10-D 1 wbt07c30_10d-200707.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: June 16, 2007 to July 17, 2007 Commission File Number of issuing entity: 333-131262-06 Wachovia Bank Commerical Mortgage Trust 2007-C30 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-131262 Wachovia Commercial Mortgage Securities Inc. (Exact name of depositor as specified in its charter) Wachovia Bank, National Associaton 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) 54-2199346 54-2199347 54-6740348 54-6740349 (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-3 ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-PB ______ ______ ___X___ ___________ A-5 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-MFL ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ Q ______ ______ ___X___ ___________ S ______ ______ ___X___ ___________ R-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ Z ______ ______ ___X___ ___________ X-P ______ ______ ___X___ ___________ X-C ______ ______ ___X___ ___________ X-W ______ ______ ___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 July 17, 2007 a distribution was made to holders of Wachovia Bank Commerical Mortgage Trust 2007-C30. 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 Wachovia Bank Commerical Mortgage Trust 2007-C30, relating to the July 17, 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. Wachovia Commercial Mortgage Securities Inc. (Depositor) /s/ Charles L. Culbreth Charles L. Culbreth, Managing Director Date: July 25, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Wachovia Bank Commerical Mortgage Trust 2007-C30, relating to the July 17, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Bank Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2007-C30 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: July 17, 2007 Record Date: June 29, 2007 Determination Date: July 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 - 25 NOI Detail 26 - 33 Principal Prepayment Detail 34 Historical Detail 35 Delinquency Loan Detail 36 - 37 Specially Serviced Loan Detail 38 - 39 Advance Summary 40 Modified Loan Detail 41 Historical Liquidated Loan Detail 42 Historical Bond/Collateral Loss Reconciliation Detail 43 Interest Shortfall Reconciliation Detail 44 - 45 Supplemental Reporting 46 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Charles Culbreth Phone Number: (704) 383-7716 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 92978QAA5 5.031000% 35,195,000.00 34,~~502~~178,~~895~~990.4167 ~~323~~374,~~904~~981.7439 ~~144~~143,~~653~~295.3942 A-2 92978QAB3 5.167000% 100,000,000.00 100,000,000.00 0.00 430,583.33 A-3 92978QAC1 5.246000% 908,744,000.00 908,744,000.00 0.00 3,972,725.85 A-4 92978QAE7 5.305000% 195,542,000.00 195,542,000.00 0.00 864,458.59 A-PB 92978QAD9 5.294000% 126,906,000.00 126,906,000.00 0.00 559,866.97 A-5 92978QCB1 5.342000% 1,876,383,000.00 1,876,383,000.00 0.00 8,353,031.66 A-1A 92978QAF4 5.334000% 2,289,679,000.00 2,289,~~607~~574,~~474~~292.0773 3339,~~181~~042.3418 10,177,~~305~~157.2273 A-M 92978QAH0 5.383000% 540,349,000.00 540,349,000.00 0.00 2,423,915.56 A-MFL 92978QCC9 5.520000% 250,000,000.00 250,000,000.00 0.00 1,~~111~~227,~~666~~260.6760 A-J 92978QAJ6 5.413000% 671,798,000.00 671,798,000.00 0.00 3,030,368.81 B 92978QAK3 5.463000% 49,397,000.00 49,397,000.00 0.00 224,879.84 C 92978QAL1 5.483000% 79,035,000.00 79,035,000.00 0.00 361,124.09 D 92978QAM9 5.513000% 69,155,000.00 69,155,000.00 0.00 317,709.60 E 92978QAN7 5.553000% 59,277,000.00 59,277,000.00 0.00 274,304.32 F 92978QAP2 5.603000% 69,155,000.00 69,155,000.00 0.00 322,896.22 G 92978QAR8 5.682000% 98,794,000.00 98,794,000.00 0.00 467,789.59 H 92978QAT4 65.~~021319~~826749% 79,035,000.00 79,035,000.00 0.00 ~~396~~383,~~579~~764.1025 J 92978QAV9 65.~~021319~~826749% 88,914,000.00 88,914,000.00 0.00 ~~446~~431,~~149~~732.6197 K 92978QAX5 65.~~021319~~826749% 79,035,000.00 79,035,000.00 0.00 ~~396~~383,~~579~~764.1025 L 92978QAZ0 5.014000% 39,518,000.00 39,518,000.00 0.00 165,119.38 M 92978QBB2 5.014000% 19,759,000.00 19,759,000.00 0.00 82,559.69 N 92978QBD8 5.014000% 29,638,000.00 29,638,000.00 0.00 123,837.44 O 92978QBF3 5.014000% 19,758,000.00 19,758,000.00 0.00 82,555.51 P 92978QBH9 5.014000% 9,880,000.00 9,880,000.00 0.00 41,281.93 Q 92978QBK2 5.014000% 19,759,000.00 19,759,000.00 0.00 82,559.69 S 92978QBT3 5.014000% 98,793,737.25 98,793,737.25 0.00 412,793.17 R-I 92978QBM8 0.000000% 0.00 0.00 0.00 0.00 R-II 92978QBP1 0.000000% 0.00 0.00 0.00 0.00 Z 92978QBR7 0.000000% 0.00 0.00 0.00 0.00 Totals 7,903,498,737.25 7,902,~~735~~378,~~106~~020.7365 ~~357~~414,~~086~~023.0857 35,~~267~~341,~~294~~336.3346

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 92978QAA5 0.00 0.00 ~~468~~518,~~558~~276.1381 3433,~~178~~804,~~990~~009.6728 30.0001% A-2 92978QAB3 0.00 0.00 430,583.33 100,000,000.00 30.0001% A-3 92978QAC1 0.00 0.00 3,972,725.85 908,744,000.00 30.0001% A-4 92978QAE7 0.00 0.00 864,458.59 195,542,000.00 30.0001% A-PB 92978QAD9 0.00 0.00 559,866.97 126,906,000.00 30.0001% A-5 92978QCB1 0.00 0.00 8,353,031.66 1,876,383,000.00 30.0001% A-1A 92978QAF4 0.00 0.00 10,~~210~~216,~~486~~199.5691 2,289,~~574~~535,~~292~~250.7355 30.0001% A-M 92978QAH0 0.00 0.00 2,423,915.56 540,349,000.00 20.00% A-MFL 92978QCC9 0.00 0.00 1,~~111~~227,~~666~~260.6760 250,000,000.00 20.00% A-J 92978QAJ6 0.00 0.00 3,030,368.81 671,798,000.00 11.50% B 92978QAK3 0.00 0.00 224,879.84 49,397,000.00 10.88% C 92978QAL1 0.00 0.00 361,124.09 79,035,000.00 9.88% D 92978QAM9 0.00 0.00 317,709.60 69,155,000.00 9.00% E 92978QAN7 0.00 0.00 274,304.32 59,277,000.00 8.25% F 92978QAP2 0.00 0.00 322,896.22 69,155,000.00 7.38% G 92978QAR8 0.00 0.00 467,789.59 98,794,000.00 6.13% H 92978QAT4 0.00 0.00 ~~396~~383,~~579~~764.1025 79,035,000.00 5.13% J 92978QAV9 0.00 0.00 ~~446~~431,~~149~~732.6197 88,914,000.00 4.00% K 92978QAX5 0.00 0.00 ~~396~~383,~~579~~764.1025 79,035,000.00 3.00% L 92978QAZ0 0.00 0.00 165,119.38 39,518,000.00 2.50% M 92978QBB2 0.00 0.00 82,559.69 19,759,000.00 2.25% N 92978QBD8 0.00 0.00 123,837.44 29,638,000.00 1.88% O 92978QBF3 0.00 0.00 82,555.51 19,758,000.00 1.63% P 92978QBH9 0.00 0.00 41,281.93 9,880,000.00 1.50% Q 92978QBK2 0.00 0.00 82,559.69 19,759,000.00 1.25% S 92978QBT3 0.00 0.00 412,793.17 98,793,737.25 0.00% R-I 92978QBM8 0.00 0.00 0.00 0.00 0.00% R-II 92978QBP1 0.00 0.00 0.00 0.00 0.00% Z 92978QBR7 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 35,~~624~~755,~~380~~360.4103 7,~~902~~901,~~378~~963,~~020~~997.6508

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-P 92978QBV8 0.~~625879~~437611% 1,912,455,500.00 1,912,455,500.00 ~~997~~697,~~472~~425.2496 X-C 92978QBX4 0.~~060994~~054716% 1,975,874,684.31 1,975,~~683~~594,~~776~~505.6816 ~~100~~90,~~420~~080.1871 X-W 92978QBZ9 0.~~666843~~478341% 5,927,624,052.94 5,~~927~~926,~~051~~783,~~330~~515.0549 32,~~293~~362,~~677~~520.2501

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-P 92978QBV8 0.00 ~~997~~697,~~472~~425.2496 1,912,455,500.00 X-C 92978QBX4 0.00 ~~100~~90,~~420~~080.1871 1,975,~~594~~490,~~505~~999.1627 X-W 92978QBZ9 0.00 32,~~293~~362,~~677~~520.2501 5,926,~~783~~472,~~515~~997.4981 (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 92978QAA5 ~~980~~971.~~33514448~~13199801 910.~~20314647~~65439381 4.~~11005512~~07147095 0.00000000 0.00000000 ~~971~~960.~~13199801~~47760421 A-2 92978QAB3 1,000.00000000 0.00000000 4.30583330 0.00000000 0.00000000 1,000.00000000 A-3 92978QAC1 1,000.00000000 0.00000000 4.37166666 0.00000000 0.00000000 1,000.00000000 A-4 92978QAE7 1,000.00000000 0.00000000 4.42083332 0.00000000 0.00000000 1,000.00000000 A-PB 92978QAD9 1,000.00000000 0.00000000 4.41166667 0.00000000 0.00000000 1,000.00000000 A-5 92978QCB1 1,000.00000000 0.00000000 4.45166667 0.00000000 0.00000000 1,000.00000000 A-1A 92978QAF4 999.~~96876159~~95426989 0.~~01449170~~01705138 4.~~44486114~~44479673 0.00000000 0.00000000 999.~~95426989~~93721851 A-M 92978QAH0 1,000.00000000 0.00000000 4.48583334 0.00000000 0.00000000 1,000.00000000 A-MFL 92978QCC9 1,000.00000000 0.00000000 4.~~44666668~~90904240 0.00000000 0.00000000 1,000.00000000 A-J 92978QAJ6 1,000.00000000 0.00000000 4.51083333 0.00000000 0.00000000 1,000.00000000 B 92978QAK3 1,000.00000000 0.00000000 4.55249995 0.00000000 0.00000000 1,000.00000000 C 92978QAL1 1,000.00000000 0.00000000 4.56916670 0.00000000 0.00000000 1,000.00000000 D 92978QAM9 1,000.00000000 0.00000000 4.59416673 0.00000000 0.00000000 1,000.00000000 E 92978QAN7 1,000.00000000 0.00000000 4.62750004 0.00000000 0.00000000 1,000.00000000 F 92978QAP2 1,000.00000000 0.00000000 4.66916665 0.00000000 0.00000000 1,000.00000000 G 92978QAR8 1,000.00000000 0.00000000 4.73500000 0.00000000 0.00000000 1,000.00000000 H 92978QAT4 1,000.00000000 0.00000000 54.~~01776555~~85562409 0.00000000 0.00000000 1,000.00000000 J 92978QAV9 1,000.00000000 0.00000000 54.~~01776559~~85562420 0.00000000 0.00000000 1,000.00000000 K 92978QAX5 1,000.00000000 0.00000000 54.~~01776555~~85562409 0.00000000 0.00000000 1,000.00000000 L 92978QAZ0 1,000.00000000 0.00000000 4.17833342 0.00000000 0.00000000 1,000.00000000 M 92978QBB2 1,000.00000000 0.00000000 4.17833342 0.00000000 0.00000000 1,000.00000000 N 92978QBD8 1,000.00000000 0.00000000 4.17833322 0.00000000 0.00000000 1,000.00000000 O 92978QBF3 1,000.00000000 0.00000000 4.17833333 0.00000000 0.00000000 1,000.00000000 P 92978QBH9 1,000.00000000 0.00000000 4.17833300 0.00000000 0.00000000 1,000.00000000 Q 92978QBK2 1,000.00000000 0.00000000 4.17833342 0.00000000 0.00000000 1,000.00000000 S 92978QBT3 1,000.00000000 0.00000000 4.17833338 0.00000000 0.00000000 1,000.00000000 R-I 92978QBM8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 92978QBP1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z 92978QBR7 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-P 92978QBV8 1,000.00000000 0.~~52156625~~36467565 0.00000000 1,000.00000000 X-C 92978QBX4 999.~~90338070~~85819994 0.~~05082315~~04559030 0.00000000 999.~~85819994~~80581509 X-W 92978QBZ9 999.~~90338070~~85819994 0.~~55564881~~39856104 0.00000000 999.~~85819994~~80581509

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 5,~~613~~612,~~127~~803,~~006~~102.7804 5,~~613~~612,~~172~~826,~~742~~022.5612 ~~323~~374,~~904~~981.7439 0.00 0.00 2 2,289,~~608~~574,~~099~~918.9561 2,289,~~613~~579,~~439~~504.2647 3339,~~181~~042.3418 0.00 0.00 Total 7,902,~~735~~378,~~106~~020.7365 7,902,~~786~~405,~~181~~526.8259 ~~357~~414,~~086~~023.0857 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 5,612,~~803~~428,~~102~~120.0465 5,612,~~826~~480,~~022~~996.1249 ~~323~~374,~~904~~981.7439 2 0.00 2,289,~~574~~535,~~918~~876.6143 2,289,~~579~~537,~~504~~727.4700 3339,~~181~~042.3418 Total 0.00 7,~~902~~901,~~378~~963,~~020~~997.6508 7,902,~~405~~018,~~526~~723.5949 ~~357~~414,~~086~~023.0857

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0506/01/2007 - 0506/30/2007 30 ~~144~~143,~~653~~295.3942 0.00 ~~144~~143,~~653~~295.3942 A-2 0506/01/2007 - 0506/30/2007 30 430,583.33 0.00 430,583.33 A-3 0506/01/2007 - 0506/30/2007 30 3,972,725.85 0.00 3,972,725.85 A-4 0506/01/2007 - 0506/30/2007 30 864,458.59 0.00 864,458.59 A-PB 0506/01/2007 - 0506/30/2007 30 559,866.97 0.00 559,866.97 A-5 0506/01/2007 - 0506/30/2007 30 8,353,031.66 0.00 8,353,031.66 A-1A 0506/01/2007 - 0506/30/2007 30 10,177,~~305~~157.2273 0.00 10,177,~~305~~157.2273 A-M 0506/01/2007 - 0506/30/2007 30 2,423,915.56 0.00 2,423,915.56 A-MFL 0506/1715/2007 - 0607/1416/2007 2932 1,~~111~~226,666.67 0.00 1,~~111~~226,666.67 A-J 0506/01/2007 - 0506/30/2007 30 3,030,368.81 0.00 3,030,368.81 X-P 0506/01/2007 - 0506/30/2007 30 ~~997~~697,~~472~~425.2496 0.00 ~~997~~697,~~472~~425.2496 X-C 0506/01/2007 - 0506/30/2007 30 ~~100~~90,~~420~~080.1871 0.00 ~~100~~90,~~420~~080.1871 X-W 0506/01/2007 - 0506/30/2007 30 32,~~293~~362,~~677~~520.2501 0.00 32,~~293~~362,~~677~~520.2501 B 0506/01/2007 - 0506/30/2007 30 224,879.84 0.00 224,879.84 C 0506/01/2007 - 0506/30/2007 30 361,124.09 0.00 361,124.09 D 0506/01/2007 - 0506/30/2007 30 317,709.60 0.00 317,709.60 E 0506/01/2007 - 0506/30/2007 30 274,304.32 0.00 274,304.32 F 0506/01/2007 - 0506/30/2007 30 322,896.22 0.00 322,896.22 G 0506/01/2007 - 0506/30/2007 30 467,789.59 0.00 467,789.59 H 0506/01/2007 - 0506/30/2007 30 ~~396~~383,~~579~~764.1025 0.00 ~~396~~383,~~579~~764.1025 J 0506/01/2007 - 0506/30/2007 30 ~~446~~431,~~149~~732.6197 0.00 ~~446~~431,~~149~~732.6197 K 0506/01/2007 - 0506/30/2007 30 ~~396~~383,~~579~~764.1025 0.00 ~~396~~383,~~579~~764.1025 L 0506/01/2007 - 0506/30/2007 30 165,119.38 0.00 165,119.38 M 0506/01/2007 - 0506/30/2007 30 82,559.69 0.00 82,559.69 N 0506/01/2007 - 0506/30/2007 30 123,837.44 0.00 123,837.44 O 0506/01/2007 - 0506/30/2007 30 82,555.51 0.00 82,555.51 P 0506/01/2007 - 0506/30/2007 30 41,281.93 0.00 41,281.93 Q 0506/01/2007 - 0506/30/2007 30 82,559.69 0.00 82,559.69 S 0506/01/2007 - 0506/30/2007 30 412,793.17 0.00 412,793.17 Total 3938,~~658~~490,~~864~~769.0021 0.00 3938,~~658~~490,~~864~~769.0021

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 ~~144~~143,~~653~~295.3942 0.00 A-2 0.00 0.00 0.00 430,583.33 0.00 A-3 0.00 0.00 0.00 3,972,725.85 0.00 A-4 0.00 0.00 0.00 864,458.59 0.00 A-PB 0.00 0.00 0.00 559,866.97 0.00 A-5 0.00 0.00 0.00 8,353,031.66 0.00 A-1A 0.00 0.00 0.00 10,177,~~305~~157.2273 0.00 A-M 0.00 0.00 0.00 2,423,915.56 0.00 A-MFL 0.00 0.00 0.00 1,~~111~~227,~~666~~260.6760 0.00 A-J 0.00 0.00 0.00 3,030,368.81 0.00 X-P 0.00 0.00 0.00 ~~997~~697,~~472~~425.2496 0.00 X-C 0.00 0.00 0.00 ~~100~~90,~~420~~080.1871 0.00 X-W 0.00 0.00 0.00 32,~~293~~362,~~677~~520.2501 0.00 B 0.00 0.00 0.00 224,879.84 0.00 C 0.00 0.00 0.00 361,124.09 0.00 D 0.00 0.00 0.00 317,709.60 0.00 E 0.00 0.00 0.00 274,304.32 0.00 F 0.00 0.00 0.00 322,896.22 0.00 G 0.00 0.00 0.00 467,789.59 0.00 H 0.00 0.00 0.00 ~~396~~383,~~579~~764.1025 0.00 J 0.00 0.00 0.00 ~~446~~431,~~149~~732.6197 0.00 K 0.00 0.00 0.00 ~~396~~383,~~579~~764.1025 0.00 L 0.00 0.00 0.00 165,119.38 0.00 M 0.00 0.00 0.00 82,559.69 0.00 N 0.00 0.00 0.00 123,837.44 0.00 O 0.00 0.00 0.00 82,555.51 0.00 P 0.00 0.00 0.00 41,281.93 0.00 Q 0.00 0.00 0.00 82,559.69 0.00 S 0.00 0.00 0.00 412,793.17 0.00 Total 0.00 0.00 0.00 3938,~~658~~491,~~864~~363.0014 0.00

Other Required Information Available Distribution Amount (1) 4038,~~015~~905,~~950~~386.0871 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 138,~~641~~634.1197 Less Delinquent Master Servicing Fees 1116,~~958~~037.1509 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 1511,~~792~~958.0415 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected ~~142~~134,~~475~~556.0003 Current 1 Month LIBOR Rate 5.3200% Next 1 Month LIBOR Rate 5.3200% Rating Agency Trigger Event No Swap Default No (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 38,511,456.44 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 38,511,456.44 Principal: Scheduled Principal 414,023.57 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 414,023.57 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 120,385.60 Total Other Collected: 120,385.60 Total Funds Collected 39,045,865.61 Total Funds Distributed Fees: Master Servicing Fee 138,634.97 Trustee Fee - Wells Fargo Bank N.A. 1,843.89 Miscellaneous Fee 0.00 Certificate Administration Fee 0.00 Insurer Fee 0.00 Total Fees 140,478.85 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 38,491,363.14 Principal Distribution 414,023.57 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 38,905,386.71 Total Funds Distributed 39,045,865.56

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 6 8,~~519~~512,~~118~~812.2325 0.11 ~~114~~113 5.9661 1.~~513955~~514121 2,000,001 to 3,000,000 19 50,~~457~~427,~~797~~003.5012 0.64 ~~115~~114 5.~~7732~~7731 1.~~388352~~388399 3,000,001 to 4,000,000 29 105,~~319~~268,~~470~~146.0725 1.33 ~~113~~112 5.8139 1.~~398196~~398213 4,000,001 to 5,000,000 21 96,~~381~~313,~~055~~132.5845 1.22 ~~101~~100 5.8439 1.~~356100~~356158 5,000,001 to 6,000,000 21 117,~~061~~023,~~651~~663.7230 1.48 ~~107~~106 5.8031 1.~~423153~~423187 6,000,001 to 7,000,000 11 72,~~319~~299,~~494~~769.7833 0.9291 ~~115~~114 5.6797 1.~~454585~~454620 7,000,001 to 8,000,000 10 75,~~842~~834,~~043~~103.6268 0.96 ~~103~~102 5.9317 1.~~347273~~347264 8,000,001 to 9,000,000 13 112,~~688~~681,~~172~~442.1508 1.43 ~~106~~105 5.6509 1.~~543872~~543890 9,000,001 to 10,000,000 8 75,~~513~~493,~~848~~724.6531 0.96 ~~115~~114 5.7156 1.~~370986~~371000 10,000,001 to 15,000,000 34 432,~~018~~009,~~565~~393.4564 5.47 ~~105~~104 5.7681 1.~~437285~~437289 15,000,001 to 20,000,000 20 345,~~486~~398,~~996~~756.0129 4.37 ~~112~~111 5.6978 1.~~416129~~416170 20,000,001 to 25,000,000 13 293,275,000.00 3.71 ~~110~~109 5.5202 1.361302 25,000,001 to 30,000,000 11 307,180,000.00 3.89 ~~109~~108 5.7195 1.259110 30,000,001 to 35,000,000 9 296,730,000.00 3.7576 ~~108~~107 5.6619 1.416657 35,000,001 to 40,000,000 7 268,525,000.00 3.40 9796 5.9793 1.290779 40,000,001 to 45,000,000 5 213,833,000.00 2.71 7978 5.7197 1.352301 45,000,001 to 50,000,000 6 290,052,000.00 3.67 ~~116~~115 5.7003 1.297763 50,000,001 to 55,000,000 2 106,225,000.00 1.34 ~~116~~115 5.7649 1.305107 55,000,001 to 60,000,000 4 236,~~831~~764,~~806~~050.8938 3.00 ~~115~~114 5.~~6964~~6965 1.~~231085~~231059 60,000,001 to 65,000,000 2 123,118,000.00 1.56 ~~116~~115 6.0837 1.305772 65,000,001 to 75,000,000 1 75,000,000.00 0.95 ~~115~~114 5.4100 1.280000 75,000,001 to 90,000,000 0 0.00 0.00 0 0.0000 0.000000 90,000,001 to 100,000,000 2 195,000,000.00 2.47 8584 5.5426 2.082564 100,000,001 to 200,000,000 3 556,500,000.00 7.04 8483 5.9298 1.313055 200,000,001 to 300,000,000 1 280,000,000.00 3.54 ~~115~~114 6.1355 1.210000 300,000,001 to 400,000,000 2 702,500,000.00 8.89 ~~115~~114 5.6361 1.177936 400,000,001 to 500,000,000 1 430,000,000.00 5.44 5554 5.4820 1.210000 00,000,001 to 1,000,000,000 1 536,000,000.00 6.78 ~~117~~116 5.4231 1.110000 1,000,000,001 or greater 1 1,500,000,000.00 18.98 ~~114~~113 6.4340 0.520000 Totals 263 7,~~902~~901,~~378~~963,~~020~~997.6508 100.00 ~~105~~104 5.8481 1.~~167557~~167550

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 34,960,000.00 0.44 ~~115~~114 5.6057 1.221419 Alaska 1 4,~~377~~373,~~732~~074.2819 0.06 ~~115~~114 5.8000 1.200000 Arizona 15 176,~~732~~717,~~468~~273.1105 2.24 ~~107~~106 5.6850 1.~~255965~~255960 California 38 821,~~223~~135,~~444~~323.2966 10.39 9695 5.7513 1.~~315594~~315593 Colorado 2 26,400,000.00 0.33 ~~115~~114 5.6603 1.403939 Connecticut 2 28,944,000.00 0.37 ~~116~~115 5.4383 1.238651 Delaware 5 98,920,000.00 1.25 ~~111~~110 5.5433 1.723008 Florida 15 228,~~269~~252,~~243~~405.9322 2.89 9998 5.8752 1.~~449819~~449838 Georgia 10 84,~~073~~068,~~972~~516.4051 1.06 ~~103~~102 5.8178 1.~~402607~~402617 Idaho 2 17,~~825~~818,~~091~~795.2452 0.23 ~~111~~110 5.7641 1.~~913405~~913650 Illinois 6 319,~~559~~540,~~652~~777.1492 4.04 ~~115~~114 6.0761 1.~~233064~~233066 Indiana 4 25,294,240.00 0.32 ~~115~~114 5.7467 1.340126 Kansas 3 26,154,000.00 0.33 ~~115~~114 5.6358 1.295058 Kentucky 1 61,000,000.00 0.77 ~~117~~116 5.9958 1.220000 Louisiana 23 75,322,500.00 0.95 ~~116~~115 5.8300 1.211483 Maine 3 39,360,000.00 0.50 ~~115~~114 5.8176 1.329268 Maryland 5 58,~~646~~641,~~567~~507.7018 0.74 6968 5.8181 1.~~359214~~359220 Massachusetts 10 655,~~678~~669,~~915~~266.3405 8.30 ~~105~~104 5.8127 1.235839 Michigan 1 39,500,000.00 0.50 ~~112~~111 6.4400 1.430000 Minnesota 7 39,~~859~~834,~~219~~380.8592 0.50 ~~115~~114 5.8041 1.~~412031~~412123 Mississippi 2 6,~~042~~037,~~157~~212.9930 0.08 ~~114~~113 5.~~7360~~7359 1.~~573734~~573745 Missouri 5 48,520,000.00 0.61 ~~115~~114 5.6975 1.436869 Nebraska 1 27,500,000.00 0.35 ~~115~~114 5.4900 1.170000 Nevada 4 94,~~225~~209,~~460~~728.3985 1.19 9089 5.7780 1.221666 New Hampshire 2 7,900,000.00 0.10 ~~115~~114 5.6473 1.387215 New Jersey 15 208,870,000.00 2.64 ~~116~~115 5.9739 1.308063 New York 19 3,215,543,000.50 40.69 ~~105~~104 5.9513 0.928031 North Carolina 6 105,~~713~~709,~~158~~910.4381 1.34 9291 5.~~6775~~6774 1.~~488658~~488667 North Dakota 1 1,~~294~~293,~~946~~095.1962 0.02 ~~117~~116 6.1800 1.230000 Ohio 12 63,~~727~~702,~~188~~598.9622 0.81 ~~116~~115 5.7471 1.~~378844~~378829 Oklahoma 1 21,000,000.00 0.27 ~~114~~113 5.7900 1.460000 Oregon 4 20,275,000.00 0.26 8584 5.9913 1.307369 Pennsylvania 5 94,~~967~~958,~~222~~936.2162 1.20 ~~115~~114 5.8171 1.~~487178~~487194 Rhode Island 2 55,950,000.00 0.71 6867 5.6868 1.384477 South Carolina 5 48,~~551~~545,~~571~~896.3695 0.61 ~~111~~110 5.7442 1.~~338899~~338890 Tennessee 4 46,~~434~~418,~~988~~165.3037 0.59 9392 5.~~7526~~7524 1.~~273718~~273734 Texas 40 521,~~805~~785,~~454~~027.9325 6.60 ~~114~~113 5.~~6017~~6016 1.~~359818~~359819 Utah 6 56,~~423~~404,~~924~~998.6305 0.71 ~~115~~114 5.7449 1.~~336847~~336854 Virginia 16 119,~~377~~318,~~154~~650.6194 1.51 ~~115~~114 5.7257 1.~~389943~~389993 Washington 14 140,~~624~~587,~~292~~181.1492 1.78 9897 5.8847 1.~~417095~~417105 Washington,DC 3 95,000,000.00 1.20 ~~116~~115 5.3523 1.237579 West Virginia 1 3,563,000.00 0.05 ~~111~~110 5.2800 1.940000 Wisconsin 4 34,180,000.00 0.43 ~~115~~114 5.8017 1.383762 Wyoming 1 2,~~788~~785,~~453~~533.2396 0.04 ~~116~~115 5.8600 1.290000 Totals 328 7,~~902~~901,~~378~~963,~~020~~997.6508 100.00 ~~105~~104 5.8481 1.~~167557~~167550

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 3 1,568,000,000.00 19.84 ~~114~~113 6.4137 0.543418 1.10 to 1.14 1 536,000,000.00 6.78 ~~117~~116 5.4231 1.110000 1.15 to 1.19 11 561,~~416~~385,~~093~~688.9798 7.10 ~~115~~114 5.6642 1.~~164386~~164385 1.20 to 1.24 65 2,020,~~229~~101,~~807~~081.7811 25.56 9998 5.7265 1.~~210000~~209999 1.25 to 1.29 43 602,~~195~~140,~~594~~475.4750 7.62 ~~108~~107 5.6820 1.~~268776~~268775 1.30 to 1.34 35 1,080,~~802~~689,~~476~~208.0734 13.68 9392 5.8519 1.318355 1.35 to 1.39 23 331,~~096~~081,~~923~~041.33 4.19 ~~104~~103 5.8903 1.367778 1.40 to 1.44 17 258,~~576~~538,~~066~~770.1404 3.27 ~~115~~114 5.8048 1.415616 1.45 to 1.49 10 174,~~990~~978,~~486~~397.2126 2.21 ~~114~~113 5.~~7126~~7125 1.~~462255~~462254 1.50 to 1.54 7 63,~~158~~150,~~731~~152.2510 0.80 ~~115~~114 5.6893 1.~~513768~~513769 1.55 to 1.59 10 121,~~893~~888,~~657~~712.9930 1.54 ~~109~~108 5.6025 1.566623 1.60 to 1.64 3 58,700,000.00 0.74 ~~114~~113 5.5828 1.626610 1.65 to 1.69 3 46,448,000.00 0.59 ~~116~~115 5.4631 1.668704 1.70 to 1.74 10 105,~~177~~169,~~183~~470.4412 1.33 8281 5.6263 1.~~706293~~706292 1.75 to 1.79 3 31,697,000.00 0.40 ~~114~~113 5.5388 1.757988 1.80 to 1.84 2 5,055,000.00 0.06 ~~116~~115 5.6117 1.820000 1.85 to 1.94 6 41,031,000.00 0.52 9796 5.9044 1.918620 1.95 to 1.99 1 95,000,000.00 1.20 ~~115~~114 5.6400 1.980000 2.00 to 2.04 2 4,560,000.00 0.06 ~~112~~111 5.5454 2.018114 2.05 to 2.09 1 35,000,000.00 0.44 ~~114~~113 5.4100 2.070000 2.10 to 2.14 1 16,200,000.00 0.21 ~~115~~114 5.4800 2.100000 2.15 to 2.19 1 100,000,000.00 1.27 5655 5.4500 2.180000 2.20 to 2.29 1 12,000,000.00 0.15 ~~114~~113 5.8000 2.250000 2.30 or greater 4 33,150,000.00 0.42 ~~104~~103 5.6909 2.596863 Totals 263 7,~~902~~901,~~378~~963,~~020~~997.6508 100.00 ~~105~~104 5.8481 1.~~167557~~167550

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 1 32,500,000.00 0.41 ~~116~~115 5.7900 1.290000 Industrial 50 294,~~835~~816,~~889~~880.4591 3.73 ~~116~~115 5.7736 1.~~319597~~319598 Lodging 18 408,~~792~~674,~~126~~110.4829 5.17 8887 5.8765 1.~~520229~~520271 Mixed Use 8 340,~~620~~592,~~732~~247.0311 4.31 9695 5.9231 1.~~290703~~290704 Mobile Home Park 1 2,944,000.00 0.04 ~~115~~114 5.6000 1.580000 Multi-Family 54 2,289,~~574~~535,~~919~~876.1193 28.97 ~~110~~109 6.1766 0.~~802820~~802813 Office 82 3,397,~~195~~069,~~918~~363.5935 42.99 ~~104~~103 5.6665 1.~~249349~~249348 Other 2 101,~~392~~391,~~971~~500.2615 1.28 5756 5.4554 2.~~170795~~170805 Retail 90 895,~~371~~290,~~464~~018.2384 11.33 ~~113~~112 5.7519 1.~~386353~~386363 Self Storage 22 139,150,000.00 1.76 ~~111~~110 5.6903 1.336177 Totals 328 7,~~902~~901,~~378~~963,~~020~~997.6508 100.00 ~~105~~104 5.8481 1.~~167557~~167550

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.250% or less 4 121,750,000.00 1.54 ~~115~~114 5.1403 1.295281 5.251% to 5.50099% 24 1,496,~~917~~850,~~806~~050.8938 18.94 9493 5.4415 1.~~307303~~307302 5.501% to 5.75099% 104 2,312,~~850~~737,~~677~~108.0065 29.27 ~~111~~110 5.6415 1.~~340885~~340889 5.751% to 6.00099% 98 1,627,~~279~~101,~~762~~023.5052 20.59 ~~100~~99 5.8612 1.~~313820~~313816 6.001% to 6.25099% 25 663,~~377~~323,~~774~~814.2653 8.39 ~~100~~99 6.1127 1.~~279373~~279377 6.251% to 6.50099% 6 1,658,202,000.00 20.98 ~~114~~113 6.4259 0.596333 6.501% to 6.75099% 1 14,000,000.00 0.18 ~~117~~116 6.5300 1.900000 6.751% or greater 1 8,000,000.00 0.10 ~~113~~112 6.8300 1.060000 Totals 263 7,~~902~~901,~~378~~963,~~020~~997.6508 100.00 ~~105~~104 5.8481 1.~~167557~~167550

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 262 7,~~899~~898,~~261~~852,~~452~~489.9590 99.96 ~~105~~104 5.8480 1.~~167512~~167505 13 to 24 months 1 3,~~116~~111,~~567~~507.7018 0.04 ~~102~~101 5.9600 1.280000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 263 7,~~902~~901,~~378~~963,~~020~~997.6508 100.00 ~~105~~104 5.8481 1.~~167557~~167550

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 30 1,164,~~952~~930,~~776~~568.0975 14.74 5554 5.6897 1.~~380385~~380388 61 to 84 months 2 195,679,000.00 2.48 8180 6.0671 1.299710 85 to 108 months 2 8,~~941~~930,~~658~~302.9470 0.11 ~~103~~102 5.7841 1.~~240913~~240905 109 months or greater 227 6,~~526~~525,~~213~~874,~~080~~045.5197 82.59 ~~115~~114 5.8699 1.~~125479~~125469 Totals 261 7,895,~~786~~413,~~515~~917.5442 99.92 ~~105~~104 5.8481 1.~~167537~~167530

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 1 4,~~525~~495,~~063~~168.2860 0.06 ~~114~~113 5.7600 1.210000 121 months or greater 1 2,~~066~~054,~~441~~911.8306 0.03 ~~129~~128 6.0100 1.150000 Totals 2 6,~~591~~550,~~505~~079.1166 0.08 ~~119~~118 5.8384 1.~~191190~~191177

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 116 5,791,361,500.00 73.29 ~~102~~101 5.8887 1.110186 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 132 months 0 0.00 0.00 0 0.0000 0.000000 133 to 228 months 0 0.00 0.00 0 0.0000 0.000000 229 to 264 months 1 5,~~355~~343,~~486~~397.2126 0.07 ~~114~~113 6.0000 1.470000 265 to 300 months 12 51,~~736~~683,~~147~~857.3300 0.65 ~~114~~113 5.9481 1.~~432050~~432074 301 to 348 months 0 0.00 0.00 0 0.0000 0.000000 349 to 360 months 126 1,982,~~284~~013,~~722~~316.5089 25.08 ~~114~~113 5.7325 1.~~325359~~325363 361 or greater 6 65,~~048~~011,~~659~~846.5027 0.82 ~~115~~114 5.6630 1.~~228836~~228838 Totals 261 7,895,~~786~~413,~~515~~917.5442 99.92 ~~105~~104 5.8481 1.~~167537~~167530

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 262 6,~~402~~401,~~378~~963,~~020~~997.6508 81.02 ~~103~~102 5.7108 1.~~319271~~319272 1 year or less 1 1,500,000,000.00 18.98 ~~114~~113 6.4340 0.520000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 263 7,~~902~~901,~~378~~963,~~020~~997.6508 100.00 ~~105~~104 5.8481 1.~~167557~~167550 (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.

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 5 7,~~224~~219,~~172~~716.0463 0.09 ~~114~~113 5.~~9278~~9277 1.~~564855~~565009 2,000,001 to 3,000,000 18 47,~~557~~527,~~797~~003.5012 0.60 ~~115~~114 5.~~7826~~7825 1.~~399837~~399895 3,000,001 to 4,000,000 24 86,~~264~~225,~~741~~438.0388 1.09 ~~112~~111 5.~~8099~~8098 1.~~424655~~424674 4,000,001 to 5,000,000 21 96,~~381~~313,~~055~~132.5845 1.22 ~~101~~100 5.8439 1.~~356100~~356158 5,000,001 to 6,000,000 16 89,~~036~~004,~~560~~867.4878 1.13 ~~105~~104 5.~~8036~~8035 1.~~454763~~454804 6,000,001 to 7,000,000 8 52,~~619~~599,~~494~~769.7833 0.67 ~~115~~114 5.6687 1.~~508298~~508365 7,000,001 to 8,000,000 7 52,~~852~~844,~~043~~103.6268 0.67 ~~106~~105 5.9636 1.~~392317~~392312 8,000,001 to 9,000,000 10 86,~~188~~181,~~172~~442.1508 1.09 ~~109~~108 5.6117 1.~~510140~~510160 9,000,001 to 10,000,000 5 47,~~453~~433,~~848~~724.6531 0.60 ~~115~~114 5.8353 1.~~398293~~398328 10,000,001 to 15,000,000 26 329,~~048~~039,~~565~~393.4564 4.16 ~~109~~108 5.7773 1.~~460993~~461000 15,000,001 to 20,000,000 17 ~~293~~292,~~031~~962,~~843~~478.8737 3.71 ~~111~~110 5.7091 1.~~405143~~405175 20,000,001 to 25,000,000 8 180,650,000.00 2.29 ~~108~~107 5.6095 1.346625 25,000,001 to 30,000,000 8 222,430,000.00 2.81 ~~107~~106 5.6620 1.247138 30,000,001 to 35,000,000 8 263,480,000.00 3.33 ~~115~~114 5.6381 1.433902 35,000,001 to 40,000,000 4 151,525,000.00 1.92 ~~114~~113 6.1225 1.287091 40,000,001 to 45,000,000 4 171,833,000.00 2.17 7170 5.7686 1.389526 45,000,001 to 50,000,000 4 194,052,000.00 2.46 ~~116~~115 5.7176 1.276970 50,000,001 to 55,000,000 2 106,225,000.00 1.34 ~~116~~115 5.7649 1.305107 55,000,001 to 60,000,000 4 236,~~831~~764,~~806~~050.8938 3.00 ~~115~~114 5.~~6964~~6965 1.~~231085~~231059 60,000,001 to 65,000,000 2 123,118,000.00 1.56 ~~116~~115 6.0837 1.305772 65,000,001 to 75,000,000 1 75,000,000.00 0.95 ~~115~~114 5.4100 1.280000 75,000,001 to 100,000,000 2 195,000,000.00 2.47 8584 5.5426 2.082564 100,000,001 to 200,000,000 3 556,500,000.00 7.04 8483 5.9298 1.313055 200,000,001 to 300,000,000 1 280,000,000.00 3.54 ~~115~~114 6.1355 1.210000 300,000,001 to 400,000,000 2 702,500,000.00 8.89 ~~115~~114 5.6361 1.177936 400,000,001 to 500,000,000 1 430,000,000.00 5.44 5554 5.4820 1.210000 500,000,001 or greater 1 536,000,000.00 6.78 ~~117~~116 5.4231 1.110000 Totals 212 5,612,~~803~~428,~~102~~120.0465 71.03 ~~104~~103 5.7141 1.316340

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 34,960,000.00 0.44 ~~115~~114 5.6057 1.221419 Alaska 1 4,~~377~~373,~~732~~074.2819 0.06 ~~115~~114 5.8000 1.200000 Arizona 11 96,~~604~~589,~~968~~773.1105 1.22 ~~109~~108 5.6577 1.~~235318~~235306 California 30 639,~~523~~435,~~444~~323.2966 8.09 9493 5.7625 1.~~303917~~303914 Colorado 2 26,400,000.00 0.33 ~~115~~114 5.6603 1.403939 Connecticut 2 28,944,000.00 0.37 ~~116~~115 5.4383 1.238651 Delaware 5 98,920,000.00 1.25 ~~111~~110 5.5433 1.723008 Florida 15 228,~~269~~252,~~243~~405.9322 2.89 9998 5.8752 1.~~449819~~449838 Georgia 9 76,~~073~~068,~~972~~516.4051 0.96 ~~102~~101 5.~~8208~~8207 1.~~418655~~418668 Idaho 1 12,000,000.00 0.15 ~~114~~113 5.8000 2.250000 Illinois 2 283,650,000.00 3.59 ~~115~~114 6.1316 1.225828 Indiana 4 25,294,240.00 0.32 ~~115~~114 5.7467 1.340126 Kansas 3 26,154,000.00 0.33 ~~115~~114 5.6358 1.295058 Kentucky 1 61,000,000.00 0.77 ~~117~~116 5.9958 1.220000 Louisiana 23 75,322,500.00 0.95 ~~116~~115 5.8300 1.211483 Maine 3 39,360,000.00 0.50 ~~115~~114 5.8176 1.329268 Maryland 3 19,~~396~~391,~~567~~507.7018 0.25 7978 5.8076 1.~~457640~~457686 Massachusetts 7 637,~~695~~690,~~787~~403.7938 8.07 ~~104~~103 5.8160 1.220826 Michigan 1 39,500,000.00 0.50 ~~112~~111 6.4400 1.430000 Minnesota 6 3635,~~004~~983,~~425~~804.1040 0.46 ~~115~~114 5.~~8206~~8205 1.~~421884~~421981 Mississippi 2 6,~~042~~037,~~157~~212.9930 0.08 ~~114~~113 5.~~7360~~7359 1.~~573734~~573745 Missouri 4 36,950,000.00 0.47 ~~115~~114 5.5996 1.354476 Nebraska 1 27,500,000.00 0.35 ~~115~~114 5.4900 1.170000 Nevada 1 19,~~925~~909,~~460~~728.3985 0.25 ~~115~~114 5.6000 1.220000 New Hampshire 2 7,900,000.00 0.10 ~~115~~114 5.6473 1.387215 New Jersey 14 162,870,000.00 2.06 ~~116~~115 6.0626 1.332935 New York 16 1,704,343,000.00 21.57 9796 5.5282 1.284433 North Carolina 6 105,~~713~~709,~~158~~910.4381 1.34 9291 5.~~6775~~6774 1.~~488658~~488667 Ohio 12 63,~~727~~702,~~188~~598.9622 0.81 ~~116~~115 5.7471 1.~~378844~~378829 Oregon 4 20,275,000.00 0.26 8584 5.9913 1.307369 Pennsylvania 5 94,~~967~~958,~~222~~936.2162 1.20 ~~115~~114 5.8171 1.~~487178~~487194 Rhode Island 2 55,950,000.00 0.71 6867 5.6868 1.384477 South Carolina 5 48,~~551~~545,~~571~~896.3695 0.61 ~~111~~110 5.7442 1.~~338899~~338890 Tennessee 3 23,~~559~~543,~~988~~165.3037 0.30 7271 6.~~0366~~0365 1.~~248200~~248213 Texas 31 397,~~450~~433,~~648~~759.1907 5.03 ~~115~~114 5.6675 1.338318 Utah 4 17,~~423~~404,~~924~~998.6305 0.22 ~~114~~113 5.7077 1.315154 Virginia 14 112,~~977~~918,~~154~~650.6194 1.43 ~~115~~114 5.~~7215~~7214 1.~~400137~~400195 Washington 11 98,~~374~~337,~~292~~181.1492 1.24 ~~102~~101 5.~~9166~~9167 1.~~461098~~461129 Washington,DC 3 95,000,000.00 1.20 ~~116~~115 5.3523 1.237579 West Virginia 1 3,563,000.00 0.05 ~~111~~110 5.2800 1.940000 Wisconsin 1 17,500,000.00 0.22 ~~114~~113 5.5500 1.550000 Wyoming 1 2,~~788~~785,~~453~~533.2396 0.04 ~~116~~115 5.8600 1.290000 Totals 274 5,612,~~803~~428,~~102~~120.0465 71.03 ~~104~~103 5.7141 1.316340

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 68,000,000.00 0.86 ~~115~~114 5.9653 1.060000 1.10 to 1.14 1 536,000,000.00 6.78 ~~117~~116 5.4231 1.110000 1.15 to 1.19 8 523,~~566~~554,~~441~~911.8306 6.63 ~~115~~114 5.6630 1.163279 1.20 to 1.24 52 1,775,~~909~~789,~~770~~189.3597 22.47 ~~100~~99 5.7158 1.~~210447~~210446 1.25 to 1.29 32 467,~~745~~698,~~660~~344.1865 5.92 ~~111~~110 5.7039 1.~~269230~~269229 1.30 to 1.34 28 992,~~462~~353,~~681~~631.3282 12.56 9392 5.8691 1.~~318558~~318557 1.35 to 1.39 22 324,~~496~~481,~~923~~041.33 4.11 ~~104~~103 5.8956 1.367326 1.40 to 1.44 13 195,~~576~~538,~~066~~770.1404 2.47 ~~115~~114 5.8540 1.416543 1.45 to 1.49 6 57,~~990~~978,~~486~~397.2126 0.73 ~~111~~110 5.~~7619~~7618 1.~~466459~~466458 1.50 to 1.54 5 44,~~358~~350,~~731~~152.2510 0.56 ~~115~~114 5.7058 1.~~515365~~515366 1.55 to 1.59 8 81,~~966~~961,~~157~~212.9930 1.04 ~~107~~106 5.6655 1.563968 1.60 to 1.64 3 58,700,000.00 0.74 ~~114~~113 5.5828 1.626610 1.65 to 1.69 2 27,230,000.00 0.34 ~~116~~115 5.5500 1.667789 1.70 to 1.74 9 93,~~607~~599,~~183~~470.4412 1.18 7877 5.~~5789~~5788 1.~~707071~~707070 1.75 to 1.79 3 31,697,000.00 0.40 ~~114~~113 5.5388 1.757988 1.80 to 1.84 2 5,055,000.00 0.06 ~~116~~115 5.6117 1.820000 1.85 to 1.94 6 41,031,000.00 0.52 9796 5.9044 1.918620 1.95 to 1.99 1 95,000,000.00 1.20 ~~115~~114 5.6400 1.980000 2.00 to 2.04 2 4,560,000.00 0.06 ~~112~~111 5.5454 2.018114 2.05 to 2.09 1 35,000,000.00 0.44 ~~114~~113 5.4100 2.070000 2.10 to 2.14 1 16,200,000.00 0.21 ~~115~~114 5.4800 2.100000 2.15 to 2.19 1 100,000,000.00 1.27 5655 5.4500 2.180000 2.20 to 2.29 1 12,000,000.00 0.15 ~~114~~113 5.8000 2.250000 2.30 or greater 3 24,650,000.00 0.31 ~~100~~99 5.6913 2.678540 Totals 212 5,612,~~803~~428,~~102~~120.0465 71.03 ~~104~~103 5.7141 1.316340

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 1 32,500,000.00 0.41 ~~116~~115 5.7900 1.290000 Industrial 50 294,~~835~~816,~~889~~880.4591 3.73 ~~116~~115 5.7736 1.~~319597~~319598 Lodging 18 408,~~792~~674,~~126~~110.4829 5.17 8887 5.8765 1.~~520229~~520271 Mixed Use 8 340,~~620~~592,~~732~~247.0311 4.31 9695 5.9231 1.~~290703~~290704 Mobile Home Park 1 2,944,000.00 0.04 ~~115~~114 5.6000 1.580000 Office 82 3,397,~~195~~069,~~918~~363.5935 42.99 ~~104~~103 5.6665 1.~~249349~~249348 Other 2 101,~~392~~391,~~971~~500.2615 1.28 5756 5.4554 2.~~170795~~170805 Retail 90 895,~~371~~290,~~464~~018.2384 11.33 ~~113~~112 5.7519 1.~~386353~~386363 Self Storage 22 139,150,000.00 1.76 ~~111~~110 5.6903 1.336177 Totals 274 5,612,~~803~~428,~~102~~120.0465 71.03 ~~104~~103 5.7141 1.316340

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.50099% or less 21 1,494,~~074~~007,~~806~~050.8938 18.91 9493 5.4332 1.~~299215~~299214 5.501% to 5.75099% 81 1,932,~~268~~188,~~011~~096.3202 24.45 ~~112~~111 5.6385 1.~~339762~~339766 5.751% to 6.00099% 84 1,~~387~~386,~~145~~970,~~455~~255.7634 17.55 ~~102~~101 5.8569 1.~~315749~~315745 6.001% to 6.25099% 20 624,~~512~~460,~~828~~718.0791 7.90 ~~101~~100 6.~~1151~~1152 1.~~274395~~274398 6.251% to 6.50099% 4 152,802,000.00 1.93 ~~115~~114 6.3474 1.324336 6.501% to 6.75099% 1 14,000,000.00 0.18 ~~117~~116 6.5300 1.900000 6.751% or greater 1 8,000,000.00 0.10 ~~113~~112 6.8300 1.060000 Totals 212 5,612,~~803~~428,~~102~~120.0465 71.03 ~~104~~103 5.7141 1.316340

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 211 5,609,~~686~~316,~~534~~613.3447 70.99 ~~104~~103 5.~~7140~~7139 1.316360 13 to 24 months 1 3,~~116~~111,~~567~~507.7018 0.04 ~~102~~101 5.9600 1.280000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 212 5,612,~~803~~428,~~102~~120.0465 71.03 ~~104~~103 5.7141 1.316340

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 22 1,003,~~252~~230,~~776~~568.0975 12.70 5554 5.6575 1.~~402779~~402783 61 to 84 months 2 195,679,000.00 2.48 8180 6.0671 1.299710 85 to 108 months 1 3,~~116~~111,~~567~~507.7018 0.04 ~~102~~101 5.9600 1.280000 109 to 120 months 185 4,~~404~~403,~~163~~856,~~253~~965.1406 55.73 ~~115~~114 5.7109 1.~~297601~~297599 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 210 5,~~606~~605,~~211~~878,~~596~~040.9399 70.94 ~~104~~103 5.7139 1.316487

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 81 3,678,386,000.00 46.55 9897 5.6932 1.307689 264 months or less 1 5,~~355~~343,~~486~~397.2126 0.07 ~~114~~113 6.0000 1.470000 265 to 300 months 11 50,~~441~~390,~~201~~761.1438 0.64 ~~114~~113 5.9421 1.~~437237~~437260 301 to 360 months 111 1,806,~~980~~746,~~250~~036.08 22.8786 ~~114~~113 5.7508 1.~~333727~~333729 361 months or greater 6 65,~~048~~011,~~659~~846.5027 0.82 ~~115~~114 5.6630 1.~~228836~~228838 Totals 210 5,~~606~~605,~~211~~878,~~596~~040.9399 70.94 ~~104~~103 5.7139 1.316487

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 212 5,612,~~803~~428,~~102~~120.0465 71.03 ~~104~~103 5.7141 1.316340 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 212 5,612,~~803~~428,~~102~~120.0465 71.03 ~~104~~103 5.7141 1.316340 (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.

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 1 1,~~294~~293,~~946~~095.1962 0.02 ~~117~~116 6.1800 1.230000 2,000,001 to 3,000,000 1 2,900,000.00 0.04 ~~114~~113 5.6200 1.200000 3,000,001 to 4,000,000 5 19,~~054~~042,~~729~~707.0437 0.24 ~~115~~114 5.~~8321~~8322 1.~~278409~~278401 4,000,001 to 6,000,000 5 28,~~025~~018,~~091~~795.2452 0.35 ~~113~~112 5.8016 1.~~322729~~322752 6,000,001 to 7,000,000 3 19,700,000.00 0.25 ~~115~~114 5.7090 1.311117 7,000,001 to 8,000,000 3 22,990,000.00 0.29 9695 5.8582 1.243719 8,000,001 to 9,000,000 3 26,500,000.00 0.34 9594 5.7783 1.653585 9,000,001 to 10,000,000 3 28,060,000.00 0.36 ~~115~~114 5.5133 1.324804 10,000,001 to 15,000,000 8 102,970,000.00 1.30 9594 5.7389 1.361523 15,000,001 to 20,000,000 3 52,~~455~~436,~~152~~277.1492 0.66 ~~115~~114 5.6345 1.~~477499~~477603 20,000,001 to 25,000,000 5 112,625,000.00 1.43 ~~114~~113 5.3771 1.384844 25,000,001 to 30,000,000 3 84,750,000.00 1.07 ~~114~~113 5.8703 1.290531 30,000,001 to 35,000,000 1 33,250,000.00 0.42 5554 5.8510 1.280000 35,000,001 to 40,000,000 3 117,000,000.00 1.48 7675 5.7938 1.295556 40,000,001 to 45,000,000 1 42,000,000.00 0.53 ~~115~~114 5.5200 1.200000 45,000,001 to 50,000,000 2 96,000,000.00 1.21 ~~116~~115 5.6652 1.339792 50,000,001 or greater 1 1,500,000,000.00 18.98 ~~114~~113 6.4340 0.520000 Totals 51 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813

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 4 80,127,500.00 1.01 ~~105~~104 5.7179 1.280857 California 8 181,700,000.00 2.30 ~~102~~101 5.7120 1.356692 Georgia 1 8,000,000.00 0.10 ~~116~~115 5.7900 1.250000 Idaho 1 5,~~825~~818,~~091~~795.2452 0.07 ~~104~~103 5.6900 1.220000 Illinois 4 35,~~909~~890,~~652~~777.1492 0.45 ~~115~~114 5.~~6381~~6380 1.~~290224~~290276 Maryland 2 39,250,000.00 0.50 6463 5.8233 1.310573 Massachusetts 3 17,~~983~~978,~~127~~862.5567 0.23 ~~115~~114 5.~~6950~~6949 1.~~768226~~768339 Minnesota 1 3,~~854~~850,~~794~~576.7552 0.05 ~~115~~114 5.6500 1.320000 Missouri 1 11,570,000.00 0.15 ~~116~~115 6.0100 1.700000 Nevada 3 74,300,000.00 0.94 8483 5.8257 1.222113 New Jersey 1 46,000,000.00 0.58 ~~117~~116 5.6600 1.220000 New York 3 1,511,200,000.50 19.12 ~~114~~113 6.4286 0.526077 North Dakota 1 1,~~294~~293,~~946~~095.1962 0.02 ~~117~~116 6.1800 1.230000 Oklahoma 1 21,000,000.00 0.27 ~~114~~113 5.7900 1.460000 Tennessee 1 22,875,000.00 0.29 ~~115~~114 5.4600 1.300000 Texas 9 124,~~354~~351,~~806~~268.7418 1.57 ~~110~~109 5.3911 1.~~428532~~428537 Utah 2 39,000,000.00 0.49 ~~115~~114 5.7615 1.346538 Virginia 2 6,400,000.00 0.08 ~~116~~115 5.8000 1.210000 Washington 3 42,250,000.00 0.53 8988 5.8104 1.314639 Wisconsin 3 16,680,000.00 0.21 ~~116~~115 6.0658 1.209353 Totals 54 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 4 1,537,~~849~~830,~~652~~777.1492 19.46 ~~114~~113 6.4155 0.~~536236~~536228 1.20 to 1.24 13 244,~~320~~311,~~037~~891.4314 3.09 9190 5.8043 1.~~206751~~206750 1.25 to 1.29 11 134,~~449~~442,~~934~~130.2985 1.70 9695 5.6058 1.~~267196~~267195 1.30 to 1.34 7 88,~~339~~335,~~794~~576.7552 1.12 ~~100~~99 5.6582 1.316075 1.35 to 1.39 1 6,600,000.00 0.08 ~~114~~113 5.6300 1.390000 1.40 to 1.44 4 63,000,000.00 0.80 ~~115~~114 5.6523 1.412738 1.45 to 1.49 4 117,000,000.00 1.48 ~~115~~114 5.6881 1.460171 1.50 to 1.54 2 18,800,000.00 0.24 ~~116~~115 5.6503 1.510000 1.55 to 1.64 2 39,927,500.00 0.51 ~~115~~114 5.4733 1.572072 1.65 to 1.69 1 19,218,000.00 0.24 ~~115~~114 5.3400 1.670000 1.70 to 1.74 1 11,570,000.00 0.15 ~~116~~115 6.0100 1.700000 1.75 or greater 1 8,500,000.00 0.11 ~~115~~114 5.6900 2.360000 Totals 51 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 54 2,289,~~574~~535,~~919~~876.1193 28.97 ~~110~~109 6.1766 0.~~802820~~802813 Totals 54 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.25099% or less 2 44,750,000.00 0.57 ~~114~~113 4.9516 1.427721 5.251% to 5.5009% 5 79,843,000.00 1.01 ~~115~~114 5.4118 1.372839 5.501% to 5.7509% 23 380,~~582~~549,~~665~~012.6863 4.82 ~~107~~106 5.6571 1.~~346582~~346593 5.751% to 6.0009% 14 240,~~134~~130,~~306~~768.7418 3.04 9291 5.8860 1.~~302678~~302679 6.001% to 6.2509% 5 38,~~864~~863,~~946~~095.1962 0.49 8180 6.0733 1.~~359369~~359375 6.251% or greater 2 1,505,400,000.00 19.05 ~~114~~113 6.4339 0.522439 Totals 51 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 51 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 51 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813

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 8 161,700,000.00 2.05 5554 5.8890 1.241444 61 to 108 months 1 5,~~825~~818,~~091~~795.2452 0.07 ~~104~~103 5.6900 1.220000 109 months or greater 42 2,122,~~049~~017,~~827~~080.3791 26.85 ~~114~~113 6.1998 0.~~768252~~768245 Totals 51 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813

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 35 2,112,975,500.00 26.74 ~~110~~109 6.2291 0.766361 300 months or less 1 1,~~294~~293,~~946~~095.1962 0.02 ~~117~~116 6.1800 1.230000 301 months or greater 15 175,~~304~~267,~~472~~280.4281 2.22 ~~115~~114 5.5437 1.~~239110~~239112 Totals 51 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813

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 50 789,~~574~~535,~~918~~876.6143 9.99 ~~103~~102 5.6875 1.~~340110~~340115 1 year or less 1 1,500,000,000.00 18.98 ~~114~~113 6.4340 0.520000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 51 2,289,~~574~~535,~~918~~876.6143 28.97 ~~110~~109 6.1766 0.~~802820~~802813 (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.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 502857911 1 MF New York NY 8,~~310~~042,~~583~~500.3300 0.00 6.434% 502858139 2 OF New York NY 2,~~503~~422,~~073~~329.4717 0.00 5.423% 502858135 3 OF New York NY 21,~~029~~964,~~862~~383.7833 0.00 5.482% 502858233 4 OF Boston MA 1,~~888~~827,~~298~~385.2642 0.00 5.659% 502858880 5 OF New York NY 1,~~521~~472,~~170~~100.00 0.00 5.608% 502858629 6 OF Chicago IL 1,~~479~~431,~~337~~616.2267 0.00 6.135% 358100594 7 MU Boston MA ~~993~~961,~~757~~700.5383 0.00 6.074% 502859272 8 LO Carlsbad CA ~~953~~923,~~947~~175.5000 0.00 5.940% 502857202 9 OF Dallas TX ~~893~~865,~~885~~050.00 0.00 5.767% 502857844 10 OT New York NY ~~469~~454,~~305~~166.5667 0.00 5.450% 502857838 11 LO Brooklyn NY ~~461~~446,~~383~~500.3300 0.00 5.640% 502858632 12 OF Houston TX ~~349~~338,~~395~~125.8300 0.00 5.410% ~~502859531~~502859533 13 OF Various NJ ~~330~~319,~~036~~390.3905 0.00 6.170% 502859308 14 OF Louisville KY ~~314~~304,~~947~~787.1052 0.00 5.996% 502858778 15 OF New York NY ~~294~~285,~~500~~000.00 0.00 5.700% 502858540 16 RT New York NY ~~302~~292,~~250~~500.00 0.00 5.850% 502857650 17 OF Los Angeles CA ~~279~~270,~~569~~286.3943 5867,~~473~~756.5551 5.430% 502858112 18 MU Conshohocken PA ~~285~~276,~~674~~459.4717 0.00 5.810% 502859022 19 SS Various Various ~~261~~252,~~123~~700.3300 0.00 5.700% 502859389 20 IN Various Various ~~266~~257,~~200~~613.2313 0.00 5.830% 358100582 21 RT Avondale AZ ~~239~~232,~~819~~083.4433 0.00 5.570% 502850704 22 MF Bellflower CA ~~244~~236,~~125~~250.00 0.00 5.670% ~~502859533~~502859531 23 Various Various NJ ~~262~~253,~~140~~684.3420 0.00 6.270% 502856494 24 RT Deerfield Beach FL ~~240~~233,~~977~~204.6417 0.00 5.770% 502857264 25 OF Washington DC ~~212~~205,~~479~~625.1700 0.00 5.250% 502856931 26 MF Hoboken NJ ~~224~~216,~~198~~966.8967 0.00 5.660% 502856357 27 OF Jacksonville FL ~~232~~224,~~112~~625.5000 0.00 5.990% 502858255 28 OF Providence RI ~~213~~206,~~624~~733.8875 0.00 5.703% 502859388 29 IN Various LA ~~215~~208,~~671~~714.1300 0.00 5.830% 358100553 30 MF Phoenix AZ ~~199~~193,~~640~~200.00 0.00 5.520% 502858181 31 OF Cary NC ~~192~~185,~~149~~951.6931 0.00 5.527% 502858003 32 MF Santa Ana CA ~~194~~188,~~955~~666.5667 0.00 5.660% 502857043 33 RT Harper Woods MI ~~219~~211,~~049~~983.4433 0.00 6.440% 502858100 34 MF Las Vegas NV ~~192~~186,~~432~~225.5000 0.00 5.730% 502856862 35 RT Charlotte NC ~~193~~186,~~074~~846.4625 0.00 5.820% 502858849 36 MF Garden Grove CA ~~196~~190,~~333~~000.3300 0.00 6.000% 502855473 37 RT West Palm Beach FL ~~205~~199,~~697~~062.9250 0.00 6.370% 502858231 38 MU Marina Del Ray CA ~~181~~175,~~040~~200.00 0.00 5.840% 502858175 39 OF New York NY ~~168~~163,~~476~~041.3967 0.00 5.590% 502857901 40 RT Wilmington DE ~~163~~157,~~051~~791.3967 0.00 5.410% 502858409 41 RT Bear DE ~~169~~164,~~931~~450.6700 0.00 5.750% 502858533 42 RT McKinney TX ~~161~~156,~~832~~612.9250 0.00 5.610% 502857454 43 MF North Bethesda MD ~~167~~162,~~525~~121.5146 0.00 5.851% 500850838 44 HC Laguna Woods CA ~~162~~156,~~039~~812.5850 0.00 5.790% 502858901 45 OF Eatontown NJ ~~154~~149,~~281~~305.8300 0.00 5.743% 502857846 46 OF Costa Mesa CA ~~151~~146,~~624~~733.4433 0.00 5.680% 502857248 47 RT Various NY ~~147~~143,~~963~~190.00 0.00 5.550% 502858688 48 OF Culver City CA ~~153~~148,~~450~~500.00 0.00 5.940% 502857261 49 OF Washington DC ~~135~~131,~~625~~250.00 0.00 5.250% 502858495 50 MF Reno NV ~~154~~149,~~741~~750.6700 0.00 5.990% 502858445 51 MF Irving TX ~~146~~141,~~087~~375.5000 0.00 5.800% 502858776 52 OF New York NY ~~135~~130,~~022~~666.2267 0.00 5.600% 502858289 53 RT Omaha NE ~~130~~125,~~006~~812.2550 0.00 5.490% 502855364 54 LO Dedham MA ~~148~~143,~~300~~516.5667 0.00 6.320% 502858805 55 OF Greenville SC ~~132~~128,~~954~~665.1833 0.00 5.710% 502858699 56 IN Vance AL ~~127~~123,~~775~~654.8000 0.00 5.570% 502858925 57 MU Greenwich CT ~~121~~117,~~347~~433.7833 0.00 5.420% 358100523 58 MF Layton UT ~~127~~123,~~577~~462.9250 0.00 5.810% 502858109 59 MF Houston TX ~~107~~104,~~499~~031.3967 0.00 5.180% 502858664 60 RT Dardenne Prairie MO ~~113~~110,~~666~~000.6700 0.00 5.500% 502858031 61 MF Tacoma WA ~~118~~114,~~420~~600.00 0.00 5.730% 358100542 62 OF Overland Park KS ~~116~~112,~~353~~600.3300 0.00 5.630% 502857612 63 RT Spring TX ~~112~~109,~~979~~335.5000 0.00 5.550% 502857511 64 IN Stockton CA ~~113~~109,~~287~~633.7833 0.00 5.720% 502858518 65 MF Memphis TN ~~107~~104,~~550~~081.6325 0.00 5.460% 502858272 66 RT Vista CA ~~101~~98,~~542~~266.2267 0.00 5.360% 358100587 67 SS Pasadena CA ~~107~~104,~~793~~316.8967 0.00 5.690% 502859085 68 OF Tukwila WA ~~110~~107,~~633~~065.8300 0.00 5.880% 500850774 69 MF Norman OK ~~104~~101,~~702~~325.5000 0.00 5.790% 502857616 70 MF Plano TX 8380,~~308~~621.4104 0.00 4.685% 502858918 71 OF Norfolk VA 9693,~~348~~240.00 0.00 5.550% 358100543 72 IN Las Vegas NV 9692,~~145~~985.6248 1215,~~571~~731.4054 5.600% 502858665 73 RT Various TX 9592,~~362~~286.4625 0.00 5.565% 502859027 74 MF San Antonio TX 8885,~~370~~520.7710 0.00 5.340% 502858476 75 LO San Diego CA 9592,~~328~~170.3523 1720,~~206~~364.0012 5.790% 502858666 76 OF Atlanta GA 8986,~~608~~717.5192 0.00 5.702% 502856155 77 OF Glen Allen VA 8885,~~071~~230.00 0.00 5.682% 502857620 78 RT Washington DC 8986,~~745~~850.00 0.00 5.790% 358100605 79 IN Lathrop CA 8683,~~046~~270.5383 0.00 5.710% 502858552 80 OF Milwaukee WI 8380,~~635~~937.4250 0.00 5.550% 502857814 81 MF Woodridge IL 8582,~~531~~695.1085 1618,~~038~~874.9722 5.700% 502858418 82 IN Norton MA 8583,~~904~~133.4433 0.00 5.800% 502858051 83 RT Memphis TN 8986,~~824~~855.6394 1316,~~854~~822.2493 6.160% 502854107 84 RT Miami FL 8077,~~301~~710.1478 0.00 5.570% 502858606 85 IN Pinellas Park FL 7673,~~446~~980.00 0.00 5.480% 502858924 86 OF Norfolk VA 8178,~~049~~435.5000 0.00 5.810% 358100526 87 OF Superior CO 7674,~~466~~000.6700 0.00 5.550% 502858527 88 MF Tucson AZ 8078,~~685~~082.0833 0.00 5.920% 358100541 89 OF Anaheim CA 7472,~~925~~508.2833 0.00 5.650% 502851024 90 MU Richmond VA 7472,~~534~~063.2114 1316,~~975~~446.8491 5.730% 502858580 91 RT Wyomissing PA 7774,~~496~~996.5667 0.00 5.960% 502858638 92 MF Colton CA 7067,~~008~~750.3300 0.00 5.420% 502858069 93 RT Lancaster PA 71,625.00 0.00 5.730% 502858027 94 MF Anaheim CA 7370,~~108~~750.3300 0.00 5.660% 502857825 95 OF Wilmington DE 6967,~~272~~038.9433 0.00 5.510% 502856493 96 RT Pembroke Pines FL 7068,~~785~~502.9250 0.00 5.830% 358100615 97 OF Everett WA 7876,~~722~~183.7833 0.00 6.530% 358100535 98 LO Everett WA 7068,~~283~~016.8967 0.00 5.830% 502858517 99 OF South Portland ME 6966,~~079~~850.0267 0.00 5.830% 502858577 100 RT Lake Forest CA 6563,~~161~~059.0205 0.00 5.540% 502857568 101 OF Portland ME 6865,~~041~~846.5667 0.00 5.810% 502858323 102 OF Vienna VA 6866,~~339~~135.8433 0.00 5.870% 502857809 103 MF Salt Lake City UT 6563,~~913~~787.7550 0.00 5.670% 502856492 104 RT Fort Myers FL 6664,~~769~~615.6983 0.00 5.830% 502855983 105 RT Grapevine TX 6462,~~706~~619.9967 0.00 5.710% 358100521 106 OF Rancho Cucamonga CA 6462,~~166~~096.1325 0.00 5.710% 358100549 107 MF Whittier CA 6159,~~569~~583.4433 0.00 5.500% 502859177 108 RT Vista CA 6058,~~002~~066.2267 0.00 5.360% 502857277 109 MF Phoenix AZ 6866,~~398~~191.0667 0.00 6.110% 502857315 110 OF Sandy Springs GA 6058,~~450~~500.00 0.00 5.400% 502858472 111 OF Providence RI 6058,~~358~~411.2925 0.00 5.630% 358100525 112 LO Boise ID 5958,~~933~~000.3300 0.00 5.800% 502858119 113 OF Portland ME 6058,~~057~~120.3300 0.00 5.812% 358100497 114 OF Olympia WA 5856,~~099~~190.1044 79,~~263~~171.1581 5.700% 502853587 115 OF Duluth GA 6159,~~416~~435.6042 0.00 6.070% 502857450 116 SS Dallas TX 5755,~~427~~575.5000 0.00 5.700% 502858703 117 MF Columbia MO 5957,~~877~~946.9642 0.00 6.010% 502858947 118 SS Fort Washington MD 5554,~~948~~144.8000 0.00 5.760% 502858687 119 OF Canoga Park CA 5856,~~280~~400.00 0.00 6.000% 502858071 120 RT Castaic CA 5856,~~028~~156.1325 0.00 5.990% 502858530 121 MF Huntington Station NY 5453,~~973~~200.3300 0.00 5.700% 502858763 122 OF Sacramento CA 5553,~~494~~704.1300 0.00 5.880% 502858253 123 MF Vancouver WA 5553,~~006~~232.9250 0.00 5.970% 358100548 124 OF Chino Hills CA 4948,~~972~~360.00 0.00 5.580% 358100591 125 IN Denver CO 5250,~~210~~526.8967 0.00 5.830% 502859003 126 MF San Antonio TX 4443,~~581~~143.8875 0.00 5.310% 358100552 127 LO Beavercreek OH 4746,~~995~~405.5662 810,~~626~~216.1105 5.800% 502858572 128 OF Santa Monica CA 4846,~~019~~470.8683 0.00 5.870% 502858553 129 OF Charlotte NC 4543,~~074~~620.8683 0.00 5.510% 358100538 130 OF Sartell MN 4746,~~904~~318.2416 89,~~322~~908.2129 5.880% 502858568 131 OF Alpharetta GA 4947,~~538~~940.00 0.00 6.120% 358100524 132 MF Flagstaff AZ 4544,~~807~~330.6700 0.00 5.720% 502858575 133 MF San Antonio TX 4241,~~827~~446.5300 0.00 5.520% 502858803 134 SS San Carlos CA 4241,~~702~~325.5000 0.00 5.510% 502857680 135 OF Claymont DE 4140,~~462~~125.5000 0.00 5.350% 502856987 136 MF Chicago IL 4241,~~857~~475.5000 0.00 5.530% 502858083 137 MF San Antonio TX 4745,~~352~~825.5000 0.00 6.110% 502858812 138 OF Walnut Creek CA 4241,~~571~~197.1892 0.00 5.650% 358100546 139 MU Minneapolis MN 4241,~~817~~411.8232 56,~~323~~730.5707 5.700% 502858654 140 IN Norcross GA 4443,~~828~~382.0700 0.00 5.970% 502858510 141 RT Greenacres FL 4038,~~171~~875.2238 0.00 5.390% 358100588 142 OF Lynnwood WA 4039,~~626~~315.1563 0.00 5.470% 502858341 143 MF Boston MA 4140,~~647~~304.6417 0.00 5.690% 502856598 144 RT Huntsville AL 4039,~~980~~658.6267 0.00 5.720% 502858228 145 IN Indianapolis IN 4039,~~742~~428.6133 0.00 5.770% 502858072 146 RT Phoenix AZ 3938,~~612~~335.8300 0.00 5.610% 502858528 147 OF New York NY 4745,~~051~~533.1133 0.00 6.830% 502858823 148 MF Brunswick GA 3938,~~886~~600.6700 0.00 5.790% 502857893 149 RT Charlotte NC 4039,~~988~~666.8967 0.00 5.950% 502858672 150 OF Phoenix AZ 3736,~~926~~703.7833 0.00 5.720% 358100564 151 MF Mount Vernon WA 3736,~~968~~743.1133 0.00 5.840% 502858077 152 IN Saint Paul MN 3736,~~264~~062.5850 0.00 5.770% 358100550 153 LO Beavercreek OH 3736,~~302~~066.2554 67,~~704~~939.2394 5.800% 358100581 154 MF Milwaukee WI 3836,~~119~~890.6700 0.00 5.950% 358100530 155 RT Snoqualmie WA 3735,~~123~~926.8833 0.00 6.055% 502858921 156 OF Virginia Beach VA 3332,~~788~~698.7175 0.00 5.550% 358100520 157 RT South Ogden UT 3231,~~797~~709.2725 67,~~426~~514.6769 5.610% 502857916 158 OF Saint Paul MN 3433,~~196~~093.4433 0.00 5.840% 502855797 159 OF Phoenix AZ 3433,~~307~~171.4289 57,~~895~~030.4295 5.870% 502857989 160 MF Los Angeles CA 3231,~~885~~825.8300 0.00 5.700% 502857212 161 OF Indianapolis IN 3332,~~270~~197.3208 0.00 5.810% 502858156 162 MF Chicago IL 3130,~~997~~965.1700 0.00 5.630% 502858275 163 RT Tallahassee FL 3130,~~542~~525.5000 0.00 5.550% 358100536 164 RT Phoenix AZ 3130,~~784~~740.9328 45,~~135~~179.1681 5.610% 502857850 165 MF Charlottesville VA 3130,~~964~~933.4433 0.00 5.800% 502858274 166 RT Irmo SC 3029,~~252~~276.1325 0.00 5.550% 502858189 167 OF Charlotte NC 2827,~~785~~856.2267 0.00 5.480% 502858557 168 RT Brookline MA 2928,~~501~~550.6700 0.00 5.710% 502858480 169 MF Hyattsville MD 2928,~~295~~350.00 0.00 5.670% 502858911 170 OF New Castle Hundred DE 2827,~~468~~550.3300 0.00 5.510% 502857341 171 RT Sandy UT 2928,~~191~~224.9673 56,~~313~~281.8407 5.770% 358100583 172 MF Rexburg ID 2827,~~567~~620.5464 56,~~348~~295.8272 5.690% 502857457 173 SS Lancaster CA 2827,~~664~~740.6700 0.00 5.700% 502858936 174 SS Various NJ 2827,~~814~~885.5000 0.00 5.850% 502857428 175 OF Charleston SC 2827,~~559~~637.0680 0.00 5.840% 358100540 176 RT Gresham OR 2726,~~560~~671.9488 0.00 5.690% 502857182 177 RT Hinesville GA 2726,~~293~~413.7833 0.00 5.660% 502858872 178 RT Aiken SC 2726,~~824~~926.2267 0.00 5.770% 502858132 179 MF Lexington MA 2625,~~853~~987.7550 0.00 5.670% 502859118 180 RT Independence MO 2726,~~532~~644.3925 0.00 5.910% 502856775 181 MF Greendale WI 2928,~~760~~800.00 0.00 6.400% 502856489 182 LO Richland WA 2726,~~727~~777.5643 1112,~~138~~088.8295 6.000% 358100571 183 OF Abilene TX 2726,~~660~~733.4032 67,~~939~~866.7179 6.020% 502857210 184 OF Indianapolis IN 2625,~~766~~902.3592 0.00 5.810% 358100539 185 MF Carson City NV 2524,~~557~~733.7833 0.00 5.600% 502859125 186 OF Beaverton OR 2827,~~106~~199.0642 0.00 6.170% 174000187 187 RT Norcross GA 2726,~~045~~150.1511 45,~~560~~455.8589 5.950% 502858674 188 IN Indianapolis IN 2423,~~390~~603.0931 0.00 5.560% 502858680 189 MU Miami FL 2423,~~622~~807.9421 45,~~492~~307.2194 5.730% 358100547 190 RT Phoenix AZ 24,~~929~~125.1700 0.00 5.790% 502858819 191 SS Belmont CA 2322,~~723~~958.6133 0.00 5.510% 502858160 192 RT Forest Hill MD 2524,~~058~~250.3300 0.00 5.820% 502858130 193 OF Boston MA 2423,~~544~~730.3174 45,~~570~~384.8441 5.730% 502859123 194 OF Beaverton OR 2625,~~352~~502.7667 0.00 6.170% 358100522 195 OF Rancho Cucamonga CA 2423,~~338~~553.8875 0.00 5.710% 358100531 196 LO Edmonds WA 2423,~~614~~789.4609 67,~~282~~108.6704 5.990% 502857458 197 SS Marshfield MA 2322,~~442~~686.2000 0.00 5.700% 502856629 198 LO Charlottesville VA 2221,~~588~~720.2930 29,~~026~~894.6968 5.760% 502858352 199 IN Brunswick OH 2221,~~273~~554.0758 0.00 5.780% 358100473 200 IN Woodbury NY 2322,~~453~~696.2267 0.00 6.190% 358100585 201 RT Happy Valley OR 2221,~~581~~853.7833 0.00 5.960% 358100534 202 OF Anchorage AK 21,~~883~~159.9804 34,~~933~~658.1509 5.800% 509850390 203 RT Fernandina Beach FL 2221,~~653~~922.5983 0.00 6.020% 502858262 204 RT Hudson NH 20,~~809~~138.6133 0.00 5.620% 502858610 205 RT Hanover Township PA 2120,~~257~~553.5426 34,~~863~~567.4270 5.760% 502858202 206 LO Sharonville OH 21,~~791~~060.4031 56,~~703~~434.6675 5.920% 358100503 207 RT Tukwila WA 2120,~~455~~745.9307 34,~~856~~567.6652 5.830% 358100559 208 OF Tallahassee FL 21,~~792~~089.7879 0.00 5.990% 502857750 209 RT Stone Mountain GA 2120,~~150~~468.2700 0.00 6.020% 358100557 210 MF Walnut Creek CA 20,~~735~~066.5667 0.00 6.020% 502857948 211 MF Amherst MA 19,~~705~~052.5763 34,~~611~~264.9488 5.740% 358100558 212 RT Various TX 19,~~722~~068.2469 34,~~620~~274.6722 5.750% 358100613 213 IN San Bernardino CA 2019,~~541~~879.8925 0.00 6.070% 358100560 214 RT Houston TX 1918,~~400~~774.4058 0.00 5.740% 358100573 215 LO Beaufort SC 2019,~~592~~903.8211 45,~~984~~674.7041 6.120% 358100551 216 MF La Crescent MN 18,~~772~~149.1466 34,~~595~~218.7523 5.650% 358100533 217 RT Buena Park CA 1918,~~493~~865.8300 0.00 5.880% 502858280 218 MF Appleton WI 1918,~~244~~624.8000 0.00 5.820% 502855662 219 RT Eureka MO 1918,~~542~~912.4000 0.00 5.910% 358100584 220 IN Palm Desert CA 1817,~~357~~765.1700 0.00 5.610% 358100576 221 RT Federal Way WA 1817,~~196~~593.7920 34,~~570~~173.3190 5.580% 358100614 222 OF San Bernardino CA 1918,~~478~~850.3300 0.00 6.000% 502857706 223 RT Grandview MO 1716,~~428~~865.0383 0.00 5.470% 502857557 224 RT Richmond VA 1817,~~160~~575.8300 0.00 5.700% 502858064 225 RT Chattanooga TN 1817,~~189~~602.4267 0.00 5.740% 502857514 226 RT O Fallon IL 1817,~~324~~732.0192 0.00 5.830% 358100544 227 IN Nashua NH 17,~~608~~040.00 0.00 5.680% 502853135 228 RT Morgantown WV 1615,~~199~~677.7720 0.00 5.280% 502858611 229 RT Forks Township PA 1716,~~302~~729.6540 3,~~144~~717.6489 5.760% 502857452 230 SS Phoenix AZ 16,~~884~~340.6700 0.00 5.700% 358100468 231 MF Richardson TX 1716,~~287~~715.5419 23,~~966~~538.2156 5.940% 502856968 232 IN Coconut Creek FL 16,~~680~~142.5850 0.00 5.870% 358100563 233 OF Phoenix AZ 16,~~964~~417.7550 0.00 5.970% 358100562 234 LO Danville VA 16,~~752~~190.0306 4,~~368~~930.9390 5.930% 358100545 235 LO Tupelo MS 16,~~695~~135.2308 4,~~385~~945.5469 5.910% 502857101 236 OF Chapel Hill NC 16,~~764~~209.1176 23,~~693~~247.2762 6.050% 358100498 237 IN San Antonio TX 1615,~~453~~908.0262 23,~~732~~277.6000 6.000% 358100264 238 RT Prince Frederick MD 1615,~~018~~478.1295 45,~~521~~060.3552 5.960% 502858154 239 LO Sandston VA 1514,~~352~~837.4974 34,~~921~~436.5732 5.970% 502858922 240 OF Virginia Beach VA 1413,~~218~~759.0238 0.00 5.550% 502857460 241 SS Nashville TN 14,~~528~~060.6700 0.00 5.700% 502857125 242 MH Norwich CT 1413,~~196~~738.6267 0.00 5.600% 502858200 243 MF Evanston IL 1413,~~034~~581.3967 0.00 5.620% 358100566 244 LO Danville VA 14,~~553~~083.2175 0.00 5.930% 358100532 245 RT Arcadia CA 1413,~~177~~720.3300 0.00 5.880% 358100567 246 RT Gillette WY 1413,~~083~~616.2295 2,~~453~~919.0027 5.860% 358100561 247 RT Snoqualmie WA 13,~~883~~435.4863 0.00 5.810% 502857512 248 RT Picayune MS 1312,~~171~~746.5465 0.00 5.530% 502855632 249 MU Wellington FL 13,~~633~~193.3354 0.00 5.810% 502857583 250 LO Albert Lea MN 1413,~~016~~546.0007 3,~~512~~982.4134 6.080% 502858675 251 RT Buena Vista VA 1312,~~130~~695.3942 2,~~359~~794.8986 5.800% 502858094 252 OF Scottsdale AZ 12,~~747~~335.0383 0.00 5.650% 509850361 253 RT Logan UT 11,~~864~~470.0085 2,~~172~~565.2641 5.770% 509850360 254 RT Spanish Fork UT 11,~~864~~470.0085 2,~~172~~565.2641 5.770% 502857462 255 SS Wichita KS 10,~~572~~231.5550 0.00 5.700% 358100554 256 OF Melbourne FL 10,~~752~~349.0043 11,~~128~~530.2077 6.010% 502857455 257 SS Dallas TX 109,~~209~~880.3300 0.00 5.700% 502857255 258 RT Clinton NY 9,~~801~~485.5335 0.00 5.740% 358100568 259 RT Apache Junction AZ 7,~~867~~607.5346 1,~~232~~492.0815 6.110% 358100565 260 RT Avondale AZ 7,~~867~~607.5346 1,~~232~~492.0815 6.110% 358100537 261 OT Houston TX 76,~~011~~779.3313 1,~~238~~471.9111 5.840% 358100601 262 MF Devil s Lake ND 6,~~899~~668.8997 1,~~619~~850.6557 6.180% 502856723 263 RT Duluth MN 4,~~347~~206.0683 0.00 5.870% Totals 3938,~~794~~511,~~557~~456.4144 ~~357~~414,~~086~~023.0857 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 502857911 N/A 12/08/2016 N 1,500,000,000.00 1,500,000,000.00 0607/08/2007 502858139 N/A 03/11/2017 N 536,000,000.00 536,000,000.00 06/11/2007 502858135 N/A 01/11/2012 N 430,000,000.00 430,000,000.00 0607/11/2007 502858233 N/A 01/11/2017 N 387,500,000.00 387,500,000.00 0607/11/2007 502858880 N/A 02/11/2017 N 315,000,000.00 315,000,000.00 0607/11/2007 502858629 N/A 01/11/2017 N 280,000,000.00 280,000,000.00 0607/11/2007 358100594 N/A 03/11/2014 N 190,000,000.00 190,000,000.00 0507/11/2007 502859272 N/A 02/11/2012 N 186,500,000.00 186,500,000.00 0607/11/2007 502857202 N/A 01/11/2017 N 180,000,000.00 180,000,000.00 0607/11/2007 502857844 N/A 02/11/2012 N 100,000,000.00 100,000,000.00 0607/11/2007 502857838 N/A 01/11/2017 N 95,000,000.00 95,000,000.00 0607/11/2007 502858632 N/A 01/11/2017 N 75,000,000.00 75,000,000.00 0607/11/2007 ~~502859531~~502859533 N/A 02/11/2017 N 62,118,000.00 62,118,000.00 0507/11/2007 502859308 N/A 03/11/2017 N 61,000,000.00 61,000,000.00 0607/11/2007 502858778 N/A 01/11/2017 N 60,000,000.00 60,000,000.00 0607/11/2007 502858540 N/A 01/11/2017 N 60,000,000.00 60,000,000.00 0506/11/2007 502857650 N/A 02/11/2017 N 59,~~790~~731,~~280~~806.4489 59,~~731~~664,~~806~~050.8938 0607/11/2007 502858112 N/A 01/11/2017 N 57,100,000.00 57,100,000.00 0607/11/2007 502859022 N/A 02/11/2017 N 53,200,000.00 53,200,000.00 0506/11/2007 502859389 N/A 02/11/2017 N 53,025,000.00 53,025,000.00 0607/11/2007 358100582 N/A 02/11/2017 N 50,000,000.00 50,000,000.00 0607/11/2007 502850704 N/A 02/11/2017 N 50,000,000.00 50,000,000.00 0607/11/2007 ~~502859533~~502859531 N/A 02/11/2017 N 48,552,000.00 48,552,000.00 0506/11/2007 502856494 N/A 01/11/2017 N 48,500,000.00 48,500,000.00 0607/11/2007 502857264 N/A 02/11/2017 N 47,000,000.00 47,000,000.00 0607/11/2007 502856931 N/A 03/11/2017 N 46,000,000.00 46,000,000.00 0607/11/2007 502856357 N/A 03/11/2012 N 45,000,000.00 45,000,000.00 0607/11/2007 502858255 N/A 01/11/2012 N 43,500,000.00 43,500,000.00 0607/11/2007 502859388 N/A 02/11/2017 N 42,960,000.00 42,960,000.00 0607/11/2007 358100553 N/A 01/11/2017 N 42,000,000.00 42,000,000.00 0607/11/2007 502858181 N/A 01/11/2012 N 40,373,000.00 40,373,000.00 0607/11/2007 502858003 N/A 12/11/2016 N 40,000,000.00 40,000,000.00 0607/11/2007 502857043 N/A 10/11/2016 N 39,500,000.00 39,500,000.00 0607/11/2007 502858100 N/A 02/11/2012 N 39,000,000.00 39,000,000.00 0607/11/2007 502856862 N/A 01/11/2017 N 38,525,000.00 38,525,000.00 0607/11/2007 502858849 N/A 01/11/2012 N 38,000,000.00 38,000,000.00 0607/11/2007 502855473 N/A 02/11/2017 N 37,500,000.00 37,500,000.00 0607/11/2007 502858231 N/A 01/11/2017 N 36,000,000.00 36,000,000.00 0506/11/2007 502858175 N/A 12/11/2016 N 35,000,000.00 35,000,000.00 0607/11/2007 502857901 N/A 12/11/2016 N 35,000,000.00 35,000,000.00 0607/11/2007 502858409 N/A 02/11/2017 N 34,320,000.00 34,320,000.00 0607/11/2007 502858533 N/A 02/11/2017 N 33,500,000.00 33,500,000.00 0607/11/2007 502857454 N/A 01/11/2012 N 33,250,000.00 33,250,000.00 0607/11/2007 500850838 N/A 02/11/2017 N 32,500,000.00 32,500,000.00 0607/11/2007 502858901 N/A 01/11/2017 N 31,200,000.00 31,200,000.00 0607/11/2007 502857846 N/A 01/11/2017 N 31,000,000.00 31,000,000.00 0607/11/2007 502857248 N/A 02/11/2017 N 30,960,000.00 30,960,000.00 0507/11/2007 502858688 N/A 02/11/2012 N 30,000,000.00 30,000,000.00 0607/11/2007 502857261 N/A 02/11/2017 N 30,000,000.00 30,000,000.00 0607/11/2007 502858495 N/A 12/11/2016 N 30,000,000.00 30,000,000.00 0506/11/2007 502858445 N/A 01/11/2017 N 29,250,000.00 29,250,000.00 06/11/2007 502858776 N/A 01/11/2017 N 28,000,000.00 28,000,000.00 0607/11/2007 502858289 N/A 01/11/2017 N 27,500,000.00 27,500,000.00 0607/11/2007 502855364 N/A 12/11/2016 N 27,250,000.00 27,250,000.00 0507/11/2007 502858805 N/A 01/11/2017 N 27,040,000.00 27,040,000.00 0607/11/2007 502858699 N/A 01/11/2017 N 26,640,000.00 26,640,000.00 0607/11/2007 502858925 N/A 02/11/2017 N 26,000,000.00 26,000,000.00 0607/11/2007 358100523 N/A 12/11/2016 N 25,500,000.00 25,500,000.00 0607/11/2007 502858109 N/A 01/11/2017 N 24,100,000.00 24,100,000.00 06/11/2007 502858664 N/A 01/11/2017 N 24,000,000.00 24,000,000.00 0607/11/2007 502858031 N/A 12/11/2016 N 24,000,000.00 24,000,000.00 0607/11/2007 358100542 N/A 01/11/2017 N 24,000,000.00 24,000,000.00 0607/11/2007 502857612 N/A 01/11/2017 N 23,640,000.00 23,640,000.00 0607/11/2007 502857511 N/A 01/11/2017 N 23,000,000.00 23,000,000.00 0607/11/2007 502858518 N/A 01/11/2017 N 22,875,000.00 22,875,000.00 0607/11/2007 502858272 N/A 02/11/2017 N 22,000,000.00 22,000,000.00 0607/11/2007 358100587 N/A 02/11/2017 N 22,000,000.00 22,000,000.00 0607/11/2007 502859085 N/A 01/11/2012 N 21,850,000.00 21,850,000.00 0607/11/2007 500850774 N/A 12/11/2016 N 21,000,000.00 21,000,000.00 0607/11/2007 502857616 N/A 10/11/2016 N 20,650,000.00 20,650,000.00 0607/11/2007 502858918 N/A 02/11/2017 N 20,160,000.00 20,160,000.00 0506/11/2007 358100543 N/A 01/11/2017 N 19,~~938~~925,~~031~~460.7939 19,~~925~~909,~~460~~728.3985 0607/11/2007 502858665 N/A 01/11/2017 N 19,900,000.00 19,900,000.00 0607/11/2007 502859027 N/A 01/11/2017 N 19,218,000.00 19,218,000.00 0607/11/2007 502858476 N/A 01/11/2017 N 19,~~119~~102,~~843~~637.40 19,~~102~~082,~~637~~273.4028 06/11/2007 502858666 N/A 01/11/2017 N 18,250,000.00 18,250,000.00 0607/11/2007 502856155 N/A 01/11/2017 N 18,000,000.00 18,000,000.00 0607/11/2007 502857620 N/A 12/11/2016 N 18,000,000.00 18,000,000.00 0607/11/2007 358100605 N/A 03/11/2017 N 17,500,000.00 17,500,000.00 06/11/2007 502858552 N/A 12/11/2016 N 17,500,000.00 17,500,000.00 0607/11/2007 502857814 N/A 01/11/2017 N 17,~~425~~409,~~691~~652.1114 17,~~409~~390,~~652~~777.1492 0607/11/2007 502858418 N/A 02/11/2017 N 17,200,000.00 17,200,000.00 0507/11/2007 502858051 N/A 01/11/2012 N 16,~~933~~919,~~842~~988.5430 16,~~919~~903,~~988~~165.3037 0607/11/2007 502854107 N/A 10/11/2016 N 16,742,000.00 16,742,000.00 0607/11/2007 502858606 N/A 01/11/2017 N 16,200,000.00 16,200,000.00 0607/11/2007 502858924 N/A 02/11/2017 N 16,200,000.00 16,200,000.00 0607/11/2007 358100526 N/A 12/11/2016 N 16,000,000.00 16,000,000.00 0607/11/2007 502858527 N/A 01/11/2017 N 15,827,500.00 15,827,500.00 0607/11/2007 358100541 N/A 01/11/2017 N 15,400,000.00 15,400,000.00 0607/11/2007 502851024 N/A 11/11/2016 N 15,~~105~~091,~~733~~757.6278 15,~~091~~075,~~757~~310.7887 0506/11/2007 502858580 N/A 02/01/2017 N 15,100,000.00 15,100,000.00 0607/01/2007 502858638 N/A 12/11/2016 N 15,000,000.00 15,000,000.00 0607/11/2007 502858069 N/A 01/11/2017 N 15,000,000.00 15,000,000.00 0607/11/2007 502858027 N/A 12/11/2016 N 15,000,000.00 15,000,000.00 0607/11/2007 502857825 N/A 01/11/2017 N 14,600,000.00 14,600,000.00 0607/11/2007 502856493 N/A 12/11/2016 N 14,100,000.00 14,100,000.00 0607/11/2007 358100615 N/A 03/11/2017 N 14,000,000.00 14,000,000.00 0607/11/2007 358100535 N/A 01/11/2017 N 14,000,000.00 14,000,000.00 0607/11/2007 502858517 N/A 02/11/2017 N 13,760,000.00 13,760,000.00 0607/11/2007 502858577 N/A 03/11/2017 N 13,659,000.00 13,659,000.00 0607/11/2007 502857568 N/A 02/11/2017 N 13,600,000.00 13,600,000.00 0607/11/2007 502858323 N/A 02/11/2017 N 13,520,000.00 13,520,000.00 0607/11/2007 502857809 N/A 02/11/2017 N 13,500,000.00 13,500,000.00 0607/11/2007 502856492 N/A 12/11/2016 N 13,300,000.00 13,300,000.00 0607/11/2007 502855983 N/A 01/11/2017 N 13,160,000.00 13,160,000.00 0607/11/2007 358100521 N/A 12/11/2016 N 13,050,000.00 13,050,000.00 0607/11/2007 358100549 N/A 01/11/2017 N 13,000,000.00 13,000,000.00 0607/11/2007 502859177 N/A 02/11/2017 N 13,000,000.00 13,000,000.00 0607/11/2007 502857277 N/A 01/11/2012 N 13,000,000.00 13,000,000.00 0607/11/2007 502857315 N/A 12/11/2011 N 13,000,000.00 13,000,000.00 0607/11/2007 502858472 N/A 01/11/2017 N 12,450,000.00 12,450,000.00 0607/11/2007 358100525 N/A 12/11/2016 N 12,000,000.00 12,000,000.00 0607/11/2007 502858119 N/A 12/11/2016 N 12,000,000.00 12,000,000.00 0607/11/2007 358100497 N/A 12/11/2016 N 11,~~836~~829,~~828~~565.6045 11,~~829~~820,~~565~~393.4564 0607/11/2007 502853587 N/A 02/11/2017 N 11,750,000.00 11,750,000.00 0607/11/2007 502857450 N/A 02/11/2017 N 11,700,000.00 11,700,000.00 0607/11/2007 502858703 N/A 02/11/2017 N 11,570,000.00 11,570,000.00 0607/11/2007 502858947 N/A 01/11/2012 N 11,280,000.00 11,280,000.00 0607/11/2007 502858687 N/A 02/11/2012 N 11,280,000.00 11,280,000.00 0607/11/2007 502858071 N/A 12/11/2016 N 11,250,000.00 11,250,000.00 0607/11/2007 502858530 N/A 01/11/2012 N 11,200,000.00 11,200,000.00 0607/11/2007 502858763 N/A 02/11/2017 N 10,960,000.00 10,960,000.00 0607/11/2007 502858253 N/A 01/11/2012 N 10,700,000.00 10,700,000.00 0607/11/2007 358100548 N/A 01/11/2017 N 10,400,000.00 10,400,000.00 0607/11/2007 358100591 N/A 03/11/2017 N 10,400,000.00 10,400,000.00 0607/11/2007 502859003 N/A 02/11/2017 N 9,750,000.00 9,750,000.00 0607/11/2007 358100552 N/A 01/11/2017 N 9,~~609~~601,~~788~~162.9180 9,~~601~~590,~~162~~946.8075 0607/11/2007 502858572 N/A 01/11/2017 N 9,500,000.00 9,500,000.00 0607/11/2007 502858553 N/A 01/11/2017 N 9,500,000.00 9,500,000.00 0607/11/2007 358100538 N/A 01/11/2017 N 9,~~461~~452,~~008~~685.0685 9,~~452~~442,~~685~~777.8556 0607/11/2007 502858568 N/A 01/11/2017 N 9,400,000.00 9,400,000.00 0607/11/2007 358100524 N/A 12/11/2016 N 9,300,000.00 9,300,000.00 0607/11/2007 502858575 N/A 01/11/2017 N 9,010,000.00 9,010,000.00 0607/11/2007 502858803 N/A 02/11/2017 N 9,000,000.00 9,000,000.00 0607/11/2007 502857680 N/A 12/11/2016 N 9,000,000.00 9,000,000.00 0607/11/2007 502856987 N/A 01/11/2017 N 9,000,000.00 9,000,000.00 0607/11/2007 502858083 N/A 01/11/2012 N 9,000,000.00 9,000,000.00 0607/11/2007 502858812 N/A 03/11/2017 N 8,750,000.00 8,750,000.00 0607/11/2007 358100546 N/A 01/11/2017 N 8,~~723~~718,~~495~~172.7215 8,~~718~~711,~~172~~442.1508 0506/11/2007 502858654 N/A 03/11/2017 N 8,720,000.00 8,720,000.00 0607/11/2007 502858510 N/A 01/11/2012 N 8,655,000.00 8,655,000.00 0607/11/2007 358100588 N/A 02/11/2017 N 8,625,000.00 8,625,000.00 0607/11/2007 502858341 N/A 01/11/2017 N 8,500,000.00 8,500,000.00 0607/11/2007 502856598 N/A 01/11/2017 N 8,320,000.00 8,320,000.00 0607/11/2007 502858228 N/A 01/11/2017 N 8,200,000.00 8,200,000.00 0607/11/2007 502858072 N/A 01/11/2017 N 8,200,000.00 8,200,000.00 0607/11/2007 502858528 N/A 11/11/2016 N 8,000,000.00 8,000,000.00 06/11/2007 502858823 N/A 02/11/2017 N 8,000,000.00 8,000,000.00 0607/11/2007 502857893 N/A 02/11/2017 N 8,000,000.00 8,000,000.00 0607/11/2007 502858672 N/A 01/11/2012 N 7,700,000.00 7,700,000.00 0607/11/2007 358100564 N/A 01/11/2012 N 7,550,000.00 7,550,000.00 0607/11/2007 502858077 N/A 01/11/2017 N 7,500,000.00 7,500,000.00 0607/11/2007 358100550 N/A 01/11/2017 N 7,~~468~~462,~~747~~043.8562 7,~~462~~454,~~043~~103.6268 0607/11/2007 358100581 N/A 02/11/2017 N 7,440,000.00 7,440,000.00 0506/11/2007 358100530 N/A 01/11/2017 N 7,120,000.00 7,120,000.00 0607/11/2007 502858921 N/A 02/11/2017 N 7,070,000.00 7,070,000.00 0607/11/2007 358100520 N/A 12/11/2016 N 6,~~789~~782,~~154~~727.1245 6,~~782~~775,~~727~~212.4576 0607/11/2007 502857916 N/A 01/11/2017 N 6,800,000.00 6,800,000.00 0607/11/2007 502855797 N/A 03/11/2017 N 6,~~787~~781,~~201~~305.2482 6,~~781~~774,~~305~~274.8287 0607/11/2007 502857989 N/A 12/11/2016 N 6,700,000.00 6,700,000.00 0607/11/2007 502857212 N/A 12/11/2016 N 6,650,000.00 6,650,000.00 0607/11/2007 502858156 N/A 12/11/2016 N 6,600,000.00 6,600,000.00 0607/11/2007 502858275 N/A 01/11/2017 N 6,600,000.00 6,600,000.00 0607/11/2007 358100536 N/A 01/11/2017 N 6,~~579~~575,~~596~~461.6751 6,~~575~~570,~~461~~281.5170 0607/11/2007 502857850 N/A 02/11/2017 N 6,400,000.00 6,400,000.00 0607/11/2007 502858274 N/A 01/11/2017 N 6,330,000.00 6,330,000.00 0607/11/2007 502858189 N/A 01/11/2017 N 6,100,000.00 6,100,000.00 0607/11/2007 502858557 N/A 01/11/2017 N 6,000,000.00 6,000,000.00 0607/11/2007 502858480 N/A 02/11/2017 N 6,000,000.00 6,000,000.00 0607/11/2007 502858911 N/A 01/11/2012 N 6,000,000.00 6,000,000.00 0607/11/2007 502857341 N/A 01/11/2017 N 5,~~875~~869,~~275~~961.4460 5,~~869~~863,~~961~~680.6053 0607/11/2007 358100583 N/A 02/11/2016 N 5,~~830~~825,~~440~~091.0624 5,~~825~~818,~~091~~795.2452 0607/11/2007 502857457 N/A 02/11/2017 N 5,840,000.00 5,840,000.00 0607/11/2007 502858936 N/A 02/11/2017 N 5,720,000.00 5,720,000.00 0506/11/2007 502857428 N/A 12/11/2013 N 5,679,000.00 5,679,000.00 0607/11/2007 358100540 N/A 01/11/2017 N 5,625,000.00 5,625,000.00 0607/11/2007 502857182 N/A 12/11/2016 N 5,600,000.00 5,600,000.00 0607/11/2007 502858872 N/A 03/11/2017 N 5,600,000.00 5,600,000.00 0607/11/2007 502858132 N/A 01/11/2017 N 5,500,000.00 5,500,000.00 0607/11/2007 502859118 N/A 02/11/2017 N 5,410,000.00 5,410,000.00 0607/11/2007 502856775 N/A 02/11/2017 N 5,400,000.00 5,400,000.00 0607/11/2007 502856489 N/A 12/11/2016 N 5,~~366~~355,~~625~~486.0321 5,~~355~~343,~~486~~397.2126 0607/11/2007 358100571 N/A 02/11/2017 N 5,~~335~~328,~~839~~900.9827 5,~~328~~321,~~900~~033.2748 0607/11/2007 502857210 N/A 12/11/2016 N 5,350,000.00 5,350,000.00 0607/11/2007 358100539 N/A 01/11/2017 N 5,300,000.00 5,300,000.00 0607/11/2007 502859125 N/A 02/11/2012 N 5,290,000.00 5,290,000.00 0607/11/2007 174000187 N/A 01/11/2017 N 5,~~278~~273,~~533~~972.2540 5,~~273~~268,~~972~~516.4051 0607/11/2007 502858674 N/A 01/11/2017 N 5,094,240.00 5,094,240.00 0607/11/2007 502858680 N/A 03/11/2017 N 4,~~990~~985,~~294~~802.3110 4,~~985~~980,~~802~~494.1016 0607/11/2007 358100547 N/A 01/11/2017 N 5,000,000.00 5,000,000.00 0506/11/2007 502858819 N/A 02/11/2017 N 5,000,000.00 5,000,000.00 0607/11/2007 502858160 N/A 03/11/2017 N 5,000,000.00 5,000,000.00 0607/11/2007 502858130 N/A 12/11/2011 N 4,~~974~~969,~~358~~787.6379 4,~~969~~964,~~787~~403.7938 0607/11/2007 502859123 N/A 02/11/2012 N 4,960,000.00 4,960,000.00 0607/11/2007 358100522 N/A 12/11/2016 N 4,950,000.00 4,950,000.00 0607/11/2007 358100531 N/A 01/11/2017 N 4,~~772~~765,~~042~~759.6699 4,~~765~~758,~~759~~651.9995 0607/11/2007 502857458 N/A 02/11/2017 N 4,776,000.00 4,776,000.00 0607/11/2007 502856629 N/A 12/11/2016 N 4,~~554~~525,~~089~~063.9728 4,~~525~~495,~~063~~168.2860 0607/11/2007 502858352 N/A 01/11/2017 N 4,475,000.00 4,475,000.00 0607/11/2007 358100473 N/A 10/11/2016 N 4,400,000.00 4,400,000.00 0607/11/2007 358100585 N/A 02/11/2017 N 4,400,000.00 4,400,000.00 0607/11/2007 358100534 N/A 01/11/2017 N 4,~~381~~377,~~665~~732.4328 4,~~377~~373,~~732~~074.2819 0607/11/2007 509850390 N/A 11/11/2011 N 4,370,000.00 4,370,000.00 0607/11/2007 502858262 N/A 01/11/2017 N 4,300,000.00 4,300,000.00 0607/11/2007 502858610 N/A 02/11/2017 N 4,~~285~~281,~~793~~930.6119 4,~~281~~277,~~930~~362.1949 0607/11/2007 502858202 N/A 01/11/2017 N 4,~~274~~268,~~686~~982.2054 4,~~268~~262,~~982~~547.5479 0607/11/2007 358100503 N/A 11/11/2016 N 4,~~273~~269,~~854~~997.0741 4,~~269~~265,~~997~~429.4189 0607/11/2007 358100559 N/A 01/11/2012 N 4,225,000.00 4,225,000.00 0607/11/2007 502857750 N/A 11/11/2011 N 4,080,000.00 4,080,000.00 0607/11/2007 358100557 N/A 12/11/2016 N 4,000,000.00 4,000,000.00 0607/11/2007 502857948 N/A 02/11/2017 N 3,~~986~~983,~~739~~127.4955 3,~~983~~978,~~127~~862.5567 0607/11/2007 358100558 N/A 01/11/2017 N 3,~~983~~979,~~174~~553.2962 3,~~979~~975,~~553~~279.6240 0506/11/2007 358100613 N/A 03/11/2017 N 3,930,000.00 3,930,000.00 0607/11/2007 358100560 N/A 01/11/2017 N 3,925,000.00 3,925,000.00 0607/11/2007 358100573 N/A 02/11/2017 N 3,~~907~~902,~~556~~571.0636 3,~~902~~896,~~571~~896.3695 0607/11/2007 358100551 N/A 01/11/2017 N 3,~~858~~854,~~390~~794.5075 3,~~854~~850,~~794~~576.7552 0607/11/2007 358100533 N/A 01/11/2017 N 3,850,000.00 3,850,000.00 0607/11/2007 502858280 N/A 02/11/2017 N 3,840,000.00 3,840,000.00 0607/11/2007 502855662 N/A 02/11/2017 N 3,840,000.00 3,840,000.00 0607/11/2007 358100584 N/A 02/11/2017 N 3,800,000.00 3,800,000.00 0607/11/2007 358100576 N/A 02/11/2017 N 3,~~787~~783,~~053~~483.3908 3,~~783~~779,~~483~~309.0818 0607/11/2007 358100614 N/A 03/11/2017 N 3,770,000.00 3,770,000.00 0607/11/2007 502857706 N/A 10/11/2016 N 3,700,000.00 3,700,000.00 0607/11/2007 502857557 N/A 02/11/2017 N 3,700,000.00 3,700,000.00 0607/11/2007 502858064 N/A 02/11/2017 N 3,680,000.00 3,680,000.00 0607/11/2007 502857514 N/A 10/11/2016 N 3,650,000.00 3,650,000.00 0607/11/2007 358100544 N/A 01/11/2017 N 3,600,000.00 3,600,000.00 0507/11/2007 502853135 N/A 09/11/2016 N 3,563,000.00 3,563,000.00 0607/11/2007 502858611 N/A 02/11/2017 N 3,~~488~~485,~~436~~292.6602 3,~~485~~481,~~292~~574.0213 0607/11/2007 502857452 N/A 02/11/2017 N 3,440,000.00 3,440,000.00 0607/11/2007 358100468 N/A 11/11/2016 N 3,~~379~~376,~~772~~806.9574 3,~~376~~373,~~806~~268.7418 0507/11/2007 502856968 N/A 01/11/2017 N 3,300,000.00 3,300,000.00 0607/11/2007 358100563 N/A 01/11/2012 N 3,300,000.00 3,300,000.00 0507/11/2007 358100562 N/A 01/11/2017 N 3,~~280~~276,~~602~~233.7279 3,~~276~~271,~~233~~302.7989 0607/11/2007 358100545 N/A 01/11/2017 N 3,~~280~~276,~~543~~157.5399 3,~~276~~271,~~157~~212.9930 0607/11/2007 502857101 N/A 02/11/2017 N 3,~~217~~215,~~851~~158.7043 3,~~215~~211,~~158~~910.4381 0607/11/2007 358100498 N/A 12/11/2016 N 3,~~184~~181,~~455~~723.6404 3,~~181~~178,~~723~~446.04 0607/11/2007 358100264 N/A 12/11/2015 N 3,~~121~~116,~~089~~567.0570 3,~~116~~111,~~567~~507.7018 06/11/2007 502858154 N/A 02/11/2017 N 2,~~986~~982,~~381~~460.9740 2,~~982~~978,~~460~~024.4008 0607/11/2007 502858922 N/A 02/11/2017 N 2,975,000.00 2,975,000.00 0607/11/2007 502857460 N/A 02/11/2017 N 2,960,000.00 2,960,000.00 0607/11/2007 502857125 N/A 01/11/2017 N 2,944,000.00 2,944,000.00 0607/11/2007 502858200 N/A 12/11/2016 N 2,900,000.00 2,900,000.00 0607/11/2007 358100566 N/A 01/11/2017 N 2,850,000.00 2,850,000.00 0607/11/2007 358100532 N/A 01/11/2017 N 2,800,000.00 2,800,000.00 0607/11/2007 358100567 N/A 02/11/2017 N 2,~~790~~788,~~906~~453.23 2,~~788~~785,~~453~~533.2396 0607/11/2007 358100561 N/A 01/11/2017 N 2,775,000.00 2,775,000.00 0607/11/2007 502857512 N/A 10/11/2016 N 2,766,000.00 2,766,000.00 0607/11/2007 502855632 N/A 12/11/2016 N 2,725,000.00 2,725,000.00 0607/11/2007 502857583 N/A 11/11/2016 N 2,~~677~~673,~~079~~567.5110 2,~~673~~669,~~567~~584.1076 0607/11/2007 502858675 N/A 01/11/2017 N 2,~~628~~626,~~999~~639.2536 2,~~626~~623,~~639~~844.3650 0607/11/2007 502858094 N/A 01/11/2017 N 2,620,000.00 2,620,000.00 0607/11/2007 509850361 N/A 12/11/2016 N 2,~~387~~385,~~790~~617.0579 2,~~385~~383,~~617~~052.7938 0607/11/2007 509850360 N/A 12/11/2016 N 2,~~387~~385,~~790~~617.0579 2,~~385~~383,~~617~~052.7938 0607/11/2007 502857462 N/A 02/11/2017 N 2,154,000.00 2,154,000.00 0607/11/2007 358100554 N/A 03/11/2018 N 2,~~077~~066,~~570~~441.0383 2,~~066~~054,~~441~~911.83 06 07/11/2007 502857455 N/A 02/11/2017 N 2,080,000.00 2,080,000.00 0607/11/2007 502857255 N/A 09/11/2016 N 1,983,000.00 1,983,000.00 0607/11/2007 358100568 N/A 02/11/2017 N 1,~~495~~494,~~332~~100.4739 1,~~494~~492,~~100~~608.3924 0607/11/2007 358100565 N/A 02/11/2017 N 1,~~495~~494,~~332~~100.4739 1,~~494~~492,~~100~~608.3924 0607/11/2007 358100537 N/A 01/11/2017 N 1,~~394~~392,~~210~~971.1726 1,~~392~~391,~~971~~500.2615 0607/11/2007 358100601 N/A 03/11/2017 N 1,~~296~~294,~~565~~946.8419 1,~~294~~293,~~946~~095.1962 0506/11/2007 502856723 N/A 10/11/2016 N 860,000.00 860,000.00 0607/11/2007 Totals 7,902,~~735~~378,~~106~~020.7365 7,~~902~~901,~~378~~963,~~020~~997.6508 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 502857911 1 Multi-Family New York NY 1,500,000,000.00 502858139 2 Office New York NY 536,000,000.00 502858135 3 Office New York NY 430,000,000.00 502858233 4 Office Boston MA 387,500,000.00 502858880 5 Office New York NY 315,000,000.00 502858629 6 Office Chicago IL 280,000,000.00 358100594 7 Mixed Use Boston MA 190,000,000.00 502859272 8 Lodging Carlsbad CA 186,500,000.00 502857202 9 Office Dallas TX 180,000,000.00 502857844 10 Other New York NY 100,000,000.00 502857838 11 Lodging Brooklyn NY 95,000,000.00 502858632 12 Office Houston TX 75,000,000.00 ~~502859531~~502859533 13 Office Various NJ 62,118,000.00 502859308 14 Office Louisville KY 61,000,000.00 502858778 15 Office New York NY 60,000,000.00 502858540 16 Retail New York NY 60,000,000.00 502857650 17 Office Los Angeles CA 59,~~731~~664,~~806~~050.8938 502858112 18 Mixed Use Conshohocken PA 57,100,000.00 502859022 19 Self Storage Various Various 53,200,000.00 502859389 20 Industrial Various Various 53,025,000.00 358100582 21 Retail Avondale AZ 50,000,000.00 502850704 22 Multi-Family Bellflower CA 50,000,000.00 ~~502859533~~502859531 23 Various Various NJ 48,552,000.00 502856494 24 Retail Deerfield Beach FL 48,500,000.00 502857264 25 Office Washington DC 47,000,000.00 502856931 26 Multi-Family Hoboken NJ 46,000,000.00 502856357 27 Office Jacksonville FL 45,000,000.00 502858255 28 Office Providence RI 43,500,000.00 502859388 29 Industrial Various LA 42,960,000.00 358100553 30 Multi-Family Phoenix AZ 42,000,000.00 502858181 31 Office Cary NC 40,373,000.00 502858003 32 Multi-Family Santa Ana CA 40,000,000.00 502857043 33 Retail Harper Woods MI 39,500,000.00 502858100 34 Multi-Family Las Vegas NV 39,000,000.00 502856862 35 Retail Charlotte NC 38,525,000.00 502858849 36 Multi-Family Garden Grove CA 38,000,000.00 502855473 37 Retail West Palm Beach FL 37,500,000.00 502858231 38 Mixed Use Marina Del Ray CA 36,000,000.00 502858175 39 Office New York NY 35,000,000.00 502857901 40 Retail Wilmington DE 35,000,000.00 502858409 41 Retail Bear DE 34,320,000.00 502858533 42 Retail McKinney TX 33,500,000.00 502857454 43 Multi-Family North Bethesda MD 33,250,000.00 500850838 44 Health Care Laguna Woods CA 32,500,000.00 502858901 45 Office Eatontown NJ 31,200,000.00 502857846 46 Office Costa Mesa CA 31,000,000.00 502857248 47 Retail Various NY 30,960,000.00 502858688 48 Office Culver City CA 30,000,000.00 502857261 49 Office Washington DC 30,000,000.00 502858495 50 Multi-Family Reno NV 30,000,000.00 502858445 51 Multi-Family Irving TX 29,250,000.00 502858776 52 Office New York NY 28,000,000.00 502858289 53 Retail Omaha NE 27,500,000.00 502855364 54 Lodging Dedham MA 27,250,000.00 502858805 55 Office Greenville SC 27,040,000.00 502858699 56 Industrial Vance AL 26,640,000.00 502858925 57 Mixed Use Greenwich CT 26,000,000.00 358100523 58 Multi-Family Layton UT 25,500,000.00 502858109 59 Multi-Family Houston TX 24,100,000.00 502858664 60 Retail Dardenne Prairie MO 24,000,000.00 502858031 61 Multi-Family Tacoma WA 24,000,000.00 358100542 62 Office Overland Park KS 24,000,000.00 502857612 63 Retail Spring TX 23,640,000.00 502857511 64 Industrial Stockton CA 23,000,000.00 502858518 65 Multi-Family Memphis TN 22,875,000.00 502858272 66 Retail Vista CA 22,000,000.00 358100587 67 Self Storage Pasadena CA 22,000,000.00 502859085 68 Office Tukwila WA 21,850,000.00 500850774 69 Multi-Family Norman OK 21,000,000.00 502857616 70 Multi-Family Plano TX 20,650,000.00 502858918 71 Office Norfolk VA 20,160,000.00 358100543 72 Industrial Las Vegas NV 19,~~925~~909,~~460~~728.3985 502858665 73 Retail Various TX 19,900,000.00 502859027 74 Multi-Family San Antonio TX 19,218,000.00 502858476 75 Lodging San Diego CA 19,~~102~~082,~~637~~273.4028 502858666 76 Office Atlanta GA 18,250,000.00 502856155 77 Office Glen Allen VA 18,000,000.00 502857620 78 Retail Washington DC 18,000,000.00 358100605 79 Industrial Lathrop CA 17,500,000.00 502858552 80 Office Milwaukee WI 17,500,000.00 502857814 81 Multi-Family Woodridge IL 17,~~409~~390,~~652~~777.1492 502858418 82 Industrial Norton MA 17,200,000.00 502858051 83 Retail Memphis TN 16,~~919~~903,~~988~~165.3037 502854107 84 Retail Miami FL 16,742,000.00 502858606 85 Industrial Pinellas Park FL 16,200,000.00 502858924 86 Office Norfolk VA 16,200,000.00 358100526 87 Office Superior CO 16,000,000.00 502858527 88 Multi-Family Tucson AZ 15,827,500.00 358100541 89 Office Anaheim CA 15,400,000.00 502851024 90 Mixed Use Richmond VA 15,~~091~~075,~~757~~310.7887 502858580 91 Retail Wyomissing PA 15,100,000.00 502858638 92 Multi-Family Colton CA 15,000,000.00 502858069 93 Retail Lancaster PA 15,000,000.00 502858027 94 Multi-Family Anaheim CA 15,000,000.00 502857825 95 Office Wilmington DE 14,600,000.00 502856493 96 Retail Pembroke Pines FL 14,100,000.00 358100615 97 Office Everett WA 14,000,000.00 358100535 98 Lodging Everett WA 14,000,000.00 502858517 99 Office South Portland ME 13,760,000.00 502858577 100 Retail Lake Forest CA 13,659,000.00 502857568 101 Office Portland ME 13,600,000.00 502858323 102 Office Vienna VA 13,520,000.00 502857809 103 Multi-Family Salt Lake City UT 13,500,000.00 502856492 104 Retail Fort Myers FL 13,300,000.00 502855983 105 Retail Grapevine TX 13,160,000.00 358100521 106 Office Rancho Cucamonga CA 13,050,000.00 358100549 107 Multi-Family Whittier CA 13,000,000.00 502859177 108 Retail Vista CA 13,000,000.00 502857277 109 Multi-Family Phoenix AZ 13,000,000.00 502857315 110 Office Sandy Springs GA 13,000,000.00 502858472 111 Office Providence RI 12,450,000.00 358100525 112 Lodging Boise ID 12,000,000.00 502858119 113 Office Portland ME 12,000,000.00 358100497 114 Office Olympia WA 11,~~829~~820,~~565~~393.4564 502853587 115 Office Duluth GA 11,750,000.00 502857450 116 Self Storage Dallas TX 11,700,000.00 502858703 117 Multi-Family Columbia MO 11,570,000.00 502858947 118 Self Storage Fort Washington MD 11,280,000.00 502858687 119 Office Canoga Park CA 11,280,000.00 502858071 120 Retail Castaic CA 11,250,000.00 502858530 121 Multi-Family Huntington Station NY 11,200,000.00 502858763 122 Office Sacramento CA 10,960,000.00 502858253 123 Multi-Family Vancouver WA 10,700,000.00 358100548 124 Office Chino Hills CA 10,400,000.00 358100591 125 Industrial Denver CO 10,400,000.00 502859003 126 Multi-Family San Antonio TX 9,750,000.00 358100552 127 Lodging Beavercreek OH 9,~~601~~590,~~162~~946.8075 502858572 128 Office Santa Monica CA 9,500,000.00 502858553 129 Office Charlotte NC 9,500,000.00 358100538 130 Office Sartell MN 9,~~452~~442,~~685~~777.8556 502858568 131 Office Alpharetta GA 9,400,000.00 358100524 132 Multi-Family Flagstaff AZ 9,300,000.00 502858575 133 Multi-Family San Antonio TX 9,010,000.00 502858803 134 Self Storage San Carlos CA 9,000,000.00 502857680 135 Office Claymont DE 9,000,000.00 502856987 136 Multi-Family Chicago IL 9,000,000.00 502858083 137 Multi-Family San Antonio TX 9,000,000.00 502858812 138 Office Walnut Creek CA 8,750,000.00 358100546 139 Mixed Use Minneapolis MN 8,~~718~~711,~~172~~442.1508 502858654 140 Industrial Norcross GA 8,720,000.00 502858510 141 Retail Greenacres FL 8,655,000.00 358100588 142 Office Lynnwood WA 8,625,000.00 502858341 143 Multi-Family Boston MA 8,500,000.00 502856598 144 Retail Huntsville AL 8,320,000.00 502858228 145 Industrial Indianapolis IN 8,200,000.00 502858072 146 Retail Phoenix AZ 8,200,000.00 502858528 147 Office New York NY 8,000,000.00 502858823 148 Multi-Family Brunswick GA 8,000,000.00 502857893 149 Retail Charlotte NC 8,000,000.00 502858672 150 Office Phoenix AZ 7,700,000.00 358100564 151 Multi-Family Mount Vernon WA 7,550,000.00 502858077 152 Industrial Saint Paul MN 7,500,000.00 358100550 153 Lodging Beavercreek OH 7,~~462~~454,~~043~~103.6268 358100581 154 Multi-Family Milwaukee WI 7,440,000.00 358100530 155 Retail Snoqualmie WA 7,120,000.00 502858921 156 Office Virginia Beach VA 7,070,000.00 358100520 157 Retail South Ogden UT 6,~~782~~775,~~727~~212.4576 502857916 158 Office Saint Paul MN 6,800,000.00 502855797 159 Office Phoenix AZ 6,~~781~~774,~~305~~274.8287 502857989 160 Multi-Family Los Angeles CA 6,700,000.00 502857212 161 Office Indianapolis IN 6,650,000.00 502858156 162 Multi-Family Chicago IL 6,600,000.00 502858275 163 Retail Tallahassee FL 6,600,000.00 358100536 164 Retail Phoenix AZ 6,~~575~~570,~~461~~281.5170 502857850 165 Multi-Family Charlottesville VA 6,400,000.00 502858274 166 Retail Irmo SC 6,330,000.00 502858189 167 Office Charlotte NC 6,100,000.00 502858557 168 Retail Brookline MA 6,000,000.00 502858480 169 Multi-Family Hyattsville MD 6,000,000.00 502858911 170 Office New Castle Hundred DE 6,000,000.00 502857341 171 Retail Sandy UT 5,~~869~~863,~~961~~680.6053 358100583 172 Multi-Family Rexburg ID 5,~~825~~818,~~091~~795.2452 502857457 173 Self Storage Lancaster CA 5,840,000.00 502858936 174 Self Storage Various NJ 5,720,000.00 502857428 175 Office Charleston SC 5,679,000.00 358100540 176 Retail Gresham OR 5,625,000.00 502857182 177 Retail Hinesville GA 5,600,000.00 502858872 178 Retail Aiken SC 5,600,000.00 502858132 179 Multi-Family Lexington MA 5,500,000.00 502859118 180 Retail Independence MO 5,410,000.00 502856775 181 Multi-Family Greendale WI 5,400,000.00 502856489 182 Lodging Richland WA 5,~~355~~343,~~486~~397.2126 358100571 183 Office Abilene TX 5,~~328~~321,~~900~~033.2748 502857210 184 Office Indianapolis IN 5,350,000.00 358100539 185 Multi-Family Carson City NV 5,300,000.00 502859125 186 Office Beaverton OR 5,290,000.00 174000187 187 Retail Norcross GA 5,~~273~~268,~~972~~516.4051 502858674 188 Industrial Indianapolis IN 5,094,240.00 502858680 189 Mixed Use Miami FL 4,~~985~~980,~~802~~494.1016 358100547 190 Retail Phoenix AZ 5,000,000.00 502858819 191 Self Storage Belmont CA 5,000,000.00 502858160 192 Retail Forest Hill MD 5,000,000.00 502858130 193 Office Boston MA 4,~~969~~964,~~787~~403.7938 502859123 194 Office Beaverton OR 4,960,000.00 358100522 195 Office Rancho Cucamonga CA 4,950,000.00 358100531 196 Lodging Edmonds WA 4,~~765~~758,~~759~~651.9995 502857458 197 Self Storage Marshfield MA 4,776,000.00 502856629 198 Lodging Charlottesville VA 4,~~525~~495,~~063~~168.2860 502858352 199 Industrial Brunswick OH 4,475,000.00 358100473 200 Industrial Woodbury NY 4,400,000.00 358100585 201 Retail Happy Valley OR 4,400,000.00 358100534 202 Office Anchorage AK 4,~~377~~373,~~732~~074.2819 509850390 203 Retail Fernandina Beach FL 4,370,000.00 502858262 204 Retail Hudson NH 4,300,000.00 502858610 205 Retail Hanover Township PA 4,~~281~~277,~~930~~362.1949 502858202 206 Lodging Sharonville OH 4,~~268~~262,~~982~~547.5479 358100503 207 Retail Tukwila WA 4,~~269~~265,~~997~~429.4189 358100559 208 Office Tallahassee FL 4,225,000.00 502857750 209 Retail Stone Mountain GA 4,080,000.00 358100557 210 Multi-Family Walnut Creek CA 4,000,000.00 502857948 211 Multi-Family Amherst MA 3,~~983~~978,~~127~~862.5567 358100558 212 Retail Various TX 3,~~979~~975,~~553~~279.6240 358100613 213 Industrial San Bernardino CA 3,930,000.00 358100560 214 Retail Houston TX 3,925,000.00 358100573 215 Lodging Beaufort SC 3,~~902~~896,~~571~~896.3695 358100551 216 Multi-Family La Crescent MN 3,~~854~~850,~~794~~576.7552 358100533 217 Retail Buena Park CA 3,850,000.00 502858280 218 Multi-Family Appleton WI 3,840,000.00 502855662 219 Retail Eureka MO 3,840,000.00 358100584 220 Industrial Palm Desert CA 3,800,000.00 358100576 221 Retail Federal Way WA 3,~~783~~779,~~483~~309.0818 358100614 222 Office San Bernardino CA 3,770,000.00 502857706 223 Retail Grandview MO 3,700,000.00 502857557 224 Retail Richmond VA 3,700,000.00 502858064 225 Retail Chattanooga TN 3,680,000.00 502857514 226 Retail O Fallon IL 3,650,000.00 358100544 227 Industrial Nashua NH 3,600,000.00 502853135 228 Retail Morgantown WV 3,563,000.00 502858611 229 Retail Forks Township PA 3,~~485~~481,~~292~~574.0213 502857452 230 Self Storage Phoenix AZ 3,440,000.00 358100468 231 Multi-Family Richardson TX 3,~~376~~373,~~806~~268.7418 502856968 232 Industrial Coconut Creek FL 3,300,000.00 358100563 233 Office Phoenix AZ 3,300,000.00 358100562 234 Lodging Danville VA 3,~~276~~271,~~233~~302.7989 358100545 235 Lodging Tupelo MS 3,~~276~~271,~~157~~212.9930 502857101 236 Office Chapel Hill NC 3,~~215~~211,~~158~~910.4381 358100498 237 Industrial San Antonio TX 3,~~181~~178,~~723~~446.04 358100264 238 Retail Prince Frederick MD 3,~~116~~111,~~567~~507.7018 502858154 239 Lodging Sandston VA 2,~~982~~978,~~460~~024.4008 502858922 240 Office Virginia Beach VA 2,975,000.00 502857460 241 Self Storage Nashville TN 2,960,000.00 502857125 242 Mobile Home Park Norwich CT 2,944,000.00 502858200 243 Multi-Family Evanston IL 2,900,000.00 358100566 244 Lodging Danville VA 2,850,000.00 358100532 245 Retail Arcadia CA 2,800,000.00 358100567 246 Retail Gillette WY 2,~~788~~785,~~453~~533.2396 358100561 247 Retail Snoqualmie WA 2,775,000.00 502857512 248 Retail Picayune MS 2,766,000.00 502855632 249 Mixed Use Wellington FL 2,725,000.00 502857583 250 Lodging Albert Lea MN 2,~~673~~669,~~567~~584.1076 502858675 251 Retail Buena Vista VA 2,~~626~~623,~~639~~844.3650 502858094 252 Office Scottsdale AZ 2,620,000.00 509850361 253 Retail Logan UT 2,~~385~~383,~~617~~052.7938 509850360 254 Retail Spanish Fork UT 2,~~385~~383,~~617~~052.7938 502857462 255 Self Storage Wichita KS 2,154,000.00 358100554 256 Office Melbourne FL 2,~~066~~054,~~441~~911.8306 502857455 257 Self Storage Dallas TX 2,080,000.00 502857255 258 Retail Clinton NY 1,983,000.00 358100568 259 Retail Apache Junction AZ 1,~~494~~492,~~100~~608.3924 358100565 260 Retail Avondale AZ 1,~~494~~492,~~100~~608.3924 358100537 261 Other Houston TX 1,~~392~~391,~~971~~500.2615 358100601 262 Multi-Family Devil s Lake ND 1,~~294~~293,~~946~~095.1962 502856723 263 Retail Duluth MN 860,000.00 Totals 7,~~902~~901,~~378~~963,~~020~~997.6508

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 502857911 0.00 24,824,342.00 01/01/2007 03/31/2007 502858139 0.00 0.00 502858135 0.00 0.00 502858233 0.00 0.00 502858880 0.00 0.00 502858629 0.00 0.00 358100594 0.00 0.00 502859272 0.00 0.00 502857202 0.00 0.00 502857844 0.00 0.00 502857838 0.00 0.00 502858632 0.00 0.00 ~~502859531~~502859533 0.00 0.00 502859308 0.00 0.00 502858778 0.00 0.00 502858540 0.00 0.00 502857650 0.00 0.00 502858112 0.00 0.00 502859022 0.00 0.00 502859389 0.00 0.00 358100582 0.00 0.00 502850704 0.00 0.00 ~~502859533~~502859531 0.00 0.00 502856494 0.00 0.00 502857264 0.00 0.00 502856931 0.00 0.00 502856357 0.00 0.00 502858255 0.00 0.00 502859388 0.00 0.00 358100553 0.00 0.00 502858181 0.00 0.00 502858003 0.00 0.00 502857043 0.00 0.00 502858100 0.00 0.00 502856862 0.00 0.00 502858849 0.00 0.00 502855473 0.00 0.00 502858231 0.00 0.00 502858175 0.00 0.00 502857901 0.00 0.00 502858409 0.00 0.00 502858533 0.00 0.00 502857454 0.00 0.00 500850838 0.00 0.00 502858901 0.00 0.00 502857846 0.00 0.00 502857248 0.00 0.00 502858688 0.00 0.00 502857261 0.00 0.00 502858495 0.00 0.00 502858445 0.00 0.00 502858776 0.00 0.00 502858289 0.00 0.00 502855364 0.00 0.00 502858805 0.00 0.00 502858699 0.00 0.00 502858925 0.00 0.00 358100523 0.00 0.00 502858109 0.00 0.00 502858664 0.00 0.00 502858031 0.00 0.00 358100542 0.00 0.00 502857612 0.00 0.00 502857511 0.00 0.00 502858518 0.00 0.00 502858272 0.00 0.00 358100587 0.00 0.00 502859085 0.00 0.00 500850774 0.00 0.00 502857616 0.00 0.00 502858918 0.00 0.00 358100543 0.00 0.00 502858665 0.00 0.00 502859027 0.00 0.00 502858476 0.00 0.00 502858666 0.00 0.00 502856155 0.00 0.00 502857620 0.00 0.00 358100605 0.00 0.00 502858552 0.00 0.00 502857814 0.00 0.00 502858418 0.00 0.00 502858051 0.00 0.00 502854107 0.00 0.00 502858606 0.00 0.00 502858924 0.00 0.00 358100526 0.00 0.00 502858527 0.00 0.00 358100541 0.00 0.00 502851024 0.00 0.00 502858580 0.00 0.00 502858638 0.00 0.00 502858069 0.00 0.00 502858027 0.00 0.00 502857825 0.00 0.00 502856493 0.00 0.00 358100615 0.00 0.00 358100535 0.00 0.00 502858517 0.00 0.00 502858577 0.00 0.00 502857568 0.00 0.00 502858323 0.00 0.00 502857809 0.00 0.00 502856492 0.00 0.00 502855983 0.00 0.00 358100521 0.00 0.00 358100549 0.00 0.00 502859177 0.00 0.00 502857277 0.00 0.00 502857315 0.00 0.00 502858472 0.00 0.00 358100525 0.00 0.00 502858119 0.00 0.00 358100497 0.00 0.00 502853587 0.00 0.00 502857450 0.00 0.00 502858703 0.00 0.00 502858947 0.00 0.00 502858687 0.00 0.00 502858071 0.00 0.00 502858530 0.00 0.00 502858763 0.00 0.00 502858253 0.00 0.00 358100548 0.00 0.00 358100591 0.00 0.00 502859003 0.00 0.00 358100552 0.00 0.00 502858572 0.00 0.00 502858553 0.00 0.00 358100538 0.00 0.00 502858568 0.00 0.00 358100524 0.00 0.00 502858575 0.00 0.00 502858803 0.00 0.00 502857680 0.00 0.00 502856987 0.00 0.00 502858083 0.00 0.00 502858812 0.00 0.00 358100546 0.00 0.00 502858654 0.00 0.00 502858510 0.00 0.00 358100588 0.00 0.00 502858341 0.00 0.00 502856598 0.00 0.00 502858228 0.00 0.00 502858072 0.00 0.00 502858528 0.00 0.00 502858823 0.00 0.00 502857893 0.00 0.00 502858672 0.00 0.00 358100564 0.00 0.00 502858077 0.00 0.00 358100550 0.00 0.00 358100581 0.00 0.00 358100530 0.00 0.00 502858921 0.00 0.00 358100520 0.00 0.00 502857916 0.00 0.00 502855797 0.00 0.00 502857989 0.00 0.00 502857212 0.00 0.00 502858156 0.00 0.00 502858275 0.00 0.00 358100536 0.00 0.00 502857850 0.00 0.00 502858274 0.00 0.00 502858189 0.00 0.00 502858557 0.00 0.00 502858480 0.00 0.00 502858911 0.00 0.00 502857341 0.00 0.00 358100583 0.00 0.00 502857457 0.00 0.00 502858936 0.00 0.00 502857428 0.00 0.00 358100540 0.00 0.00 502857182 0.00 0.00 502858872 0.00 0.00 502858132 0.00 0.00 502859118 0.00 0.00 502856775 0.00 0.00 502856489 0.00 0.00 358100571 0.00 0.00 502857210 0.00 0.00 358100539 0.00 0.00 502859125 0.00 0.00 174000187 0.00 0.00 502858674 0.00 0.00 502858680 0.00 0.00 358100547 0.00 0.00 502858819 0.00 0.00 502858160 0.00 0.00 502858130 0.00 0.00 502859123 0.00 0.00 358100522 0.00 0.00 358100531 0.00 0.00 502857458 0.00 0.00 502856629 0.00 0.00 502858352 0.00 0.00 358100473 0.00 0.00 358100585 0.00 0.00 358100534 0.00 0.00 509850390 0.00 0.00 502858262 0.00 0.00 502858610 0.00 0.00 502858202 0.00 0.00 358100503 0.00 0.00 358100559 0.00 0.00 502857750 0.00 0.00 358100557 0.00 0.00 502857948 0.00 0.00 358100558 0.00 0.00 358100613 0.00 0.00 358100560 0.00 0.00 358100573 0.00 0.00 358100551 0.00 0.00 358100533 0.00 0.00 502858280 0.00 0.00 502855662 0.00 0.00 358100584 0.00 0.00 358100576 0.00 0.00 358100614 0.00 0.00 502857706 0.00 0.00 502857557 0.00 0.00 502858064 0.00 0.00 502857514 0.00 0.00 358100544 0.00 0.00 502853135 0.00 0.00 502858611 0.00 0.00 502857452 0.00 0.00 358100468 0.00 0.00 502856968 0.00 0.00 358100563 0.00 0.00 358100562 0.00 0.00 358100545 0.00 0.00 502857101 0.00 0.00 358100498 0.00 0.00 358100264 0.00 0.00 502858154 0.00 0.00 502858922 0.00 0.00 502857460 0.00 0.00 502857125 0.00 0.00 502858200 0.00 0.00 358100566 0.00 0.00 358100532 0.00 0.00 358100567 0.00 0.00 358100561 0.00 0.00 502857512 0.00 0.00 502855632 0.00 0.00 502857583 0.00 0.00 502858675 0.00 0.00 502858094 0.00 0.00 509850361 0.00 0.00 509850360 0.00 0.00 502857462 0.00 0.00 358100554 0.00 0.00 502857455 0.00 0.00 502857255 0.00 0.00 358100568 0.00 0.00 358100565 0.00 0.00 358100537 0.00 0.00 358100601 0.00 0.00 502856723 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 07/17/2007 0 $0.00 0 $0.00 0 $0.00 06/15/2007 0 $0.00 0 $0.00 0 $0.00 05/17/2007 0 $0.00 0 $0.00 0 $0.00 04/17/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 07/17/2007 0 $0.00 0 $0.00 0 $0.00 06/15/2007 0 $0.00 0 $0.00 0 $0.00 05/17/2007 0 $0.00 0 $0.00 0 $0.00 04/17/2007 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 07/17/2007 0 $0.00 0 $0.00 5.848085% 5.826753% 104 06/15/2007 0 $0.00 0 $0.00 5.848081% 5.826749% 105 05/17/2007 0 $0.00 0 $0.00 5.848077% 5.826745% 106 04/17/2007 0 $0.00 0 $0.00 5.848073% 5.826741% 107 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~358100594~~502858139 72 0 0506/11/2007 12,~~949~~413,~~125~~395.0483 12,~~949~~413,~~125~~395.0483 B ~~502859531 13 0 05/11/2007 976,356.93 976,356.93 B~~ 502858540 16 0 0506/11/2007 ~~301~~291,~~250~~500.00 ~~301~~291,~~250~~500.00 B 502859022 19 0 0506/11/2007 ~~512~~251,~~050~~813.0134 ~~512~~251,~~050~~813.0134 B ~~502859533~~502859531 23 0 0506/11/2007 ~~775~~252,~~537~~875.2800 ~~775~~252,~~537~~875.2800 B 502858231 38 0 0506/11/2007 ~~535~~174,~~480~~600.00 ~~535~~174,~~480~~600.00 B ~~502857248~~502858495 4750 0 0506/11/2007 ~~147~~148,~~447~~750.00 ~~147~~148,~~447~~750.00 B ~~502858495~~502858445 5051 0 0506/11/2007 ~~153~~140,~~741~~887.6750 ~~153~~140,~~741~~887.6750 B ~~502855364~~502858109 5459 0 0506/11/2007 ~~146~~103,~~938~~630.0601 ~~146~~103,~~938~~630.0601 B 502858918 71 0 0506/11/2007 9692,~~012~~904.00 9692,~~012~~904.00 B ~~502858418~~502858476 8275 0 0506/11/2007 85112,~~617~~215.7897 85112,~~617~~215.7897 B ~~502851024~~358100605 9079 0 0506/11/2007 8882,~~258~~979.2917 8882,~~258~~979.2917 B ~~358100546~~502851024 ~~139~~90 0 0506/11/2007 4788,~~995~~258.9953 4788,~~995~~258.9953 B ~~358100581~~358100546 ~~154~~139 0 0506/11/2007 3747,~~995~~996.6709 3747,~~995~~996.6709 B ~~502858936~~502858528 ~~174~~147 0 0506/11/2007 5645,~~508~~399.8299 5645,~~508~~399.8299 B ~~358100547~~358100581 ~~190~~154 0 0506/11/2007 2436,~~845~~766.8300 2436,~~845~~766.8300 B ~~358100558~~502858936 ~~212~~174 0 0506/11/2007 2327,~~276~~789.5366 2327,~~276~~789.5366 B ~~358100544~~358100547 ~~227~~190 0 0506/11/2007 1724,~~548~~041.0066 1724,~~548~~041.0066 B ~~358100468~~358100558 ~~231~~212 0 0506/11/2007 4023,~~394~~276.8059 4023,~~394~~276.8059 B ~~358100563~~358100264 ~~233~~238 0 0506/11/2007 1620,~~909~~487.7553 1620,~~909~~487.7553 B 358100601 262 0 0506/11/2007 8,497.9496 8,497.9496 B Totals 2120 64,~~041~~388,~~787~~064.3983 64,~~041~~388,~~787~~064.3983

Delinquency Loan Detail (continued) Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~358100594~~502858139 ~~190~~536,000,000.00 0.00 ~~502859531 62,118,000.00 0.00~~ 502858540 60,000,000.00 0.00 502859022 53,200,000.00 0.00 ~~502859533~~502859531 48,552,000.00 0.00 502858231 36,000,000.00 0.00 ~~502857248~~502858495 30,~~960~~000,000.00 0.00 ~~502858495~~502858445 3029,~~000~~250,000.00 0.00 ~~502855364~~502858109 2724,~~250~~100,000.00 0.00 502858918 20,160,000.00 0.00 ~~502858418~~502858476 19,102,637.40 0.00 358100605 17,~~200~~500,000.00 0.00 502851024 15,~~105~~091,~~733~~757.6278 0.00 358100546 8,~~723~~718,~~495~~172.7215 0.00 ~~358100581~~502858528 78,~~440~~000,000.00 0.00 ~~502858936~~358100581 57,~~720~~440,000.00 0.00 ~~358100547~~502858936 5,~~000~~720,000.00 0.00 ~~358100558~~358100547 35,~~983~~000,~~174.29 0.00 358100544 3,600,~~000.00 0.00 ~~358100468~~358100558 3,~~379~~979,~~772~~553.9562 0.00 ~~358100563~~358100264 3,~~300~~116,~~000~~567.0070 0.00 358100601 1,~~296~~294,~~565~~946.8419 0.00 Totals ~~632~~932,~~988~~225,~~742~~634.4284 0.00

Delinquency Loan Detail (continued) Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = B (2120 loans) 64,~~041~~388,~~787~~064.3983 64,~~041~~388,~~787~~064.3983 ~~632~~932,~~988~~225,~~742~~634.4284 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Advance Summary Current Period Interest Current Outstanding Outstanding on P&I and Loan P & I P & I Servicing Servicing Group Advances Advances Advances Advances Paid 1 53,~~801~~949,~~157~~533.3136 53,~~801~~949,~~157~~533.3136 0.00 0.00 2 ~~240~~438,~~630~~531.0847 ~~240~~438,~~630~~531.0847 0.00 0.00 Totals 64,~~041~~388,~~787~~064.3983 64,~~041~~388,~~787~~064.3983 0.00 0.00

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

Filing Compare · Wachovia Bank Commercial Mortgage Trust Series 2007-C30