                                                                                                                               
38488                                                                                                                               
39471                                                                                                                               
0                                                                                                                                   
39139                                                                                                                               
39339                                                                                                                               
12                                                                                                                                  
38856                                                                                                                               
37                                                                                                                                  
38859                                                                                                                               
54777                                                                                                                               
38989                                                                                                                               
54953                                                                                                                               
39038                                                                                                                               
940952650                                                                                                                           
38858                                                                                                                               
940953327                                                                                                                           
38860                                                                                                                               
38793         44                                                                                                                    
940953328                                                                                                                           
53541                                                                                                                               
53718                                                                                                                               
55961                                                                                                                               
54300                                                                                                                               



--------------------------------------------------------------------------------                                                    
              Only Needed for Manufactured Housing Pad Sites                                                                        

              *Can be footnoted instead of in columns                                                                               
--------------------------------------------------------------------------------                                                    

Loan #        No. Manufactured Housing Pads     Avg. Rent / Pad        Total Gross Income of Park                                   
------        -----------------------------     ---------------        --------------------------                                   
                                                                                                                                    
54626                                                                                                                               
9                                                                                                                                   
11                                                                                                                                  
11.01                                                                                                                               
11.02                                                                                                                               
39475                                                                                                                               
39427                                                                                                                               
38622                                                                                                                               
35195                                                                                                                               
940953386                                                                                                                           
38362                                                                                                                               
940953074                                                                                                                           
38757                                                                                                                               
55519                                                                                                                               
39472                                                                                                                               
38857                                                                                                                               
38488                                                                                                                               
39471                                                                                                                               
0                                                                                                                                   
39139                                                                                                                               
39339                                                                                                                               
12                                                                                                                                  
38856                                                                                                                               
37                                                                                                                                  
38859                                                                                                                               
54777                                                                                                                               
38989                                                                                                                               
54953                                                                                                                               
39038                                                                                                                               
940952650                                                                                                                           
38858                                                                                                                               
940953327                                                                                                                           
38860                                                                                                                               
38793         108                               $433                   $560,675                                                     
940953328                                                                                                                           
53541                                                                                                                               
53718                                                                                                                               
55961                                                                                                                               
54300                                                                                                                               



--------------------------------------------------------------------------------                                                    
Only Needed for Multifamily Properties with Retail or Commercial Space                                                              

*Can be footnoted instead of in columns                                                                                             
--------------------------------------------------------------------------------                                                    

Loan #        Total Gross Income of Just MH Pad Sites                Total Gross Income From All Sources                            
------        ---------------------------------------                -----------------------------------                            
                                                                                                                                    
54626                                                                                                                               
9                                                                                                                                   
11                                                                                                                                  
11.01                                                                                                                               
11.02                                                                                                                               
39475                                                                                                                               
39427                                                                                                                               
38622                                                                                                                               
35195                                                                                                                               
940953386                                                                                                                           
38362                                                                                                                               
940953074                                                                                                                           
38757                                                                                                                               
55519                                                                                                                               
39472                                                                                                                               
38857                                                                                                                               
38488                                                                                                                               
39471                                                                                                                               
0                                                                                                                                   
39139                                                                                                                               
39339                                                                                                                               
12                                                                                                                                  
38856                                                                                                                               
37                                                                                                                                  
38859                                                                                                                               
54777                                                                                                                               
38989                                                                                                                               
54953                                                                                                                               
39038                                                                                                                               
940952650                                                                                                                           
38858                                                                                                                               
940953327                                                                                                                           
38860                                                                                                                               
38793         $560,675                                                                                                              
940953328                                                                                                                           
53541                                                                                                                               
53718                                                                                                                               
55961                                                                                                                               
54300                                                                                                                               


Loan #        Total Gross Income for Retail and Commercial Uses Only                                                                
------        ------------------------------------------------------                                                                
                                                                                                                                    
54626                                                                                                                               
9                                                                                                                                   
11                                                                                                                                  
11.01                                                                                                                               
11.02                                                                                                                               
39475                                                                                                                               
39427                                                                                                                               
38622                                                                                                                               
35195                                                                                                                               
940953386                                                                                                                           
38362                                                                                                                               
940953074                                                                                                                           
38757                                                                                                                               
55519                                                                                                                               
39472                                                                                                                               
38857                                                                                                                               
38488                                                                                                                               
39471                                                                                                                               
0                                                                                                                                   
39139                                                                                                                               
39339                                                                                                                               
12                                                                                                                                  
38856                                                                                                                               
37                                                                                                                                  
38859                                                                                                                               
54777                                                                                                                               
38989                                                                                                                               
54953                                                                                                                               
39038                                                                                                                               
940952650                                                                                                                           
38858                                                                                                                               
940953327                                                                                                                           
38860                                                                                                                               
38793                                                                                                                               
940953328                                                                                                                           
53541                                                                                                                               
53718                                                                                                                               
55961                                                                                                                               
54300                                                                                                                               

FWP
Last “Page” of 3
TOC
1st
Previous
Next
↓Bottom
Just 3rd
                                                        [Enlarge/Download Table]

Loan #                    Loan/Prop              Originator            Property Name                                                
------                    ---------              ----------            -------------                                                
                                                                                                                                    
35168                     Loan                   NCCI                  Jogani - Sierra Springs                                      
27272                     Loan                   NCCI                  Jogani - North Pointe - Riverside                            
35172                     Loan                   NCCI                  Jogani - Boardwalk / Park Place                              
35170                     Loan                   NCCI                  Jogani - Crosswinds                                          
32973                     Loan                   NCCI                  Jogani - West View (West Lake)                               
32999                     Loan                   NCCI                  Jogani - Mountain View Townhouse (Whittier)                  
33000                     Loan                   NCCI                  Jogani - Mountain Gate                                       
32969                     Loan                   NCCI                  Jogani - Central Park                                        
32984                     Loan                   NCCI                  Jogani - Sherman Pointe                                      
36615                     Loan                   NCCI                  Jogani - The Victorian                                       
4                         Loan                   EHY                   546 Broadway                                                 
39326                     Loan                   NCCI                  BGK College Suites at Campbell Lane                          
17                        Loan                   UBS                   1691 Broadway                                                
39474                     Loan                   NCCI                  Springhill                                                   
39470                     Loan                   NCCI                  Casas Lindas                                                 
3849                      Loan                   NCCI                  Sunpointe Apartments                                         
940953270                 Loan                   PNC                   Enterprise Square                                            
53541                     Loan                   JPMCB                 Village at Wingfield Apartments                              
38417                     Loan                   NCCI                  Timber Ridge Apartments                                      


Loan #        Address                                                                    City                County                 
------        -------                                                                    ----                ------                 
                                                                                                                                    
35168         26030 East Baseline Street                                                 San Bernardino      San Bernardino         
27272         5829 Montgomery Street                                                     Riverside           Riverside              
35172         7270 8th Street                                                            Buena Park          Orange                 
35170         4355 South Jones Boulevard                                                 Las Vegas           Clark                  
32973         334 South Westlake Avenue                                                  Los Angeles         Los Angeles            
32999         1100 East Whittier Avenue                                                  Hemet               Riverside              
33000         4575 Little Mountain Drive                                                 San Bernardino      San Bernardino         
32969         1129 East Central Avenue                                                   Redlands            San Bernardino         
32984         6851 Sepulveda Boulevard                                                   Van Nuys            Los Angeles            
36615         3435 Webb Chapel Extension                                                 Dallas              Dallas                 
4             546 Broadway                                                               New York            New York               
39326         2426 Thoroughbred Drive                                                    Bowling Green       Warren                 
17            1691-1695 Broadway                                                         New York            New York               
39474         8030 East Lakeside Parkway                                                 Tucson              Pima                   
39470         699 West Magee Road                                                        Tucson              Pima                   
3849          7077 West McDowell Road                                                    Phoenix             Maricopa               
940953270     506, 514 and 524 North Enterprise Street and 422 East Merry Street         Bowling Green       Wood                   
53541         1302 North Main Street                                                     Webb City           Jasper                 
38417         825 Cherry Avenue                                                          Birmingham          Jefferson              


Loan #        State              Zipcode            No. of Props     Property Type                         Property SubType         
------        -----              -------            ------------     -------------                         ----------------         
                                                                                                                                    
35168         CA                 92410              1                Multifamily                           Garden                   
27272         CA                 92503              1                Multifamily                           Garden                   
35172         CA                 90621              1                Multifamily                           Garden                   
35170         NV                 89103              1                Multifamily                           Garden                   
32973         CA                 90057              1                Multifamily                           Garden                   
32999         CA                 92543              1                Multifamily                           Garden                   
33000         CA                 92407              1                Multifamily                           Garden                   
32969         CA                 92374              1                Multifamily                           Garden                   
32984         CA                 91405              1                Multifamily                           Garden                   
36615         TX                 75220              1                Multifamily                           Garden                   
4             NY                 10012              1                Mixed Use                             Office/Retail            
39326         KY                 42104              1                Multifamily                           Student Housing          
17            NY                 10019              1                Multifamily                           Mid/High Rise            
39474         AZ                 85730              1                Multifamily                           Garden                   
39470         AZ                 85704              1                Multifamily                           Garden                   
3849          AZ                 85035              1                Multifamily                           Garden                   
940953270     OH                 43402              1                Multifamily                           Student Housing          
53541         MO                 64870              1                Multifamily                           Garden                   
38417         AL                 35214              1                Multifamily                           Garden                   


Loan #        Cutoff Balance              Cutoff Bal/Unit           Gross Coupon         Closing Date                               
------        --------------              ---------------           ------------         ------------                               
                                                                                                                                    
35168          13,200,957.96              60,004.00                 5.5900               10/05/06                                   
27272          12,296,748.69              87,834.00                 5.5900               10/05/06                                   
35172           8,396,911.02              83,969.00                 5.5900               10/05/06                                   
35170           4,404,893.56              68,826.00                 5.6400               10/05/06                                   
32973           3,940,024.74              69,123.00                 5.5900               10/05/06                                   
32999           3,241,525.57              57,884.00                 5.5900               10/05/06                                   
33000           3,164,235.08              71,914.00                 5.5900               10/05/06                                   
32969           2,824,185.37              70,605.00                 5.6400               10/05/06                                   
32984           2,701,586.31              75,044.00                 5.5900               10/05/06                                   
36615           2,188,405.27              17,232.00                 5.5900               10/05/06                                   
4              46,000,000.00                 491.45                5.52000               03/05/07                                   
39326          20,000,000.00              92,593.00                 5.9700               03/02/07                                   
17             18,000,000.00             642,857.00                5.64800               12/29/06                                   
39474          13,295,000.00              59,353.00                 5.9400               02/28/07                                   
39470          11,513,000.00              79,951.00                 5.9400               02/28/07                                   
3849            8,160,000.00              53,684.00                 6.0500               01/17/07                                   
940953270       4,657,000.00              52,920.45                 5.9500                                                          
53541           2,912,000.00              45,500.00                6.08650               02/02/07                                   
38417           3,289,875.95              21,933.00                 5.8800               11/21/06                                   
              184,186,349.51                                                                                                        


Loan #        UW DSCR        LTV           Original Term            Remaining Term           Original Amort                         
------        -------        ---           -------------            --------------           --------------                         
                                                                                                                                    
35168         1.24           72.2          120                      115                      360                                    
27272         1.24           72.2          120                      115                      360                                    
35172         1.24           72.2          120                      115                      360                                    
35170         1.24           72.2          120                      115                      360                                    
32973         1.24           72.2          120                      115                      360                                    
32999         1.24           72.2          120                      115                      360                                    
33000         1.24           72.2          120                      115                      360                                    
32969         1.24           72.2          120                      115                      360                                    
32984         1.24           72.2          120                      115                      360                                    
36615         1.24           72.2          120                      115                      360                                    
4             1.19           74.2          120                      120                      360                                    
39326         1.56           73.8          120                      120                      0                                      
17            1.43           65.7          120                      118                      0                                      
39474         1.24           70.0          120                      120                      0                                      
39470         1.25           80.0          120                      120                      0                                      
3849          1.26           80.0          120                      119                      0                                      
940953270     1.20           78.9          120                      360                      360                                    
53541         1.15           75.1          120                      120                      360                                    
38417         1.29           78.3          120                      117                      360                                    


Loan #        Remaining Amort         Number of Units       No. Studios   Avg. Studio Rent         No. 1-BR          Avg. 1-BR Rent 
------        ---------------         ---------------       -----------   ----------------         --------          -------------- 
                                                                                                                                    
35168         355                     220                   0             0                        123               599            
27272         355                     140                   0             0                        10                778            
35172         355                     100                   1             695                      55                824            
35170         355                     64                    0             0                        0                 0              
32973         355                     57                    57            728                      0                 0              
32999         355                     56                    0             0                        16                727            
33000         355                     44                    0             0                        0                 0              
32969         355                     40                    0             0                        10                796            
32984         355                     36                    8             659                      23                837            
36615         355                     127                   0             0                        115               485            
4             360                     14                    14            1881                     0                 0              
39326         0                       216                   0             0                        0                 0              
17            0                       28                    24            1412                     4                 1620           
39474         0                       224                   0             0                        80                571            
39470         0                       144                   0             0                        40                682            
3849          0                       152                   0             0                        64                580            
940953270     360                     88                    0             0                        48                462            
53541         360                     64                    0             0                        0                 0              
38417         357                     150                   0             0                        16                431            


Loan #      No. 2-BR      Avg. 2-BR Rent     No. 3-BR    Avg. 3-BR Rent    No. 4-BR    Avg. 4-BR Rent    No. Units greater than 4-BR
------      --------      --------------     --------    --------------    --------    --------------    ---------------------------
                                                                                                                                    
35168       95            730                2           895               0           0                 0                          
27272       80            955                51          1072              0           0                 0                          
35172       44            986                0           0                 0           0                 0                          
35170       53            806                11          920               0           0                 0                          
32973       0             0                  0           0                 0           0                 0                          
32999       22            782                18          929               0           0                 0                          
33000       44            885                0           0                 0           0                 0                          
32969       30            870                0           0                 0           0                 0                          
32984       5             1025               0           0                 0           0                 0                          
36615       12            673                0           0                 0           0                 0                          
4           0             0                  0           0                 0           0                 0                          
39326       0             0                  108         400               108         420               0                          
17          0             0                  0           0                 0           0                 0                          
39474       144           678                0           0                 0           0                 0                          
39470       88            827                16          961               0           0                 0                          
3849        88            683                0           0                 0           0                 0                          
940953270   0             0                  40          985               0           0                 0                          
53541       64            538                0           0                 0           0                 0                          
38417       110           519                24          614               0           0                 0                          


Loan #        Greater than 4-BR avg. rent        No. Units Vacant due to Renovation or Model or Rental Office     Occupancy per RR  
------        ---------------------------        ------------------------------------------------------------     ----------------  
                                                                                                                                    
35168         0                                  0                                                                97.3%             
27272         0                                  1                                                                95.0%             
35172         0                                  0                                                                91.0%             
35170         0                                  0                                                                92.2%             
32973         0                                  0                                                                98.2%             
32999         0                                  0                                                                94.6%             
33000         0                                  0                                                                93.2%             
32969         0                                  0                                                                90.0%             
32984         0                                  1                                                                100.0%            
36615         0                                  0                                                                94.5%             
4             0                                  0                                                                98.4              
39326         0                                  0                                                                97.8%             
17            0                                  0                                                                100.0             
39474         0                                  1                                                                94.6%             
39470         0                                  0                                                                95.8%             
3849          0                                  1                                                                94.7%             
940953270     0                                  0                                                                100.0             
53541         0                                  0                                                                93.8              
38417         0                                  0                                                                96.0%             


Loan #        Occupancy Date    Utilities Tenant Pays               Elevator Present     Sponsor                                    
------        --------------    ---------------------               ----------------     -------                                    
                                                                                                                                    
35168         08/31/06          Electric                            No                   J.K. Properties, Inc.                      
27272         08/20/06          Electric, Gas                       No                   J.K. Properties, Inc.                      
35172         08/31/06          Electric, Gas                       No                   J.K. Properties, Inc.                      
35170         08/20/06          Electric, Gas                       No                   J.K. Properties, Inc.                      
32973         08/31/06          Electric, Gas                       Yes                  J.K. Properties, Inc.                      
32999         08/20/06          Electric, Gas                       No                   Woodman Realty, Inc.                       
33000         08/20/06          Electric, Gas                       No                   J.K. Properties, Inc.                      
32969         08/20/06          Electric, Gas                       No                   J.K. Properties, Inc.                      
32984         08/31/06          Electric, Gas                       Yes                  J.K. Properties, Inc.                      
36615         06/30/06          Electric                            No                   J.K. Properties, Inc.                      
4             01/11/07                                                                   Salva Realty Group                         
39326         01/12/07          Electric                            None                 Henry A. Morton, Hallett P. Martson        
17            12/07/06          Electric                            Yes                  Shmuel Bar-or                              
39474         01/10/07          Electric                            No                   Mark Gleiberman                            
39470         01/10/07          Electric, Gas, Sewer, Water         No                   Mark Gleiberman                            
3849          12/28/06          Electric                            No                   Thomas A. Rosin                            
940953270     02/06/07          Electricity, water/sewer, Gas       No                   Michael Nuanes, Mike Curtis, Timothy Bonner
53541         01/05/07          Electric, Gas                       No                   Thomas A. Berger, Mary C. Berger           
38417         10/29/06          Electric                            No                   W. Daniel Hughes, Jr.                      

--------------------------------------------------------------------------------                                                    
Only Needed for Cooperative Properties                                                                                              

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


Loan #        No. Sponsor Owned Units that are Rented or Available for Rent               Avg. Rent by BR for Rented Sponsor Units  
------        -------------------------------------------------------------               ----------------------------------------  
                                                                                                                                    
35168                                                                                                                               
27272                                                                                                                               
35172                                                                                                                               
35170                                                                                                                               
32973                                                                                                                               
32999                                                                                                                               
33000                                                                                                                               
32969                                                                                                                               
32984                                                                                                                               
36615                                                                                                                               
4                                                                                                                                   
39326                                                                                                                               
17                                                                                                                                  
39474                                                                                                                               
39470                                                                                                                               
3849                                                                                                                                
940953270                                                                                                                           
53541                                                                                                                               
38417                                                                                                                               


Loan #        No. of Owner Occupied or Vacant Units Not Available for Rent                                                          
------        ------------------------------------------------------------                                                          
                                                                                                                                    
35168                                                                                                                               
27272                                                                                                                               
35172                                                                                                                               
35170                                                                                                                               
32973                                                                                                                               
32999                                                                                                                               
33000                                                                                                                               
32969                                                                                                                               
32984                                                                                                                               
36615                                                                                                                               
4                                                                                                                                   
39326                                                                                                                               
17                                                                                                                                  
39474                                                                                                                               
39470                                                                                                                               
3849                                                                                                                                
940953270                                                                                                                           
53541                                                                                                                               
38417                                                                                                                               

--------------------------------------------------------------------------------                                                    
Only Needed for Manufactured Housing Pad Sites                                                                                      

*Can be footnoted instead of in columns                                                                                             
--------------------------------------------------------------------------------                                                    


Loan #      No. Manufactured Housing Pads    Avg. Rent / Pad    Total Gross Income of Park   Total Gross Income of Just MH Pad Sites
------      -----------------------------    ---------------    --------------------------   ---------------------------------------
                                                                                                                                    
35168                                                                                                                               
27272                                                                                                                               
35172                                                                                                                               
35170                                                                                                                               
32973                                                                                                                               
32999                                                                                                                               
33000                                                                                                                               
32969                                                                                                                               
32984                                                                                                                               
36615                                                                                                                               
4                                                                                                                                   
39326                                                                                                                               
17                                                                                                                                  
39474                                                                                                                               
39470                                                                                                                               
3849                                                                                                                                
940953270                                                                                                                           
53541                                                                                                                               
38417                                                                                                                               

--------------------------------------------------------------------------------                                                    
Only Needed for Multifamily Properties with Retail or Commercial Space                                                              

*Can be footnoted instead of in columns                                                                                             
--------------------------------------------------------------------------------                                                    


Loan #        Total Gross Income From All Sources        Total Gross Income for Retail and Commercial Uses Only                     
------        -----------------------------------        ------------------------------------------------------                     
                                                                                                                                    
35168                                                                                                                               
27272                                                                                                                               
35172                                                                                                                               
35170                                                                                                                               
32973                                                                                                                               
32999                                                                                                                               
33000                                                                                                                               
32969                                                                                                                               
32984                                                                                                                               
36615                                                                                                                               
4             4,583,798.61                                  4,189,491.69                                                            
39326                                                                                                                               
17            $1,717,835                                 $     1,222,452                                                            
39474                                                                                                                               
39470                                                                                                                               
3849                                                                                                                                
940953270                                                                                                                           
53541                                                                                                                               
38417