Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Reporting Package Table of Contents

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Administrator:

Kristen Packwood 312.904.4207
kristen.packwood@abnamro.com

Analyst:

Tammy Tam 714.259.6844
tammy.tam@abnamro.com

Statement Date:

135 S. LaSalle Street, Suite 1625
Chicago, IL 60603
USA

Statements to Certificateholders
Cash Reconciliation Summary
Shortfall Summary Report
Bond Interest Reconciliation
Bond Interest Reconciliation
Rating Information
Other Related Information
Asset-Backed Facts ~ 15 Month Loan Status Summary
Delinquent Loan Detail
Realized Loss Detail

Page 2-8

Page 9-11

Page 12
Page 13-14
Page 15-16
Page 17-18
Page 19
Page 20
Page 21-24
Page 25

Collateral Realized Loss
Asset-Backed Facts ~ 15 Month Loan Payoff/Loss Summary
Historical Collateral Prepayment
Mortgage Loan Characteristics
Loan Level Detail
NOI
Appraisal Reduction Detail

Page 26
Page 27
Page 28
Page 29-31
Page 32-50
Page 51
Page 52

Page(s)

Information is available for this issue from the following sources

Issue Id:

Monthly Data File
Name:

MSC7IQ14

MSC7IQ14_200709_3.ZIP

Specially Serviced (Part I) - Loan Detail
Specially Serviced (Part II) - Servicer Comments
Modified Loan Detail

Page 53

Page 54
Page 55

Parties to the Transaction

800.246.5761

LaSalle Factor Line

LaSalle Web Site
Servicer Web Site

www.capmark.com,www.prudential.com,www.wellsfargo.com

www.etrustee.net

Depositor: Morgan Stanley Capital I Inc.

Master Servicer: Capmark Finance Inc./Prudential Asset Resources, Inc./Wells Fargo Bank, N.A.

Special Servicer: Centerline Servicing Inc.

Rating Agency: Moody's Investors Service, Inc./Standard & Poor's Rating Services

Trustee: The Bank of New York Trust Company, National Association

Underwriter: Morgan Stanley & Co. Incorporated/LaSalle Financial Services, Inc./Goldman, Sachs & Co./Greenwich Capital Markets, Inc./Merrill Lynch, Pierce, Fenner & Smith Incorporated/RBC Capital Markets

Corporation

Closing Date:

30-May-2007

First Payment Date:

15-Jun-2007

Rated Final Payment Date:

15-Apr-2049

Determination Date:

10-Sep-2007

Trust Collection Period

8/9/2007 - 9/10/2007

Material Breaches Detail

Page 56
Page 57

Historical Collateral Prepayment

Page 58

Historical REO Report
Summary of Loan Maturity Extensions

Page 59

Page 1 of 59

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.942283%

5.752500%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Bond Payments

Statement Date:

ABN AMRO Acct: 724739.1

977.199148363

7.346430898

0.000000000

969.852717464

4.381109488

Fixed

0.00

0.000000000

5.3800000000%

0.000000000

61754KAA3

A-1

119,100,000.00

874,959.92

0.00

115,509,458.65

521,790.14

116,384,418.57

999.440910316

0.180051299

0.000000000

999.260859017

4.718193958

0.00

0.000000000

5.6650000000%

0.000000000

61754KAB1

A-1A

725,166,000.00

130,567.08

0.00

724,630,000.09

3,421,473.84

724,760,567.17

1000.000000000

0.000000000

1000.000000000

4.675000000

Fixed

0.00

0.000000000

5.6100000000%

0.000000000

61754KAC9

A-2

682,300,000.00

0.00

682,300,000.00

3,189,752.50

682,300,000.00

1000.000000000

0.000000000

1000.000000000

4.732500000

0.00

0.000000000

5.6790000000%

0.000000000

61754KAD7

A-3

53,800,000.00

0.00

53,800,000.00

254,608.50

53,800,000.00

1000.000000000

0.000000000

1000.000000000

4.711666690

0.00

0.000000000

5.6540000000%

0.000000000

61754KAE5

A-AB

140,800,000.00

0.00

140,800,000.00

663,402.67

140,800,000.00

1000.000000000

0.000000000

1000.000000000

4.743333336

0.00

0.000000000

5.6920000000%

0.000000000

61754KAF2

A-4

1,062,242,000.00

0.00

1,062,242,000.00

5,038,567.89

1,062,242,000.00

1000.000000000

0.000000000

1000.000000000

4.897382321

0.00

0.000000000

5.8768587991%

0.000000000

61754KAG0

A-M

420,487,000.00

0.00

420,487,000.00

2,059,285.60

420,487,000.00

1000.000000000

0.000000000

1000.000000000

4.928215650

0.00

0.000000000

5.9138587991%

0.000000000

61754KAH8

A-J

200,000,000.00

0.00

200,000,000.00

985,643.13

200,000,000.00

1000.000000000

0.000000000

1000.000000000

4.928215723

0.00

0.000000000

5.9138587991%

0.000000000

61754KAJ4

18,394,000.00

0.00

18,394,000.00

90,649.60

18,394,000.00

1000.000000000

0.000000000

1000.000000000

4.928215648

0.00

0.000000000

5.9138587991%

0.000000000

61754KAN5/U6178RAD2

79,704,000.00

0.00

79,704,000.00

392,798.50

79,704,000.00

1000.000000000

0.000000000

1000.000000000

4.928215626

0.00

0.000000000

5.9138587991%

0.000000000

61754KAP0/U6178RAE0

55,179,000.00

0.00

55,179,000.00

271,934.01

55,179,000.00

1000.000000000

0.000000000

1000.000000000

4.928215771

0.00

0.000000000

5.9138587991%

0.000000000

61754KAQ8/U6178RAF7

12,263,000.00

0.00

12,263,000.00

60,434.71

12,263,000.00

1000.000000000

0.000000000

1000.000000000

4.928215626

0.00

0.000000000

5.9138587991%

0.000000000

61754KAR6/U6178RAG5

42,917,000.00

0.00

42,917,000.00

211,504.23

42,917,000.00

1000.000000000

0.000000000

1000.000000000

4.928215667

0.00

0.000000000

5.9138587991%

0.000000000

61754KAS4/U6178RAH3

42,918,000.00

0.00

42,918,000.00

211,509.16

42,918,000.00

1000.000000000

0.000000000

1000.000000000

4.928215650

0.00

0.000000000

5.9138587991%

0.000000000

61754KAT2/U6178RAJ9

73,573,000.00

0.00

73,573,000.00

362,583.61

73,573,000.00

1000.000000000

0.000000000

1000.000000000

4.928215662

0.00

0.000000000

5.9138587991%

0.000000000

61754KAU9/U6178RAK6

49,049,000.00

0.00

49,049,000.00

241,724.05

49,049,000.00

1000.000000000

0.000000000

1000.000000000

4.928215626

0.00

0.000000000

5.9138587991%

0.000000000

61754KAV7/U6178RAL4

55,179,000.00

0.00

55,179,000.00

271,934.01

55,179,000.00

Page 2 of 59

Notes: (1) N denotes notional balance not included in total (2) Accrued Interest Plus/Minus Interest Adjustment Minus Deferred Interest equals Interest Payment (3) Estimated. * Denotes Controlling Class

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.942283%

5.752500%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Bond Payments

Statement Date:

ABN AMRO Acct: 724739.1

1000.000000000

0.000000000

1000.000000000

4.413333152

0.00

0.000000000

5.2960000000%

0.000000000

61754KAW5/U6178RAM2

18,394,000.00

0.00

18,394,000.00

81,178.85

18,394,000.00

1000.000000000

0.000000000

1000.000000000

4.413333061

0.00

0.000000000

5.2960000000%

0.000000000

61754KAX3/U6178RAN0

12,262,000.00

0.00

12,262,000.00

54,116.29

12,262,000.00

1000.000000000

0.000000000

1000.000000000

4.413333469

0.00

0.000000000

5.2960000000%

0.000000000

61754KAY1/U6178RAP5

24,524,000.00

0.00

24,524,000.00

108,232.59

24,524,000.00

1000.000000000

0.000000000

1000.000000000

4.413333061

0.00

0.000000000

5.2960000000%

0.000000000

61754KAZ8/U6178RAQ3

12,262,000.00

0.00

12,262,000.00

54,116.29

12,262,000.00

1000.000000000

0.000000000

1000.000000000

4.413333061

0.00

0.000000000

5.2960000000%

0.000000000

61754KBA2/U6178RAR1

12,262,000.00

0.00

12,262,000.00

54,116.29

12,262,000.00

1000.000000000

0.000000000

1000.000000000

4.413333152

0.00

0.000000000

5.2960000000%

0.000000000

61754KBB0/U6178RAS9

18,394,000.00

0.00

18,394,000.00

81,178.85

18,394,000.00

1000.000000000

0.000000000

1000.000000000

4.413333341

0.00

0.000000000

5.2960000000%

0.000000000

61754KBC8/U6178RAT7

61,311,086.00

0.00

61,311,086.00

270,586.26

61,311,086.00

999.363690609

0.000000000

999.158684730

0.176008528

0.00

0.000000000

0.2113447153%

0.000000000

61754KAM7/U6178RAA8

4,904,869,086.00

0.00

4,900,742,544.74

863,298.79

4,901,748,071.74

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSCR012

R-I

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSCQ998

R-II

0.00

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSCQ980

R-III

0.00

Total P&I Payment

0.00

3,992,480,086.00

3,989,359,071.74

20,821,947.36

Total

3,988,353,544.74

1,005,527.00

0.00

19,816,420.36

Page 3 of 59

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.942283%

5.752500%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

Class EI Grantor TR

Statement Date:

ABN AMRO Acct: 724739.1

0.000000000

0.00

0.000000000

N/A

0.000000000

9ABSCR020

0.00

Total P&I Payment

0.00

Total

0.00

Page 4 of 59

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.942283%

5.752500%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

A-2FL

Statement Date:

ABN AMRO Acct: 724739.1

1000.000000000

0.000000000

1000.000000000

5.290312500

5.9125000000%

0.00

0.000000000

5.7712500000%

0.000000000

61754KBE4

A-2FL

500,000,000.00

0.00

500,000,000.00

2,645,156.25

500,000,000.00

Total P&I Payment

0.00

500,000,000.00

2,645,156.25

Total

500,000,000.00

0.00

2,645,156.25

Page 5 of 59

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.942283%

5.752500%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

A-5FL

Statement Date:

ABN AMRO Acct: 724739.1

1000.000000000

0.000000000

1000.000000000

5.345312533

5.9725000000%

0.00

0.000000000

5.8312500000%

0.000000000

61754KBF1

A-5FL

150,000,000.00

0.00

150,000,000.00

801,796.88

150,000,000.00

Total P&I Payment

0.00

150,000,000.00

801,796.88

Total

150,000,000.00

0.00

801,796.88

Page 6 of 59

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.942283%

5.752500%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

A-MFL

Statement Date:

ABN AMRO Acct: 724739.1

1000.000000000

0.000000000

1000.000000000

5.400312571

6.0325000000%

0.00

0.000000000

5.8912500000%

0.000000000

61754KBG9

A-MFL

70,000,000.00

0.00

70,000,000.00

378,021.88

70,000,000.00

Total P&I Payment

0.00

70,000,000.00

378,021.88

Total

70,000,000.00

0.00

378,021.88

Page 7 of 59

Class

CUSIP

Original

Opening

Principal

Negative

Closing

Interest

Pass-Through

Per $ 1000

Next Rate(3)

WAC:
WAMM:
Current Index:
Next Index:

Payment Date:
Prior Payment:
Next Payment:
Record Date:

5.942283%

5.752500%
5.752500%

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Morgan Stanley Capital I Inc.

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Face Value (1)

Balance

Payment

Adj. or Loss

Amortization

Balance

Payment (2)

Adjustment

Rate

A-JFL

Statement Date:

ABN AMRO Acct: 724739.1

1000.000000000

0.000000000

1000.000000000

5.473645843

6.1125000000%

0.00

0.000000000

5.9712500000%

0.000000000

61754KBH7

A-JFL

192,389,000.00

0.00

192,389,000.00

1,053,069.25

192,389,000.00

Total P&I Payment

0.00

192,389,000.00

1,053,069.25

Total

192,389,000.00

0.00

1,053,069.25

Page 8 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Statement Date:

Cash Reconciliation Summary

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

15,471,218.97

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

24,229,080.29

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

Scheduled Principal:
Current Scheduled Principal
Advanced Scheduled Principal
Scheduled Principal
Unscheduled Principal:
Curtailments
Prepayments in Full
Liquidation Proceeds
Repurchase Proceeds
Other Principal Proceeds
Total Unscheduled Principal
Remittance Principal

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

24,157,969.10

0.00

)

(1,097.46

0.00
0.00

)

(1,097.46

730,923.31
274,603.70

1,005,527.01

)

(0.01

0.00
0.00
0.00
0.00

)

(0.01

1,005,527.00

25,163,496.10

4,901,748,072.21

426

1,005,527.01

)

(0.01

0.00
0.00

0.00

4,900,742,545.21

426

267,281.17

8,608,164.11

274,603.70

8,757,861.32

276,351.17

8,768,469.05

71,111.19

0.00
0.00

43,897.93

115,009.12

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(71,111.19

Less Other Interest Not Advanced

0.00

8,757,861.32

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(8,597,556.38

)

(265,533.70

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

24,156,871.64

25,162,398.64

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 9 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Statement Date:

Cash Reconciliation Summary Loan Group I

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

12,271,214.99

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

20,631,698.98

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

20,575,174.02

0.00

)

(935.21

0.00
0.00

)

(935.21

631,451.74
243,508.19
874,959.93

)

(0.01

0.00
0.00
0.00
0.00

)

(0.01

874,959.92

21,450,133.94

4,176,986,686.31

358

874,959.93

)

(0.01

0.00
0.00

0.00

4,176,111,726.39

358

245,972.45

8,248,951.93

243,508.19

8,360,483.99

245,255.66

8,371,091.72

56,524.96

0.00
0.00

41,199.96

97,724.92

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(56,524.96

Less Other Interest Not Advanced

0.00

8,360,483.99

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(8,238,344.20

)

(244,224.98

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

20,574,238.81

21,449,198.73

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 10 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Statement Date:

Cash Reconciliation Summary Loan Group II

Current Scheduled Interest

Interest Summary

Less Deferred Interest

Plus Gross Advance Interest

Less PPIS Reducing Scheduled Int

3,200,003.98

0.00
0.00

Less ASER Interest Adv Reduction

0.00

Less Other Adjustment

0.00

Total

3,597,381.31

Unscheduled Interest:
Prepayment Penalties

0.00

Yield Maintenance Penalties

0.00

Other Interest Proceeds

0.00

Total

0.00

Less Fees & Expenses Paid By/To Servicer

Less Fee Paid To Servicer
Less Fee Strips Paid by Servicer

Special Servicing Fees

Interest Due Serv on Advances
Non Recoverable Advances
Misc. Fees & Expenses

Total Unscheduled Fees & Expenses

Total Interest Due Trust

Less Fees & Expenses Paid By/To Trust
Trustee Fee
Fee Strips
Misc. Fees
Interest Reserve Withholding
Plus Interest Reserve Deposit
Total

Principal Summary

Remittance P&I Due Trust

Remittance P&I Due Certs

Pool Balance Summary

Beginning Pool
Scheduled Principal
Unscheduled Principal
Deferred Interest
Liquidations
Repurchases
Ending Pool

Balance

Count

Principal

Interest

Prior Outstanding

Plus Current Period

Less Recovered

Ending Outstanding

Servicing Fee Summary

Current Servicing Fees
Plus Fees Advanced for PPIS
Less Reduction for PPIS
Plus Delinquent Servicing Fees

Total Servicing Fees

PPIS Summary

Gross PPIS
Reduced by PPIE
Reduced by Shortfalls in Fees
Reduced by Other Amounts
PPIS Reducing Scheduled Interest
PPIS Reducing Servicing Fee

PPIS Due Certificate

0.00

0.00
0.00

0.00

3,582,795.08

0.00

)

(162.25

0.00
0.00

)

(162.25

99,471.57
31,095.51

130,567.08

0.00
0.00
0.00
0.00
0.00
0.00

130,567.08

3,713,362.16

724,761,385.90

130,567.08

0.00

0.00
0.00

0.00

724,630,818.82

21,308.72

359,212.18

31,095.51

397,377.33

31,095.51

397,377.33

14,586.23

0.00
0.00

2,697.97

17,284.20

0.00
0.00
0.00
0.00
0.00
0.00

0.00

Advance Summary (Advance Made by Servicer)

)

(14,586.23

Less Other Interest Not Advanced

0.00

397,377.33

Workout Fees
Liquidation Fees

0.00
0.00

Less Non Recovered

)

(359,212.18

)

(21,308.72

0.00

Cumulative Prepayment Consideration Received

Prepayment Premiums
Yield Maintenance
Other Interest

3,582,632.83

3,713,199.91

Prior Outstanding

Plus Current Period

Less Recovered

Less Non Recovered

Ending Outstanding

Non-P&I Servicing Advance Summary

Amount

0.00

0.00
0.00

Total Interest Due Certs

0.00
0.00
0.00

Page 11 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Interest Adjustments Summary

Statement Date

0.00

Special Servicing Fees

Workout Fees

Liquidation Fees

Legal Fees

0.00

Misc. Fees & Expenses Paid by/to Servicer

Interest Paid to Servicer on Outstanding Advances

0.00

ASER Interest Advance Reduction

Interest Not Advanced (Current Period)

Recoup of Prior Advances by Servicer

0.00

Servicing Fees Paid Servicer on Loans Not Advanced

Misc. Fees & Expenses Paid by Trust

0.00

Shortfall Due to Rate Modification

Total Shortfall Allocated to the Bonds

Total Interest Adjustment to the Bonds

0.00

Shortfall Allocated to the Bonds:

Excess Allocated to the Bonds:

Other Interest Proceeds Due the Bonds

Yield Maintenance Penalties Due the Bonds

Prepayment Penalties Due the Bonds

Recovered ASER Interest Due the Bonds

Recovered Interest Due the Bonds

Less Total Shortfall Allocated to the Bonds

Total Excess Allocated to the Bonds

0.00

0.00

Total Excess Allocated to the Bonds

0.00

0.00

Aggregate Interest Adjustment Allocated to the Bonds

0.00

Prepayment Interest Excess Due the Bonds

0.00

ARD Excess Interest

0.00

Net Prepayment Int. Shortfalls Allocated to the Bonds

Other Interest Loss

Interest Income

0.00

Page 12 of 59

Morgan Stanley Capital I Inc.

Class

Accrued

Certificate

Interest

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

5.380000%

116,384,418.57

521,790.14

0.00

521,790.14

0.00

A-1

0.00

30.00%

30.03%

521,790.14

0.00

30/360

5.665000%

724,760,567.17

3,421,473.84

0.00

3,421,473.84

0.00

A-1A

0.00

30.00%

30.03%

3,421,473.84

0.00

30/360

5.610000%

682,300,000.00

3,189,752.50

0.00

3,189,752.50

0.00

A-2

0.00

30.00%

30.03%

3,189,752.50

0.00

30/360

5.679000%

53,800,000.00

254,608.50

0.00

254,608.50

0.00

A-3

0.00

30.00%

30.03%

254,608.50

0.00

30/360

5.654000%

140,800,000.00

663,402.67

0.00

663,402.67

0.00

A-AB

0.00

30.00%

30.03%

663,402.67

0.00

30/360

5.692000%

1,062,242,000.00

5,038,567.89

0.00

5,038,567.89

0.00

A-4

0.00

30.00%

30.03%

5,038,567.89

0.00

30/360

5.876859%

420,487,000.00

2,059,285.60

0.00

2,059,285.60

0.00

A-M

0.00

20.00%

20.02%

2,059,285.60

0.00

30/360

5.913859%

200,000,000.00

985,643.13

0.00

985,643.13

0.00

A-J

0.00

12.00%

12.01%

985,643.13

0.00

30/360

5.913859%

18,394,000.00

90,649.60

0.00

90,649.60

0.00

11.63%

90,649.60

0.00

30/360

5.913859%

79,704,000.00

392,798.50

0.00

392,798.50

0.00

10.00%

10.01%

392,798.50

0.00

30/360

5.913859%

55,179,000.00

271,934.01

0.00

271,934.01

0.00

8.88%

271,934.01

0.00

30/360

5.913859%

12,263,000.00

60,434.71

0.00

60,434.71

0.00

8.63%

60,434.71

0.00

30/360

5.913859%

42,917,000.00

211,504.23

0.00

211,504.23

0.00

7.75%

7.76%

211,504.23

0.00

30/360

5.913859%

42,918,000.00

211,509.16

0.00

211,509.16

0.00

6.88%

211,509.16

0.00

30/360

5.913859%

73,573,000.00

362,583.61

0.00

362,583.61

0.00

5.38%

362,583.61

0.00

30/360

5.913859%

49,049,000.00

241,724.05

0.00

241,724.05

0.00

4.38%

241,724.05

0.00

30/360

5.913859%

55,179,000.00

271,934.01

0.00

271,934.01

0.00

3.25%

271,934.01

0.00

30/360

5.296000%

18,394,000.00

81,178.85

0.00

81,178.85

0.00

2.88%

81,178.85

0.00

30/360

5.296000%

12,262,000.00

54,116.29

0.00

54,116.29

0.00

2.63%

54,116.29

0.00

30/360

5.296000%

24,524,000.00

108,232.59

0.00

108,232.59

0.00

2.13%

108,232.59

0.00

30/360

5.296000%

12,262,000.00

54,116.29

0.00

54,116.29

0.00

1.88%

54,116.29

0.00

30/360

5.296000%

12,262,000.00

54,116.29

0.00

54,116.29

0.00

1.63%

54,116.29

0.00

30/360

5.296000%

18,394,000.00

81,178.85

0.00

81,178.85

0.00

1.25%

81,178.85

0.00

30/360

5.296000%

61,311,086.00

270,586.26

0.00

270,586.26

0.00

0.00%

270,586.26

0.00

30/360

0.211345%

4,901,748,071.74

863,298.79

0.00

863,298.79

0.00

863,298.79

0.00

Page 13 of 59

(1) Determined as follows: (A) the ending balance of all the classes less (B) the sum of (i) the ending balance of the class and (ii) the ending balance of all classes which are not subordinate to the class divided by (A).

Morgan Stanley Capital I Inc.

Class

Accrued

Certificate

Interest

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Bond Interest Reconciliation Detail

Total

Interest

Deductions

Accrual

Total

Interest

Additions

Statement Date:

Method

Opening

Balance

Distributable

Certificate

Interest

Payment

Amount

Current

Period

Shortfall

Recovery

Remaining

Outstanding

Interest

Shorfalls

Credit

Support

Pass-Through

Rate

Days

Original

Current (1)

30/360

5.752500%

0.00

R-I

0.00

30/360

5.752500%

0.00

R-II

0.00

30/360

5.752500%

0.00

0.03

0.00

R-III

0.00

Act/360

5.771250%

500,000,000.00

2,645,156.25

0.00

2,645,156.25

0.00

A-2FL

0.00

30.00%

30.03%

2,645,156.25

0.00

Act/360

5.831250%

150,000,000.00

801,796.88

0.00

801,796.88

0.00

A-5FL

0.00

30.00%

30.03%

801,796.88

0.00

Act/360

5.891250%

70,000,000.00

378,021.88

0.00

378,021.88

0.00

A-MFL

0.00

20.00%

20.02%

378,021.88

0.00

Act/360

5.971250%

192,389,000.00

1,053,069.25

0.00

1,053,069.25

0.00

A-JFL

0.00

12.00%

12.01%

1,053,069.25

0.00

24,694,464.62

0.00

24,694,464.65

24,694,464.62

0.00

Page 14 of 59

Morgan Stanley Capital I Inc.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current
Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

521,790.14

0.00

1-Aug-2007

1-Sep-2007

0.00

A-1

0.00

3,421,473.84

0.00

1-Aug-2007

1-Sep-2007

0.00

A-1A

0.00

3,189,752.50

0.00

1-Aug-2007

1-Sep-2007

0.00

A-2

0.00

254,608.50

0.00

1-Aug-2007

1-Sep-2007

0.00

A-3

0.00

663,402.67

0.00

1-Aug-2007

1-Sep-2007

0.00

A-AB

0.00

5,038,567.89

0.00

1-Aug-2007

1-Sep-2007

0.00

A-4

0.00

2,059,285.60

0.00

1-Aug-2007

1-Sep-2007

0.00

A-M

0.00

985,643.13

0.00

1-Aug-2007

1-Sep-2007

0.00

A-J

0.00

90,649.60

0.00

1-Aug-2007

1-Sep-2007

0.00

392,798.50

0.00

1-Aug-2007

1-Sep-2007

0.00

271,934.01

0.00

1-Aug-2007

1-Sep-2007

0.00

60,434.71

0.00

1-Aug-2007

1-Sep-2007

0.00

211,504.23

0.00

1-Aug-2007

1-Sep-2007

0.00

211,509.16

0.00

1-Aug-2007

1-Sep-2007

0.00

362,583.61

0.00

1-Aug-2007

1-Sep-2007

0.00

241,724.05

0.00

1-Aug-2007

1-Sep-2007

0.00

271,934.01

0.00

1-Aug-2007

1-Sep-2007

0.00

81,178.85

0.00

1-Aug-2007

1-Sep-2007

0.00

54,116.29

0.00

1-Aug-2007

1-Sep-2007

0.00

108,232.59

0.00

1-Aug-2007

1-Sep-2007

0.00

54,116.29

0.00

1-Aug-2007

1-Sep-2007

0.00

54,116.29

0.00

1-Aug-2007

1-Sep-2007

0.00

81,178.85

0.00

1-Aug-2007

1-Sep-2007

0.00

270,586.26

0.00

1-Aug-2007

1-Sep-2007

0.00

863,298.79

0.00

1-Aug-2007

1-Sep-2007

0.00

Page 15 of 59

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.

Morgan Stanley Capital I Inc.

Class

Payment Date:

Prior Payment:
Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Bond Interest Reconciliation Detail

Deductions

Allocable

PPIS

Deferred &

Accretion

Interest

Additions

Yield

Maintenance

Interest Accrual
on Prior Shortfall

Interest

Loss Expense

Statement Date:

Prior Interest

Shortfall Due

Other

Interest

Proceeds (1)

Prepayment

Premiums

Prior

Interest

Due Date

Current
Interest

Due Date

Interest

Payment

Amount

Distributable

Certificate

Interest

0.00

1-Aug-2007

1-Sep-2007

0.00

R-I

0.00

1-Aug-2007

1-Sep-2007

0.00

R-II

0.00

0.03

0.00

1-Aug-2007

1-Sep-2007

0.00

R-III

0.00

2,645,156.25

0.00

15-Aug-2007

17-Sep-2007

0.00

A-2FL

0.00

801,796.88

0.00

15-Aug-2007

17-Sep-2007

0.00

A-5FL

0.00

378,021.88

0.00

15-Aug-2007

17-Sep-2007

0.00

A-MFL

0.00

1,053,069.25

0.00

15-Aug-2007

17-Sep-2007

0.00

A-JFL

0.00

24,694,464.65

24,694,464.62

0.00

Page 16 of 59

(1) Other Interest Proceeds are additional interest amounts specifically allocated to the bond(s) and used in determining the Bondholder's Distributable Interest.

Morgan Stanley Capital I Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

9ABSCR020

A-2FL

61754KBE4

Aaa

AAA

A-5FL

61754KBF1

Aaa

AAA

A-MFL

61754KBG9

Aaa

AAA

A-JFL

61754KBH7

Aaa

AAA

A-1

61754KAA3

Aaa

AAA

A-1A

61754KAB1

Aaa

AAA

A-2

61754KAC9

Aaa

AAA

A-3

61754KAD7

Aaa

AAA

A-AB

61754KAE5

Aaa

AAA

A-4

61754KAF2

Aaa

AAA

A-M

61754KAG0

Aaa

AAA

A-J

61754KAH8

Aaa

AAA

61754KAJ4

Aa1

AA+

61754KAN5

Aa2

61754KAP0

Aa3

AA-

61754KAQ8

A+

61754KAR6

61754KAS4

A-

61754KAT2

Baa1

BBB+

61754KAU9

Baa2

BBB

61754KAV7

Baa3

BBB-

Page 17 of 59

NR - Designates that the class was not rated by the rating agency.

(1) Changed ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to LaSalle within 30 days of the
payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be being provided by the rating agency in an electronic format and therefore not being updated on this report, LaSalle recommends that
investors obtain current rating information directly from the rating agency.

Morgan Stanley Capital I Inc.

Payment Date:

Prior Payment:

Next Payment:

Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Rating Information

Class

CUSIP

Fitch

Moody's

S&P

Fitch

Moody's

S&P

Original Ratings

Rating Change/Change Date(1)

Statement Date:

61754KAW5

Ba1

BB+

61754KAX3

Ba2

61754KAY1

Ba3

BB-

61754KAZ8

61754KBA2

61754KBB0

61754KBC8

61754KAM7

Aaa

AAA

Page 18 of 59

NR - Designates that the class was not rated by the rating agency.

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Other Related Information

Statement Date:

Float Payer:

Fixed Payer:

SWAP Contract
SWAP Contract

Notional

Amount

Received

Amount

Paid

Yield Maintenance

Prepayment Premiums

Paid

Shortfall

Amount

SWAP Calculations

Rate

Amount

500,000,000.00
500,000,000.00

5.61000

5.77125

2,337,500.00
2,645,156.25

307,656.25

0.00

Class A-2REG

Class A-5REG

Fixed Payer:
Float Payer:

150,000,000.00

5.69600

5.83125

712,000.00

801,796.88

89,796.88

0.00

Class A-MREG

Class A-JREG

Fixed Payer:

Float Payer:

192,389,000.00

5.91386

5.97125

948,134.48

1,053,069.25

104,934.76

0.00

70,000,000.00

5.87686

5.89125

342,816.76
378,021.88

35,205.11

0.00

70,000,000.00

192,389,000.00

Class A-2FL

Class A-5FL

Class A-MFL

Class A-JFL

Class A-2FL

Class A-5FL

Class A-MFL

Class A-JFL

Page 19 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Asset-Backed Facts ~ 15 Month Historical Loan Status Summary

Distribution

Date

Delinq 1 Month

Delinq 2 Months

Delinq 3+ Months

Foreclosure

REO

Modifications

Specially Serviced

Bankruptcy

# Balance

Delinquency Aging Categories

Special Event Categories (1)

Statement Date:

ABN AMRO Acct: 724739.1

0.23%

0.04%

0.00%

9/17/2007

2,046,189.44

0.00

0.00%

8/15/2007

0.00

0.23%

0.07%

0.00%

7/16/2007

3,560,000.00

0.00

0.00%

6/15/2007

0.00

(1) Note: Modification, Specially Serviced & Bankruptcy Totals are Included in the Appropriate Delinquency Aging Category

Page 20 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

7-Aug-07

3,855,345.14

0.00

1-Aug-07

1,046,043.33

0.00

1-Aug-07

618,396.23

0.00

1-Aug-07

345,984.97

0.00

1-Aug-07

162,279.83

0.00

1-Aug-07

150,091.67

0.00

1-Aug-07

127,737.05

0.00

1-Aug-07

115,475.00

0.00

1-Aug-07

104,973.75

0.00

1-Aug-07

102,174.45

0.00

1-Aug-07

84,302.78

0.00

1-Aug-07

84,810.83

0.00

1-Aug-07

96,181.74

0.00

1-Aug-07

78,348.19

0.00

1-Aug-07

75,957.75

0.00

1-Aug-07

86,096.39

0.00

1-Aug-07

68,355.00

0.00

1-Aug-07

69,349.59

0.00

1-Aug-07

64,889.80

0.00

1-Aug-07

74,523.15

0.00

1-Aug-07

57,231.17

0.00

1-Aug-07

45,487.33

0.00

1-Aug-07

41,828.19

0.00

101

1-Aug-07

46,072.89

0.00

105

1-Aug-07

40,362.00

0.00

116

1-Aug-07

40,315.50

0.00

120

1-Aug-07

37,751.11

0.00

121

Page 21 of 59

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

1-Aug-07

36,890.00

0.00

130

1-Aug-07

38,011.51

0.00

134

1-Aug-07

36,829.73

0.00

141

1-Aug-07

34,900.84

0.00

144

1-Aug-07

33,201.00

0.00

148

1-Aug-07

32,259.38

0.00

149

1-Aug-07

32,139.25

0.00

151

1-Aug-07

31,168.52

0.00

155

1-Aug-07

29,704.89

0.00

158

1-Aug-07

29,444.49

0.00

160

1-Aug-07

30,380.00

0.00

163

1-Aug-07

29,811.67

0.00

164

1-Aug-07

38,476.57

0.00

165

1-Aug-07

36,353.95

0.00

168

1-Aug-07

27,076.56

0.00

182

1-Aug-07

29,807.92

0.00

187

1-Aug-07

33,120.58

0.00

188

1-Aug-07

31,065.93

0.00

190

1-Aug-07

24,607.80

0.00

194

1-Aug-07

23,797.67

0.00

204

1-Aug-07

26,042.62

0.00

210

1-Aug-07

23,017.50

0.00

211

1-Aug-07

26,642.80

0.00

212

1-Aug-07

26,194.69

0.00

214

1-Aug-07

21,197.80

0.00

226

1-Aug-07

20,779.69

0.00

228

1-Aug-07

23,596.93

0.00

230

Page 22 of 59

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

1-Aug-07

20,374.32

0.00

232

1-Aug-07

24,819.74

0.00

233

1-Aug-07

18,009.71

0.00

242

1-Aug-07

21,329.42

0.00

243

1-Aug-07

19,304.58

0.00

259

1-Aug-07

18,665.17

0.00

264

1-Aug-07

16,154.15

0.00

265

1-Aug-07

17,315.89

0.00

279

1-Aug-07

14,569.38

0.00

283

1-Aug-07

17,008.10

0.00

287

1-Aug-07

13,984.10

0.00

293

1-Aug-07

12,809.03

0.00

308

1-Aug-07

14,575.24

0.00

315

1-Aug-07

13,524.14

0.00

323

1-Aug-07

14,100.77

0.00

327

1-Aug-07

11,334.38

0.00

328

1-Aug-07

11,334.38

0.00

329

1-Aug-07

10,199.00

0.00

337

1-Aug-07

12,388.51

0.00

339

1-Aug-07

13,553.67

0.00

341

1-Jul-07

12,355.23

24,710.43

0.00

343

1-Aug-07

12,886.18

0.00

348

1-Aug-07

14,273.44

0.00

351

1-Aug-07

9,687.85

0.00

353

1-Aug-07

11,597.03

0.00

354

1-Aug-07

11,590.54

0.00

357

1-Aug-07

10,921.57

0.00

367

Page 23 of 59

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Delinquent Loan Detail

Disclosure

Control #

Paid

Thru
Date

Current P&I

Advance

Outstanding

P&I

Advances**

Out. Property

Protection

Advances

Loan Status

Code (1)

Special

Servicer

Transfer Date

Foreclosure

Date

Bankruptcy

Date

REO
Date

Statement Date:

1-Aug-07

11,123.47

0.00

373

1-Aug-07

10,484.77

0.00

374

1-Aug-07

10,764.04

0.00

376

1-Aug-07

10,907.47

0.00

380

1-Aug-07

9,193.65

0.00

381

1-Aug-07

9,019.08

0.00

387

1-Aug-07

8,880.89

0.00

389

1-Aug-07

7,129.57

0.00

398

1-Aug-07

7,889.41

0.00

404

1-Aug-07

7,895.45

0.00

411

1-Aug-07

6,916.59

0.00

415

1-Aug-07

6,709.99

0.00

421

9,032,465.02

9,044,820.22

Total

Page 24 of 59

A. In Grace Period

1. Delinq. 1 month

2. Delinq. 2 months

3. Delinquent 3 + months

4. Performing Matured Balloon

** Outstanding P&I Advances include the current period P&I Advances and may include Servicer Advances.

7. Foreclosure

9. REO

B. Late Payment but < 1 month delinq.

5. Non Performing Matured Balloon

(1) :Legend :

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Realized Loss Detail

Period

Disclosure

Control #

Appraisal

Date

Appraisal

Value

Beginning

Scheduled

Balance

Gross

Proceeds

Gross Proceeds

as a % of

Sched. Balance

Aggregate

Liquidation
Expenses *

Net

Liquidation

Proceeds

Net Proceeds

as a % of

Sched. Balance

Realized

Loss

Statement Date:

Current Total

Cumulative

Page 25 of 59

* Aggregate liquidation expenses also include outstanding P&I advances and unpaid servicing fees, unpaid trustee fees, etc..

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Bond/Collateral Realized Loss Reconciliation

Statement Date:

ABN AMRO Acct: 724739.1

Prospectus

Period

Aggregate

Realized Loss

on Loans

Prior Realized

Loss Applied to

Certificates

Amounts Covered by

Overcollateralization

and other Credit

Support

Additional

(Recoveries)/

Expenses applied to

Realized Losses

Current Realized Loss

Applied to

Certificates*

Recoveries of

Realized Losses

paid as Cash

(Recoveries)/

Realized Loss

Applied to

Certificate Interest

Modification

Adjustments/Appraisal
Reduction Adjustment

Interest

(Shortages)/

Excesses applied

to Realized

Losses

Beginning

Balance of the

Loan at

Liquidation

Cumulative

*In the Initial Period the Current Realized Loss Applied to Certificates will equal Aggregate Realized Loss on Loans - B - C - D + E instead of A - C - D + E

Description of Fields

Prior Realized Loss Applied to Certificates

Reduction to Realized Loss applied to bonds (could represent OC, insurance policies, reserve accounts, etc)

Adjustments that are based on principal haircut or future interest foregone due to modification

Realized Loss Adjustments, Supplemental Recoveries or Expenses on a previously liquidated loan

Amounts classified by the Master as interest adjustments from general collections on a loan with a Realized Loss

Page 26 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Asset-Backed Facts ~ 15 Month Historical Payoff/Loss Summary

Distribution

Date

Ending Pool (1)

Payoffs (2)

Penalties

Appraisal Reduct. (2)

Liquidations (2)

Realized Losses (2)

Remaining Term

Curr Weighted Avg.

# Balance

# Amount

# Balance

# Amount

Life

Coupon Remit

Statement Date:

Amort

ABN AMRO Acct: 724739.1

Series 2007-IQ14

17-Sep-07

426

100.00%

4,900,742,545

99.92%

0.00%

5.94%

5.91%

15-Aug-07

426

100.00%

4,901,748,072

99.94%

0.00%

5.94%

5.91%

16-Jul-07

426

100.00%

4,902,748,613

99.96%

0.00%

5.76%

5.73%

15-Jun-07

426

100.00%

4,903,881,786

99.98%

0.00%

100

5.94%

5.91%

(1) Percentage based on pool as of cutoff. (2) Percentage based on pool as of beginning of period.

Page 27 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 28 of 59

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 724739.1

Series 2007-IQ14

Commercial Mortgage Pass-Through Certificate

31-Aug-07

15-Oct-07

15-Aug-07

17-Sep-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Mortgage Interest Rates

Distribution of Principal Balances

Distribution of Remaining Term (Balloon)

Distribution of Remaining Term (Fully Amortizing)

Page 29 of 59

Current Scheduled

Balance

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

124

220,244,117

4.49

109

5.98

0.00

0 to

2,500,000

121

437,285,538

8.92

110

5.89

0.11

2,500,001 to

5,000,000

316,885,203

6.47

114

5.75

0.13

5,000,001 to

7,500,000

322,860,656

6.59

107

5.77

0.20

7,500,001 to 10,000,000

213,612,111

4.36

109

5.75

0.00

10,000,001 to 12,500,000

197,052,897

4.02

115

5.79

0.19

12,500,001 to 15,000,000

114,505,710

2.34

5.88

0.00

15,000,001 to 17,500,000

228,126,777

4.65

112

5.73

0.21

17,500,001 to 20,000,000

383,356,694

7.82

112

5.71

0.08

20,000,001 to 30,000,000

240,310,000

4.90

107

5.70

0.28

30,000,001 to 40,000,000

166,281,301

3.39

115

5.64

0.00

40,000,001 to 50,000,000

58,800,000

1.20

116

5.55

0.00

50,000,001 to 60,000,000

62,500,000

1.28

118

6.04

0.00

60,000,001 to 70,000,000

1,938,921,541

39.56

5.71

0.08

70,000,001 &

Above

775,000,000

1,000

4,900,742,545

426

100.00

Average Schedule Balance
Maximum Schedule Balance
Minimum Schedule Balance

11,504,090

Current Mortgage

Interest Rate

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

347,367,091

7.09

114

5.46

0.44

0.000%

5.500%

134

1,932,481,762

39.43

105

5.64

0.15

5.501%

5.750%

174

2,162,135,497

44.12

5.83

0.02

5.751%

6.000%

437,247,463

8.92

109

6.11

0.03

6.001%

6.500%

21,510,732

0.44

6.63

0.00

6.501%

Above

426

4,900,742,545

Minimum Mortgage Interest Rate
Maximum Mortgage Interest Rate

100.00

5.390%
6.960%

Fully Amortizing

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

1,427,077,878

29.12

5.78

0.00

76,806,819

1.57

5.93

0.00

387

3,396,857,849

69.31

114

5.74

0.14

120

0.00

121

180

0.00

180

Above

118

426

4,900,742,545

Minimum Remaining Term
Maximum Remaining Term

100.00

Balloon

Mortgage Loans

# of

Loans

Scheduled

Balance

% of

Balance

Weighted Average

Term Coupon PFY DSCR

0.00

120

0.00

121

180

0.00

181

240

0.00

241

300

0.00

301

360

0.00

361

& Above

0.00

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 724739.1

Series 2007-IQ14

Commercial Mortgage Pass-Through Certificate

31-Aug-07

15-Oct-07

15-Aug-07

17-Sep-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Geographic Distribution

Distribution of DSCR (PFY)

Distribution of DSCR (Cutoff)

Page 30 of 59

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

0.000 1.000

7,200,000

0.15

114

5.58

1.02

1.000 1.100

61,361,439

1.25

112

5.75

1.16

1.100 1.200

35,600,000

0.73

114

5.70

1.26

1.200 1.300

45,928,919

0.94

115

5.63

1.34

1.300 1.400

13,070,733

0.27

115

5.69

1.45

1.400 1.500

100,000,000

2.04

115

5.47

1.54

1.500 1.600

15,805,000

0.32

114

5.79

1.68

1.600 1.700

0.00

1.700 1.800

0.00

1.800 1.900

38,200,000

0.78

115

5.67

1.96

1.900 2.000

0.00

2.000 2.010

15,006,039

0.31

116

5.67

2.38

2.010 2.500

0.00

2.500 & Above

400

4,568,570,416

93.22

5.77

0.00

Unknown

2.454
1.016

426

4,900,742,545

100.00

Minimum DSCR

Maximum DSCR

Debt Service

Coverage Ratio

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

423

4,780,741,545

97.55

5.76

0.10

0.000 10.000

0.00

10.000 25.000

0.00

25.000 50.000

0.00

50.000 100.000

0.00

100.000 150.000

0.00

150.000 & Above

120,001,000

2.45

5.62

0.00

Unknown

2.950

1.040

426

4,900,742,545 100.00

Minimum DSCR

Maximum DSCR

Geographic

Location

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Others

2,240,905,683

45.73

81 194.17

0.10

California

528,320,242

10.78

108

5.79

0.03

Ohio

231,264,877

4.72

113

5.72

0.15

Arizona

188,209,333

3.84

5.77

0.00

Texas

139,595,292

2.85

102

5.93

0.06

Illinois

137,041,968

2.80

110

5.76

0.00

North Carolina

133,267,693

2.72

114

5.80

0.77

Pennsylvania

121,799,107

2.49

5.81

0.00

Colorado

117,075,690

2.39

113

5.76

0.09

Utah

106,923,541

2.18

115

5.66

0.00

New Jersey

96,250,877

1.96

115

5.77

0.27

Missouri

91,482,798

1.87

114

5.80

0.16

Oregon

81,641,018

1.67

114

5.91

0.24

Florida

74,529,487

1.52

112

5.89

0.10

Michigan

73,696,057

1.50

114

5.78

0.09

Maryland

69,485,510

1.42

115

5.57

0.00

Indiana

46,803,247

0.96

116

5.69

0.00

Tennessee

43,176,165

0.88

114

5.97

0.00

Massachusetts

40,440,000

0.83

5.66

0.00

South Carolina

34,203,221

0.70

109

5.72

0.00

New York

29,609,689

0.60

113

5.73

0.00

Alabama

28,790,447

0.59

112

5.95

0.00

Georgia

23,521,864

0.48

111

5.88

0.00

Connecticut

23,025,164

0.47

115

5.94

0.00

Arkansas

22,564,717

0.46

114

5.63

0.32

Kentucky

22,490,842

0.46

114

5.89

0.00

Nevada

20,799,674

0.42

115

5.70

0.16

Alaska

17,384,580

0.35

104

5.87

0.20

Oklahoma

15,081,161

0.31

114

5.74

0.00

Iowa

13,711,319

0.28

113

5.78

0.00

New Hampshire

11,928,559

0.24

114

5.56

0.00

South Dakota

11,258,779

0.23

115

5.80

0.00

North Dakota

9,947,582

0.20

115

5.70

0.00

Louisiana

9,298,458

0.19

114

5.88

0.00

Idaho

8,379,300

0.17

114

5.86

0.00

New Mexico

7,562,804

0.15

115

5.80

0.00

Minnesota

6,857,757

0.14

6.07

0.00

Rhode Island

6,577,604

0.13

114

5.90

0.00

Kansas

5,764,256

0.12

114

5.92

0.00

District of Columbia

5,600,000

0.11

113

5.64

0.00

Nebraska

2,300,000

0.05

113

5.70

0.00

Mississippi

2,176,180

0.04

112

6.23

0.00

100.00

4,900,742,545

426

Morgan Stanley Capital I Inc.

Mortgage Loan Characteristics

ABN AMRO Acct: 724739.1

Series 2007-IQ14

Commercial Mortgage Pass-Through Certificate

31-Aug-07

15-Oct-07

15-Aug-07

17-Sep-07

Record Date:

Next Payment:

Prior Payment:

Payment Date:

Statement Date:

Distribution of Loan Seasoning

Distribution of Property Types

Distribution of Year Loans Maturing

Distribution of Amortization Type

Page 31 of 59

Property Types

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Undefined

245

1,848,428,110

37.72

113

5.75

0.11

Office

1,835,567,191

37.45

5.77

0.03

Mixed Use

364,287,214

7.43

109

5.79

0.21

Retail

289,767,041

5.91

115

5.70

0.02

Industrial

282,058,668

5.76

109

5.72

0.56

Multifamily

219,171,329

4.47

5.76

0.00

Other

38,062,461

0.78

114

5.81

0.00

Manufactured Housing

11,950,000

0.24

114

5.67

0.00

Self Storage

11,450,531

0.23

116

5.93

0.37

4,900,742,545

426

100.00

Amortization Type

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

Amortizing Balloon

2,486,572,000

50.74

5.73

0.08

IO Maturity Balloon

321

2,242,780,200

45.76

112

5.78

0.14

Other

171,390,345

3.50

5.75

0.00

4,900,742,545

426

100.00

Number of Months

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

424

4,895,617,246

99.90

0.10

5.76

3,342,294

0.07

107

0.00

6.45

1,783,005

0.04

0.00

5.56

0.00

108

0.00

109

120

0.00

121

426

4,900,742,545

100.00

Year

# of

Loans

Scheduled

Balance

% of

Balance

WAMM WAC PFY DSCR

0.00

2007

0.00

2008

1,783,005

0.04

5.56

0.00

2009

0.00

2010

4,609,807

0.09

6.27

0.00

2011

1,371,885,066

27.99

5.78

0.00

2012

0.00

2013

76,806,819

1.57

5.93

0.00

2014

9,012,000

0.18

5.41

0.00

2015

84,375,532

1.72

110

5.90

0.00

2016

358

3,187,578,445

65.04

115

5.73

0.15

2017

164,691,872

3.36

5.93

0.00

2018 & Greater

100.00

4,900,742,545

426

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.80%

7-May-12

MSC7IQ140001

Office

0.00

775,000,000

3,868,692

5.76%

1-May-17

MSC7IQ140001

Retail

0.00

212,000,000

1,051,520

5.80%

1-Apr-12

MSC7IQ140002

Multifamily

0.00

195,000,000

973,917

5.66%

1-Apr-17

MSC7IQ140001

0.00

106,923,541

621,072

31-Dec-06

5.47%

5-Apr-17

MSC7IQ140001

Industrial

1.54

100,000,000

470,597

5.48%

1-May-17

MSC7IQ140001

0.00

98,000,000

462,451

5.65%

8-Jan-17

MSC7IQ140001

0.00

81,000,000

394,088

5.69%

1-Apr-17

MSC7IQ140001

0.00

71,000,000

347,819

6.04%

1-Dec-36

MSC7IQ140001

Office

0.00

62,500,000

325,069

5.55%

1-May-17

MSC7IQ140001

Office

0.00

58,800,000

281,015

5.66%

1-May-17

MSC7IQ140001

0.00

43,000,000

209,577

5.78%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

42,000,000

209,043

5.66%

1-May-17

MSC7IQ140001

Office

0.00

41,280,000

201,194

5.45%

1-Jan-17

MSC7IQ140001

Retail

0.00

40,001,301

247,377

5.80%

1-Mar-17

MSC7IQ140001

Industrial

0.00

37,000,000

184,794

5.70%

1-Apr-17

MSC7IQ140002

0.00

36,000,000

176,700

31-Dec-05

5.65%

5-Apr-17

MSC7IQ140001

1.96

35,000,000

170,285

5.56%

1-Feb-17

MSC7IQ140001

0.00

35,000,000

167,572

5.70%

1-Apr-17

MSC7IQ140002

0.00

34,060,000

167,178

5.91%

1-Mar-37

MSC7IQ140001

Office

0.00

32,050,000

163,108

5.56%

1-May-17

MSC7IQ140001

0.00

31,200,000

149,379

5.85%

1-Mar-17

MSC7IQ140001

Office

0.00

30,000,000

151,125

5.70%

1-Apr-17

MSC7IQ140002

0.00

28,888,000

141,792

Page 32 of 59

* NOI and DSCR, if available and reportable under the terms of the trust agreement, are based on information obtained from the related borrower, and no other party to the agreement shall be held liable for the accuracy or methodology used to determine such figures.

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.64%

1-Feb-17

MSC7IQ140001

Office

0.00

27,002,532

156,836

5.85%

1-Apr-17

MSC7IQ140001

0.00

27,000,000

136,013

5.61%

1-Mar-17

MSC7IQ140001

Retail

0.00

25,775,000

124,515

5.81%

1-Jan-17

MSC7IQ140001

Office

0.00

25,620,000

128,178

5.57%

1-Apr-17

MSC7IQ140001

0.00

24,755,000

118,735

5.62%

8-Apr-12

MSC7IQ140001

Office

0.00

179,999,000

871,095

Mul

5.62%

8-Apr-12

MSC7IQ140001

Office

0.00

119,999,000

580,728

Mul

5.62%

8-Apr-12

MSC7IQ140001

Office

0.00

1,000

Mul

5.62%

8-Apr-12

MSC7IQ140001

Office

0.00

1,000

5.78%

1-Mar-17

MSC7IQ140001

Mixed Use

0.00

23,864,238

140,515

31-Dec-05

5.73%

5-Mar-17

MSC7IQ140002

Mixed Use

1.29

23,000,000

113,486

6.02%

1-Mar-17

MSC7IQ140001

0.00

22,500,000

116,638

5.39%

1-Feb-17

MSC7IQ140002

Multifamily

0.00

21,980,924

124,241

5.70%

1-Apr-17

MSC7IQ140001

0.00

21,500,000

105,529

5.64%

1-Jan-17

MSC7IQ140001

0.00

20,750,000

100,776

5.84%

1-Jan-14

MSC7IQ140001

0.00

20,440,000

102,702

5.55%

1-Mar-17

MSC7IQ140001

Office

0.00

20,250,000

96,778

5.63%

1-May-17

MSC7IQ140001

0.00

20,031,000

97,111

31-Dec-05

5.53%

5-May-17

MSC7IQ140001

1.32

20,000,000

95,239

6.07%

1-Apr-17

MSC7IQ140001

0.00

20,000,000

104,539

5.70%

1-Mar-17

MSC7IQ140001

0.00

19,884,777

116,080

6.08%

1-Mar-14

MSC7IQ140002

Mixed Use

0.00

19,750,000

100,067

5.65%

1-Apr-17

MSC7IQ140001

0.00

19,200,000

93,413

Page 33 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

31-Dec-05

5.69%

5-Apr-17

MSC7IQ140002

Mixed Use

1.14

19,000,000

93,095

5.58%

1-Apr-17

MSC7IQ140001

0.00

18,872,000

90,680

5.90%

1-Apr-17

MSC7IQ140001

0.00

18,500,000

93,990

5.62%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

18,500,000

89,530

5.67%

1-Apr-17

MSC7IQ140001

Other

0.00

18,320,000

89,447

5.70%

1-Apr-17

MSC7IQ140001

Office

0.00

18,300,000

89,823

5.53%

1-May-17

MSC7IQ140001

0.00

17,800,000

84,763

5.48%

1-Apr-17

MSC7IQ140001

Industrial

0.00

17,500,000

82,581

5.99%

1-Feb-12

MSC7IQ140001

Office

0.00

16,711,268

100,766

5.91%

1-Mar-37

MSC7IQ140001

Office

0.00

16,750,000

85,244

5.66%

1-May-17

MSC7IQ140001

0.00

16,648,441

96,598

5.70%

1-Apr-17

MSC7IQ140002

0.00

16,196,000

79,495

5.90%

1-Apr-37

MSC7IQ140001

Office

0.00

15,500,000

78,749

6.58%

1-Feb-12

MSC7IQ140001

Office

0.00

15,200,000

86,125

31-Dec-05

5.59%

5-Apr-17

MSC7IQ140002

Mixed Use

1.15

15,000,000

72,236

31-Dec-05

5.57%

5-Apr-17

MSC7IQ140001

1.36

15,000,000

71,946

5.97%

1-Apr-17

MSC7IQ140001

0.00

14,850,000

76,341

6.15%

1-Feb-17

MSC7IQ140001

0.00

14,600,000

77,319

5.95%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

14,421,138

86,469

5.80%

1-Mar-17

MSC7IQ140001

Office

0.00

14,400,000

71,920

5.67%

1-Apr-17

MSC7IQ140001

Office

0.00

14,130,759

82,147

5.57%

1-Apr-17

MSC7IQ140001

0.00

14,126,000

67,754

5.70%

1-May-17

MSC7IQ140001

Office

0.00

14,000,000

68,717

Page 34 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.93%

1-Apr-17

MSC7IQ140001

Industrial

0.00

13,650,000

69,702

5.68%

1-Dec-16

MSC7IQ140001

Mixed Use

0.00

13,600,000

66,519

6.08%

1-May-17

MSC7IQ140001

0.00

13,500,000

70,680

5.72%

1-May-17

MSC7IQ140001

0.00

13,000,000

64,032

5.65%

1-Mar-17

MSC7IQ140001

0.00

8,000,000

38,922

5.84%

1-Mar-17

MSC7IQ140001

0.00

4,798,080

28,434

5.63%

1-May-17

MSC7IQ140001

0.00

12,775,000

61,934

5.82%

1-Mar-17

MSC7IQ140001

Office

0.00

12,095,000

60,616

5.99%

1-Feb-12

MSC7IQ140001

Office

0.00

12,018,208

72,468

5.58%

1-May-17

MSC7IQ140001

0.00

12,000,000

57,660

5.56%

1-Mar-17

MSC7IQ140001

0.00

11,928,559

68,549

5.74%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

11,800,000

58,325

5.72%

1-May-17

MSC7IQ140001

Office

0.00

11,700,000

57,629

5.42%

1-Apr-17

MSC7IQ140001

Office

0.00

11,500,000

53,673

5.53%

1-Apr-17

MSC7IQ140001

0.00

11,500,000

54,762

5.95%

1-Apr-17

MSC7IQ140001

0.00

11,464,497

65,186

6.20%

1-Mar-17

MSC7IQ140001

Industrial

0.00

11,410,189

75,507

5.86%

1-Apr-32

MSC7IQ140002

Mixed Use

0.00

11,400,000

57,526

5.62%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

11,400,000

55,170

5.66%

1-Feb-17

MSC7IQ140001

Office

0.00

11,350,000

55,319

5.95%

1-Feb-14

MSC7IQ140002

Mixed Use

0.00

10,636,800

54,499

5.61%

1-May-17

MSC7IQ140001

0.00

10,440,089

65,139

5.50%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

10,357,643

64,172

Page 35 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.07%

1-Feb-17

MSC7IQ140001

0.00

10,250,000

53,576

5.60%

1-Feb-17

MSC7IQ140001

Office

0.00

10,200,000

49,187

5.89%

1-Dec-16

MSC7IQ140001

0.00

10,161,127

60,731

5.64%

1-Feb-12

MSC7IQ140001

0.00

10,000,000

48,567

5.55%

1-Feb-17

MSC7IQ140001

0.00

10,000,000

47,792

6.07%

1-Feb-17

MSC7IQ140001

0.00

9,850,000

51,485

5.71%

1-Apr-37

MSC7IQ140001

Office

0.00

9,300,000

45,728

5.73%

1-Apr-17

MSC7IQ140001

Office

0.00

9,275,000

45,764

5.95%

1-Dec-16

MSC7IQ140001

Other

0.00

9,250,000

47,393

5.84%

1-May-17

MSC7IQ140001

Office

0.00

9,166,453

54,216

5.82%

5-Mar-17

MSC7IQ140001

Industrial

0.00

9,050,000

45,356

100

5.41%

1-May-15

MSC7IQ140001

Office

0.00

9,012,000

41,983

101

6.04%

1-Mar-17

MSC7IQ140001

Office

0.00

9,000,000

46,771

102

5.87%

1-Mar-12

MSC7IQ140001

Industrial

0.00

8,950,076

53,181

103

6.29%

5-Jan-17

MSC7IQ140001

Office

0.00

8,836,392

55,031

104

6.11%

1-Mar-12

MSC7IQ140001

Office

0.00

8,800,000

46,300

105

5.64%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

8,800,000

42,739

106

31-Dec-05

5.91%

5-Mar-17

MSC7IQ140001

Office

1.67

8,760,000

44,581

107

5.57%

1-Apr-17

MSC7IQ140001

0.00

8,621,000

41,350

108

5.80%

5-Feb-17

MSC7IQ140001

0.00

4,676,898

27,636

109

5.80%

5-Feb-17

MSC7IQ140001

0.00

2,154,750

12,733

110

5.80%

5-Feb-17

MSC7IQ140001

0.00

1,727,771

10,210

111

5.49%

1-Feb-17

MSC7IQ140001

Office

0.00

8,500,000

40,184

112

Page 36 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.95%

1-May-17

MSC7IQ140001

0.00

8,454,423

54,506

113

31-Dec-05

5.72%

5-Apr-17

MSC7IQ140001

1.19

8,439,432

53,320

114

5.79%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

8,400,000

41,881

115

5.66%

1-Apr-17

MSC7IQ140001

Office

0.00

8,400,000

40,941

116

5.89%

1-Mar-12

MSC7IQ140001

Industrial

0.00

8,200,000

41,590

117

5.70%

1-Apr-17

MSC7IQ140002

0.00

8,150,000

40,003

118

31-Dec-05

5.73%

5-May-17

MSC7IQ140001

1.46

8,100,000

39,967

119

5.81%

1-Apr-32

MSC7IQ140002

Mixed Use

0.00

8,100,000

40,525

120

5.51%

1-Apr-17

MSC7IQ140001

0.00

8,000,000

37,958

121

31-Dec-05

5.59%

5-May-17

MSC7IQ140001

2.45

8,000,000

38,509

122

5.92%

1-Mar-17

MSC7IQ140001

Industrial

0.00

8,000,000

40,782

123

5.73%

1-Apr-17

MSC7IQ140001

Office

0.00

8,000,000

39,473

124

31-Dec-05

5.60%

5-Mar-17

MSC7IQ140001

Office

1.20

8,000,000

38,578

125

5.52%

1-Apr-17

MSC7IQ140001

0.00

7,860,176

44,955

126

5.75%

1-Dec-16

MSC7IQ140001

0.00

3,925,000

19,434

127

5.75%

1-Dec-16

MSC7IQ140001

0.00

3,800,000

18,815

128

5.66%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

7,624,705

47,899

129

5.66%

1-Apr-17

MSC7IQ140001

0.00

7,650,000

37,285

130

5.70%

1-Apr-17

MSC7IQ140002

0.00

7,616,000

37,382

131

6.07%

1-Feb-17

MSC7IQ140001

0.00

7,600,000

39,725

132

5.90%

1-Apr-17

MSC7IQ140001

0.00

7,575,000

38,485

133

5.94%

1-Feb-17

MSC7IQ140001

0.00

7,520,000

38,465

134

5.78%

1-Mar-17

MSC7IQ140001

0.00

7,500,000

37,329

135

Page 37 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.45%

1-Apr-17

MSC7IQ140001

0.00

7,400,000

34,729

136

5.74%

1-Mar-17

MSC7IQ140001

Office

0.00

7,300,000

36,082

137

6.04%

1-Feb-17

MSC7IQ140001

0.00

7,200,000

37,448

138

31-Dec-05

5.58%

5-Mar-17

MSC7IQ140001

1.02

7,200,000

34,596

139

31-Dec-06

5.64%

5-Mar-17

MSC7IQ140001

1.69

7,045,000

34,215

140

6.14%

1-Apr-17

MSC7IQ140001

0.00

7,000,000

37,011

141

5.76%

1-Mar-17

MSC7IQ140001

0.00

7,000,000

34,720

142

5.83%

1-Mar-17

MSC7IQ140001

0.00

7,000,000

35,142

143

5.82%

1-Mar-17

MSC7IQ140001

Office

0.00

7,000,000

35,082

144

5.99%

1-Mar-17

MSC7IQ140001

0.00

4,580,187

27,580

145

5.99%

1-Mar-17

MSC7IQ140001

0.00

2,307,499

13,895

146

5.87%

1-Apr-17

MSC7IQ140001

Industrial

0.00

6,800,000

34,372

147

5.74%

1-Apr-17

MSC7IQ140001

Office

0.00

6,800,000

33,611

148

5.65%

1-Mar-17

MSC7IQ140002 Manufactured Housing

0.00

6,750,000

32,841

149

5.79%

1-Feb-17

MSC7IQ140001

Industrial

0.00

6,725,000

33,530

150

5.68%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

6,600,000

32,253

151

5.70%

1-Apr-17

MSC7IQ140001

0.00

6,500,000

31,904

152

5.64%

1-Apr-17

MSC7IQ140001

0.00

6,500,000

31,568

153

5.50%

1-Mar-17

MSC7IQ140001

Office

0.00

6,442,553

39,916

154

5.73%

1-Apr-17

MSC7IQ140001

Office

0.00

6,395,000

31,554

155

31-Dec-05

5.80%

5-Apr-17

MSC7IQ140001

Office

1.20

6,369,689

37,552

156

5.59%

1-Mar-17

MSC7IQ140001

Office

0.00

6,200,000

29,844

157

5.62%

1-Mar-17

MSC7IQ140001

Retail

0.00

6,160,000

29,811

158

Page 38 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.74%

1-Apr-17

MSC7IQ140001

0.00

6,070,718

35,559

159

5.70%

1-Mar-17

MSC7IQ140001

0.00

6,020,000

29,548

160

5.89%

5-May-17

MSC7IQ140001

0.00

5,978,380

35,550

161

5.54%

1-Feb-17

MSC7IQ140001

0.00

6,000,000

28,623

162

5.91%

1-May-17

MSC7IQ140001

0.00

6,000,000

30,535

163

5.79%

1-Feb-17

MSC7IQ140002

Mixed Use

0.00

6,000,000

29,915

164

6.09%

1-Feb-17

MSC7IQ140001

0.00

5,941,302

38,989

165

31-Dec-05

5.90%

5-Mar-17

MSC7IQ140001

Retail

1.15

5,830,740

34,776

166

5.61%

1-May-17

MSC7IQ140001

0.00

5,766,906

35,982

167

5.74%

1-Mar-17

MSC7IQ140002

0.00

5,750,837

36,453

168

5.55%

1-Apr-17

MSC7IQ140002

0.00

5,760,000

27,528

169

5.76%

1-Apr-17

MSC7IQ140001

Self Storage

0.00

3,010,544

17,672

170

5.79%

1-May-17

MSC7IQ140001

Self Storage

0.00

2,702,989

15,901

171

5.96%

1-Apr-17

MSC7IQ140001

0.00

5,700,000

29,254

172

5.71%

1-Jan-17

MSC7IQ140001

Office

0.00

5,700,000

28,027

173

5.49%

1-Feb-17

MSC7IQ140001

0.00

3,200,000

15,128

174

5.49%

1-Feb-17

MSC7IQ140001

0.00

2,500,000

11,819

175

31-Dec-05

5.74%

5-Apr-17

MSC7IQ140001

Office

1.37

5,650,000

27,927

176

5.99%

1-Mar-17

MSC7IQ140001

0.00

5,619,556

33,838

177

5.87%

1-Feb-17

MSC7IQ140001

0.00

5,543,231

35,637

178

5.48%

1-Jan-17

MSC7IQ140001

Office

0.00

5,500,000

25,954

179

5.50%

1-May-17

MSC7IQ140001

Office

0.00

5,472,670

32,623

180

5.85%

1-Apr-17

MSC7IQ140001

Office

0.00

5,400,000

27,203

181

Page 39 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.87%

1-Mar-17

MSC7IQ140001

0.00

5,375,000

27,169

182

5.60%

1-Apr-17

MSC7IQ140001

0.00

5,350,000

25,799

183

6.02%

1-Feb-17

MSC7IQ140001

0.00

2,845,753

17,214

184

6.02%

1-Feb-17

MSC7IQ140001

0.00

2,468,306

14,931

185

5.87%

1-May-17

MSC7IQ140001

Other

0.00

5,280,811

31,335

186

5.51%

1-Apr-17

MSC7IQ140001

Office

0.00

5,273,223

30,126

187

5.92%

1-Mar-17

MSC7IQ140001

0.00

5,206,890

33,570

188

5.70%

1-Apr-17

MSC7IQ140002 Manufactured Housing

0.00

5,200,000

25,523

189

6.10%

1-Mar-17

MSC7IQ140001

0.00

5,172,696

31,512

190

5.74%

1-Feb-17

MSC7IQ140001

0.00

5,145,000

25,431

191

5.86%

1-Mar-17

MSC7IQ140001

Office

0.00

5,130,000

25,887

192

5.79%

1-Apr-17

MSC7IQ140001

0.00

5,120,000

25,527

193

5.69%

1-Jan-17

MSC7IQ140001

0.00

5,040,000

24,695

194

5.63%

1-Feb-17

MSC7IQ140001

0.00

5,000,000

24,240

195

5.80%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

4,976,320

29,338

196

5.81%

1-Mar-17

MSC7IQ140001

0.00

4,971,910

29,370

197

31-Dec-05

5.63%

5-Mar-17

MSC7IQ140001

1.44

4,970,733

28,799

198

5.90%

1-Jan-17

MSC7IQ140001

0.00

4,961,167

29,657

199

5.86%

1-Mar-17

MSC7IQ140001

Office

0.00

4,950,000

24,957

200

6.35%

1-Jan-17

MSC7IQ140001

0.00

4,800,000

26,247

201

5.83%

1-Mar-12

MSC7IQ140001

Mixed Use

0.00

4,753,270

28,138

202

5.91%

1-Jun-17

MSC7IQ140001

0.00

4,750,000

24,174

203

5.90%

1-Mar-17

MSC7IQ140001

0.00

4,700,000

23,879

204

Page 40 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.77%

1-Mar-17

MSC7IQ140001

0.00

4,700,000

23,352

205

5.70%

1-Apr-37

MSC7IQ140001

0.00

4,677,235

27,279

206

6.27%

1-May-11

MSC7IQ140002

Mixed Use

0.00

4,609,807

28,537

207

31-Dec-05

5.70%

5-Apr-17

MSC7IQ140001

Office

1.23

4,600,000

22,578

208

5.93%

1-Apr-17

MSC7IQ140001

0.00

4,578,847

27,373

209

5.60%

1-Mar-17

MSC7IQ140001

0.00

4,523,185

26,121

210

6.01%

1-May-17

MSC7IQ140001

Office

0.00

4,500,000

23,289

211

5.91%

1-Mar-17

MSC7IQ140001

0.00

4,475,297

26,720

212

5.93%

1-Feb-14

MSC7IQ140001

Office

0.00

4,469,204

26,778

213

5.87%

1-Apr-17

MSC7IQ140001

Industrial

0.00

4,429,256

26,309

214

5.66%

1-May-17

MSC7IQ140001

0.00

4,408,166

25,571

215

5.87%

1-Mar-17

MSC7IQ140001

Office

0.00

4,400,482

26,161

216

5.70%

1-Apr-17

MSC7IQ140002

0.00

4,400,000

21,597

217

5.62%

1-Dec-16

MSC7IQ140002

Mixed Use

0.00

4,359,595

25,315

218

6.00%

1-Nov-16

MSC7IQ140001

0.00

4,333,397

26,230

219

6.03%

1-Feb-17

MSC7IQ140001

0.00

4,320,837

26,164

220

5.74%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

4,300,000

21,254

221

5.61%

1-May-17

MSC7IQ140001

0.00

4,296,000

20,753

222

6.01%

1-Mar-17

MSC7IQ140001

0.00

4,265,252

27,731

223

6.06%

1-Mar-17

MSC7IQ140001

0.00

4,250,000

22,178

224

5.81%

1-Apr-17

MSC7IQ140001

0.00

4,229,917

24,964

225

5.88%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

4,208,000

21,307

226

6.03%

1-Feb-17

MSC7IQ140001

0.00

4,191,708

25,382

227

Page 41 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.88%

1-Jan-16

MSC7IQ140001

0.00

4,125,000

20,886

228

5.80%

1-Mar-17

MSC7IQ140001

0.00

4,062,500

20,290

229

5.89%

1-Apr-17

MSC7IQ140001

0.00

3,981,438

23,700

230

6.39%

1-Apr-17

MSC7IQ140001

0.00

3,974,677

26,734

231

6.02%

1-Mar-17

MSC7IQ140001

Office

0.00

3,950,000

20,476

232

5.78%

1-May-17

MSC7IQ140001

Industrial

0.00

3,928,157

24,921

233

6.00%

1-Nov-16

MSC7IQ140001

0.00

3,917,391

23,712

234

5.69%

1-Jan-17

MSC7IQ140001

Industrial

0.00

3,779,730

23,925

235

6.20%

1-Apr-17

MSC7IQ140002

0.00

3,800,000

20,288

236

5.84%

1-Feb-17

MSC7IQ140001

Office

0.00

3,773,511

22,394

237

5.82%

1-Feb-17

MSC7IQ140001

0.00

3,773,402

22,345

238

6.01%

1-Jan-17

MSC7IQ140001

0.00

3,771,165

22,807

239

6.09%

1-May-17

MSC7IQ140001

0.00

3,765,219

24,595

240

31-Dec-05

6.05%

5-May-17

MSC7IQ140001

Self Storage

1.14

3,736,998

22,604

241

5.75%

1-Feb-17

MSC7IQ140001

0.00

3,650,000

18,073

242

5.93%

1-Apr-17

MSC7IQ140001

0.00

3,583,446

21,422

243

5.87%

1-Mar-17

MSC7IQ140001

0.00

3,580,053

21,284

244

5.85%

1-Dec-16

MSC7IQ140001

0.00

3,568,517

21,238

245

5.72%

1-Dec-16

MSC7IQ140001

0.00

3,560,000

17,535

246

5.63%

1-Apr-17

MSC7IQ140001

0.00

3,540,000

17,162

247

31-Dec-05

5.58%

5-Apr-17

MSC7IQ140001

2.21

3,530,000

16,962

248

5.78%

1-Apr-17

MSC7IQ140002

0.00

3,500,000

17,420

249

31-Dec-05

5.95%

5-Apr-17

MSC7IQ140001

2.39

3,476,039

22,444

250

Page 42 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.78%

1-Feb-17

MSC7IQ140001

0.00

3,475,302

20,492

251

5.80%

1-Feb-14

MSC7IQ140001

0.00

3,464,118

22,125

252

5.75%

1-Jan-17

MSC7IQ140001

0.00

3,458,979

22,019

253

5.95%

1-Dec-16

MSC7IQ140001

0.00

3,406,241

22,123

254

6.12%

1-Mar-17

MSC7IQ140001

Industrial

0.00

3,357,362

20,496

255

6.45%

1-Aug-16

MSC7IQ140001

0.00

3,342,294

22,851

256

5.76%

1-Feb-17

MSC7IQ140001

Office

0.00

3,336,193

19,629

257

6.40%

1-Oct-16

MSC7IQ140002

Mixed Use

0.00

3,301,689

22,411

258

5.88%

1-May-17

MSC7IQ140001

0.00

3,288,081

19,531

259

6.05%

1-Mar-17

MSC7IQ140001

Other

0.00

3,300,000

17,192

260

5.74%

1-Mar-17

MSC7IQ140001

Office

0.00

3,281,161

19,237

261

6.04%

1-Jun-17

MSC7IQ140002

Mixed Use

0.00

3,241,411

19,569

262

31-Dec-05

5.85%

5-Apr-17

MSC7IQ140002

Mixed Use

1.97

3,200,000

16,120

263

5.88%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

3,182,311

18,939

264

5.91%

1-Jan-17

MSC7IQ140001

0.00

3,185,000

16,209

265

5.90%

5-Feb-17

MSC7IQ140001

0.00

3,155,000

16,029

266

6.17%

1-Feb-17

MSC7IQ140002

0.00

3,139,421

19,293

267

5.99%

1-Apr-17

MSC7IQ140001

0.00

3,135,712

18,866

268

6.17%

1-Apr-17

MSC7IQ140001

0.00

3,068,380

22,514

269

6.01%

1-Mar-17

MSC7IQ140001

0.00

3,030,000

15,681

270

31-Dec-05

6.18%

5-May-12

MSC7IQ140002

1.19

2,984,580

19,660

271

5.75%

1-Dec-16

MSC7IQ140001

0.00

3,000,000

14,854

272

5.85%

1-Apr-17

MSC7IQ140002

0.00

2,985,952

17,698

273

Page 43 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.69%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

2,985,437

17,393

274

6.09%

1-Mar-17

MSC7IQ140001

0.00

2,984,211

18,160

275

5.94%

1-Mar-17

MSC7IQ140001

Office

0.00

2,983,646

17,871

276

5.83%

1-Mar-17

MSC7IQ140001

0.00

2,983,224

17,660

277

5.78%

1-Mar-17

MSC7IQ140001

0.00

2,983,030

17,564

278

5.69%

1-Mar-17

MSC7IQ140001

Industrial

0.00

2,982,677

17,393

279

5.89%

1-Feb-17

MSC7IQ140001

0.00

2,979,300

17,775

280

6.15%

1-Jan-17

MSC7IQ140001

0.00

2,977,904

18,277

281

6.08%

1-Jan-12

MSC7IQ140001

Industrial

0.00

2,977,571

18,141

282

5.69%

1-Feb-17

MSC7IQ140001

0.00

2,984,000

14,621

283

5.94%

1-Mar-17

MSC7IQ140001

0.00

2,963,755

17,752

284

5.90%

1-Apr-17

MSC7IQ140001

0.00

2,936,342

17,498

285

5.84%

1-Mar-14

MSC7IQ140002

Mixed Use

0.00

2,918,625

17,296

286

5.93%

1-Mar-17

MSC7IQ140001

0.00

2,884,154

17,257

287

5.60%

1-Feb-17

MSC7IQ140001

0.00

2,869,304

17,982

288

5.96%

1-Mar-17

MSC7IQ140001

Office

0.00

2,834,536

17,014

289

6.03%

1-Apr-12

MSC7IQ140001

0.00

2,816,000

14,622

290

5.62%

1-Feb-17

MSC7IQ140001

0.00

2,800,000

13,550

291

6.01%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

2,781,032

18,058

292

5.88%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

2,776,000

14,056

293

5.90%

1-Jan-17

MSC7IQ140001

Office

0.00

2,728,642

16,311

294

5.99%

1-Apr-17

MSC7IQ140001

Office

0.00

2,717,617

16,350

295

5.80%

1-Feb-14

MSC7IQ140001

0.00

2,702,012

17,257

296

Page 44 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.62%

1-Apr-17

MSC7IQ140001

0.00

2,705,345

15,642

297

31-Dec-05

6.00%

1-Apr-17

MSC7IQ140001

Industrial

1.35

2,687,781

16,188

298

6.44%

1-Mar-17

MSC7IQ140001

Industrial

0.00

2,686,934

16,959

299

5.77%

1-May-17

MSC7IQ140001

Industrial

0.00

2,650,000

13,167

300

6.08%

5-Mar-17

MSC7IQ140001

Industrial

0.00

2,635,000

13,796

301

5.92%

1-Mar-17

MSC7IQ140001

0.00

2,601,000

13,259

302

31-Dec-05

6.12%

5-May-17

MSC7IQ140001

Office

1.30

2,591,138

15,789

303

5.81%

1-Feb-17

MSC7IQ140001

Office

0.00

2,600,000

13,008

304

5.80%

1-Feb-14

MSC7IQ140001

0.00

2,523,857

16,119

305

5.88%

1-Jan-17

MSC7IQ140001

0.00

2,510,000

12,718

306

6.05%

1-Mar-17

MSC7IQ140001

0.00

2,491,691

15,099

307

5.98%

1-May-17

MSC7IQ140001

0.00

2,500,000

12,874

308

6.40%

1-Apr-17

MSC7IQ140001

Office

0.00

2,489,695

15,638

309

5.51%

1-Apr-17

MSC7IQ140001

0.00

2,487,370

14,210

310

6.71%

1-Feb-17

MSC7IQ140001

0.00

2,465,527

18,950

311

5.88%

1-Jan-17

MSC7IQ140001

0.00

2,430,000

12,312

312

5.84%

1-Feb-17

MSC7IQ140001

0.00

2,400,000

12,069

313

5.81%

1-Mar-17

MSC7IQ140001

0.00

2,400,000

12,007

314

6.16%

1-Apr-17

MSC7IQ140001

0.00

2,389,533

14,637

315

5.69%

1-Mar-37

MSC7IQ140001

0.00

2,386,142

13,914

316

5.80%

1-Feb-14

MSC7IQ140001

0.00

2,375,395

15,171

317

6.16%

1-Apr-17

MSC7IQ140002

Mixed Use

0.00

2,350,000

12,455

318

5.65%

1-Apr-17

MSC7IQ140001

0.00

2,308,231

14,487

319

Page 45 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.09%

1-May-17

MSC7IQ140001

Office

0.00

2,292,103

13,923

320

5.70%

1-Feb-17

MSC7IQ140001

0.00

2,300,000

11,289

321

6.07%

1-Apr-17

MSC7IQ140001

Industrial

0.00

2,289,758

13,893

322

5.86%

1-Apr-12

MSC7IQ140001

Office

0.00

2,289,254

13,583

323

5.94%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

2,287,462

13,701

324

5.85%

1-Mar-17

MSC7IQ140001

0.00

2,287,209

13,575

325

5.73%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

2,286,840

13,393

326

6.29%

1-Jan-12

MSC7IQ140002

Mixed Use

0.00

2,273,633

14,160

327

5.88%

1-Apr-17

MSC7IQ140001

Industrial

0.00

2,250,000

11,393

328

5.88%

1-Apr-17

MSC7IQ140001

Industrial

0.00

2,250,000

11,393

329

5.88%

1-Jan-17

MSC7IQ140001

Office

0.00

2,232,451

13,317

330

6.20%

1-Apr-17

MSC7IQ140001

Office

0.00

2,190,494

13,474

331

6.16%

1-Apr-17

MSC7IQ140002

Multifamily

0.00

2,190,405

13,417

332

5.86%

1-Apr-17

MSC7IQ140001

0.00

2,189,721

12,993

333

6.23%

1-Jan-17

MSC7IQ140001

0.00

2,176,180

14,486

334

5.93%

1-Apr-17

MSC7IQ140001

0.00

2,140,113

12,794

335

5.61%

1-Mar-17

MSC7IQ140001

0.00

2,137,358

12,356

336

5.67%

1-Mar-17

MSC7IQ140001

0.00

2,100,000

10,253

337

5.98%

1-Mar-17

MSC7IQ140002

0.00

2,100,000

10,814

338

5.89%

1-Feb-14

MSC7IQ140001

Industrial

0.00

2,085,510

12,442

339

6.15%

1-Jan-17

MSC7IQ140001

0.00

2,084,533

12,794

340

6.06%

1-Feb-14

MSC7IQ140001

Industrial

0.00

2,079,355

13,607

341

5.75%

1-May-17

MSC7IQ140001

0.00

2,090,000

10,348

342

Page 46 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

6.03%

1-Feb-17

MSC7IQ140001

0.00

2,046,189

12,391

343

6.00%

1-Feb-17

MSC7IQ140001

Office

0.00

2,040,000

10,540

344

5.96%

1-Mar-17

MSC7IQ140001

0.00

2,014,012

12,089

345

5.80%

1-Jan-17

MSC7IQ140002

0.00

2,000,000

9,989

346

6.10%

1-May-17

MSC7IQ140001

0.00

1,983,779

14,444

347

6.14%

1-May-17

MSC7IQ140001

Industrial

0.00

1,989,644

13,058

348

6.14%

1-May-17

MSC7IQ140001

Self Storage

0.00

2,000,000

10,574

349

5.79%

1-Apr-17

MSC7IQ140001

0.00

1,990,502

11,720

350

6.10%

1-Apr-17

MSC7IQ140001

Office

0.00

1,979,411

14,444

351

5.85%

1-Jan-17

MSC7IQ140001

Industrial

0.00

1,984,303

11,799

352

5.82%

1-Mar-17

MSC7IQ140001

0.00

1,960,000

9,823

353

5.98%

1-Jan-17

MSC7IQ140002

0.00

1,929,154

11,630

354

6.23%

1-Mar-17

MSC7IQ140001

0.00

1,920,000

10,300

355

5.87%

1-Feb-17

MSC7IQ140001

Other

0.00

1,911,650

11,375

356

6.17%

1-Feb-17

MSC7IQ140001

0.00

1,907,496

11,722

357

6.11%

1-Dec-16

MSC7IQ140001

0.00

1,900,000

9,997

358

6.16%

1-Mar-17

MSC7IQ140001

0.00

1,890,164

11,588

359

5.96%

1-Feb-17

MSC7IQ140001

0.00

1,887,077

11,343

360

5.87%

1-Jan-17

MSC7IQ140002

Mixed Use

0.00

1,885,150

11,233

361

5.81%

1-Apr-17

MSC7IQ140001

Industrial

0.00

1,881,069

11,102

362

6.15%

1-Feb-17

MSC7IQ140001

0.00

1,862,738

11,423

363

5.72%

1-Mar-17

MSC7IQ140001

0.00

1,850,000

9,112

364

5.86%

1-Apr-17

MSC7IQ140001

0.00

1,841,356

10,926

365

Page 47 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.98%

1-Mar-17

MSC7IQ140001

Office

0.00

1,840,008

11,068

366

6.05%

1-Feb-17

MSC7IQ140002

Mixed Use

0.00

1,837,648

11,151

367

5.80%

1-Apr-17

MSC7IQ140001

0.00

1,791,475

10,562

368

5.56%

1-Dec-09

MSC7IQ140001

0.00

1,783,005

10,574

369

5.93%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

1,770,263

10,586

370

5.75%

1-Apr-17

MSC7IQ140001

0.00

1,751,570

10,271

371

6.10%

1-Apr-17

MSC7IQ140001

0.00

1,742,261

10,605

372

5.97%

1-Mar-17

MSC7IQ140001

0.00

1,735,757

11,243

373

6.02%

1-Nov-16

MSC7IQ140001

0.00

1,733,430

10,515

374

5.87%

1-Feb-17

MSC7IQ140001

Industrial

0.00

1,714,909

13,578

375

5.93%

1-Apr-17

MSC7IQ140001

0.00

1,688,321

10,881

376

5.87%

1-Apr-17

MSC7IQ140001

0.00

1,688,198

10,818

377

6.12%

1-Apr-12

MSC7IQ140001

0.00

1,696,000

8,938

378

6.01%

1-Feb-14

MSC7IQ140001

0.00

1,688,556

10,203

379

6.06%

1-Feb-14

MSC7IQ140001

Industrial

0.00

1,673,386

10,951

380

6.57%

1-Jun-16

MSC7IQ140002

Mixed Use

0.00

1,630,000

9,222

381

5.78%

1-Apr-17

MSC7IQ140001

Office

0.00

1,600,000

7,964

382

5.89%

1-Feb-17

MSC7IQ140001

0.00

1,600,000

8,115

383

6.04%

1-Feb-17

MSC7IQ140001

Office

0.00

1,560,000

8,114

384

5.72%

1-Mar-17

MSC7IQ140001

0.00

1,550,000

7,635

385

5.92%

1-Mar-17

MSC7IQ140001

0.00

1,550,000

7,902

386

5.95%

1-Mar-17

MSC7IQ140001

0.00

1,521,679

9,124

387

6.06%

1-Apr-17

MSC7IQ140001

0.00

1,510,229

9,154

388

Page 48 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.91%

1-May-17

MSC7IQ140001

Office

0.00

1,494,621

8,907

389

6.11%

1-Apr-17

MSC7IQ140001

0.00

1,493,382

9,100

390

5.95%

1-Apr-17

MSC7IQ140001

0.00

1,493,134

8,945

391

5.91%

1-Apr-17

MSC7IQ140001

0.00

1,493,071

8,907

392

5.90%

1-Apr-17

MSC7IQ140001

0.00

1,493,055

8,897

393

5.88%

1-Apr-17

MSC7IQ140001

0.00

1,473,116

8,759

394

6.07%

1-Mar-17

MSC7IQ140001

0.00

1,472,165

8,935

395

5.76%

1-Dec-16

MSC7IQ140001

0.00

1,461,851

8,617

396

5.90%

1-Mar-17

MSC7IQ140001

Industrial

0.00

1,450,000

7,367

397

5.79%

1-Apr-17

MSC7IQ140001

0.00

1,450,000

7,229

398

6.14%

1-Mar-17

MSC7IQ140001

Office

0.00

1,417,588

8,672

399

6.16%

1-Feb-17

MSC7IQ140001

0.00

1,400,000

7,426

400

6.03%

1-Feb-17

MSC7IQ140001

0.00

1,400,000

7,270

401

6.17%

1-Jan-17

MSC7IQ140001

Office

0.00

1,384,689

9,166

402

6.07%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

1,362,755

8,276

403

5.79%

1-Apr-17

MSC7IQ140001

0.00

1,343,592

7,913

404

6.20%

1-May-17

MSC7IQ140001

0.00

1,300,000

6,941

405

5.81%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

1,264,854

7,472

406

6.05%

1-Feb-17

MSC7IQ140002

Mixed Use

0.00

1,241,654

7,535

407

6.96%

1-May-12

MSC7IQ140001

0.00

1,219,574

8,627

408

5.91%

1-Mar-17

MSC7IQ140001

0.00

1,193,412

7,125

409

6.02%

1-Jan-17

MSC7IQ140002

Mixed Use

0.00

1,190,913

7,210

410

6.36%

1-Jan-17

MSC7IQ140002

0.00

1,187,287

7,998

411

Page 49 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Loan Level Detail

Disclosure

Control #

Group

Property

Type

Maturity

Date

PFY

DSCR

Operating
Statement

Date

Geo.

Location

Ending

Principal

Balance

Note

Rate

Scheduled

P&I

Prepayment

Amount

Prepayment

Date

Loan

Status

Code (1)

Statement Date:

5.72%

1-Mar-17

MSC7IQ140001

0.00

1,165,005

7,371

412

6.20%

1-Mar-17

MSC7IQ140001

0.00

1,094,360

6,737

413

5.81%

1-Mar-17

MSC7IQ140002

Mixed Use

0.00

1,058,023

6,250

414

6.43%

1-Apr-32

MSC7IQ140001

0.00

1,028,495

6,943

415

6.08%

1-Apr-17

MSC7IQ140001

Industrial

0.00

1,011,000

5,289

416

6.18%

1-Apr-37

MSC7IQ140001

Office

0.00

1,000,000

5,322

417

6.09%

1-Mar-17

MSC7IQ140001

0.00

1,000,000

5,240

418

6.85%

1-Mar-12

MSC7IQ140001

0.00

995,631

6,553

419

5.96%

1-Mar-17

MSC7IQ140001

0.00

994,574

5,970

420

6.46%

1-Mar-17

MSC7IQ140002

0.00

992,552

6,727

421

6.49%

1-Apr-17

MSC7IQ140001

0.00

914,280

6,206

422

6.37%

1-Feb-17

MSC7IQ140001

0.00

762,804

5,137

423

4,900,742,545

25,278,505

Page 50 of 59

(1) Legend:

A. In Grace Period
B. Late Payment but < 1 month delinq

1. Delinquent 1 month
2. Delinquent 2 months

3. Delinquent 3+ months
4. Performing Matured Balloon

7. Foreclosure

9. REO

5. Non Performing Matured Ballon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Updated NOI Information

Loan Name

Most

Recent

NOI

Most

Recent

NOI Start Date

Most

Recent

NOI End Date

Statement Date:

Loan Number

Property Type

City

State

Ending

Scheduled

Balance

Most

Recent

Fiscal NOI

N/A

Beacon Seattle & DC
Portfolio Roll-Up

Page 51 of 59

* As normalized pursuant to Commercial Mortgage Securities Association NOI Adjustment Worksheet

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Appraisal Reduction Detail

Disclosure

Control#

Appraisal

Red. Date

Scheduled

Balance

ASER

Note

Rate

Maturity

Date

Property

Type

Geographic

Location

Appraisal

Value Date

DSCR

Statement Date:

Remaining Term

Life

Amount

Current P&I

Advance

Page 52 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Specially Serviced (Part I) ~ Loan Detail (End of Period)

Disclosure

Control #

Servicing

Xfer Date

Balance

Maturity

Date

Remaining

Property

Type

Geo.

Location

NOI

DSCR

NOI

Date

Schedule

Actual

Life

Statement Date:

Loan

Status

Code(1)

Note Rate

Page 53 of 59

(1) Legend:

A. P&I Adv - in Grace Period

B. P&I Adv - < one month delinq

1. P&I Adv - delinquent 1 month

2. P&I Adv - delinquent 2 months

3. P&I Adv - delinquent 3+ months

4. Mat. Balloon/Assumed P&I

7. Foreclosure

9. REO

5. Non Performing Mat. Balloon

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Specially Serviced Loan Detail (Part II) ~ Servicer Comments (End of Period)

Disclosure

Control #

Resolution

Strategy

Comments

Statement Date:

Page 54 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Modified Loan Detail

Disclosure

Control #

Modification

Date

Cutoff

Maturity

Date

Modification

Description

Modified

Maturity

Date

Statement Date:

Page 55 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Material Breaches and Material Document Defect Detail

Disclosure

Control #

Material Breach and Material Document Defect

Description

Material

Breach

Date

Statement Date:

Ending

Principal

Balance

Page 56 of 59

Material breaches of pool asset representation or warranties or transaction covenants.

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Historical Collateral Level Prepayment Report

Disclosure

Control #

Payoff
Period

Initial

Balance

Type

Payoff

Amount

Penalty

Amount

Prepayment

Date

Maturity

Date

Property

Type

Geographic

Location

Statement Date:

Cumulative

Current

Page 57 of 59

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

Historical Collateral Level REO Report

Property

Type

Statement Date:

State

Book Value

Scheduled

Balance

Recent

Appraisal

Value

Appraisal

Reduction

Amount

Date

Liquidated

Liquidation

Proceeds

Liquidation

Expenses

Realized

Loss

Disclosure

Control #

REO

Date

City

Appraisal

Date

ABN AMRO Acct: 724739.1

Other

Revenue

Recovered

Type

(*)

Page 58 of 59

(*) Legend: (1) Paid in Full, (2) Final Recovery Made, (3) Permitted Purchase (4) Final Recovery of REO, (5) Permitted purchase of REO

Morgan Stanley Capital I Inc.

Payment Date:
Prior Payment:
Next Payment:
Record Date:

17-Sep-07
17-Sep-07

15-Aug-07

15-Oct-07

31-Aug-07

Commercial Mortgage Pass-Through Certificate

Series 2007-IQ14

ABN AMRO Acct: 724739.1

Maturity Extension Summary

Statement Date:

Loans which have had their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates extended

Stated Principal Balance outstanding:
Weighted Average Extension Period:

Loans in the process of having their Maturity Dates further extended

Cutoff Principal Balance:
Weighted Average Extension Period:

Loans paid-off that did experience Maturity Date extensions

Cutoff Principal Balance:
Weighted Average Extension Period:

0.00

Number of Loans:

0.00

Number of Loans:

0.00

Loans paid-off that did not experience Maturity Date extensions

Number of Loans:
Cutoff Principal Balance:

0.00

Page 59 of 59

Morgan Stanley Capital I Trust 2007-IQ14 10-D