| Id | Name/ | Type/ | Bal | GLA/Units | LTV | WAC |
| | Address | Subtype | % Pool | Occ. % | DSCR | Originator |
| 75 |
Campus Realty Student Housing Portfolio |
MF |
$16,500,000 |
|
78.1 |
5.750000 % |
| | 1316 Geddes Avenue, Ann Arbor MI 48104 |
| | 1305-1309 South University Avenue, Ann Arbor MI 48104 |
| | 1113 Willard Street, Ann Arbor MI 48104 |
| | 1335 South University Avenue, Ann Arbor MI 48104 |
| | 614 Monroe Street, Ann Arbor MI 48104 |
| | 1336 Geddes Avenue, Ann Arbor MI 48104 |
| | 1610-1612 &1616-1618 Washtenaw Avenue, Ann Arbor MI 48104 |
| | 1327 Geddes Avenue, Ann Arbor MI 48104 | | 0.4% | 100% | 1.62x (UW) | Countrywide Commercial |
|  | | Tenant | % | Expires | | University of Michigan | 100.00 | 08/31/08 | | |
|
| 128 |
Victoria Park Apartments |
MF |
$9,135,000 |
389 |
74.3 |
5.870000 % |
| | 8600 South Course, Houston TX 77099 | | 0.2% | 100% | 0.77x (UW) | Countrywide Commercial |
|  |
| 203 |
Wood Ridge Apartments |
MF |
$3,869,067 |
134 |
77.4 |
6.060000 % |
| | 1900 Burton Drive, Austin TX 78741 | | 0.1% | 100% | 0.92x (UW) | Countrywide Commercial |
|  |
| 2Q 2009 occupancy dropped to 67%, wcich led to lower income and reduced DSCR of 0.44 or 38% of UW. Previous notes: YE 2008 DSCR .92x with occupancy at 100%. Utility expense increased substantially from previous years which is attributed to the colder wint
|
| 241 |
Laurel Canyon Apartments |
MF |
$2,418,503 |
24 |
55.9 |
6.080000 % |
| | 6901 Laurel Canyon Boulevard, North Hollywood CA 91605 | | 0.1% | 100% | 1.31x (6 mths) | Countrywide Commercial |
|  |
| 256 |
Vineyards on Garland Apartments |
MF |
$2,000,488 |
48 |
74.1 |
6.077000 % |
| | 2000 North Garland Avenue, Fayetteville AR 72701 | | 0.0% | 100% | 1.05x (6 mths) | Countrywide Commercial |
|  |
| 261 |
Jefferson Manor Townhomes |
MF |
$1,870,000 |
30 |
73.9 |
6.290000 % |
| | 1-37 Jefferson Court, Fairport NY 14450 | | 0.0% | 100% | 1.81x (6 mths) | Countrywide Commercial |
|  |