| 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 | | |
|
| 201 |
Ticon-Taylor's Pond Apartments |
MF |
$3,864,062 |
72 |
59.4 |
5.700000 % |
| | 401 Archdale Drive, Durham NC 27707 | | 0.1% | 97% | 1.67x (6 mths) | Countrywide Commercial |
|  |