10-D 1 cwc07c02_10d-200706.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: May 18, 2007 to June 15, 2007 Commission File Number of issuing entity: 333-140740-01 COBALT CMBS Commercial Mortgage Trust 2007-C2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140740 CWCapital Commercial Funding Corp. (Exact name of depositor as specified in its charter) CWCapital LLC Wachovia Bank, National Association Citigroup Global Markets Realty Corp. Artesia Mortgage Capital Corporation (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199356 54-2199357 54-6744137 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-AB ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-MFX ______ ______ ___X___ ___________ A-JFX ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On June 15, 2007 a distribution was made to holders of COBALT CMBS Commercial Mortgage Trust 2007-C2. The distribution report is attached as an Exhibit to this Form 10-D, please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of COBALT CMBS Commercial Mortgage Trust 2007-C2, relating to the June 15, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. CWCapital Commercial Funding Corp. (Depositor) /s/ Robert Restrick Robert Restrick, Senior Vice President Date: June 29, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of COBALT CMBS Commercial Mortgage Trust 2007-C2, relating to the June 15, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 COBALT CMBS Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2007-C2 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: June 15, 2007 Record Date: May 31, 2007 Determination Date: June 11, 2007 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 21 NOI Detail 22 - 26 Principal Prepayment Detail 27 Historical Detail 28 Delinquency Loan Detail 29 Specially Serviced Loan Detail 30 - 31 Advance Summary 32 Modified Loan Detail 33 Historical Liquidated Loan Detail 34 Historical Bond/Collateral Loss Reconciliation Detail 35 Interest Shortfall Reconciliation Detail 36 - 37 Supplemental Reporting 38 Depositor CWCapital Commercial Funding Corp. 1540 Broadway, 23rd Floor New York, NY 10036 Contact: Leigh Roumila Phone Number: (646) 253-8800 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Lea Land Phone Number: (704) 593-7950 Special Servicer CWCapital Asset Management LLC. 1919 Pennsylvania Avenue, NW Suite 400 Washington, DC 20006-3434 Contact: Kathleen Olin Phone Number: (202) 973-6375 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2007, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 19075CAA1 5.064000% 37,530,000.00 37,~~530~~258,~~000~~913.0033 ~~271~~237,~~086~~167.6770 ~~158~~157,~~376~~232.6061 A-2 19075CAB9 5.334000% 241,084,000.00 241,084,000.00 0.00 1,071,618.38 A-AB 19075CAC7 5.416000% 71,881,000.00 71,881,000.00 0.00 324,422.91 A-3 19075CAD5 5.484000% 857,504,000.00 857,504,000.00 0.00 3,918,793.28 A-1A 19075CAE3 5.477000% 485,627,000.00 485,~~627~~617,~~000~~890.0098 97,~~109~~830.0228 2,216,~~482~~440.5799 A-MFX 19075CAG8 5.526000% 221,947,000.00 221,947,000.00 0.00 1,022,065.94 A-MFL 19075CAQ6 5.550000% 20,000,000.00 20,000,000.00 0.00 9895,~~666~~583.6733 A-JFX 19075CAH6 5.568000% 102,630,000.00 102,630,000.00 0.00 476,203.20 A-JFL 19075CAR4 5.590000% 100,000,000.00 100,000,000.00 0.00 ~~496~~481,~~888~~361.8911 B 19075CAJ2 5.617000% 21,171,000.00 21,171,000.00 0.00 99,097.92 C 19075CAK9 5.646000% 27,219,000.00 27,219,000.00 0.00 128,065.40 D 19075CAL7 5.686000% 21,170,000.00 21,170,000.00 0.00 100,310.52 E 19075CAM5 5.716000% 15,122,000.00 15,122,000.00 0.00 72,031.13 F 19075CAN3 5.736000% 18,146,000.00 18,146,000.00 0.00 86,737.88 G 19075CAS2 5.~~755983~~949027% 30,243,000.00 30,243,000.00 0.00 ~~145~~149,~~065~~930.1634 H 19075CAT0 5.~~771583~~964627% 24,195,000.00 24,195,000.00 0.00 ~~116~~120,~~369~~261.5478 J 19075CAU7 5.~~771583~~964627% 24,194,000.00 24,194,000.00 0.00 ~~116~~120,~~364~~256.7381 K 19075CAV5 5.~~771583~~964627% 30,244,000.00 30,244,000.00 0.00 ~~145~~150,~~463~~328.1347 L 19075CAW3 5.140000% 12,097,000.00 12,097,000.00 0.00 51,815.48 M 19075CAX1 5.140000% 3,024,000.00 3,024,000.00 0.00 12,952.80 N 19075CAY9 5.140000% 9,073,000.00 9,073,000.00 0.00 38,862.68 O 19075CAZ6 5.140000% 6,049,000.00 6,049,000.00 0.00 25,909.88 P 19075CBA0 5.140000% 3,024,000.00 3,024,000.00 0.00 12,952.80 Q 19075CBB8 5.140000% 6,049,000.00 6,049,000.00 0.00 25,909.88 S 19075CBC6 5.140000% 30,243,905.00 30,243,905.68 0.00 129,544.73 R-I 19075CBG5 0.000000% 0.00 0.00 0.00 0.00 R-II 19075CBH5 0.000000% 0.00 0.00 0.00 0.00 Totals 2,419,466,905.00 2,419,~~466~~186,~~905~~709.6899 ~~280~~244,~~195~~997.6998 11,~~090~~088,~~972~~690.1025

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 19075CAA1 0.00 0.00 ~~429~~394,~~463~~400.2731 37,~~258~~021,~~913~~745.3363 30.0001% A-2 19075CAB9 0.00 0.00 1,071,618.38 241,084,000.00 30.0001% A-AB 19075CAC7 0.00 0.00 324,422.91 71,881,000.00 30.0001% A-3 19075CAD5 0.00 0.00 3,918,793.28 857,504,000.00 30.0001% A-1A 19075CAE3 0.00 0.00 2,~~225~~224,~~591~~271.5927 485,~~617~~610,~~890~~060.9870 30.0001% A-MFX 19075CAG8 0.00 0.00 1,022,065.94 221,947,000.00 20.00% A-MFL 19075CAQ6 0.00 0.00 9895,~~666~~583.6733 20,000,000.00 20.00% A-JFX 19075CAH6 0.00 0.00 476,203.20 102,630,000.00 11.63% A-JFL 19075CAR4 0.00 0.00 ~~496~~481,~~888~~361.8911 100,000,000.00 11.63% B 19075CAJ2 0.00 0.00 99,097.92 21,171,000.00 10.75% C 19075CAK9 0.00 0.00 128,065.40 27,219,000.00 9.63% D 19075CAL7 0.00 0.00 100,310.52 21,170,000.00 8.75% E 19075CAM5 0.00 0.00 72,031.13 15,122,000.00 8.13% F 19075CAN3 0.00 0.00 86,737.88 18,146,000.00 7.38% G 19075CAS2 0.00 0.00 ~~145~~149,~~065~~930.1634 30,243,000.00 6.13% H 19075CAT0 0.00 0.00 ~~116~~120,~~369~~261.5478 24,195,000.00 5.13% J 19075CAU7 0.00 0.00 ~~116~~120,~~364~~256.7381 24,194,000.00 4.13% K 19075CAV5 0.00 0.00 ~~145~~150,~~463~~328.1347 30,244,000.00 2.88% L 19075CAW3 0.00 0.00 51,815.48 12,097,000.00 2.38% M 19075CAX1 0.00 0.00 12,952.80 3,024,000.00 2.25% N 19075CAY9 0.00 0.00 38,862.68 9,073,000.00 1.88% O 19075CAZ6 0.00 0.00 25,909.88 6,049,000.00 1.63% P 19075CBA0 0.00 0.00 12,952.80 3,024,000.00 1.50% Q 19075CBB8 0.00 0.00 25,909.88 6,049,000.00 1.25% S 19075CBC6 0.00 0.00 129,544.73 30,243,905.68 0.00% R-I 19075CBG5 0.00 0.00 0.00 0.00 0.00% R-II 19075CBH5 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 11,~~371~~333,~~167~~688.7923 2,~~419~~418,~~186~~941,~~709~~712.9901

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 19075CBE2 0.~~293550~~477859% 2,419,466,905.00 2,419,~~466~~186,~~905~~709.6899 ~~591~~963,~~861~~358.9948

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 19075CBE2 0.00 ~~591~~963,~~861~~358.9948 2,~~419~~418,~~186~~941,~~709~~712.9901 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 19075CAA1 ~~1,000~~992.~~00000000~~77680069 76.~~22319931~~31941647 4.~~22000000~~18951799 0.00000000 0.00000000 ~~992~~986.~~77680069~~45738423 A-2 19075CAB9 1,000.00000000 0.00000000 4.44500000 0.00000000 0.00000000 1,000.00000000 A-AB 19075CAC7 1,000.00000000 0.00000000 4.51333329 0.00000000 0.00000000 1,000.00000000 A-3 19075CAD5 1,000.00000000 0.00000000 4.57000000 0.00000000 0.00000000 1,000.00000000 A-1A 19075CAE3 ~~1,000~~999.~~00000000~~98124276 0.~~01875724~~01612406 4.~~56416668~~56408105 0.00000000 0.00000000 999.~~98124276~~96511870 A-MFX 19075CAG8 1,000.00000000 0.00000000 4.60500002 0.00000000 0.00000000 1,000.00000000 A-MFL 19075CAQ6 1,000.00000000 0.00000000 4.~~93333350~~77916650 0.00000000 0.00000000 1,000.00000000 A-JFX 19075CAH6 1,000.00000000 0.00000000 4.64000000 0.00000000 0.00000000 1,000.00000000 A-JFL 19075CAR4 1,000.00000000 0.00000000 4.~~96888890~~81361110 0.00000000 0.00000000 1,000.00000000 B 19075CAJ2 1,000.00000000 0.00000000 4.68083322 0.00000000 0.00000000 1,000.00000000 C 19075CAK9 1,000.00000000 0.00000000 4.70500018 0.00000000 0.00000000 1,000.00000000 D 19075CAL7 1,000.00000000 0.00000000 4.73833349 0.00000000 0.00000000 1,000.00000000 E 19075CAM5 1,000.00000000 0.00000000 4.76333355 0.00000000 0.00000000 1,000.00000000 F 19075CAN3 1,000.00000000 0.00000000 4.78000000 0.00000000 0.00000000 1,000.00000000 G 19075CAS2 1,000.00000000 0.00000000 4.~~79665245~~95752207 0.00000000 0.00000000 1,000.00000000 H 19075CAT0 1,000.00000000 0.00000000 4.~~80965241~~97052201 0.00000000 0.00000000 1,000.00000000 J 19075CAU7 1,000.00000000 0.00000000 4.~~80965239~~97052203 0.00000000 0.00000000 1,000.00000000 K 19075CAV5 1,000.00000000 0.00000000 4.~~80965249~~97052209 0.00000000 0.00000000 1,000.00000000 L 19075CAW3 1,000.00000000 0.00000000 4.28333306 0.00000000 0.00000000 1,000.00000000 M 19075CAX1 1,000.00000000 0.00000000 4.28333333 0.00000000 0.00000000 1,000.00000000 N 19075CAY9 1,000.00000000 0.00000000 4.28333297 0.00000000 0.00000000 1,000.00000000 O 19075CAZ6 1,000.00000000 0.00000000 4.28333278 0.00000000 0.00000000 1,000.00000000 P 19075CBA0 1,000.00000000 0.00000000 4.28333333 0.00000000 0.00000000 1,000.00000000 Q 19075CBB8 1,000.00000000 0.00000000 4.28333278 0.00000000 0.00000000 1,000.00000000 S 19075CBC6 1,000.00002248 0.00000000 4.28333345 0.00000000 0.00000000 1,000.00002248 R-I 19075CBG5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 19075CBH5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X 19075CBE2 ~~1,000~~999.~~00000028~~88419143 0.~~24462496~~39816973 0.00000000 999.~~88419143~~78293029

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 1,933,~~839~~568,~~278~~192.7306 01,933,568,192.0006 ~~271~~237,~~086~~167.6770 0.00 0.00 2 485,~~627~~618,~~626~~517.9593 0485,618,517.0093 97,~~109~~830.0228 0.00 0.00 Total 2,419,~~466~~186,~~905~~709.6899 02,419,186,709.0099 ~~280~~244,~~195~~997.6998 0.00 0.00

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group Loss Principal Principal Distribution Balance Balance Amount 1 0.00 1,933,~~568~~331,~~192~~024.0636 1,933,~~568~~331,~~192~~024.0636 ~~271~~237,~~086~~167.6770 2 0.00 485,~~618~~610,~~517~~687.9365 485,~~618~~610,~~517~~687.9365 97,~~109~~830.0228 Total 0.00 2,~~419~~418,~~186~~941,~~709~~712.9901 2,~~419~~418,~~186~~941,~~709~~712.9901 ~~280~~244,~~195~~997.6998

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0405/01/2007 - 0405/30/2007 30 ~~158~~157,~~376~~232.6061 0.00 ~~158~~157,~~376~~232.6061 A-2 0405/01/2007 - 0405/30/2007 30 1,071,618.38 0.00 1,071,618.38 A-AB 0405/01/2007 - 0405/30/2007 30 324,422.91 0.00 324,422.91 A-3 0405/01/2007 - 0405/30/2007 30 3,918,793.28 0.00 3,918,793.28 A-1A 0405/01/2007 - 0405/30/2007 30 2,216,~~482~~440.5799 0.00 2,216,~~482~~440.5799 A-MFX 0405/01/2007 - 0405/30/2007 30 1,022,065.94 0.00 1,022,065.94 A-MFL 0405/1315/2007 - 0506/14/2007 3231 9895,~~666~~583.6733 0.00 9895,~~666~~583.6733 A-JFX 0405/01/2007 - 0405/30/2007 30 476,203.20 0.00 476,203.20 A-JFL 0405/1315/2007 - 0506/14/2007 3231 ~~496~~481,~~888~~361.8911 0.00 ~~496~~481,~~888~~361.8911 X 0405/01/2007 - 0405/30/2007 30 ~~591~~963,~~861~~358.9948 0.00 ~~591~~963,~~861~~358.9948 B 0405/01/2007 - 0405/30/2007 30 99,097.92 0.00 99,097.92 C 0405/01/2007 - 0405/30/2007 30 128,065.40 0.00 128,065.40 D 0405/01/2007 - 0405/30/2007 30 100,310.52 0.00 100,310.52 E 0405/01/2007 - 0405/30/2007 30 72,031.13 0.00 72,031.13 F 0405/01/2007 - 0405/30/2007 30 86,737.88 0.00 86,737.88 G 0405/01/2007 - 0405/30/2007 30 ~~145~~149,~~065~~930.1634 0.00 ~~145~~149,~~065~~930.1634 H 0405/01/2007 - 0405/30/2007 30 ~~116~~120,~~369~~261.5478 0.00 ~~116~~120,~~369~~261.5478 J 0405/01/2007 - 0405/30/2007 30 ~~116~~120,~~364~~256.7381 0.00 ~~116~~120,~~364~~256.7381 K 0405/01/2007 - 0405/30/2007 30 ~~145~~150,~~463~~328.1347 0.00 ~~145~~150,~~463~~328.1347 L 0405/01/2007 - 0405/30/2007 30 51,815.48 0.00 51,815.48 M 0405/01/2007 - 0405/30/2007 30 12,952.80 0.00 12,952.80 N 0405/01/2007 - 0405/30/2007 30 38,862.68 0.00 38,862.68 O 0405/01/2007 - 0405/30/2007 30 25,909.88 0.00 25,909.88 P 0405/01/2007 - 0405/30/2007 30 12,952.80 0.00 12,952.80 Q 0405/01/2007 - 0405/30/2007 30 25,909.88 0.00 25,909.88 S 0405/01/2007 - 0405/30/2007 30 129,544.73 0.00 129,544.73 Total 1112,~~682~~052,~~834~~048.0973 0.00 1112,~~682~~052,~~834~~048.0973

Certificate Interest Reconciliation (continued) Class Distributable WAC CAP Additional Interest Remaining Unpaid Certificate Shortfall Trust Fund Distribution Distributable Interest Expenses Certificate Adjustment Interest A-1 0.00 0.00 0.00 ~~158~~157,~~376~~232.6061 0.00 A-2 0.00 0.00 0.00 1,071,618.38 0.00 A-AB 0.00 0.00 0.00 324,422.91 0.00 A-3 0.00 0.00 0.00 3,918,793.28 0.00 A-1A 0.00 0.00 0.00 2,216,~~482~~440.5799 0.00 A-MFX 0.00 0.00 0.00 1,022,065.94 0.00 A-MFL 0.00 0.00 0.00 9895,~~666~~583.6733 0.00 A-JFX 0.00 0.00 0.00 476,203.20 0.00 A-JFL 0.00 0.00 0.00 ~~496~~481,~~888~~361.8911 0.00 X 0.00 0.00 0.00 ~~591~~963,~~861~~358.9948 0.00 B 0.00 0.00 0.00 99,097.92 0.00 C 0.00 0.00 0.00 128,065.40 0.00 D 0.00 0.00 0.00 100,310.52 0.00 E 0.00 0.00 0.00 72,031.13 0.00 F 0.00 0.00 0.00 86,737.88 0.00 G 0.00 0.00 0.00 ~~145~~149,~~065~~930.1634 0.00 H 0.00 0.00 0.00 ~~116~~120,~~369~~261.5478 0.00 J 0.00 0.00 0.00 ~~116~~120,~~364~~256.7381 0.00 K 0.00 0.00 0.00 ~~145~~150,~~463~~328.1347 0.00 L 0.00 0.00 0.00 51,815.48 0.00 M 0.00 0.00 0.00 12,952.80 0.00 N 0.00 0.00 0.00 38,862.68 0.00 O 0.00 0.00 0.00 25,909.88 0.00 P 0.00 0.00 0.00 12,952.80 0.00 Q 0.00 0.00 0.00 25,909.88 0.00 S 0.00 0.00 0.00 129,544.73 0.00 Total 0.00 0.00 0.00 1112,~~682~~052,~~834~~048.0973 0.00

Other Required Information Available Distribution Amount (1) 1112,~~963~~297,~~029~~046.7871 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 54,~~705~~698.0921 Less Delinquent Master Servicing Fees 03,602.0047 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 0(156.0067) Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5450,~~705~~939.0907 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 12,081,153.76 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 12,081,153.76 Principal: Scheduled Principal 244,997.98 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 244,997.98 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 A-MFL Net Swap Counterparty Payments Received 4,566.66 A-JFL Net Swap Counterparty Payments Received 22,861.11 Total Other Collected: 27,427.77 Total Funds Collected 12,353,579.51 Total Funds Distributed Fees: Master Servicing Fee 54,698.21 Trustee Fee - Wells Fargo Bank, N.A. 1,834.55 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 56,532.76 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 12,052,048.73 Principal Distribution 244,997.98 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 A-MFL Net Swap Counterparty Payments Paid 0.00 A-JFL Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 12,297,046.71 Total Funds Distributed 12,353,579.47

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 9 15,~~203~~193,~~095~~787.9889 0.63 ~~110~~109 5.8883 1.~~556429~~556507 2,000,001 to 3,000,000 15 38,~~520~~511,~~218~~427.7757 1.59 ~~120~~119 5.~~9758~~9756 1.~~311369~~311414 3,000,001 to 4,000,000 15 53,~~972~~942,~~367~~309.0928 2.23 ~~117~~116 5.~~7800~~7799 1.~~447496~~447550 4,000,001 to 5,000,000 10 44,~~150~~136,~~740~~809.6008 1.8382 ~~106~~105 5.~~8258~~8259 1.~~569029~~568880 5,000,001 to 6,000,000 13 72,~~082~~067,~~674~~763.3711 2.98 ~~113~~112 5.6820 1.~~402850~~402878 6,000,001 to 7,000,000 10 65,~~466~~445,~~567~~927.4366 2.71 ~~118~~117 5.7689 1.~~275279~~275259 7,000,001 to 8,000,000 9 68,~~439~~410,~~777~~332.0623 2.83 ~~130~~129 5.~~7728~~7727 1.~~360479~~360477 8,000,001 to 9,000,000 3 25,~~809~~800,~~232~~734.0945 1.07 ~~118~~117 5.6146 1.~~192455~~192479 9,000,001 to 10,000,000 5 47,~~253~~221,~~100~~772.62 1.95 ~~117~~116 5.~~7059~~7057 1.~~215347~~215344 10,000,001 to 15,000,000 19 234,~~274~~229,~~807~~927.3809 9.68 ~~108~~107 5.7458 1.~~342696~~342686 15,000,001 to 20,000,000 13 223,~~272~~257,~~583~~519.9336 9.23 ~~121~~120 5.8021 1.~~348472~~348488 20,000,001 to 25,000,000 9 202,~~188~~170,~~544~~401.67 8.36 ~~111~~110 5.~~6601~~6600 1.~~300322~~300313 25,000,001 to 30,000,000 4 112,980,000.00 4.67 ~~102~~101 5.7260 1.298633 30,000,001 to 35,000,000 4 134,173,000.00 5.55 ~~102~~101 5.8017 1.486060 35,000,001 to 40,000,000 4 149,800,000.00 6.19 ~~117~~116 5.6420 1.262043 40,000,001 to 45,000,000 2 84,000,000.00 3.47 8988 5.7900 1.805000 45,000,001 or greater 5 847,600,000.00 35.04 ~~109~~108 5.9011 1.466824 Totals 149 2,~~419~~418,~~186~~941,~~709~~712.9901 100.00 ~~111~~110 5.7996 1.~~403823~~403828

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 3,575,000.00 0.15 ~~117~~116 5.7175 1.236364 Arizona 5 29,625,000.00 1.22 ~~115~~114 5.7238 1.304751 California 25 258,~~879~~824,~~135~~460.1848 10.70 ~~104~~103 5.8800 1.~~454117~~454162 Connecticut 3 50,820,000.00 2.10 ~~117~~116 5.7260 1.183628 Delaware 1 7,~~368~~361,~~126~~215.0315 0.30 ~~116~~115 5.6240 1.160000 Florida 13 186,~~592~~581,~~936~~996.2165 7.71 ~~114~~113 5.~~7905~~7904 1.~~257301~~257299 Georgia 14 51,~~108~~105,~~251~~060.3549 2.11 ~~100~~99 5.7698 1.~~381923~~381925 Hawaii 4 100,000,000.01 4.13 5251 5.6027 1.810000 Illinois 9 122,~~135~~117,~~544~~401.67 5.05 ~~106~~105 5.6795 1.~~341036~~341028 Indiana 1 4,550,000.00 0.19 5958 5.8800 1.470000 Kansas 2 10,800,000.00 0.45 ~~116~~115 5.3910 2.165648 Kentucky 1 18,000,000.00 0.74 ~~117~~116 5.6700 1.340000 Louisiana 2 28,640,000.00 1.18 ~~117~~116 5.6698 1.240000 Maryland 5 56,925,000.00 2.35 ~~117~~116 5.7925 1.360821 Massachusetts 4 105,965,000.00 4.38 ~~116~~115 5.8097 1.519681 Michigan 1 4,000,000.00 0.17 ~~118~~117 5.6370 1.350000 Minnesota 4 9,~~144~~136,~~334~~474.9645 0.38 ~~118~~117 5.9227 1.~~322934~~322938 Missouri 2 27,680,000.00 1.14 ~~116~~115 5.6900 1.481965 Nevada 1 15,125,000.00 0.63 ~~117~~116 5.5800 1.240000 New Hampshire 3 35,~~146~~132,~~689~~371.2050 1.45 ~~117~~116 6.0376 1.~~406598~~406613 New Jersey 3 35,~~347~~327,~~471~~664.1721 1.46 ~~139~~138 5.~~9578~~9577 1.~~496497~~496428 New Mexico 2 30,320,000.00 1.25 ~~118~~117 5.5102 1.293140 New York 12 669,~~898~~886,~~722~~835.3711 27.69 ~~117~~116 5.8765 1.~~451731~~451732 North Carolina 5 32,152,000.00 1.33 ~~118~~117 5.7082 1.296991 Ohio 2 20,~~854~~851,~~164~~847.5949 0.86 ~~119~~118 5.7275 1.~~246239~~246242 Oklahoma 1 5,400,000.00 0.22 ~~118~~117 5.7000 1.430000 Oregon 1 9,~~573~~560,~~054~~254.7899 0.40 ~~118~~117 5.8300 1.290000 Pennsylvania 4 27,~~116~~105,~~936~~212.2109 1.12 ~~118~~117 5.6752 1.~~357574~~357572 Rhode Island 1 6,300,000.00 0.26 ~~118~~117 5.9900 1.360000 South Carolina 3 12,~~195~~181,~~313~~185.6923 0.50 ~~118~~117 5.~~9089~~9088 1.~~413019~~412988 Tennessee 1 13,~~454~~441,~~240~~649.5088 0.56 ~~117~~116 5.6100 1.740000 Texas 14 79,~~337~~328,~~163~~149.4560 3.28 ~~118~~117 5.~~7850~~7849 1.~~366189~~366202 Utah 5 34,~~185~~168,~~450~~817.2336 1.41 ~~144~~143 5.~~7353~~7351 1.~~586923~~587067 Virginia 4 35,000,000.00 1.45 ~~118~~117 5.5601 1.168829 Washington 3 5,~~888~~883,~~647~~400.4202 0.24 ~~118~~117 5.7700 1.300000 Washington,DC 4 249,450,000.00 10.31 ~~103~~102 5.8175 1.287250 West Virginia 2 11,470,000.00 0.47 ~~119~~118 5.8725 1.214734 Wisconsin 3 15,~~163~~150,~~527~~715.9561 0.63 ~~117~~116 5.~~6444~~6443 1.~~207782~~207788 Totals 172 2,~~419~~418,~~186~~941,~~709~~712.9901 100.00 ~~111~~110 5.7996 1.~~403823~~403828

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.09 or less 2 9,~~245~~240,~~218~~671.4815 0.38 ~~143~~142 6.~~4864~~4856 1.010000 1.10 to 1.14 11 297,~~923~~888,~~588~~980.3441 12.3231 ~~121~~120 5.8840 1.108248 1.15 to 1.19 10 116,~~400~~371,~~369~~151.7781 4.81 ~~117~~116 5.7461 1.~~171235~~171236 1.20 to 1.24 36 424,~~441~~402,~~002~~698.4686 17.54 ~~114~~113 5.7207 1.~~218748~~218749 1.25 to 1.29 20 426,~~233~~214,~~203~~065.1273 17.62 ~~116~~115 5.6158 1.265058 1.30 to 1.34 11 139,~~405~~378,~~390~~949.7842 5.76 ~~122~~121 5.~~7813~~7812 1.~~321435~~321437 1.35 to 1.39 15 175,~~617~~593,~~934~~354.7501 7.26 ~~113~~112 5.6833 1.~~370342~~370343 1.40 to 1.44 11 133,~~833~~815,~~544~~401.67 5.53 ~~108~~107 5.~~7635~~7634 1.~~421643~~421646 1.45 to 1.49 4 37,200,000.00 1.54 ~~111~~110 5.8090 1.465860 1.50 to 1.54 3 16,~~921~~908,~~966~~719.2777 0.70 ~~118~~117 5.~~8684~~8682 1.~~503890~~503888 1.55 to 1.59 3 21,~~807~~800,~~742~~808.0891 0.90 ~~116~~115 5.~~8074~~8073 1.~~564753~~564749 1.60 to 1.64 4 106,482,000.00 4.40 ~~116~~115 5.7955 1.626205 1.65 to 1.74 5 286,~~397~~373,~~222~~527.9924 11.84 ~~113~~112 6.3419 1.728834 1.75 to 1.84 1 100,000,000.00 4.13 5251 5.6027 1.810000 1.85 to 1.89 3 22,952,100.00 0.95 ~~117~~116 5.5814 1.873520 1.90 to 1.94 3 6,~~685~~684,~~539~~138.0418 0.28 9695 5.7094 1.~~921267~~921263 1.95 to 2.19 2 8,400,000.00 0.35 ~~117~~116 5.5117 2.133690 2.20 to 2.24 2 40,500,000.00 1.67 6665 5.6408 2.225926 2.25 or greater 3 48,~~739~~735,~~887~~144.2485 2.01 6665 5.6363 2.~~489120~~489044 Totals 149 2,~~419~~418,~~186~~941,~~709~~712.9901 100.00 ~~111~~110 5.7996 1.~~403823~~403828

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 15 129,~~611~~572,~~620~~212.3097 5.36 ~~115~~114 5.~~8879~~8880 1.~~223499~~223501 Lodging 15 232,~~229~~157,~~240~~140.4294 9.60 9392 5.8448 1.~~671367~~671451 Mixed Use 7 245,937,000.00 10.17 ~~117~~116 5.7896 1.164965 Multi-Family 25 465,~~118~~110,~~517~~687.9163 19.23 ~~112~~111 6.~~0869~~0870 1.~~566283~~566288 Office 40 805,~~668~~626,~~987~~778.7116 33.30 ~~115~~114 5.6535 1.~~328573~~328571 Other 5 32,~~343~~322,~~638~~099.1144 1.34 ~~149~~148 6.~~2776~~2773 1.~~136620~~136650 Retail 49 448,~~171~~124,~~199~~521.5951 18.53 ~~102~~101 5.7002 1.~~450224~~450217 Self Storage 16 60,~~106~~091,~~505~~271.9334 2.48 ~~133~~132 5.~~6951~~6950 1.~~285611~~285608 Totals 172 2,~~419~~418,~~186~~941,~~709~~712.9901 100.00 ~~111~~110 5.7996 1.~~403823~~403828

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 10 108,~~671~~667,~~887~~144.2485 4.49 ~~118~~117 5.4187 1.~~496675~~496597 5.500% to 5.749% 65 1,168,~~079~~006,~~704~~389.5889 48.2829 ~~107~~106 5.6146 1.~~416412~~416415 5.750% to 5.999% 54 729,~~339~~236,~~042~~876.5374 30.15 ~~112~~111 5.8424 1.~~285234~~285233 6.000% to 6.249% 15 108,~~438~~393,~~273~~110.2302 4.48 ~~116~~115 6.1196 1.~~350795~~350782 6.250% to 6.499% 4 302,~~312~~297,~~583~~519.9336 12.50 ~~118~~117 6.~~4144~~4145 1.~~629981~~630007 6.500% or greater 1 2,~~345~~340,~~218~~671.4815 0.10 ~~221~~220 8.2500 1.010000 Totals 149 2,~~419~~418,~~186~~941,~~709~~712.9901 100.00 ~~111~~110 5.7996 1.~~403823~~403828

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 6 months or less 146 2,299,~~553~~328,~~907~~521.5850 95.0506 ~~113~~112 5.8020 1.~~388846~~388847 7 to 12 months 1 100,000,000.00 4.13 5251 5.6027 1.810000 13 to 24 months 1 17,~~287~~272,~~583~~519.9336 0.71 ~~162~~161 6.2900 1.100000 25 months or greater 1 2,~~345~~340,~~218~~671.4815 0.10 ~~221~~220 8.2500 1.010000 Totals 149 2,~~419~~418,~~186~~941,~~709~~712.9901 100.00 ~~111~~110 5.7996 1.~~403823~~403828

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 13 280,~~109~~091,~~544~~401.67 11.58 5655 5.7288 1.~~785604~~785629 61 to 120 months 133 2,111,~~975~~783,~~856~~848.9849 87.30 ~~117~~116 5.8010 1.~~356479~~356477 121 months or greater 1 17,~~287~~272,~~583~~519.9336 0.71 ~~162~~161 6.2900 1.100000 Totals 147 2,409,~~372~~147,~~985~~769.5852 99.5960 ~~110~~109 5.7961 1.~~404528~~404532

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 264 months or less 2 9,~~813~~793,~~724~~942.4149 0.4140 ~~234~~233 6.~~6518~~6519 1.~~230698~~230692 265 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 9,~~813~~793,~~724~~942.4149 0.4140 ~~234~~233 6.~~6518~~6519 1.~~230698~~230692

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 48 1,296,170,100.00 53.58 ~~105~~104 5.7878 1.508367 264 months or less 1 9,~~180~~161,~~045~~517.8463 0.38 ~~119~~118 5.9820 1.170000 265 to 300 months 7 44,~~652~~593,~~431~~156.0472 1.8584 ~~117~~116 5.8985 1.~~333169~~333174 301 to 360 months 90 1,053,~~870~~722,~~408~~995.7017 43.56 ~~116~~115 5.8009 1.~~282741~~282725 361 months or greater 1 5,500,000.00 0.23 ~~119~~118 5.7300 1.240000 Totals 147 2,409,~~372~~147,~~985~~769.5852 99.5960 ~~110~~109 5.7961 1.~~404528~~404532

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information ~~149~~147 21,~~419~~925,~~186~~441,~~709~~712.9901 ~~100~~79.0060 ~~111~~108 5.~~7996~~7512 1.~~403823~~379667 Totals 149 2,~~419~~418,~~186~~941,~~709~~712.9901 100.00 ~~111~~110 5.7996 1.~~403823~~403828 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 7 11,~~687~~680,~~280~~053.4719 0.48 ~~108~~107 5.9325 1.~~382788~~382747 2,000,001 to 3,000,000 12 29,~~996~~989,~~054~~580.1808 1.24 ~~120~~119 6.~~0298~~0294 1.~~352113~~352173 3,000,001 to 4,000,000 13 46,~~679~~653,~~829~~203.2682 1.93 ~~117~~116 5.7752 1.~~465625~~465683 4,000,001 to 5,000,000 8 35,~~324~~310,~~740~~809.6008 1.46 ~~110~~109 5.7438 1.~~655127~~654975 5,000,001 to 6,000,000 12 66,~~582~~567,~~674~~763.3711 2.75 ~~112~~111 5.~~7050~~7049 1.~~419606~~419640 6,000,001 to 7,000,000 8 52,~~716~~695,~~567~~927.4366 2.18 ~~118~~117 5.7842 1.~~271718~~271692 7,000,001 to 8,000,000 8 60,~~939~~910,~~777~~332.0623 2.52 ~~132~~131 5.~~7884~~7883 1.~~358077~~358073 8,000,001 to 9,000,000 3 25,~~809~~800,~~232~~734.0945 1.07 ~~118~~117 5.6146 1.~~192455~~192479 9,000,001 to 10,000,000 5 47,~~253~~221,~~100~~772.62 1.95 ~~117~~116 5.~~7059~~7057 1.~~215347~~215344 10,000,001 to 15,000,000 15 182,~~989~~944,~~807~~927.3809 7.56 ~~114~~113 5.7456 1.~~328602~~328586 15,000,001 to 20,000,000 9 158,~~507~~492,~~583~~519.9336 6.55 ~~122~~121 5.8659 1.~~329231~~329252 20,000,001 to 25,000,000 6 136,~~528~~510,~~544~~401.67 5.64 ~~108~~107 5.~~7294~~7293 1.~~280922~~280907 25,000,001 to 30,000,000 4 112,980,000.00 4.67 ~~102~~101 5.7260 1.298633 30,000,001 to 35,000,000 4 134,173,000.00 5.55 ~~102~~101 5.8017 1.486060 35,000,001 to 40,000,000 4 149,800,000.00 6.19 ~~117~~116 5.6420 1.262043 40,000,001 to 45,000,000 2 84,000,000.00 3.47 8988 5.7900 1.805000 45,000,001 or greater 4 597,600,000.00 24.7071 ~~107~~106 5.6782 1.356727 Totals 124 1,933,~~568~~331,~~192~~024.0636 79.9392 ~~111~~110 5.7346 1.~~366586~~366588

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 3,575,000.00 0.15 ~~117~~116 5.7175 1.236364 Arizona 3 20,225,000.00 0.84 ~~113~~112 5.7395 1.288764 California 23 248,~~419~~364,~~135~~460.1848 10.27 ~~104~~103 5.8876 1.~~460098~~460146 Connecticut 3 50,820,000.00 2.10 ~~117~~116 5.7260 1.183628 Delaware 1 7,~~368~~361,~~126~~215.0315 0.30 ~~116~~115 5.6240 1.160000 Florida 11 157,~~592~~581,~~936~~996.2165 6.51 ~~119~~118 5.~~8111~~8110 1.~~249094~~249091 Georgia 12 36,~~017~~014,~~251~~060.3549 1.49 ~~118~~117 5.6768 1.~~287012~~287006 Hawaii 4 100,000,000.01 4.13 5251 5.6027 1.810000 Illinois 7 91,~~635~~617,~~544~~401.67 3.79 ~~102~~101 5.7068 1.~~322502~~322487 Indiana 1 4,550,000.00 0.19 5958 5.8800 1.470000 Kansas 2 10,800,000.00 0.45 ~~116~~115 5.3910 2.165648 Kentucky 1 18,000,000.00 0.74 ~~117~~116 5.6700 1.340000 Louisiana 1 10,000,000.00 0.41 ~~116~~115 5.4830 1.240000 Maryland 5 56,925,000.00 2.35 ~~117~~116 5.7925 1.360821 Massachusetts 4 105,965,000.00 4.38 ~~116~~115 5.8097 1.519681 Michigan 1 4,000,000.00 0.17 ~~118~~117 5.6370 1.350000 Minnesota 3 5,~~151~~147,~~797~~368.1399 0.21 ~~118~~117 5.9326 1.~~379457~~379463 Missouri 1 15,680,000.00 0.65 ~~115~~114 5.6900 1.560000 New Hampshire 3 35,~~146~~132,~~689~~371.2050 1.45 ~~117~~116 6.0376 1.~~406598~~406613 New Jersey 3 35,~~347~~327,~~471~~664.1721 1.46 ~~139~~138 5.~~9578~~9577 1.~~496497~~496428 New Mexico 1 10,160,000.00 0.42 ~~119~~118 5.5900 1.220000 New York 9 399,~~398~~386,~~722~~835.3913 16.51 ~~118~~117 5.5515 1.~~288932~~288929 North Carolina 2 7,752,000.00 0.32 ~~117~~116 5.5907 1.544097 Ohio 1 18,240,000.00 0.75 ~~119~~118 5.7100 1.250000 Oklahoma 1 5,400,000.00 0.22 ~~118~~117 5.7000 1.430000 Oregon 1 9,~~573~~560,~~054~~254.7899 0.40 ~~118~~117 5.8300 1.290000 Pennsylvania 4 27,~~116~~105,~~936~~212.2109 1.12 ~~118~~117 5.6752 1.~~357574~~357572 Rhode Island 1 6,300,000.00 0.26 ~~118~~117 5.9900 1.360000 South Carolina 3 12,~~195~~181,~~313~~185.6923 0.50 ~~118~~117 5.~~9089~~9088 1.~~413019~~412988 Tennessee 1 13,~~454~~441,~~240~~649.5088 0.56 ~~117~~116 5.6100 1.740000 Texas 12 75,~~821~~814,~~347~~414.9490 3.13 ~~118~~117 5.7870 1.~~330602~~330613 Utah 4 18,~~685~~668,~~450~~817.2336 0.77 ~~166~~165 5.~~9305~~9303 1.~~352105~~352159 Virginia 4 35,000,000.00 1.45 ~~118~~117 5.5601 1.168829 Washington 3 5,~~888~~883,~~647~~400.4202 0.24 ~~118~~117 5.7700 1.300000 Washington,DC 4 249,450,000.00 10.31 ~~103~~102 5.8175 1.287250 West Virginia 1 6,750,000.00 0.28 ~~119~~118 5.7260 1.260000 Wisconsin 3 15,~~163~~150,~~527~~715.9561 0.63 ~~117~~116 5.~~6444~~6443 1.~~207782~~207788 Totals 146 1,933,~~568~~331,~~192~~024.0636 79.9392 ~~111~~110 5.7346 1.~~366586~~366588

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.09 or less 2 9,~~245~~240,~~218~~671.4815 0.38 ~~143~~142 6.~~4864~~4856 1.010000 1.10 to 1.14 10 294,~~963~~928,~~588~~980.3441 12.19 ~~121~~120 5.8845 1.~~107930~~107929 1.15 to 1.19 8 108,~~730~~701,~~369~~151.7781 4.49 ~~117~~116 5.7333 1.~~172733~~172735 1.20 to 1.24 30 347,~~261~~225,~~837~~851.8737 14.35 ~~113~~112 5.7444 1.~~217103~~217105 1.25 to 1.29 16 393,~~990~~974,~~665~~960.2927 16.29 ~~116~~115 5.6063 1.~~264603~~264602 1.30 to 1.34 9 115,~~139~~112,~~390~~949.7842 4.76 ~~125~~124 5.8195 1.~~320343~~320345 1.35 to 1.39 11 141,~~102~~079,~~119~~619.2431 5.83 ~~117~~116 5.6874 1.~~371064~~371065 1.40 to 1.44 9 105,~~533~~515,~~544~~401.67 4.36 ~~106~~105 5.7950 1.~~417033~~417036 1.45 to 1.49 4 37,200,000.00 1.54 ~~111~~110 5.8090 1.465860 1.50 to 1.54 3 16,~~921~~908,~~966~~719.2777 0.70 ~~118~~117 5.~~8684~~8682 1.~~503890~~503888 1.55 to 1.59 3 21,~~807~~800,~~742~~808.0891 0.90 ~~116~~115 5.~~8074~~8073 1.~~564753~~564749 1.60 to 1.64 4 106,482,000.00 4.40 ~~116~~115 5.7955 1.626205 1.65 to 1.79 3 25,~~412~~388,~~222~~527.9924 1.05 ~~117~~116 5.6266 1.721178 1.80 to 1.84 1 100,000,000.00 4.13 5251 5.6027 1.810000 1.85 to 1.89 2 7,452,100.00 0.31 ~~116~~115 5.7508 1.880840 1.90 to 1.94 3 6,~~685~~684,~~539~~138.0418 0.28 9695 5.7094 1.~~921267~~921263 1.95 to 2.19 2 8,400,000.00 0.35 ~~117~~116 5.5117 2.133690 2.20 to 2.24 2 40,500,000.00 1.67 6665 5.6408 2.225926 2.25 or greater 2 46,~~739~~735,~~887~~144.2485 1.93 6463 5.6327 2.~~479241~~479160 Totals 124 1,933,~~568~~331,~~192~~024.0636 79.9392 ~~111~~110 5.7346 1.~~366586~~366588

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 15 129,~~611~~572,~~620~~212.3097 5.36 ~~115~~114 5.~~8879~~8880 1.~~223499~~223501 Lodging 15 232,~~229~~157,~~240~~140.4294 9.60 9392 5.8448 1.~~671367~~671451 Mixed Use 6 225,437,000.00 9.32 ~~117~~116 5.8241 1.159051 Office 40 805,~~668~~626,~~987~~778.7116 33.30 ~~115~~114 5.6535 1.~~328573~~328571 Other 5 32,~~343~~322,~~638~~099.1144 1.34 ~~149~~148 6.~~2776~~2773 1.~~136620~~136650 Retail 49 448,~~171~~124,~~199~~521.5951 18.53 ~~102~~101 5.7002 1.~~450224~~450217 Self Storage 16 60,~~106~~091,~~505~~271.9334 2.48 ~~133~~132 5.~~6951~~6950 1.~~285611~~285608 Totals 146 1,933,~~568~~331,~~192~~024.0636 79.9392 ~~111~~110 5.7346 1.~~366586~~366588

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 7 62,~~511~~507,~~887~~144.2485 2.58 ~~118~~117 5.4063 1.~~663982~~663860 5.500% to 5.749% 53 1,042,~~954~~881,~~704~~389.5889 43.11 ~~107~~106 5.6116 1.~~415285~~415288 5.750% to 5.999% 47 673,~~831~~737,~~524~~189.6009 27.85 ~~112~~111 5.8448 1.~~282202~~282200 6.000% to 6.249% 13 99,~~612~~567,~~273~~110.2302 4.12 ~~119~~118 6.1165 1.~~361991~~361982 6.250% to 8.249% 3 52,~~312~~297,~~583~~519.9336 2.16 ~~130~~129 6.3210 1.~~151994~~152009 8.250% or greater 1 2,~~345~~340,~~218~~671.4815 0.10 ~~221~~220 8.2500 1.010000 Totals 124 1,933,~~568~~331,~~192~~024.0636 79.9392 ~~111~~110 5.7346 1.~~366586~~366588

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 6 months or less 121 1,813,~~935~~717,~~389~~833.6585 74.98 ~~113~~112 5.~~7334~~7333 1.~~345143~~345139 7 to 12 months 1 100,000,000.00 4.13 5251 5.6027 1.810000 13 to 24 months 1 17,~~287~~272,~~583~~519.9336 0.71 ~~162~~161 6.2900 1.100000 25 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 124 1,933,~~568~~331,~~192~~024.0636 79.9392 ~~111~~110 5.7346 1.~~366586~~366588

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 10 251,~~518~~500,~~544~~401.67 10.40 5655 5.7175 1.~~819614~~819644 61 to 120 months 111 1,654,~~948~~764,~~339~~160.0584 68.41 ~~118~~117 5.7260 1.~~301326~~301317 121 months or greater 1 17,~~287~~272,~~583~~519.9336 0.71 ~~162~~161 6.2900 1.100000 Totals 122 1,923,~~754~~537,~~467~~081.6587 79.52 ~~110~~109 5.7299 1.367280

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 37 901,794,100.00 37.28 ~~103~~102 5.6380 1.460892 264 months or less 1 9,~~180~~161,~~045~~517.8463 0.38 ~~119~~118 5.9820 1.170000 265 to 300 months 6 43,~~136~~079,~~615~~422.5302 1.78 ~~117~~116 5.9030 1.~~332226~~332232 301 to 360 months 77 964,~~143~~002,~~706~~042.2822 39.85 ~~116~~115 5.8058 1.~~283894~~283876 361 months or greater 1 5,500,000.00 0.23 ~~119~~118 5.7300 1.240000 Totals 122 1,923,~~754~~537,~~467~~081.6587 79.52 ~~110~~109 5.7299 1.367280

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information ~~124~~123 1,~~933~~689,~~568~~831,~~192~~024.0636 7969.9386 ~~111~~108 5.~~7346~~7639 1.~~366586~~381947 Totals 124 1,933,~~568~~331,~~192~~024.0636 79.9392 ~~111~~110 5.7346 1.~~366586~~366588 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 2 3,~~515~~513,~~815~~734.5170 0.15 ~~117~~116 5.~~7416~~7415 2.~~133647~~134105 2,000,001 to 3,000,000 3 8,~~524~~521,~~164~~847.5949 0.35 ~~117~~116 5.~~7860~~7859 1.~~167995~~167981 3,000,001 to 4,000,000 2 7,~~292~~289,~~537~~105.8346 0.30 ~~118~~117 5.8104 1.~~331453~~331491 4,000,001 to 5,000,000 2 8,826,000.00 0.36 9089 6.1541 1.224435 5,000,001 to 6,000,000 1 5,500,000.00 0.23 ~~117~~116 5.4040 1.200000 6,000,001 to 7,000,000 2 12,750,000.00 0.53 ~~118~~117 5.7056 1.290000 7,000,001 to 8,000,000 1 7,500,000.00 0.31 ~~119~~118 5.6460 1.380000 8,000,001 to 15,000,000 4 51,285,000.00 2.12 8887 5.7465 1.392984 15,000,001 to 20,000,000 4 64,765,000.00 2.68 ~~117~~116 5.6459 1.395562 20,000,001 to 25,000,000 3 65,660,000.00 2.71 ~~118~~117 5.5160 1.340661 25,000,001 or greater 1 250,000,000.00 10.3334 ~~115~~114 6.4340 1.730000 Totals 25 485,~~618~~610,~~517~~687.9365 20.0708 ~~113~~112 6.0584 1.~~552087~~552092

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 2 9,400,000.00 0.39 ~~118~~117 5.6900 1.339149 California 2 10,460,000.00 0.43 ~~119~~118 5.6995 1.312084 Florida 2 29,000,000.00 1.20 8887 5.6786 1.301897 Georgia 2 15,091,000.00 0.62 5655 5.9917 1.608446 Illinois 2 30,500,000.00 1.26 ~~116~~115 5.5974 1.396721 Louisiana 1 18,640,000.00 0.77 ~~118~~117 5.7700 1.240000 Minnesota 1 3,~~992~~989,~~537~~105.8346 0.1716 ~~118~~117 5.9100 1.250000 Missouri 1 12,000,000.00 0.50 ~~117~~116 5.6900 1.380000 Nevada 1 15,125,000.00 0.63 ~~117~~116 5.5800 1.240000 New Mexico 1 20,160,000.00 0.83 ~~118~~117 5.4700 1.330000 New York 3 270,499,999.98 11.18 ~~115~~114 6.3564 1.692107 North Carolina 3 24,400,000.00 1.01 ~~118~~117 5.7455 1.218484 Ohio 1 2,~~614~~611,~~164~~847.5949 0.11 ~~116~~115 5.8500 1.220000 Texas 2 3,~~515~~513,~~815~~734.5170 0.15 ~~117~~116 5.~~7416~~7415 2.~~133647~~134105 Utah 1 15,500,000.00 0.64 ~~117~~116 5.5000 1.870000 West Virginia 1 4,720,000.00 0.20 ~~119~~118 6.0820 1.150000 Totals 26 485,~~618~~610,~~517~~687.9365 20.0708 ~~113~~112 6.0584 1.~~552087~~552092

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.14 or less 1 2,960,000.00 0.12 ~~119~~118 5.8350 1.140000 1.15 to 1.19 2 7,670,000.00 0.32 ~~118~~117 5.9274 1.150000 1.20 to 1.24 6 77,~~179~~176,~~164~~847.5949 3.19 ~~118~~117 5.6138 1.~~226145~~226146 1.25 to 1.29 4 32,~~242~~239,~~537~~105.8346 1.33 ~~117~~116 5.7316 1.~~270625~~270627 1.30 to 1.34 2 24,266,000.00 1.00 ~~108~~107 5.5998 1.326616 1.35 to 1.39 4 34,~~515~~513,~~815~~734.5170 1.43 9493 5.6667 1.367388 1.40 to 1.69 2 28,300,000.00 1.17 ~~116~~115 5.6458 1.438834 1.70 to 1.84 2 260,985,000.00 10.79 ~~113~~112 6.4115 1.729579 1.85 to 1.89 1 15,500,000.00 0.64 ~~117~~116 5.5000 1.870000 1.90 or greater 1 2,000,000.00 0.08 ~~118~~117 5.7200 2.720000 Totals 25 485,~~618~~610,~~517~~687.9365 20.0708 ~~113~~112 6.0584 1.~~552087~~552092

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mixed Use 1 20,500,000.00 0.85 ~~119~~118 5.4100 1.230000 Multi-Family 25 465,~~118~~110,~~517~~687.9163 19.23 ~~112~~111 6.~~0869~~0870 1.~~566283~~566288 Totals 26 485,~~618~~610,~~517~~687.9365 20.0708 ~~113~~112 6.0584 1.~~552087~~552092

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 3 46,160,000.00 1.91 ~~118~~117 5.4355 1.270100 5.500% to 5.749% 12 125,125,000.00 5.17 ~~110~~109 5.6397 1.425806 5.750% to 5.999% 7 55,~~507~~499,~~517~~687.9365 2.29 ~~106~~105 5.8130 1.~~322049~~322056 6.000% to 6.249% 2 8,826,000.00 0.36 9089 6.1541 1.224435 6.250% or greater 1 250,000,000.00 10.3334 ~~115~~114 6.4340 1.730000 Totals 25 485,~~618~~610,~~517~~687.9365 20.0708 ~~113~~112 6.0584 1.~~552087~~552092

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 2418 ~~235~~166,~~618~~500,~~517~~105.9346 96.7488 ~~110~~115 5.~~6598~~6397 1.~~363315~~341249 5 months or greater 17 ~~250~~319,~~000~~110,~~000~~582.0019 1013.3319 ~~115~~110 6.~~4340~~2768 1.~~730000~~662102 Totals 25 485,~~618~~610,~~517~~687.9365 20.0708 ~~113~~112 6.0584 1.~~552087~~552092

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 3 28,591,000.00 1.18 5655 5.8285 1.486414 61 months or greater 22 457,~~027~~019,~~517~~687.9365 18.89 ~~116~~115 6.0728 1.~~556196~~556201 Totals 25 485,~~618~~610,~~517~~687.9365 20.0708 ~~113~~112 6.0584 1.~~552087~~552092

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 11 394,376,000.00 16.30 ~~111~~110 6.1302 1.616924 300 months or less 1 1,~~515~~513,~~815~~734.5170 0.06 ~~116~~115 5.7700 1.360000 301 months or greater 13 89,~~726~~720,~~702~~952.4295 3.71 ~~118~~117 5.7476 1.~~270357~~270359 Totals 25 485,~~618~~610,~~517~~687.9365 20.0708 ~~113~~112 6.0584 1.~~552087~~552092

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 2524 ~~485~~235,~~618~~610,~~517~~687.9365 209.0774 ~~113~~109 65.~~0584~~6598 1.~~552087~~363318 Totals 25 485,~~618~~610,~~517~~687.9365 20.0708 ~~113~~112 6.0584 1.~~552087~~552092 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 502100002 1 MF New York NY 1,~~340~~385,~~416~~097.6722 0.00 6.434% 181000002 2 OF New York NY 1,~~122~~159,~~332~~743.0815 0.00 5.531% 181000003 3 MU Washington DC ~~841~~869,~~138~~176.7571 0.00 5.865% 931100008 4 Various Honolulu HI ~~466~~482,~~895~~459.8303 0.00 5.603% 304100594 5 OF Boston MA ~~397~~410,~~358~~603.3361 0.00 5.815% 502858677 6 LO San Francisco CA ~~198~~205,~~450~~065.00 0.00 5.670% 502859207 7 LO Fort Lauderdale FL ~~206~~213,~~850~~745.00 0.00 5.910% 502858756 8 OF East Meadow NY ~~179~~185,~~550~~535.00 0.00 5.670% 181000009 9 OF West Palm Beach FL ~~176~~182,~~593~~480.7521 0.00 5.651% 304100657 10 OF New Haven CT ~~177~~183,~~968~~901.7504 0.00 5.695% 502858757 11 OF Melville NY ~~170~~175,~~200~~873.0033 0.00 5.550% 509850510 12 LO Washington DC ~~165~~171,~~666~~188.6789 0.00 5.680% 502858758 13 OF Melville NY ~~153~~158,~~550~~668.0033 0.00 5.550% 502858986 14 SS Various Various ~~155~~160,~~789~~982.3331 0.00 5.650% 181000015 15 IN Vernon CA ~~173~~179,~~687~~477.6120 0.00 6.338% 181000016 16 MU Chicago IL ~~140~~145,~~525~~209.0017 0.00 5.621% 502859191 17 OF Pacific Palisades CA ~~146~~151,~~730~~621.00 0.00 6.030% 304100649 18 OF Washington DC ~~137~~142,~~880~~476.6365 0.00 5.805% 358100634 19 RT Brooklyn NY ~~113~~117,~~970~~769.6769 0.00 5.410% 181000020 20 MF Champaign IL ~~117~~121,~~500~~416.0067 0.00 5.640% 502859208 21 RT Ormond Beach FL ~~116~~120,~~800~~693.0033 0.00 5.840% 304100618 22 OF Jacksonville FL ~~111~~114,~~192~~898.5092 0.00 5.630% 181000023 23 IN Halethorpe MD ~~110~~114,~~975~~674.0017 0.00 5.790% 502859135 24 RT Irving TX ~~107~~110,~~250~~825.00 0.00 5.720% 181000025 25 OF Hampton VA ~~103~~106,~~117~~554.3156 0.00 5.536% 181000026 26 LO Chicago IL ~~102~~105,~~620~~932.0033 2118,~~455~~143.3300 5.864% 358100632 27 MU New York NY 9295,~~420~~501.8353 0.00 5.410% 502858927 28 MF Albuquerque NM 9194,~~896~~959.0020 0.00 5.470% 304100634 29 LO Lebanon NH 97100,~~576~~828.2579 0.00 6.220% 502858960 30 MF Slidell LA 8992,~~627~~614.3391 0.00 5.770% 502859010 31 RT Medina OH 8689,~~792~~685.0007 0.00 5.710% 358100609 32 RT Vernon Hills IL 8487,~~594~~414.3819 0.00 5.570% 502858490 33 RT Rancho Cucamonga CA 8992,~~250~~225.00 0.00 5.950% 502858769 34 OF Florence KY 8587,~~050~~885.00 0.00 5.670% 304100327 35 OT Paterson NJ 9093,~~710~~636.0528 1715,~~990~~064.8057 6.290% 181000036 36 LO Baltimore MD 8487,~~999~~832.3869 0.00 5.913% 181000037 37 RT Round Rock TX 8184,~~600~~320.00 0.00 5.760% 358100508 38 RT OFallon MO 7476,~~349~~827.3364 0.00 5.690% 181000039 39 MF Oviedo FL 7376,~~715~~172.4260 0.00 5.707% 358100578 40 MF Salt Lake City UT 7173,~~041~~409.6772 0.00 5.500% 502859063 41 MF Reno NV 7072,~~331~~675.2563 0.00 5.580% 502857218 42 IN Various Various 7173,~~680~~956.5538 2320,~~006~~730.5269 5.730% 502857903 43 MF Asheville NC 7173,~~163~~535.3344 0.00 5.770% 502858810 44 OF Washington DC 6466,~~633~~787.3378 0.00 5.600% 181000045 45 OF Boston MA 6567,~~481~~663.0070 0.00 5.694% 181000046 46 IN Various TX 6668,~~182~~388.4250 0.00 5.797% 181000047 47 MF Winter Springs FL 6365,~~517~~634.5075 0.00 5.646% 358100590 48 OF Knoxville TN 6264,~~966~~995.9219 1412,~~618~~590.8962 5.610% 502858932 49 OF Princeton NJ 6366,~~936~~067.0020 0.00 5.760% 181000050 50 LO Portsmouth NH 6466,~~085~~153.4420 1311,~~626~~558.7498 5.831% 502859002 51 MF Saint Louis MO 5658,~~900~~796.0067 0.00 5.690% 358100599 52 OF Mission Viejo CA 5658,~~350~~228.0033 0.00 5.750% 181000053 53 MU Miami FL 5456,~~669~~491.1747 0.00 5.780% 358100625 55 RT Gilbert AZ 5254,~~708~~465.3328 0.00 5.750% 181000056 56 MF Atlanta GA 5455,~~009~~809.5890 0.00 5.900% 304100673 57 RT Lansdale PA 5254,~~765~~523.0892 0.00 5.809% 181000058 58 RT Los Angeles CA 5658,~~462~~344.0007 0.00 6.216% 502859287 59 OF Woodland CA 4850,~~904~~534.8096 0.00 5.680% 181000060 60 SS Various Various 4849,~~238~~846.3328 0.00 5.620% 502855682 61 RT Albuquerque NM 4748,~~328~~906.6729 0.00 5.590% 181000062 62 RT Lake Charles LA 4547,~~691~~214.6772 0.00 5.483% 358100610 63 LO Portland OR 4648,~~578~~059.4739 1412,~~280~~799.7179 5.830% 181000064 64 RT Gainesville VA 4345,~~647~~102.3324 0.00 5.572% 181000065 65 OF Newport Beach CA 4547,~~862~~287.0095 1918,~~954~~528.1621 5.982% 181000066 66 OF Rockville MD 4344,~~073~~509.3311 0.00 5.680% 358100579 67 IN Woodland CA 4142,~~603~~942.0269 98,~~837~~497.3164 5.560% 358100633 68 RT Brooklyn NY 3840,~~952~~250.0040 0.00 5.410% 358100586 70 IN Manchester CT 4041,~~248~~589.3394 0.00 5.890% 358100617 71 RT Layton UT 3839,~~066~~335.6756 0.00 5.710% 181000072 72 RT Orange CA 3739,~~999~~223.3097 87,~~524~~299.0336 5.718% 358100600 73 OF Aliso Viejo CA 3738,~~375~~620.0083 0.00 5.750% 304100678 74 OT Lexington MA 3739,~~756~~015.5106 0.00 5.911% 181000075 75 MF Visalia CA 3536,~~287~~463.5075 0.00 5.646% 358100621 76 SS Draper UT 3839,~~360~~551.2896 1615,~~426~~234.2759 6.150% 358100618 77 OF Chandler AZ 3435,~~718~~875.3361 0.00 5.630% 181000078 78 RT Wilmington DE 3435,~~569~~683.5602 86,~~024~~910.3488 5.624% 358100513 79 MU Humble TX 3536,~~269~~444.2084 0.00 5.820% 181000080 80 RT St Charles IL 3334,~~850~~978.2559 0.00 5.887% 181000081 81 IN Nitro WV 3233,~~208~~282.7538 0.00 5.726% 358100580 82 IN American Canyon CA 3132,~~202~~207.2702 76,~~377~~373.9823 5.560% 502854558 83 MF Charlotte NC 3132,~~698~~754.3394 0.00 5.720% 181000084 84 OF Bakersfield CA 3133,~~986~~017.0337 65,~~990~~959.7137 5.790% 181000085 85 LO Vestal NY 3334,~~662~~734.0562 98,~~379~~307.7417 6.128% 304100684 86 OF Pittsburgh PA 2930,~~845~~840.8369 0.00 5.510% 181000087 87 LO Livermore CA 3031,017.3492 0.00 5.686% 181000088 88 OF Providence RI 3132,~~447~~495.5075 0.00 5.990% 358100606 89 MF Glendale AZ 2829,~~924~~888.1731 0.00 5.690% 181000090 90 SS Palmdale CA 2728,~~550~~468.0033 0.00 5.510% 502858055 91 RT Plover WI 27,~~090~~993.8386 0.00 5.510% 358100592 92 Various Various WA 2829,~~344~~258.2140 65,~~161~~247.5940 5.770% 181000093 93 LO Tarpon Springs FL 2728,~~673~~566.2616 54,~~884~~991.2737 5.831% 358100629 94 IN San Diego CA 2728,~~656~~578.2513 0.00 5.900% 181000095 95 MF Urbana IL 2425,~~768~~593.3394 0.00 5.404% 304100624 96 OF Overland Park KS 2425,~~708~~532.7538 0.00 5.391% 358100623 97 RT San Bernardino CA 2627,~~262~~137.5092 0.00 5.730% 181000098 98 RT Exeter CA 2627,~~589~~447.5177 54,~~530~~672.7549 5.892% 358100596 99 RT Enid OK 2526,~~650~~505.00 0.00 5.700% 304100623 101 OF Overland Park KS 2324,~~810~~603.2593 0.00 5.391% 304100613 102 RT Oakdale CA 27,~~015~~916.6315 0.00 6.175% 358100577 103 OF Hartford CT 2425,~~277~~086.3358 0.00 5.690% 502858771 104 IN Rockville MD 2223,~~402~~149.7147 0.00 5.630% 181000105 105 RT Linden NJ 2021,~~966~~640.3348 54,~~416~~742.5439 5.302% 181000106 106 MF Dunbar WV 2324,~~922~~719.5395 0.00 6.082% 358100616 107 RT Charlotte NC 2223,~~560~~312.00 0.00 5.760% 304100691 108 OF Indianapolis IN 2223,~~295~~038.0017 0.00 5.880% 181000109 109 LO Myrtle Beach SC 2122,~~470~~154.8569 65,~~094~~410.1026 6.070% 181000110 110 RT Jacksonville FL 2021,~~738~~429.2350 0.00 5.975% 181000111 111 RT Bluffton SC 19,~~337~~960.1740 43,~~402~~778.1087 5.630% 181000112 112 MF Conyers GA 2122,~~340~~052.9430 0.00 6.237% ~~502858177~~502856501 113 RT Cypress TX 1920,~~387~~033.6894 0.00 5.760% 181000114 114 RT Taylor MI 1819,~~790~~416.0033 0.00 5.637% 358100589 115 RT Cypress CA 20,~~016~~663.7734 3,~~990~~344.9740 6.010% 358100597 116 MF Bemidji MN 1920,~~683~~318.2869 43,~~067~~432.7837 5.910% 358100569 117 IN Fort Washington PA 18,~~316~~905.0779 43,~~395~~805.4977 5.500% 181000118 118 OF Medford NY 19,~~256~~877.3930 43,~~201~~580.0009 5.795% 358100608 119 RT Various TX 1920,~~796~~426.2571 5,~~636~~006.7327 6.060% 181000120 120 LO Anderson SC 19,~~321~~936.7092 54,~~554~~939.5533 6.030% 181000121 121 LO Atlanta GA 17,~~292~~849.0079 3,~~748~~190.6586 5.764% 502858240 123 RT Glenville NY 16,~~325~~869.5270 0.00 5.740% 181000124 124 RT Decatur GA 1617,~~705~~262.3318 0.00 5.896% 358100607 125 MF Phoenix AZ 1516,~~647~~169.5008 0.00 5.690% 181000126 126 SS Chesapeake VA 15,~~405~~918.0050 0.00 5.688% 181000127 127 LO Portsmouth NH 15,~~253~~746.8807 32,~~250~~758.9172 5.811% 181000128 128 OF Santa Monica CA 1415,~~771~~263.5088 0.00 5.718% 502858332 129 RT Kinston NC 1314,~~555~~007.9783 0.00 5.330% 181000130 130 MF Anaheim CA 14,~~393~~872.0077 0.00 5.835% 181000131 131 MF Smithfield NC 1314,~~963~~428.3378 0.00 5.680% 304100637 132 OT Houston TX 14,~~439~~920.5890 0.00 5.975% 181000133 133 OF Ft Myers FL 1314,~~702~~159.5025 0.00 5.670% 181000134 134 OF Lutherville MD 13,~~330~~774.3368 0.00 5.713% 181000135 135 MF Columbus OH 1213,~~757~~168.3585 2,~~728~~317.6010 5.850% 181000136 136 RT Athens AL 12,~~467~~882.0057 0.00 5.754% 358100555 137 RT Gardena CA 12,~~333~~744.3344 0.00 5.920% 181000138 138 OF Lowell MA 12,~~427~~841.0832 0.00 5.965% 181000139 139 RT Stuart FL 1112,~~841~~236.6739 0.00 5.800% 304100704 140 MU Santa Maria CA 11,~~056~~424.3892 0.00 5.610% 181000141 141 MU Amarillo TX 11,~~485~~868.6348 0.00 5.865% 181000142 142 OT Pensacola FL 16,~~154~~123.4338 4,~~516~~547.2833 8.250% 358100611 143 OT Grapevine TX 10,~~275~~606.0539 21,~~258~~926.1177 5.740% 502858239 144 RT Fairview Heights IL 11,~~252~~627.8393 0.00 6.310% 358100602 145 MF Carrollton TX 9,~~533~~851.3311 0.00 5.720% 181000146 146 RT Inver Grove Heights MN 910,~~759~~074.2777 1,~~838~~522.4191 6.193% 358100593 147 OF Scottsdale AZ 9,~~307~~617.5075 0.00 6.120% 181000148 148 RT Inver Grove Heights MN 8,~~592~~870.9914 1,~~858~~580.0287 5.806% 358100604 149 RT Sandy UT 8,~~513~~788.4551 1,~~673~~398.3428 6.050% 358100620 150 OF Salt Lake City UT 7,~~497~~746.0090 0.00 5.880% 358100556 151 MF Jasper TX 7,~~299~~531.6750 2,~~312~~080.6481 5.770% 181000152 152 RT Blountstown FL 7,~~007~~233.3404 1,~~626~~400.5686 5.624% 181000153 153 RT Burnsville MN 7,~~143~~373.3172 1,~~554~~324.7736 5.753% Totals 1112,~~693~~081,~~335~~153.0476 ~~280~~244,~~195~~997.6998 See footnotes on the last page of this section.

Mortgage Loan Detail (continued) Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 502100002 N/A 12/08/2016 N 250,000,000.00 250,000,000.00 0506/08/2007 181000002 N/A 04/01/2017 N 243,500,000.00 243,500,000.00 0506/01/2007 181000003 N/A 03/07/2017 N 172,100,000.00 172,100,000.00 0506/07/2007 931100008 N/A 09/01/2011 N 100,000,000.00 100,000,000.00 0506/01/2007 304100594 N/A 01/06/2017 N 82,000,000.00 82,000,000.00 0506/06/2007 502858677 N/A 03/11/2012 N 42,000,000.00 42,000,000.00 0506/11/2007 502859207 N/A 04/11/2017 N 42,000,000.00 42,000,000.00 05/11/2007 502858756 N/A 02/11/2017 N 38,000,000.00 38,000,000.00 0506/11/2007 181000009 02/01/2017 02/01/2037 N 37,500,000.00 37,500,000.00 0506/01/2007 304100657 N/A 02/06/2017 N 37,500,000.00 37,500,000.00 0506/06/2007 502858757 N/A 02/11/2017 N 36,800,000.00 36,800,000.00 0506/11/2007 509850510 N/A 03/11/2012 N 35,000,000.00 35,000,000.00 0506/11/2007 502858758 N/A 02/11/2017 N 33,200,000.00 33,200,000.00 0506/11/2007 502858986 N/A 03/11/2017 N 33,088,000.00 33,088,000.00 05/11/2007 181000015 03/01/2017 03/01/2037 N 32,885,000.00 32,885,000.00 0506/01/2007 181000016 12/01/2016 12/01/2036 N 30,000,000.00 30,000,000.00 0506/01/2007 502859191 N/A 03/11/2017 N 29,200,000.00 29,200,000.00 05/11/2007 304100649 N/A 02/06/2012 N 28,500,000.00 28,500,000.00 0506/06/2007 358100634 N/A 04/11/2017 N 25,280,000.00 25,280,000.00 0506/11/2007 181000020 N/A 01/01/2017 N 25,000,000.00 25,000,000.00 0506/01/2007 502859208 N/A 02/11/2017 N 24,000,000.00 24,000,000.00 0506/11/2007 304100618 N/A 01/06/2017 N 23,700,000.00 23,700,000.00 05/06/2007 181000023 01/01/2017 01/01/2037 N 23,000,000.00 23,000,000.00 0506/01/2007 502859135 N/A 03/11/2017 N 22,500,000.00 22,500,000.00 0506/11/2007 181000025 N/A 04/01/2017 N 22,350,000.00 22,350,000.00 0506/01/2007 181000026 N/A 04/01/2012 N 2120,~~000~~978,~~000~~544.0067 20,~~978~~960,~~544~~401.67 0506/01/2007 358100632 N/A 04/11/2017 N 20,500,000.00 20,500,000.00 0506/11/2007 502858927 N/A 03/11/2017 N 20,160,000.00 20,160,000.00 0506/11/2007 304100634 N/A 01/06/2017 N 18,825,000.00 18,825,000.00 0506/06/2007 502858960 N/A 03/11/2017 N 18,640,000.00 18,640,000.00 0506/11/2007 502859010 N/A 04/11/2017 N 18,240,000.00 18,240,000.00 0506/11/2007 358100609 N/A 03/11/2017 N 18,225,000.00 18,225,000.00 0506/11/2007 502858490 N/A 03/11/2017 N 18,000,000.00 18,000,000.00 0506/11/2007 502858769 N/A 02/11/2017 N 18,000,000.00 18,000,000.00 0506/11/2007 304100327 N/A 11/11/2020 N 17,~~305~~287,~~574~~583.7393 17,~~287~~272,~~583~~519.9336 0506/11/2007 181000036 N/A 03/01/2017 N 17,250,000.00 17,250,000.00 0506/01/2007 181000037 N/A 04/11/2017 N 17,000,000.00 17,000,000.00 0506/11/2007 358100508 N/A 12/11/2016 N 15,680,000.00 15,680,000.00 0506/11/2007 181000039 N/A 01/01/2017 N 15,500,000.00 15,500,000.00 0506/01/2007 358100578 N/A 02/11/2017 N 15,500,000.00 15,500,000.00 0506/11/2007 502859063 N/A 02/11/2017 N 15,125,000.00 15,125,000.00 0506/11/2007 502857218 N/A 01/11/2017 N 1514,~~011~~988,~~633~~626.2977 14,~~988~~967,~~626~~896.7708 0506/11/2007 502857903 N/A 04/11/2017 N 14,800,000.00 14,800,000.00 05/11/2007 502858810 N/A 02/11/2017 N 13,850,000.00 13,850,000.00 0506/11/2007 181000045 01/01/2017 01/01/2037 N 13,800,000.00 13,800,000.00 0506/01/2007 181000046 N/A 03/06/2017 N 13,700,000.00 13,700,000.00 0506/06/2007 181000047 01/01/2012 01/01/2037 N 13,500,000.00 13,500,000.00 0506/01/2007 358100590 N/A 02/11/2017 N 13,~~468~~454,~~859~~240.3950 13,~~454~~441,~~240~~649.5088 0506/11/2007 502858932 N/A 02/11/2017 N 13,320,000.00 13,320,000.00 0506/11/2007 181000050 N/A 03/01/2017 N 13,~~188~~174,~~566~~940.8511 13,~~174~~163,~~940~~381.1113 0506/01/2007 502859002 N/A 02/11/2017 N 12,000,000.00 12,000,000.00 0506/11/2007 358100599 N/A 03/11/2017 N 11,760,000.00 11,760,000.00 05/11/2007 181000053 N/A 12/06/2016 N 11,350,000.00 11,350,000.00 0506/06/2007 358100625 N/A 04/11/2017 N 11,000,000.00 11,000,000.00 0506/11/2007 181000056 N/A 01/01/2012 N 10,985,000.00 10,985,000.00 0506/01/2007 304100673 N/A 03/06/2017 N 10,900,000.00 10,900,000.00 0506/06/2007 181000058 01/01/2012 01/01/2037 N 10,900,000.00 10,900,000.00 0506/01/2007 502859287 02/11/2017 06/11/2023 N 10,332,000.00 10,332,000.00 0506/11/2007 181000060 N/A 04/01/2017 N 10,300,000.00 10,300,000.00 0506/01/2007 502855682 04/11/2017 04/11/2037 N 10,160,000.00 10,160,000.00 0506/11/2007 181000062 01/01/2017 01/01/2037 N 10,000,000.00 10,000,000.00 0506/01/2007 358100610 N/A 03/11/2017 N 9,~~587~~573,~~335~~054.4978 9,~~573~~560,~~054~~254.7899 0506/11/2007 181000064 N/A 12/01/2016 N 9,400,000.00 9,400,000.00 0506/01/2007 181000065 N/A 04/01/2017 N 9,~~200~~180,~~000~~045.0084 9,~~180~~161,~~045~~517.8463 0506/01/2007 181000066 N/A 04/01/2017 N 9,100,000.00 9,100,000.00 0506/01/2007 358100579 N/A 02/11/2017 N 8,~~979~~969,~~069~~232.4009 8,~~969~~960,~~232~~734.0945 0506/11/2007 358100633 N/A 04/11/2017 N 8,640,000.00 8,640,000.00 0506/11/2007 358100586 N/A 02/11/2017 N 8,200,000.00 8,200,000.00 0506/11/2007 358100617 N/A 03/11/2017 N 8,000,000.00 8,000,000.00 0506/11/2007 181000072 N/A 01/01/2017 N 7,~~974~~966,~~669~~145.1310 7,~~966~~958,~~145~~845.1074 0506/01/2007 358100600 N/A 03/11/2017 N 7,800,000.00 7,800,000.00 05/11/2007 304100678 N/A 03/06/2017 N 7,665,000.00 7,665,000.00 0506/06/2007 181000075 N/A 04/01/2017 N 7,500,000.00 7,500,000.00 0506/01/2007 358100621 N/A 03/11/2027 N 7,~~484~~468,~~932~~505.2093 7,~~468~~453,~~505~~271.9334 0506/11/2007 358100618 N/A 03/11/2017 N 7,400,000.00 7,400,000.00 05/11/2007 181000078 01/01/2017 01/01/2037 N 7,~~376~~368,~~150~~126.3703 7,~~368~~361,~~126~~215.0315 0506/01/2007 358100513 N/A 12/11/2016 N 7,272,000.00 7,272,000.00 0506/11/2007 181000080 N/A 02/01/2017 N 6,900,000.00 6,900,000.00 0506/01/2007 181000081 04/01/2017 04/01/2037 N 6,750,000.00 6,750,000.00 0506/01/2007 358100580 N/A 02/11/2017 N 6,~~734~~726,~~302~~924.0406 6,~~726~~720,~~924~~550.0683 0506/11/2007 502854558 N/A 03/11/2017 N 6,650,000.00 6,650,000.00 0506/11/2007 181000084 N/A 01/06/2017 N 6,~~629~~622,~~228~~237.1443 6,~~622~~616,~~237~~278.4306 0506/06/2007 181000085 N/A 03/01/2017 N 6,~~591~~582,~~785~~405.6894 6,~~582~~574,~~405~~098.9477 0506/01/2007 304100684 N/A 03/06/2017 N 6,500,000.00 6,500,000.00 0506/06/2007 181000087 N/A 03/01/2017 N 6,335,000.00 6,335,000.00 0506/01/2007 181000088 03/01/2017 03/01/2037 N 6,300,000.00 6,300,000.00 0506/01/2007 358100606 N/A 03/11/2017 N 6,100,000.00 6,100,000.00 0504/11/2007 181000090 N/A 01/01/2017 N 6,000,000.00 6,000,000.00 0506/01/2007 502858055 N/A 03/11/2017 N 5,900,000.00 5,900,000.00 0506/11/2007 358100592 N/A 03/11/2017 N 5,~~894~~888,~~809~~647.0142 5,~~888~~883,~~647~~400.4202 0506/11/2007 181000093 N/A 03/01/2017 N 5,~~695~~689,~~062~~178.9669 5,~~689~~684,~~178~~187.6932 0506/01/2007 358100629 N/A 04/11/2012 N 5,625,000.00 5,625,000.00 0506/11/2007 181000095 N/A 02/01/2017 N 5,500,000.00 5,500,000.00 0506/01/2007 304100624 N/A 01/06/2017 N 5,500,000.00 5,500,000.00 0506/06/2007 358100623 N/A 04/11/2017 N 5,500,000.00 5,500,000.00 05/11/2007 181000098 03/01/2017 03/01/2037 N 5,~~415~~409,~~379~~848.0126 5,~~409~~405,~~848~~175.2677 0506/01/2007 358100596 N/A 03/11/2017 N 5,400,000.00 5,400,000.00 0506/11/2007 304100623 N/A 01/06/2017 N 5,300,000.00 5,300,000.00 0506/06/2007 304100613 N/A 01/06/2017 N 5,250,000.00 5,250,000.00 0506/06/2007 358100577 N/A 02/11/2017 N 5,120,000.00 5,120,000.00 0506/11/2007 502858771 N/A 03/11/2017 N 4,775,000.00 4,775,000.00 0506/11/2007 181000105 N/A 03/01/2017 N 4,~~745~~739,~~303~~887.7824 4,~~739~~735,~~887~~144.2485 0506/01/2007 181000106 04/01/2017 04/01/2037 N 4,720,000.00 4,720,000.00 0506/01/2007 358100616 N/A 04/11/2017 N 4,700,000.00 4,700,000.00 0506/11/2007 304100691 04/06/2012 04/06/2037 N 4,550,000.00 4,550,000.00 0506/06/2007 181000109 N/A 03/11/2017 N 4,~~244~~238,~~649~~555.5646 4,~~238~~233,~~555~~145.4620 0506/11/2007 181000110 N/A 02/01/2017 N 4,165,000.00 4,165,000.00 0506/01/2007 181000111 N/A 04/01/2017 N 4,~~121~~117,~~600~~197.0090 4,~~117~~113,~~197~~419.9003 0506/01/2007 181000112 N/A 02/01/2012 N 4,106,000.00 4,106,000.00 0506/01/2007 ~~502858177~~502856501 N/A 02/11/2017 N 4,039,100.00 4,039,100.00 0506/11/2007 181000114 N/A 03/01/2017 N 4,000,000.00 4,000,000.00 0506/01/2007 358100589 N/A 03/11/2017 N 3,~~996~~992,~~693~~702.3740 3,~~992~~989,~~702~~358.4000 0506/11/2007 358100597 N/A 03/11/2017 N 3,~~996~~992,~~605~~537.6183 3,~~992~~989,~~537~~105.8346 0506/11/2007 358100569 N/A 03/11/2017 N 3,~~996~~991,~~232~~837.8839 3,~~991~~988,~~837~~031.3962 0506/11/2007 181000118 N/A 01/06/2017 N 3,~~987~~983,~~517~~316.45 3,~~983~~979,~~316~~736.4536 0506/06/2007 358100608 N/A 03/11/2017 N 3,~~920~~914,~~048~~412.9825 3,~~914~~909,~~412~~405.2598 0506/11/2007 181000120 N/A 03/11/2017 N 3,~~845~~839,~~114~~560.8833 3,~~839~~834,~~560~~621.3300 0506/11/2007 181000121 N/A 04/01/2017 N 3,~~600~~596,~~000~~251.0035 3,~~596~~593,~~251~~060.3549 0506/01/2007 502858240 12/11/2016 12/11/2036 N 3,413,000.00 3,413,000.00 0506/11/2007 181000124 N/A 03/01/2017 N 3,400,000.00 3,400,000.00 0506/01/2007 358100607 N/A 03/11/2017 N 3,300,000.00 3,300,000.00 0504/11/2007 181000126 12/01/2016 12/01/2036 N 3,250,000.00 3,250,000.00 0506/01/2007 181000127 N/A 04/01/2017 N 3,~~150~~146,~~000~~749.0009 3,~~146~~143,~~749~~990.0937 0506/01/2007 181000128 N/A 04/01/2017 N 3,100,000.00 3,100,000.00 0506/01/2007 502858332 12/11/2016 12/11/2026 N 3,052,000.00 3,052,000.00 0506/11/2007 181000130 N/A 04/01/2017 N 2,960,000.00 2,960,000.00 0506/01/2007 181000131 N/A 02/11/2017 N 2,950,000.00 2,950,000.00 0506/11/2007 304100637 02/06/2017 02/06/2037 N 2,900,000.00 2,900,000.00 0506/06/2007 181000133 N/A 01/01/2017 N 2,900,000.00 2,900,000.00 0506/01/2007 181000134 N/A 01/01/2017 N 2,800,000.00 2,800,000.00 0506/01/2007 181000135 N/A 01/01/2017 N 2,~~616~~614,~~893~~164.1959 2,~~614~~611,~~164~~847.5949 0506/01/2007 181000136 01/01/2017 01/01/2037 N 2,600,000.00 2,600,000.00 0506/01/2007 358100555 N/A 01/11/2017 N 2,500,000.00 2,500,000.00 0506/11/2007 181000138 N/A 03/01/2017 N 2,500,000.00 2,500,000.00 0506/01/2007 181000139 12/01/2016 12/01/2036 N 2,450,000.00 2,450,000.00 0506/01/2007 304100704 N/A 04/06/2017 N 2,365,000.00 2,365,000.00 0506/06/2007 181000141 N/A 01/01/2017 N 2,350,000.00 2,350,000.00 0506/01/2007 181000142 N/A 10/15/2025 N 2,~~349~~345,~~734~~218.7648 2,~~345~~340,~~218~~671.4815 0506/15/2007 358100611 N/A 03/11/2017 N 2,~~148~~145,~~093~~835.8170 2,~~145~~143,~~835~~908.7093 0506/11/2007 502858239 12/11/2011 12/11/2031 N 2,140,000.00 2,140,000.00 0506/11/2007 358100602 N/A 03/11/2017 N 2,000,000.00 2,000,000.00 0506/11/2007 181000146 02/01/2017 02/01/2037 N 1,~~891~~889,~~025~~186.0362 1,~~889~~887,~~186~~663.6271 0506/01/2007 358100593 N/A 03/11/2012 N 1,825,000.00 1,825,000.00 0506/11/2007 181000148 N/A 02/01/2017 N 1,~~776~~774,~~023~~165.3028 1,~~774~~772,~~165~~584.2841 0506/01/2007 358100604 N/A 03/11/2017 N 1,~~688~~686,~~617~~944.6430 1,~~686~~685,~~944~~546.3002 0506/11/2007 358100620 N/A 03/11/2017 N 1,530,000.00 1,530,000.00 0506/11/2007 358100556 N/A 01/11/2017 N 1,~~518~~515,~~128~~815.1551 1,~~515~~513,~~815~~734.5170 0506/11/2007 181000152 N/A 01/01/2017 N 1,~~495~~493,~~165~~539.6004 1,~~493~~492,~~539~~138.0418 0506/01/2007 181000153 N/A 04/01/2017 N 1,~~490~~488,~~000~~445.0023 1,~~488~~487,~~445~~120.2387 0506/01/2007 Totals 2,419,~~466~~186,~~905~~709.6899 2,~~419~~418,~~186~~941,~~709~~712.9901 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 502100002 1 Multi-Family New York NY 250,000,000.00 181000002 2 Office New York NY 243,500,000.00 181000003 3 Mixed Use Washington DC 172,100,000.00 931100008 4 Various Honolulu HI 100,000,000.00 304100594 5 Office Boston MA 82,000,000.00 502858677 6 Lodging San Francisco CA 42,000,000.00 502859207 7 Lodging Fort Lauderdale FL 42,000,000.00 502858756 8 Office East Meadow NY 38,000,000.00 181000009 9 Office West Palm Beach FL 37,500,000.00 304100657 10 Office New Haven CT 37,500,000.00 502858757 11 Office Melville NY 36,800,000.00 509850510 12 Lodging Washington DC 35,000,000.00 502858758 13 Office Melville NY 33,200,000.00 502858986 14 Self Storage Various Various 33,088,000.00 181000015 15 Industrial Vernon CA 32,885,000.00 181000016 16 Mixed Use Chicago IL 30,000,000.00 502859191 17 Office Pacific Palisades CA 29,200,000.00 304100649 18 Office Washington DC 28,500,000.00 358100634 19 Retail Brooklyn NY 25,280,000.00 181000020 20 Multi-Family Champaign IL 25,000,000.00 502859208 21 Retail Ormond Beach FL 24,000,000.00 304100618 22 Office Jacksonville FL 23,700,000.00 181000023 23 Industrial Halethorpe MD 23,000,000.00 502859135 24 Retail Irving TX 22,500,000.00 181000025 25 Office Hampton VA 22,350,000.00 181000026 26 Lodging Chicago IL 20,~~978~~960,~~544~~401.67 358100632 27 Mixed Use New York NY 20,500,000.00 502858927 28 Multi-Family Albuquerque NM 20,160,000.00 304100634 29 Lodging Lebanon NH 18,825,000.00 502858960 30 Multi-Family Slidell LA 18,640,000.00 502859010 31 Retail Medina OH 18,240,000.00 358100609 32 Retail Vernon Hills IL 18,225,000.00 502858490 33 Retail Rancho Cucamonga CA 18,000,000.00 502858769 34 Office Florence KY 18,000,000.00 304100327 35 Other Paterson NJ 17,~~287~~272,~~583~~519.9336 181000036 36 Lodging Baltimore MD 17,250,000.00 181000037 37 Retail Round Rock TX 17,000,000.00 358100508 38 Retail OFallon MO 15,680,000.00 181000039 39 Multi-Family Oviedo FL 15,500,000.00 358100578 40 Multi-Family Salt Lake City UT 15,500,000.00 502859063 41 Multi-Family Reno NV 15,125,000.00 502857218 42 Industrial Various Various 14,~~988~~967,~~626~~896.7708 502857903 43 Multi-Family Asheville NC 14,800,000.00 502858810 44 Office Washington DC 13,850,000.00 181000045 45 Office Boston MA 13,800,000.00 181000046 46 Industrial Various TX 13,700,000.00 181000047 47 Multi-Family Winter Springs FL 13,500,000.00 358100590 48 Office Knoxville TN 13,~~454~~441,~~240~~649.5088 502858932 49 Office Princeton NJ 13,320,000.00 181000050 50 Lodging Portsmouth NH 13,~~174~~163,~~940~~381.1113 502859002 51 Multi-Family Saint Louis MO 12,000,000.00 358100599 52 Office Mission Viejo CA 11,760,000.00 181000053 53 Mixed Use Miami FL 11,350,000.00 358100625 55 Retail Gilbert AZ 11,000,000.00 181000056 56 Multi-Family Atlanta GA 10,985,000.00 304100673 57 Retail Lansdale PA 10,900,000.00 181000058 58 Retail Los Angeles CA 10,900,000.00 502859287 59 Office Woodland CA 10,332,000.00 181000060 60 Self Storage Various Various 10,300,000.00 502855682 61 Retail Albuquerque NM 10,160,000.00 181000062 62 Retail Lake Charles LA 10,000,000.00 358100610 63 Lodging Portland OR 9,~~573~~560,~~054~~254.7899 181000064 64 Retail Gainesville VA 9,400,000.00 181000065 65 Office Newport Beach CA 9,~~180~~161,~~045~~517.8463 181000066 66 Office Rockville MD 9,100,000.00 358100579 67 Industrial Woodland CA 8,~~969~~960,~~232~~734.0945 358100633 68 Retail Brooklyn NY 8,640,000.00 358100586 70 Industrial Manchester CT 8,200,000.00 358100617 71 Retail Layton UT 8,000,000.00 181000072 72 Retail Orange CA 7,~~966~~958,~~145~~845.1074 358100600 73 Office Aliso Viejo CA 7,800,000.00 304100678 74 Other Lexington MA 7,665,000.00 181000075 75 Multi-Family Visalia CA 7,500,000.00 358100621 76 Self Storage Draper UT 7,~~468~~453,~~505~~271.9334 358100618 77 Office Chandler AZ 7,400,000.00 181000078 78 Retail Wilmington DE 7,~~368~~361,~~126~~215.0315 358100513 79 Mixed Use Humble TX 7,272,000.00 181000080 80 Retail St Charles IL 6,900,000.00 181000081 81 Industrial Nitro WV 6,750,000.00 358100580 82 Industrial American Canyon CA 6,~~726~~720,~~924~~550.0683 502854558 83 Multi-Family Charlotte NC 6,650,000.00 181000084 84 Office Bakersfield CA 6,~~622~~616,~~237~~278.4306 181000085 85 Lodging Vestal NY 6,~~582~~574,~~405~~098.9477 304100684 86 Office Pittsburgh PA 6,500,000.00 181000087 87 Lodging Livermore CA 6,335,000.00 181000088 88 Office Providence RI 6,300,000.00 358100606 89 Multi-Family Glendale AZ 6,100,000.00 181000090 90 Self Storage Palmdale CA 6,000,000.00 502858055 91 Retail Plover WI 5,900,000.00 358100592 92 Various Various WA 5,~~888~~883,~~647~~400.4202 181000093 93 Lodging Tarpon Springs FL 5,~~689~~684,~~178~~187.6932 358100629 94 Industrial San Diego CA 5,625,000.00 181000095 95 Multi-Family Urbana IL 5,500,000.00 304100624 96 Office Overland Park KS 5,500,000.00 358100623 97 Retail San Bernardino CA 5,500,000.00 181000098 98 Retail Exeter CA 5,~~409~~405,~~848~~175.2677 358100596 99 Retail Enid OK 5,400,000.00 304100623 101 Office Overland Park KS 5,300,000.00 304100613 102 Retail Oakdale CA 5,250,000.00 358100577 103 Office Hartford CT 5,120,000.00 502858771 104 Industrial Rockville MD 4,775,000.00 181000105 105 Retail Linden NJ 4,~~739~~735,~~887~~144.2485 181000106 106 Multi-Family Dunbar WV 4,720,000.00 358100616 107 Retail Charlotte NC 4,700,000.00 304100691 108 Office Indianapolis IN 4,550,000.00 181000109 109 Lodging Myrtle Beach SC 4,~~238~~233,~~555~~145.4620 181000110 110 Retail Jacksonville FL 4,165,000.00 181000111 111 Retail Bluffton SC 4,~~117~~113,~~197~~419.9003 181000112 112 Multi-Family Conyers GA 4,106,000.00 ~~502858177~~502856501 113 Retail Cypress TX 4,039,100.00 181000114 114 Retail Taylor MI 4,000,000.00 358100589 115 Retail Cypress CA 3,~~992~~989,~~702~~358.4000 358100597 116 Multi-Family Bemidji MN 3,~~992~~989,~~537~~105.8346 358100569 117 Industrial Fort Washington PA 3,~~991~~988,~~837~~031.3962 181000118 118 Office Medford NY 3,~~983~~979,~~316~~736.4536 358100608 119 Retail Various TX 3,~~914~~909,~~412~~405.2598 181000120 120 Lodging Anderson SC 3,~~839~~834,~~560~~621.3300 181000121 121 Lodging Atlanta GA 3,~~596~~593,~~251~~060.3549 502858240 123 Retail Glenville NY 3,413,000.00 181000124 124 Retail Decatur GA 3,400,000.00 358100607 125 Multi-Family Phoenix AZ 3,300,000.00 181000126 126 Self Storage Chesapeake VA 3,250,000.00 181000127 127 Lodging Portsmouth NH 3,~~146~~143,~~749~~990.0937 181000128 128 Office Santa Monica CA 3,100,000.00 502858332 129 Retail Kinston NC 3,052,000.00 181000130 130 Multi-Family Anaheim CA 2,960,000.00 181000131 131 Multi-Family Smithfield NC 2,950,000.00 304100637 132 Other Houston TX 2,900,000.00 181000133 133 Office Ft Myers FL 2,900,000.00 181000134 134 Office Lutherville MD 2,800,000.00 181000135 135 Multi-Family Columbus OH 2,~~614~~611,~~164~~847.5949 181000136 136 Retail Athens AL 2,600,000.00 358100555 137 Retail Gardena CA 2,500,000.00 181000138 138 Office Lowell MA 2,500,000.00 181000139 139 Retail Stuart FL 2,450,000.00 304100704 140 Mixed Use Santa Maria CA 2,365,000.00 181000141 141 Mixed Use Amarillo TX 2,350,000.00 181000142 142 Other Pensacola FL 2,~~345~~340,~~218~~671.4815 358100611 143 Other Grapevine TX 2,~~145~~143,~~835~~908.7093 502858239 144 Retail Fairview Heights IL 2,140,000.00 358100602 145 Multi-Family Carrollton TX 2,000,000.00 181000146 146 Retail Inver Grove Heights MN 1,~~889~~887,~~186~~663.6271 358100593 147 Office Scottsdale AZ 1,825,000.00 181000148 148 Retail Inver Grove Heights MN 1,~~774~~772,~~165~~584.2841 358100604 149 Retail Sandy UT 1,~~686~~685,~~944~~546.3002 358100620 150 Office Salt Lake City UT 1,530,000.00 358100556 151 Multi-Family Jasper TX 1,~~515~~513,~~815~~734.5170 181000152 152 Retail Blountstown FL 1,~~493~~492,~~539~~138.0418 181000153 153 Retail Burnsville MN 1,~~488~~487,~~445~~120.2387 Totals 2,~~419~~418,~~186~~941,~~709~~712.9901

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 502100002 ~~98,689,049~~0.7000 ~~112~~24,~~242~~824,~~473~~342.9000 01/01/2007 03/31/2007 181000002 ~~14,405,710~~0.00 164,~~009~~807,~~515~~821.0037 01/01/2007 03/31/2007 181000003 0.00 8,063,596.00 931100008 102,850,117.00 107,239,288.00 304100594 8,873,209.00 9,561,600.00 502858677 4,596,922.00 6,099,170.00 502859207 3,137,740.00 3,909,098.00 502858756 2,496,841.00 2,386,729.00 181000009 2,138,185.00 2,263,033.00 304100657 3,374,965.86 3,179,892.17 502858757 1,950,146.00 1,891,627.00 509850510 3,973,252.00 4,529,418.00 502858758 2,429,345.00 2,490,299.00 502858986 1,742,995.00 2,277,937.00 181000015 0.00 0.00 181000016 2,956,234.00 3,190,730.00 502859191 1,790,196.91 1,745,302.98 304100649 1,967,208.06 2,200,353.36 358100634 88,952.00 1,582,522.00 181000020 0.00 1,018,144.00 502859208 1,053,590.00 0.00 304100618 2,077,703.26 2,244,166.36 181000023 0.00 0.00 502859135 0.00 0.00 181000025 44,300.00 1,193,353.00 181000026 1,897,756.00 2,364,356.00 358100632 1,395,807.00 1,471,386.00 502858927 1,372,167.00 1,559,344.00 304100634 1,977,035.00 2,202,134.43 502858960 0.00 1,759,512.00 502859010 1,673,608.00 1,635,772.00 358100609 1,517,321.00 1,541,043.00 502858490 976,517.00 1,218,808.00 502858769 1,731,127.00 1,862,951.00 304100327 0.00 0.00 181000036 (83,077.00) 1,457,206.00 181000037 1,118,343.56 1,338,717.35 358100508 0.00 753,147.00 181000039 1,434,343.00 1,472,595.00 358100578 1,715,861.00 1,804,251.00 502859063 870,318.00 1,022,871.74 502857218 0.00 0.00 502857903 0.00 1,031,895.00 502858810 1,043,481.00 1,124,168.00 181000045 1,151,368.00 1,016,452.00 181000046 1,411,425.00 1,513,281.00 181000047 981,368.00 1,059,725.00 358100590 0.00 0.00 502858932 0.00 0.00 181000050 1,416,743.00 1,419,238.00 502859002 908,350.00 896,886.18 358100599 813,447.94 859,187.95 181000053 1,256,353.37 1,274,509.56 358100625 0.00 0.00 181000056 808,366.00 971,014.00 304100673 1,044,464.65 1,042,511.00 181000058 0.00 0.00 502859287 0.00 0.00 181000060 758,374.00 875,729.00 502855682 0.00 0.00 181000062 588,252.00 926,266.00 358100610 627,436.00 520,817.47 181000064 0.00 0.00 181000065 348,385.00 810,140.00 181000066 795,252.00 802,270.00 358100579 666,078.00 814,158.00 358100633 378,026.00 200,468.00 358100586 0.00 0.00 358100617 743,565.81 746,987.50 181000072 961,982.00 1,103,513.00 358100600 490,834.29 550,857.46 304100678 665,194.00 694,100.00 181000075 520,948.00 579,204.00 358100621 759,301.00 828,416.00 358100618 386,040.59 570,122.22 181000078 541,128.00 753,095.00 358100513 227,284.60 705,966.00 181000080 0.00 0.00 181000081 496,407.00 533,530.00 358100580 603,356.00 572,610.00 502854558 0.00 581,637.00 181000084 1,099,299.00 1,113,443.00 181000085 991,365.00 989,623.00 304100684 0.00 0.00 181000087 (67,430.00) 369,772.00 181000088 717,469.00 747,894.00 358100606 527,923.00 572,947.00 181000090 22,422.00 227,306.00 502858055 0.00 0.00 358100592 514,057.76 591,775.54 181000093 651,810.00 691,955.00 358100629 0.00 651,202.00 181000095 418,225.00 430,995.00 304100624 1,594,888.00 1,096,100.00 358100623 0.00 (42,700.00) 181000098 0.00 0.00 358100596 583,363.00 571,922.00 304100623 1,263,925.00 1,024,694.00 304100613 606,543.00 620,204.00 358100577 380,782.00 333,168.00 502858771 420,502.34 421,901.00 181000105 1,210,957.00 1,207,639.00 181000106 412,645.00 427,515.00 358100616 392,349.00 449,178.00 304100691 551,876.00 644,413.00 181000109 0.00 408,458.00 181000110 362,206.00 400,154.00 181000111 0.00 0.00 181000112 155,629.00 248,505.00 ~~502858177~~502856501 0.00 0.00 181000114 0.00 0.00 358100589 281,073.00 323,612.00 358100597 0.00 0.00 358100569 530,324.00 539,840.00 181000118 322,042.00 367,770.00 358100608 428,801.00 439,400.00 181000120 483,277.48 562,498.89 181000121 254,291.00 392,681.00 502858240 0.00 0.00 181000124 0.00 0.00 358100607 172,134.00 207,653.00 181000126 212,608.00 233,475.00 181000127 374,280.00 390,478.00 181000128 472,368.00 490,816.00 502858332 0.00 0.00 181000130 180,151.00 220,662.00 181000131 228,145.00 257,231.00 304100637 230,107.00 230,107.20 181000133 188,361.00 0.00 181000134 341,602.00 303,631.00 181000135 176,871.00 244,949.00 181000136 0.00 0.00 358100555 196,594.43 258,677.29 181000138 296,958.00 295,125.00 181000139 301,796.00 301,796.00 304100704 0.00 98,305.00 181000141 312,086.00 288,330.00 181000142 250,000.00 250,000.00 358100611 191,076.48 199,336.32 502858239 0.00 0.00 358100602 724,229.00 731,331.00 181000146 0.00 0.00 358100593 148,145.93 126,291.82 181000148 0.00 88,680.00 358100604 149,712.00 153,868.71 358100620 0.00 49,020.00 358100556 198,840.00 0.00 181000152 0.00 256,608.00 181000153 0.00 0.00

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 06/15/2007 2 $9,400,000.00 0 $0.00 0 $0.00 05/17/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 06/15/2007 0 $0.00 0 $0.00 0 $0.00 05/17/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 06/15/2007 0 $0.00 0 $0.00 5.799607% 5.771565% 110 05/17/2007 0 $0.00 0 $0.00 5.799617% 5.771575% 111 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

~~Advance~~Delinquency ~~Summary~~Loan ~~Current~~Detail ~~Period~~Offering ~~Interest~~# of Paid Through Current Outstanding ~~Outstanding~~Status onof ~~P&I~~Loan ~~and~~Number ~~Loan~~Document Months Date P & I P & I ~~Servicing~~Mortgage ~~Servicing~~Cross- ~~Group~~Delinq. Advances Advances ~~Advances~~** ~~Advances~~Loan ~~Paid~~ (1) Reference 502859207 7 0 05/11/2007 212,520.00 0212,520.00 B 502858986 14 0 05/11/2007 160,430.0085 0160,430.0085 2B 502859191 17 0 05/11/2007 151,134.0034 0151,134.0034 B 304100618 22 0 05/06/2007 114,503.0092 114,503.92 B 502857903 43 0 05/11/2007 73,288.0078 ~~Totals~~73,288.78 B 358100599 52 0 05/11/2007 58,032.0033 58,032.33 B 358100600 73 0 05/11/2007 38,490.0083 38,490.83 B 358100618 77 0 05/11/2007 35,752.0027 35,752.27 B 358100606 89 1 04/11/2007 29,786.64 58,609.16 1 358100623 97 0 05/11/2007 27,046.0026 27,046.26 B 358100607 125 1 04/11/2007 16,114.08 31,706.58 1 Totals 11 917,100.30 961,515.32

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period

Modified Loan Detail No Modified Loans Historical Liquidated Loan Detail No Liquidated Loans this Period Historical Bond/Collateral Loss Reconciliation Detail No Realized Losses this Period

Supplemental Reporting ~~Depositor~~June ~~Contact~~2007 ~~Information~~Revision ~~Change~~ The ~~contact~~June ~~information~~2007 ~~for~~statement ~~CWCapital~~has been revised to reflect updated NOI information on ~~page~~Significant Obligors Loan #1 ~~has~~Peter ~~been~~Cooper ~~changed~~Village ~~from~~and ~~'CWCapital~~Loan ~~LLC'~~#2 to75 ~~'CWCapital~~Broad ~~Commercial~~Street. ~~Funding~~This ~~Corp~~information now coincides with the information reported on the May 10-D.'.

Filing Compare · COBALT CMBS Commercial Mortgage Trust 2007-C2