8/28/2009 DSCRs for CMBS: All data provided by Intex

IntexID CMBX Deal Size w/Spcl Svcr Watchlist below 1.0x below 1.1x non-MF below 1.0x MF non-WL below 1.0x non-MF non-WL below 1.0x non-WL 1.0-1.2x non-WL 1.2-1.4x non-WL over 1.4x DSCR UnknownMF Occ<80% non-MF Occ<80% MF Occ<80% FL CA NV or AZ Retail MFam MFam Grp 2 Suspect Tenants Single Tenant <4yr Term IO 5y Term IO 7y Term IO 10y Term IO IO Wtd Avg Mos to Reset
bacm0504 1 Banc of America Commercial Mortgage Inc. Series 2005-4   $1,536,408,729 16.7% 32.4% 7.2% 7.9% 4.8% 0.4% 0.7% 8.7% 16.3% 60.1% 0.0% 1% 34% 0% 24% 21% 14% 0% 0% 0% 8% 18% 15% 65% 20
bacm0505 1 Banc of America Commercial Mortgage Inc. Series 2005-5   $1,861,418,153 4.8% 6.6% 3.7% 4.0% 0.0% 1.0% 0.0% 17.7% 23.3% 62.6% 0.0% 1% 11% 0% 28% 16% 13% 0% 0% 0% 8% 6% 14% 60% 16
bacm0506 1 Banc of America Commercial Mortgage Inc. Series 2005-6   $2,672,784,432 9.1% 15.7% 4.8% 8.3% 3.3% 1.3% 0.4% 2.1% 10.0% 88.7% 0.0% 1% 38% 0% 16% 24% 23% 0% 0% 0% 8% 0% 17% 42% 16
bacm0602 2 Banc of America Commercial Mortgage Trust 2006-2   $2,641,482,013 8.7% 14.3% 5.3% 6.8% 4.6% 0.3% 2.7% 3.6% 37.6% 41.5% 0.0% 0% 12% 0% 39% 7% 7% 0% 0% 0% 1% 0% 17% 40% 18
bacm0603 2 Banc of America Commercial Mortgage Trust 2006-3   $1,937,961,363 8.5% 31.6% 12.0% 17.3% 10.9% 0.0% 1.3% 6.6% 22.8% 39.4% 0.0% 0% 12% 0% 39% 11% 11% 0% 0% 0% 6% 0% 29% 58% 29
bacm0604 2 Banc of America Commercial Mortgage Trust 2006-4   $2,701,908,707 5.2% 19.4% 8.8% 14.5% 4.4% 0.7% 0.6% 6.7% 24.0% 48.6% 0.0% 1% 17% 0% 20% 25% 21% 0% 0% 0% 8% 4% 12% 64% 24
bacm0605 2 Banc of America Commercial Mortgage Trust 2006-5   $2,212,615,814 14.2% 14.8% 9.8% 12.3% 2.9% 0.6% 2.7% 4.1% 26.5% 52.9% 0.0% 1% 17% 0% 45% 17% 10% 0% 0% 0% 11% 0% 13% 67% 24
bacm0606 3 Banc of America Commercial Mortgage Trust 2006-6   $2,446,584,286 2.3% 42.0% 5.2% 15.7% 3.7% 0.0% 2.8% 14.4% 9.5% 31.3% 0.0% 1% 22% 0% 30% 18% 18% 0% 0% 0% 22% 13% 28% 74% 38
bacm0701 3 Banc of America Commercial Mortgage Trust 2007-1   $3,098,101,196 9.3% 17.7% 12.8% 18.5% 10.5% 0.5% 1.0% 14.1% 26.9% 39.8% 1.7% 1% 7% 0% 17% 21% 21% 0% 0% 0% 12% 12% 31% 78% 44
bacm0702 4 Banc of America Commercial Mortgage Trust 2007-2   $3,152,222,299 4.7% 26.9% 18.6% 40.4% 17.3% 1.0% 0.5% 27.7% 17.6% 26.2% 0.1% 0% 8% 0% 29% 17% 17% 0% 0% 0% 28% 7% 29% 79% 43
bacm0703 4 Banc of America Commercial Mortgage Trust 2007-3   $3,509,488,628 15.1% 23.3% 32.1% 34.9% 26.0% 5.4% 9.1% 3.4% 19.5% 39.3% 0.1% 0% 22% 0% 27% 18% 18% 0% 0% 0% 21% 3% 52% 92% 64
bacm0704 5 Banc of America Commercial Mortgage Trust 2007-4   $2,223,641,945 3.5% 21.3% 12.7% 15.3% 11.7% 0.0% 0.6% 9.7% 30.6% 38.6% 0.0% 0% 18% 0% 36% 12% 12% 0% 0% 0% 4% 8% 39% 82% 55
bacm0705 5 Banc of America Commercial Mortgage Trust 2007-5   $1,849,049,146 8.0% 21.0% 16.2% 22.6% 16.2% 0.0% 5.2% 7.8% 37.5% 29.7% 2.0% 2% 15% 0% 34% 14% 14% 0% 0% 0% 5% 9% 19% 82% 44
ball07b1 - Banc of America Large Loan Trust 2007-BMB1   $1,691,626,579 43.8% 109.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 136.1% 138.8% 0% 85% 0% 29% 91% 30% 0% 0% 245% 0% 0% 0% 245% 23
bsc05p10 1 Bear Stearns Commercial Mortgage Securities Trust 2005-PWR10   $2,539,091,068 2.1% 25.6% 10.8% 22.2% 8.1% 1.7% 0.4% 2.0% 24.6% 45.8% 0.0% 1% 11% 0% 37% 19% 11% 0% 0% 0% 4% 0% 16% 32% 14
bsc05pw9 1 Bear Stearns Commercial Mortgage Securities Trust 2005-PWR9   $2,062,777,715 9.9% 20.0% 15.1% 18.6% 4.2% 8.8% 0.8% 4.1% 15.0% 51.3% 0.0% 3% 15% 0% 42% 22% 11% 0% 0% 0% 10% 0% 5% 23% 5
bsc05t20 1 Bear Stearns Commercial Mortgage Securities Trust 2005-TOP20   $1,972,272,647 0.1% 21.1% 2.3% 2.8% 1.5% 0.3% 0.1% 2.3% 7.8% 69.4% 0.0% 1% 7% 0% 39% 9% 7% 0% 0% 0% 10% 2% 19% 41% 18
bsc06p12 2 Bear Stearns Commercial Mortgage Securities Trust 2006-PWR12   $2,039,754,204 3.1% 19.4% 6.5% 9.6% 6.1% 0.0% 2.7% 7.3% 14.2% 56.5% 0.0% 0% 14% 0% 41% 10% 9% 0% 0% 0% 1% 3% 5% 33% 10
bsc06p13 2 Bear Stearns Commercial Mortgage Securities Trust 2006-PWR13   $2,839,865,924 2.2% 22.6% 10.0% 17.3% 8.6% 0.1% 1.7% 8.1% 26.6% 41.0% 0.0% 1% 16% 0% 35% 13% 13% 0% 0% 0% 3% 4% 10% 37% 14
bsc06p14 3 Bear Stearns Commercial Mortgage Securities Trust 2006-PWR14   $2,423,980,057 5.9% 27.1% 6.3% 13.2% 4.6% 0.2% 0.6% 7.3% 20.2% 44.6% 0.0% 1% 20% 0% 39% 13% 12% 0% 0% 0% 8% 2% 15% 48% 20
bsc07p15 3 Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15   $2,776,765,093 3.5% 28.0% 7.7% 25.8% 6.9% 0.3% 3.8% 8.2% 19.7% 40.0% 0.0% 0% 26% 0% 24% 10% 10% 0% 0% 0% 4% 1% 33% 70% 40
bsc07p16 4 Bear Stearns Commercial Mortgage Securities Trust 2007-PWR16   $3,291,089,973 2.7% 20.7% 10.6% 28.4% 8.8% 0.4% 0.8% 21.1% 18.7% 38.3% 0.0% 0% 13% 0% 26% 11% 11% 0% 0% 0% 21% 2% 19% 75% 34
bsc07p17 4&5 Bear Stearns Commercial Mortgage Securities Trust 2007-PWR17   $3,224,890,965 6.3% 12.2% 10.8% 17.0% 9.8% 0.0% 5.9% 13.2% 31.9% 36.8% 0.0% 1% 21% 1% 20% 10% 10% 0% 0% 0% 7% 10% 19% 69% 36
bsc07p18 5 Bear Stearns Commercial Mortgage Securities Trust 2007-PWR18   $2,487,779,768 15.1% 21.4% 10.6% 15.5% 8.1% 0.4% 2.3% 15.3% 24.0% 36.5% 0.0% 2% 20% 1% 33% 12% 12% 0% 0% 0% 10% 10% 9% 71% 28
bsc07t28 5 Bear Stearns Commercial Mortgage Securities Trust 2007-TOP28   $1,747,993,313 0.0% 18.4% 4.0% 6.4% 3.8% 0.2% 0.3% 7.4% 15.9% 57.8% 0.0% 2% 12% 2% 51% 8% 8% 0% 0% 0% 3% 3% 37% 69% 45
cd05cdc1 1 CD 2005-CD1 Commercial Mortgage Trust   $3,781,319,747 8.4% 15.9% 5.9% 8.8% 5.9% 0.0% 2.4% 10.3% 20.3% 54.3% 0.0% 1% 10% 0% 32% 15% 10% 0% 0% 0% 3% 0% 23% 41% 19
cd07cd4 3 CD 2007-CD4 Commercial Mortgage Trust   $6,568,601,399 14.9% 24.2% 14.6% 23.2% 8.6% 3.6% 2.5% 13.2% 29.8% 29.0% 0.0% 1% 22% 0% 28% 14% 14% 0% 0% 0% 23% 7% 31% 87% 44
cd07cd5 5 CD 2007-CD5 Mortgage Trust   $2,084,968,163 8.7% 22.6% 25.5% 27.9% 20.3% 2.2% 13.8% 8.1% 24.0% 29.4% 0.0% 0% 10% 0% 19% 17% 17% 0% 0% 0% 7% 0% 38% 76% 47
cob06c01 3 COBALT CMBS Commercial Mortgage Trust 2006-C1   $2,462,315,385 68.8% 23.4% 12.6% 23.5% 8.3% 1.7% 1.1% 5.9% 20.0% 100.5% 0.0% 2% 16% 2% 87% 15% 15% 0% 0% 0% 72% 0% 21% 118% 41
cob07c03 4 COBALT CMBS Commercial Mortgage Trust 2007-C3   $2,012,448,194 1.0% 29.1% 19.8% 27.7% 16.0% 0.4% 2.9% 16.3% 22.1% 29.2% 0.0% 0% 20% 0% 19% 18% 18% 0% 0% 0% 9% 2% 38% 89% 56
com06c07 2 COMM 2006-C7 Mortgage Trust   $2,383,260,312 3.2% 19.7% 8.2% 10.2% 6.6% 0.1% 0.2% 4.2% 28.0% 47.9% 0.0% 2% 19% 0% 34% 18% 13% 0% 0% 0% 1% 0% 4% 41% 11
com06c08 3 COMM 2006-C8   $3,725,091,041 10.6% 37.6% 21.0% 26.8% 14.9% 0.6% 3.5% 8.8% 15.4% 34.0% 0.0% 4% 18% 2% 29% 27% 18% 0% 0% 0% 10% 7% 32% 70% 38
com07c09 4 COMM 2007-C9 Mortgage Trust   $2,879,171,949 1.4% 26.7% 12.8% 27.5% 11.7% 0.1% 8.2% 6.1% 23.5% 41.3% 0.0% 1% 15% 0% 29% 14% 7% 0% 0% 0% 12% 0% 53% 93% 59
csf05c05 1 Credit Suisse First Boston Mortgage Securities Corp, Series 2005-C5   $2,818,581,086 0.8% 17.6% 7.0% 8.6% 4.2% 0.9% 0.9% 3.8% 10.7% 67.3% 0.0% 1% 14% 0% 30% 25% 18% 0% 0% 0% 2% 3% 6% 32% 8
csf05c06 1 Credit Suisse First Boston Mortgage Securities Corp, Series 2005-C6   $2,413,092,176 8.3% 18.8% 9.2% 9.9% 2.3% 3.4% 0.5% 8.2% 14.0% 55.1% 0.0% 3% 17% 0% 30% 30% 22% 0% 0% 0% 5% 0% 14% 35% 13
csm06c03 2 Credit Suisse Commercial Mortgage Trust Series 2006-C3   $1,910,959,067 12.8% 6.4% 4.8% 5.5% 3.5% 0.8% 1.4% 13.1% 33.3% 45.1% 0.0% 1% 7% 0% 23% 20% 20% 0% 0% 0% 0% 0% 29% 60% 31
csm06c04 2 Credit Suisse Commercial Mortgage Trust Series 2006-C4   $4,232,813,023 13.5% 17.8% 20.5% 23.4% 15.9% 2.4% 7.4% 29.9% 10.6% 31.8% 0.2% 3% 18% 1% 18% 20% 17% 0% 0% 0% 2% 0% 30% 54% 32
csm06c05 3 Credit Suisse Commercial Mortgage Trust Series 2006-C5   $3,404,965,333 9.7% 22.1% 11.2% 20.3% 7.6% 0.6% 2.9% 13.4% 15.7% 45.2% 0.0% 2% 14% 0% 22% 24% 23% 0% 0% 0% 6% 6% 17% 66% 27
csm07c01 3 Credit Suisse Commercial Mortgage Trust Series 2007-C1   $3,348,050,811 14.8% 41.4% 20.7% 30.2% 8.9% 4.6% 1.6% 5.4% 17.5% 29.5% 0.0% 2% 16% 1% 15% 39% 39% 0% 0% 0% 9% 7% 38% 77% 44
csm07c03 4 Credit Suisse Commercial Mortgage Trust Series 2007-C3   $2,675,799,287 10.6% 20.5% 17.8% 23.0% 11.6% 1.4% 7.8% 18.5% 20.3% 31.5% 0.0% 2% 25% 1% 23% 27% 26% 0% 0% 0% 17% 1% 42% 82% 50
csm07c04 4&5 Credit Suisse Commercial Mortgage Trust Series 2007-C4   $2,069,864,126 3.2% 56.7% 28.6% 46.8% 24.5% 0.3% 0.5% 12.7% 12.8% 16.9% 0.0% 1% 34% 0% 21% 24% 24% 0% 0% 0% 13% 18% 31% 79% 48
csm07c05 5 Credit Suisse Commercial Mortgage Trust Series 2007-C5   $2,712,364,238 11.0% 36.1% 30.0% 38.4% 28.6% 0.2% 5.5% 10.7% 15.0% 32.5% 0.0% 1% 13% 0% 24% 19% 18% 0% 0% 0% 14% 6% 30% 82% 43
csm08c01 5 Credit Suisse Commercial Mortgage Trust Series 2008-C1   $881,369,867 1.6% 31.3% 12.9% 30.1% 12.8% 0.0% 0.0% 26.0% 11.6% 31.2% 0.0% 0% 25% 0% 40% 11% 11% 0% 0% 0% 27% 0% 9% 71% 37
ctg06c04 2 Citigroup Commercial Mortgage Trust 2006-C4   $2,222,482,580 3.7% 11.9% 5.7% 8.3% 3.4% 1.7% 1.5% 3.1% 24.2% 57.7% 0.0% 1% 13% 0% 31% 17% 17% 0% 0% 0% 1% 5% 4% 33% 10
ctg06c05 3 Citigroup Commercial Mortgage Trust 2006-C5   $2,086,693,378 75.3% 21.6% 12.8% 16.6% 10.6% 0.3% 0.3% 8.2% 88.8% 47.9% 0.0% 3% 12% 0% 93% 17% 10% 0% 0% 0% 78% 1% 24% 127% 44
ctg07c06 4 Citigroup Commercial Mortgage Trust 2007-C6   $4,737,805,615 5.9% 14.5% 9.1% 11.0% 4.6% 0.0% 2.0% 7.6% 27.6% 48.3% 0.0% 0% 10% 0% 39% 11% 10% 0% 0% 0% 8% 4% 38% 82% 49
ctg08c07 5 Citigroup Commercial Mortgage Trust 2008-C7   $1,846,006,646 10.8% 8.0% 2.2% 4.7% 2.2% 0.0% 1.3% 8.9% 49.6% 32.1% 0.0% 0% 14% 0% 28% 12% 12% 0% 0% 0% 3% 3% 13% 84% 33
gcc05gg5 1 Greenwich Capital Commercial Funding Corp Commercial Mortgage Trust, Series 2005-GG5   $4,210,629,025 10.8% 15.3% 7.6% 9.0% 7.6% 0.0% 1.2% 2.6% 27.2% 53.8% 0.0% 0% 11% 0% 35% 7% 0% 0% 0% 0% 10% 7% 14% 39% 16
gcc06gg7 2 Greenwich Capital Commercial Funding Corp Commercial Mortgage Trust, Series 2006-GG7   $3,542,362,017 7.7% 17.4% 9.0% 15.3% 9.0% 0.0% 7.4% 13.1% 26.2% 35.9% 0.0% 0% 14% 0% 35% 4% 3% 0% 0% 0% 4% 0% 30% 55% 33
gcc07g11 5 Greenwich Capital Commercial Funding Corp Commercial Mortgage Trust 2007-GG11   $2,682,330,736 0.7% 38.5% 34.9% 39.1% 33.3% 0.4% 0.0% 7.5% 40.4% 13.2% 0.0% 0% 9% 0% 28% 9% 9% 0% 0% 0% 7% 0% 40% 92% 56
gcc07gg9 3 Greenwich Capital Commercial Funding Corp Commercial Mortgage Trust 2007-GG9   $6,555,137,463 1.6% 34.6% 7.9% 17.0% 6.2% 0.0% 0.9% 14.2% 18.6% 31.8% 0.0% 1% 8% 1% 14% 8% 8% 0% 0% 1% 15% 3% 54% 88% 58
gecc05c4 1 GE Commercial Mortgage Corporation, Series 2005-C4   $2,327,936,792 14.6% 11.7% 5.7% 8.9% 3.3% 2.4% 1.4% 6.7% 14.1% 63.7% 0.0% 2% 14% 0% 36% 14% 9% 0% 0% 0% 8% 0% 9% 40% 11
gmac06c1 1 GMAC Commercial Mortgage Securities, Inc. Series 2006-C1 Trust   $1,663,569,124 10.1% 20.4% 8.9% 18.4% 6.7% 1.8% 0.1% 2.9% 19.6% 57.2% 0.0% 2% 22% 2% 26% 29% 18% 0% 0% 0% 14% 0% 15% 50% 17
gs207g10 - GS Mortgage Securities Corporation II, Commercial Pass-Through Certificates, Series 2007-GG10   $7,558,160,933 7.4% 40.8% 29.2% 43.1% 26.4% 0.6% 4.1% 10.7% 23.2% 20.6% 0.0% 0% 8% 0% 14% 7% 7% 0% 0% 0% 10% 3% 67% 95% 71
jpc05c13 1 JP Morgan Chase Commercial Mortgage Securities Corp, Series 2005-CIBC13   $2,618,449,215 2.9% 25.9% 13.1% 20.5% 8.2% 2.4% 0.3% 8.2% 11.0% 52.2% 0.0% 1% 13% 1% 28% 20% 11% 0% 0% 0% 10% 8% 8% 42% 13
jpc05ld4 1 JP Morgan Chase Commercial Mortgage Securities Corp, Series 2005-LDP4   $2,536,286,290 3.7% 19.8% 7.1% 9.4% 4.2% 1.3% 0.4% 6.5% 9.4% 62.6% 0.0% 0% 6% 0% 35% 20% 15% 0% 0% 0% 16% 7% 6% 49% 11
jpc05ld5 1 JP Morgan Chase Commercial Mortgage Securities Corp, Series 2005-LDP5   $4,121,837,225 5.3% 20.9% 5.6% 8.1% 4.4% 0.5% 0.3% 4.2% 14.4% 75.4% 0.0% 0% 3% 0% 39% 21% 10% 0% 0% 0% 12% 5% 28% 72% 30
jpc06c14 - JP Morgan Chase Commercial Mortgage Securities Trust 2006-CIBC14   $2,693,918,408 6.3% 17.6% 9.9% 13.8% 6.7% 1.1% 2.9% 6.1% 41.4% 50.7% 0.0% 1% 13% 0% 50% 18% 16% 0% 0% 0% 5% 1% 44% 67% 40
jpc06c15 2 JP Morgan Chase Commercial Mortgage Securities Trust 2006-CIBC15   $2,079,155,437 16.9% 8.8% 10.2% 14.2% 8.2% 1.8% 4.1% 9.2% 37.0% 39.2% 0.0% 2% 16% 1% 22% 11% 11% 0% 0% 0% 1% 0% 22% 32% 20
jpc06c16 2 JP Morgan Chase Commercial Mortgage Securities Trust 2006-CIBC16   $2,123,726,508 5.0% 12.8% 9.7% 12.8% 7.7% 0.7% 1.9% 4.3% 16.3% 64.1% 0.0% 1% 26% 0% 27% 18% 17% 0% 0% 0% 2% 12% 20% 47% 26
jpc06c17 3 JP Morgan Chase Commercial Mortgage Securities Trust 2006-CIBC17   $2,512,558,326 1.6% 18.7% 3.9% 17.5% 2.9% 0.9% 1.4% 18.7% 23.4% 36.9% 0.0% 0% 7% 0% 38% 13% 11% 0% 0% 0% 0% 1% 38% 69% 39
jpc06ld6 - JP Morgan Chase Commercial Mortgage Securities Trust 2006-LDP6   $2,107,012,294 8.1% 14.8% 6.4% 9.6% 5.8% 0.1% 2.0% 5.1% 16.1% 61.9% 0.0% 0% 11% 0% 42% 11% 10% 0% 0% 0% 7% 8% 10% 33% 14
jpc06ld7 2 JP Morgan Chase Commercial Mortgage Securities Trust 2006-LDP7   $3,876,123,521 3.5% 21.6% 4.8% 8.2% 3.9% 0.1% 1.0% 8.9% 26.4% 42.5% 0.0% 0% 18% 0% 34% 13% 9% 0% 0% 0% 3% 3% 27% 48% 27
jpc06ld8 - JP Morgan Chase Commercial Mortgage Securities Trust 2006-LDP8   $3,033,337,435 10.7% 7.4% 3.6% 9.0% 2.1% 0.6% 0.7% 5.9% 30.8% 57.2% 0.0% 1% 15% 1% 30% 22% 19% 0% 0% 0% 9% 9% 43% 85% 48
jpc06ld9 3 JP Morgan Chase Commercial Mortgage Securities Trust 2006-LDP9   $4,812,766,557 7.7% 28.9% 13.6% 19.2% 3.4% 0.2% 1.2% 11.5% 24.2% 38.8% 0.0% 1% 9% 0% 31% 19% 14% 0% 0% 0% 18% 9% 40% 85% 49
jpc07c01 5 JP Morgan Chase Commercial Mortgage Securities Trust 2007-C1   $1,171,750,064 9.9% 28.6% 10.5% 12.2% 10.0% 0.0% 0.9% 6.4% 36.2% 27.9% 0.0% 0% 26% 0% 37% 0% 0% 0% 0% 0% 2% 0% 13% 73% 24
jpc07c18 3 JP Morgan Chase Commercial Mortgage Securities Trust 2007-CIBC18   $3,869,543,372 5.2% 16.6% 7.0% 13.0% 4.3% 1.5% 2.4% 5.6% 25.9% 48.0% 0.0% 1% 19% 0% 32% 10% 10% 0% 0% 0% 1% 0% 37% 65% 39
jpc07c19 4 JP Morgan Chase Commercial Mortgage Securities Trust 2007-CIBC19   $3,252,997,986 6.1% 24.4% 10.7% 16.5% 8.8% 1.6% 2.8% 13.2% 24.7% 33.6% 0.0% 0% 16% 0% 29% 18% 18% 0% 0% 0% 1% 2% 36% 74% 44
jpc07c20 4&5 JP Morgan Chase Commercial Mortgage Securities Trust 2007-CIBC20   $2,533,853,380 3.8% 22.6% 12.2% 22.7% 10.6% 0.2% 2.1% 7.2% 16.1% 80.4% 0.0% 0% 9% 0% 74% 13% 13% 0% 0% 0% 3% 35% 23% 110% 58
jpc07l10 3 JP Morgan Chase Commercial Mortgage Securities Trust 2007-LDP10   $5,311,174,467 11.7% 21.5% 13.2% 19.2% 7.0% 2.4% 1.2% 14.4% 27.9% 32.6% 0.0% 1% 9% 1% 26% 16% 16% 0% 0% 0% 20% 8% 48% 87% 56
jpc07l11 4 JP Morgan Chase Commercial Mortgage Securities Trust 2007-LDP11   $5,383,829,334 8.1% 34.6% 16.2% 24.8% 12.0% 0.4% 2.0% 28.7% 15.6% 19.4% 0.0% 2% 16% 0% 23% 22% 20% 0% 0% 0% 23% 3% 41% 83% 52
jpc07l12 4&5 JP Morgan Chase Commercial Mortgage Securities Trust 2007-LDP12   $2,496,726,887 1.9% 27.8% 17.6% 34.5% 15.7% 0.6% 1.6% 13.5% 58.6% 26.5% 0.0% 0% 20% 0% 65% 12% 11% 0% 0% 0% 16% 42% 31% 114% 67
jpc08c02 5 JP Morgan Chase Commercial Mortgage Securities Trust 2008-C2   $1,161,796,361 22.3% 21.1% 2.7% 9.2% 2.7% 0.0% 0.0% 7.2% 50.6% 21.2% 0.0% 0% 22% 0% 35% 6% 6% 0% 0% 0% 4% 0% 3% 69% 21
lbc07c03 4 LB Commercial Mortgage Trust 2007-C3   $3,231,595,810 17.5% 18.7% 18.8% 28.6% 9.0% 8.4% 2.4% 19.6% 12.0% 63.7% 0.0% 5% 31% 5% 11% 28% 28% 0% 0% 0% 23% 2% 83% 121% 91
lbub05c5 1 LB-UBS Commercial Mortgage Trust 2005-C5   $2,279,654,447 11.6% 10.5% 12.4% 13.4% 11.5% 0.0% 11.0% 11.0% 47.6% 103.3% 0.0% 0% 26% 0% 34% 11% 7% 0% 0% 0% 4% 0% 57% 74% 42
lbub05c7 1 LB-UBS Commercial Mortgage Trust 2005-C7   $2,241,110,477 3.3% 14.9% 16.2% 16.3% 13.9% 1.1% 12.0% 25.7% 28.7% 92.3% 0.0% 1% 28% 0% 22% 12% 7% 0% 0% 0% 21% 1% 52% 85% 41
lbub06c1 1 LB-UBS Commercial Mortgage Trust 2006-C1   $2,399,822,623 6.1% 13.6% 3.8% 13.0% 2.9% 0.3% 0.0% 15.8% 18.9% 67.7% 0.0% 0% 16% 0% 30% 7% 7% 0% 0% 0% 9% 3% 36% 64% 32
lbub06c4 2 LB-UBS Commercial Mortgage Trust 2006-C4   $1,856,974,473 5.4% 9.1% 5.1% 11.9% 2.1% 1.9% 0.7% 14.7% 62.1% 34.2% 0.0% 0% 4% 0% 14% 21% 14% 0% 0% 0% 10% 0% 50% 75% 45
lbub06c6 2 LB-UBS Commercial Mortgage Trust 2006-C6   $3,023,865,129 1.5% 17.6% 9.2% 16.1% 4.0% 0.2% 1.3% 9.4% 18.0% 61.3% 0.0% 2% 6% 0% 33% 14% 12% 0% 0% 0% 14% 2% 42% 78% 45
lbub06c7 3 LB-UBS Commercial Mortgage Trust 2006-C7   $3,003,618,843 5.9% 20.6% 6.2% 15.7% 3.2% 1.2% 0.5% 22.4% 16.6% 47.1% 0.0% 1% 5% 0% 27% 14% 14% 0% 0% 0% 15% 0% 42% 85% 45
lbub07c1 3 LB-UBS Commercial Mortgage Trust 2007-C1   $3,686,875,653 18.4% 0.5% 16.7% 29.1% 2.1% 14.5% 2.0% 39.9% 19.5% 29.1% 0.0% 7% 5% 2% 27% 25% 15% 0% 0% 0% 16% 6% 56% 94% 60
lbub07c2 4 LB-UBS Commercial Mortgage Trust 2007-C2   $3,545,819,912 12.0% 21.4% 16.0% 17.5% 6.3% 7.4% 4.5% 9.8% 32.5% 30.5% 0.0% 1% 20% 0% 9% 20% 13% 0% 0% 0% 11% 6% 46% 94% 55
lbub07c6 4&5 LB-UBS Commercial Mortgage Trust 2007-C6   $2,975,808,108 2.1% 44.2% 12.1% 20.5% 6.3% 1.1% 3.3% 16.3% 25.8% 9.3% 0.0% 0% 17% 0% 43% 14% 14% 0% 0% 0% 19% 5% 24% 93% 46
lbub07c7 5 LB-UBS Commercial Mortgage Trust 2007-C7   $3,167,342,118 0.3% 19.4% 14.4% 18.8% 9.8% 0.0% 0.2% 18.5% 27.0% 58.0% 0.0% 0% 40% 0% 41% 9% 8% 0% 0% 0% 10% 0% 43% 93% 56
lbub08c1 5 LB-UBS Commercial Mortgage Trust 2008-C1   $998,999,455 5.7% 5.0% 8.5% 14.0% 8.5% 0.0% 5.1% 15.7% 121.5% 29.6% 0.0% 0% 93% 0% 44% 2% 2% 0% 0% 0% 0% 0% 23% 130% 42
mlcf0602 2 ML-CFC Commercial Mortgage Trust 2006-2   $1,802,907,638 3.2% 15.2% 4.7% 10.6% 3.8% 0.3% 1.3% 11.2% 13.1% 58.8% 0.0% 0% 13% 0% 24% 16% 14% 0% 0% 0% 0% 0% 14% 33% 16
mlcf0603 2 ML-CFC Commercial Mortgage Trust 2006-3   $2,360,332,622 11.7% 15.2% 9.3% 13.5% 5.7% 2.3% 1.7% 8.9% 28.7% 43.2% 0.0% 2% 26% 1% 39% 14% 13% 0% 0% 0% 7% 0% 5% 42% 12
mlcf0604 3 ML-CFC Commercial Mortgage Trust 2006-4   $4,484,684,242 9.2% 21.1% 7.8% 26.0% 4.8% 1.4% 3.3% 13.7% 23.9% 36.7% 0.0% 1% 13% 0% 49% 19% 18% 0% 0% 0% 14% 0% 33% 71% 36
mlcf0705 3 ML-CFC Commercial Mortgage Trust 2007-5   $4,368,706,653 1.6% 31.0% 29.8% 34.1% 9.9% 0.3% 5.2% 10.4% 15.1% 37.9% 0.0% 1% 18% 1% 22% 28% 27% 0% 0% 0% 3% 2% 38% 68% 41
mlcf0707 4 ML-CFC Commercial Mortgage Trust 2007-7   $2,760,203,898 8.6% 27.6% 11.2% 20.4% 10.7% 0.1% 2.8% 15.6% 23.7% 30.2% 0.0% 0% 18% 0% 30% 23% 22% 0% 0% 0% 6% 2% 28% 68% 37
mlcf0708 4&5 ML-CFC Commercial Mortgage Trust 2007-8   $2,421,663,510 2.0% 14.4% 7.6% 14.0% 2.6% 1.2% 0.2% 8.2% 20.4% 55.6% 0.0% 1% 14% 0% 26% 44% 43% 0% 0% 0% 2% 14% 15% 70% 35
mlcf0709 5 ML-CFC Commercial Mortgage Trust 2007-9   $2,796,482,154 6.4% 18.1% 17.9% 24.5% 17.0% 0.9% 9.0% 13.9% 20.2% 37.9% 0.0% 0% 14% 0% 26% 25% 22% 0% 0% 0% 3% 5% 27% 77% 41
mlt05ck1 1 Merrill Lynch Mortgage Trust 2005-CKI1   $2,943,771,776 2.9% 19.7% 7.5% 9.0% 6.8% 0.1% 1.3% 6.6% 13.1% 59.3% 0.0% 0% 23% 0% 44% 8% 5% 0% 0% 0% 3% 4% 13% 31% 13
mlt05lc1 1 Merrill Lynch Mortgage Trust 2005-LC1   $1,466,712,082 2.7% 26.1% 3.1% 7.0% 1.1% 0.5% 0.9% 1.4% 18.4% 52.7% 0.0% 1% 9% 1% 34% 27% 15% 0% 0% 0% 2% 0% 2% 18% 4
mlt06c02 2 Merrill Lynch Mortgage Trust 2006-C2   $1,336,407,543 10.8% 17.2% 8.1% 15.5% 5.7% 0.6% 3.2% 15.8% 21.2% 42.0% 0.0% 1% 15% 0% 36% 17% 16% 0% 0% 0% 0% 0% 6% 27% 8
mlt07c01 4 Merrill Lynch Mortgage Trust 2007-C1   $4,032,870,684 3.7% 29.4% 8.8% 13.1% 7.5% 0.0% 3.5% 9.4% 37.2% 20.6% 0.0% 4% 17% 0% 30% 35% 32% 0% 0% 0% 17% 10% 21% 80% 42
msc05hq7 1 Morgan Stanley Capital I Trust 2005-HQ7   $1,863,445,764 2.2% 11.6% 5.7% 10.5% 4.3% 0.5% 1.3% 9.5% 15.8% 61.4% 0.0% 1% 24% 0% 32% 13% 11% 0% 0% 0% 1% 8% 9% 26% 10
msc05i10 1 Morgan Stanley Capital I 2005-IQ10   $1,484,630,061 1.6% 21.3% 4.7% 8.7% 3.6% 0.0% 1.1% 7.9% 8.4% 61.3% 0.0% 0% 7% 0% 24% 22% 15% 0% 0% 0% 2% 13% 10% 34% 12
msc06h10 3 Morgan Stanley Capital I Trust 2006-HQ10   $1,461,113,918 2.3% 18.5% 9.4% 16.9% 8.7% 0.2% 2.2% 11.6% 23.3% 44.1% 0.0% 1% 15% 0% 45% 6% 5% 0% 0% 0% 6% 0% 31% 56% 31
msc06hq9 2 Morgan Stanley Capital I Trust 2006-HQ9   $2,513,909,122 3.9% 25.4% 3.2% 9.4% 2.7% 0.2% 0.2% 8.4% 22.6% 47.7% 0.0% 0% 9% 0% 35% 6% 6% 0% 0% 0% 1% 9% 32% 58% 34
msc06i11 2 Morgan Stanley Capital I Trust 2006-IQ11   $1,567,932,748 7.3% 6.6% 6.4% 7.8% 4.9% 0.7% 3.5% 4.3% 18.6% 66.3% 0.0% 1% 18% 0% 32% 24% 20% 0% 0% 0% 10% 0% 4% 39% 9
msc06i12 3 Morgan Stanley Capital I Trust 2006-IQ12   $2,689,746,848 11.1% 21.3% 13.0% 18.2% 8.1% 2.8% 5.3% 7.2% 14.5% 48.8% 0.0% 3% 16% 0% 21% 23% 19% 0% 0% 0% 11% 1% 26% 64% 31
msc06t21 1 Morgan Stanley Capital I Trust 2006-TOP21   $1,342,430,765 0.8% 19.3% 0.4% 3.2% 0.4% 0.0% 0.2% 5.8% 5.6% 71.2% 0.0% 0% 8% 0% 51% 8% 8% 0% 0% 0% 11% 9% 17% 54% 21
msc06t23 2 Morgan Stanley Capital I Trust 2006-TOP23   $1,573,079,069 11.0% 4.6% 2.8% 3.6% 2.2% 0.0% 0.9% 4.1% 17.3% 73.0% 0.0% 1% 13% 1% 44% 4% 0% 0% 0% 0% 2% 3% 26% 49% 28
msc07h11 3 Morgan Stanley Capital I Trust 2007-HQ11   $2,399,920,099 2.5% 26.1% 17.6% 36.7% 15.6% 1.2% 5.3% 17.8% 16.0% 33.6% 0.0% 0% 17% 0% 33% 15% 15% 0% 0% 0% 15% 11% 29% 77% 41
msc07h13 5 Morgan Stanley Capital I Trust 2007-HQ13   $1,032,346,331 2.2% 30.0% 17.1% 19.2% 12.9% 4.0% 5.1% 13.8% 31.5% 15.7% 0.0% 1% 18% 0% 44% 18% 17% 0% 0% 4% 7% 0% 20% 70% 41
msc07i13 3 Morgan Stanley Capital I Trust 2007-IQ13   $1,619,710,073 3.9% 35.6% 27.2% 36.1% 14.8% 2.2% 0.8% 11.8% 19.2% 30.4% 0.0% 3% 15% 1% 26% 29% 29% 0% 0% 0% 17% 1% 21% 59% 30
msc07i14 4 Morgan Stanley Capital I Trust 2007-IQ14   $4,871,451,253 8.3% 32.0% 10.7% 37.3% 5.4% 4.3% 2.9% 12.6% 18.5% 29.8% 0.0% 3% 10% 2% 30% 16% 15% 0% 0% 0% 28% 1% 25% 75% 38
msc07i15 4&5 Morgan Stanley Capital I Trust 2007-IQ15   $2,039,798,793 3.2% 22.0% 18.9% 23.1% 13.9% 4.2% 0.1% 10.2% 46.5% 17.0% 0.0% 1% 21% 0% 18% 14% 14% 0% 0% 0% 14% 0% 31% 73% 45
msc07i16 5 Morgan Stanley Capital I Trust 2007-IQ16   $2,586,883,157 5.8% 11.5% 6.1% 15.0% 4.7% 0.7% 0.9% 10.5% 36.3% 40.1% 0.0% 2% 16% 1% 36% 16% 15% 0% 0% 0% 6% 0% 33% 82% 46
msc07t25 3 Morgan Stanley Capital I Trust 2007-TOP25   $1,531,871,096 4.3% 12.9% 4.3% 8.8% 3.4% 0.2% 0.5% 10.2% 14.3% 61.9% 0.0% 0% 14% 0% 42% 15% 9% 0% 0% 0% 2% 1% 44% 62% 44
msc07t27 4 Morgan Stanley Capital I Trust 2007-TOP27   $2,701,244,738 1.9% 6.4% 2.3% 4.4% 2.0% 0.1% 0.9% 5.5% 7.7% 81.1% 0.0% 1% 8% 0% 44% 11% 11% 0% 0% 0% 12% 2% 42% 82% 59
msc08t29 5 Morgan Stanley Capital I Trust 2008-TOP29   $1,227,859,035 0.0% 29.3% 0.6% 3.8% 0.6% 0.0% 0.4% 0.9% 27.4% 41.9% 0.0% 0% 16% 0% 59% 3% 0% 0% 0% 0% 2% 1% 20% 76% 35
wbc05c20 - Wachovia Bank Commercial Mortgage Trust, Series 2005-C20   $3,320,560,230 4.4% 13.0% 2.1% 5.5% 1.7% 0.0% 1.0% 1.7% 15.5% 68.8% 6.2% 1% 19% 0% 26% 10% 9% 0% 0% 0% 14% 4% 20% 48% 18
wbc05c21 1 Wachovia Bank Commercial Mortgage Trust, Series 2005-C21   $2,761,965,720 1.6% 7.5% 3.9% 4.7% 2.4% 0.5% 1.5% 4.1% 11.7% 74.7% 0.5% 1% 11% 0% 20% 22% 12% 0% 0% 0% 8% 5% 10% 51% 14
wbc05c22 1 Wachovia Bank Commercial Mortgage Trust, Series 2005-C22   $2,497,720,331 9.0% 19.0% 4.3% 8.9% 2.9% 0.0% 1.4% 12.4% 12.2% 54.9% 0.9% 0% 13% 0% 21% 24% 15% 0% 0% 0% 3% 6% 13% 66% 19
wbc06c25 2 Wachovia Bank Commercial Mortgage Trust, Series 2006-C25   $2,715,896,076 0.6% 22.4% 2.5% 5.3% 2.0% 0.3% 0.0% 1.4% 13.2% 62.6% 0.5% 0% 16% 0% 38% 12% 12% 0% 0% 0% 1% 0% 15% 52% 17
wbc06c26 2 Wachovia Bank Commercial Mortgage Trust, Series 2006-C26   $1,682,446,577 18.6% 12.1% 10.3% 15.8% 8.4% 0.0% 8.0% 4.6% 18.4% 57.5% 0.5% 1% 9% 1% 43% 13% 12% 0% 0% 0% 12% 0% 14% 55% 21
wbc06c27 2 Wachovia Bank Commercial Mortgage Trust, Series 2006-C27   $3,046,158,224 4.0% 24.0% 10.6% 15.5% 5.1% 3.2% 1.1% 5.6% 21.1% 45.0% 0.8% 1% 12% 0% 25% 22% 21% 0% 0% 0% 14% 0% 26% 72% 32
wbc06c29 3 Wachovia Bank Commercial Mortgage Trust, Series 2006-C29   $3,364,434,611 2.8% 19.4% 7.6% 8.1% 4.3% 0.0% 1.0% 10.2% 30.0% 39.4% 0.4% 2% 11% 2% 39% 25% 21% 0% 0% 0% 13% 5% 56% 94% 59
wbc07c31 4 Wachovia Bank Commercial Mortgage Trust, Series 2007-C31   $5,815,699,387 5.6% 38.2% 17.3% 39.0% 8.6% 2.1% 0.1% 13.2% 18.4% 28.0% 0.1% 0% 15% 0% 14% 25% 23% 0% 0% 0% 14% 1% 57% 90% 62
wbc07c32 4 Wachovia Bank Commercial Mortgage Trust, Series 2007-C32   $4,448,787,666 2.0% 44.1% 18.0% 35.4% 15.9% 0.0% 1.3% 4.7% 14.2% 21.5% 0.4% 0% 22% 0% 23% 10% 10% 0% 0% 0% 23% 0% 40% 76% 53
wbc07c33 4 Wachovia Bank Commercial Mortgage Trust, Series 2007-C33   $3,597,753,745 3.5% 28.3% 22.7% 25.2% 15.2% 0.0% 2.2% 10.6% 22.2% 36.7% 1.0% 0% 20% 0% 30% 16% 16% 0% 0% 0% 18% 9% 40% 91% 56
wbc07c34 5 Wachovia Bank Commercial Mortgage Trust, Series 2007-C34   $1,473,260,974 0.6% 20.1% 9.7% 17.9% 8.3% 0.0% 1.7% 10.3% 13.9% 54.1% 4.7% 2% 23% 2% 22% 16% 16% 0% 0% 0% 19% 0% 25% 86% 45

Excel Format