10-D 1 csc07c02_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: 333-141613-01 Credit Suisse Commercial Mortgage Trust Series 2007-C2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-141613 Credit Suisse First Boston Mortgage Securities Corp. (Exact name of depositor as specified in its charter) Column Financial, Inc. KeyBank National Association (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199844 54-2199845 54-6744185 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-AB ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-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___ ___________ V ______ ______ ___X___ ___________ LR ______ ______ ___X___ ___________ R ______ ______ ___X___ ___________ A-X ______ ______ ___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 Credit Suisse Commercial Mortgage Trust Series 2007-C2. The distribution report is attached as an Exhibit to this Form 10-D, please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Credit Suisse Commercial Mortgage Trust Series 2007-C2, 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. Credit Suisse First Boston Mortgage Securities Corp. (Depositor) /s/ Jeffrey A. Altabef Jeffrey A. Altabef, Vice President Date: July 23, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Credit Suisse Commercial Mortgage Trust Series 2007-C2, 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 Credit Suisse Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2007-C2 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: 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 - 23 NOI Detail 24 - 30 Principal Prepayment Detail 31 Historical Detail 32 Delinquency Loan Detail 33 Specially Serviced Loan Detail 34 - 35 Advance Summary 36 Modified Loan Detail 37 Historical Liquidated Loan Detail 38 Historical Bond/Collateral Loss Reconciliation Detail 39 Interest Shortfall Reconciliation Detail 40 - 41 Supplemental Reporting 42 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number: (212) 325-2000 Master Servicer KeyCorp Real Estate Capital Markets, Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number: (816) 221-8800 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Lea Land Phone Number: (704) 593-7950 Special Servicer ING Clarion Partners, LLC 230 Park Avenue 12th Floor New York, NY 10169 Contact: Bruce Morrison Phone Number: (212) 883-2500 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 22545YAA9 5.269000% 26,000,000.00 2625,~~000~~704,~~000~~509.0001 ~~295~~330,~~490~~708.9984 ~~114~~112,~~161~~864.6721 A-2 22545YAB7 5.448000% 318,000,000.00 318,000,000.00 0.00 1,443,720.00 A-AB 22545YAC5 5.485000% 64,298,000.00 64,298,000.00 0.00 293,895.44 A-3 22545YAD3 5.542000% 368,000,000.00 368,000,000.00 0.00 1,699,546.67 A-1A 22545YAE1 5.526000% 1,532,119,000.00 1,532,~~119~~099,~~000~~118.00 19 23,~~881~~726.8110 7,055,~~408~~316.0044 A-M 22545YAF8 5.615000% 229,773,000.00 229,773,000.00 0.00 1,075,146.16 A-MFL 22545YBU4 5.550000% 100,000,000.00 100,000,000.00 0.00 ~~570~~493,~~416~~333.6733 A-J 22545YAG6 5.~~749000~~633830% 272,064,000.00 272,064,000.00 0.00 1,~~303~~277,~~413~~301.2883 B 22545YAJ0 5.~~827428~~633830% 16,489,000.00 16,489,000.00 0.00 8077,~~073~~413.7151 C 22545YAL5 5.~~827428~~633830% 53,588,000.00 53,588,000.00 0.00 ~~260~~251,~~233~~588.4905 D 22545YAN1 5.~~827428~~633830% 28,855,000.00 28,855,000.00 0.00 ~~140~~135,~~125~~470.3513 E 22545YAQ4 5.~~827428~~633830% 16,489,000.00 16,489,000.00 0.00 8077,~~073~~413.7151 F 22545YAS0 5.~~827428~~633830% 28,855,000.00 28,855,000.00 0.00 ~~140~~135,~~125~~470.3513 G 22545YAU5 5.~~827428~~633830% 28,855,000.00 28,855,000.00 0.00 ~~140~~135,~~125~~470.3513 H 22545YAW1 5.550000% 45,344,000.00 45,344,000.00 0.00 209,716.00 J 22545YAY7 5.550000% 37,100,000.00 37,100,000.00 0.00 171,587.50 K 22545YBA8 5.550000% 32,977,000.00 32,977,000.00 0.00 152,518.63 L 22545YBC4 5.192000% 8,244,000.00 8,244,000.00 0.00 35,669.04 M 22545YBE0 5.192000% 8,245,000.00 8,245,000.00 0.00 35,673.37 N 22545YBG5 5.192000% 16,488,000.00 16,488,000.00 0.00 71,338.08 O 22545YBJ9 5.192000% 4,123,000.00 4,123,000.00 0.00 17,838.85 P 22545YBL4 5.192000% 12,366,000.00 12,366,000.00 0.00 53,503.56 Q 22545YBN0 5.192000% 8,244,000.00 8,244,000.00 0.00 35,669.04 S 22545YBQ3 5.192000% 41,222,705.25 41,222,705.25 0.00 178,356.90 V N/A 0.000000% 0.00 0.00 0.00 0.00 LR N/A 0.000000% 0.00 0.00 0.00 0.00 R N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 3,297,738,705.25 3,297,~~738~~423,~~705~~332.2545 ~~315~~354,~~372~~434.8094 15,~~358~~225,~~335~~820.8251

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 22545YAA9 0.00 0.00 ~~409~~443,~~652~~573.6605 25,~~704~~373,~~509~~800.0117 30.0001% A-2 22545YAB7 0.00 0.00 1,443,720.00 318,000,000.00 30.0001% A-AB 22545YAC5 0.00 0.00 293,895.44 64,298,000.00 30.0001% A-3 22545YAD3 0.00 0.00 1,699,546.67 368,000,000.00 30.0001% A-1A 22545YAE1 0.00 0.00 7,~~075~~079,~~289~~042.8154 1,532,~~099~~075,~~118~~392.1909 30.0001% A-M 22545YAF8 0.00 0.00 1,075,146.16 229,773,000.00 20.00% A-MFL 22545YBU4 0.00 0.00 ~~570~~493,~~416~~333.6733 100,000,000.00 20.00% A-J 22545YAG6 0.00 0.00 1,~~303~~277,~~413~~301.2883 272,064,000.00 11.75% B 22545YAJ0 0.00 0.00 8077,~~073~~413.7151 16,489,000.00 11.25% C 22545YAL5 0.00 0.00 ~~260~~251,~~233~~588.4905 53,588,000.00 9.63% D 22545YAN1 0.00 0.00 ~~140~~135,~~125~~470.3513 28,855,000.00 8.75% E 22545YAQ4 0.00 0.00 8077,~~073~~413.7151 16,489,000.00 8.25% F 22545YAS0 0.00 0.00 ~~140~~135,~~125~~470.3513 28,855,000.00 7.38% G 22545YAU5 0.00 0.00 ~~140~~135,~~125~~470.3513 28,855,000.00 6.50% H 22545YAW1 0.00 0.00 209,716.00 45,344,000.00 5.13% J 22545YAY7 0.00 0.00 171,587.50 37,100,000.00 4.00% K 22545YBA8 0.00 0.00 152,518.63 32,977,000.00 3.00% L 22545YBC4 0.00 0.00 35,669.04 8,244,000.00 2.75% M 22545YBE0 0.00 0.00 35,673.37 8,245,000.00 2.50% N 22545YBG5 0.00 0.00 71,338.08 16,488,000.00 2.00% O 22545YBJ9 0.00 0.00 17,838.85 4,123,000.00 1.88% P 22545YBL4 0.00 0.00 53,503.56 12,366,000.00 1.50% Q 22545YBN0 0.00 0.00 35,669.04 8,244,000.00 1.25% S 22545YBQ3 0.00 0.00 178,356.90 41,222,705.25 0.00% V N/A 0.00 0.00 0.00 0.00 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 15,~~673~~580,~~708~~255.6245 3,297,~~423~~068,~~332~~897.4551

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 22545YBS9 0.~~284386~~110431% 3,297,738,705.25 3,297,~~738~~423,~~705~~332.2545 ~~781~~303,~~525~~446.6491

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 22545YBS9 0.00 ~~781~~303,~~525~~446.6491 3,297,~~423~~068,~~332~~897.4551 (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 22545YAA9 ~~1,000~~988.~~00000000~~63496192 1112.~~36503808~~71957077 4.~~39083346~~34093115 0.00000000 0.00000000 ~~988~~975.~~63496192~~91539115 A-2 22545YAB7 1,000.00000000 0.00000000 4.54000000 0.00000000 0.00000000 1,000.00000000 A-AB 22545YAC5 1,000.00000000 0.00000000 4.57083331 0.00000000 0.00000000 1,000.00000000 A-3 22545YAD3 1,000.00000000 0.00000000 4.61833334 0.00000000 0.00000000 1,000.00000000 A-1A 22545YAE1 ~~1,000~~999.~~00000000~~98702333 0.~~01297667~~01548581 4.~~60500000~~60494024 0.00000000 0.00000000 999.~~98702333~~97153752 A-M 22545YAF8 1,000.00000000 0.00000000 4.67916666 0.00000000 0.00000000 1,000.00000000 A-MFL 22545YBU4 1,000.00000000 0.00000000 54.~~70416670~~93333330 0.00000000 0.00000000 1,000.00000000 A-J 22545YAG6 1,000.00000000 0.00000000 4.~~79083333~~69485794 0.00000000 0.00000000 1,000.00000000 B 22545YAJ0 1,000.00000000 0.00000000 4.~~85618958~~69485778 0.00000000 0.00000000 1,000.00000000 C 22545YAL5 1,000.00000000 0.00000000 4.~~85618963~~69485799 0.00000000 0.00000000 1,000.00000000 D 22545YAN1 1,000.00000000 0.00000000 4.~~85618957~~69485808 0.00000000 0.00000000 1,000.00000000 E 22545YAQ4 1,000.00000000 0.00000000 4.~~85618958~~69485778 0.00000000 0.00000000 1,000.00000000 F 22545YAS0 1,000.00000000 0.00000000 4.~~85618957~~69485808 0.00000000 0.00000000 1,000.00000000 G 22545YAU5 1,000.00000000 0.00000000 4.~~85618957~~69485808 0.00000000 0.00000000 1,000.00000000 H 22545YAW1 1,000.00000000 0.00000000 4.62500000 0.00000000 0.00000000 1,000.00000000 J 22545YAY7 1,000.00000000 0.00000000 4.62500000 0.00000000 0.00000000 1,000.00000000 K 22545YBA8 1,000.00000000 0.00000000 4.62500015 0.00000000 0.00000000 1,000.00000000 L 22545YBC4 1,000.00000000 0.00000000 4.32666667 0.00000000 0.00000000 1,000.00000000 M 22545YBE0 1,000.00000000 0.00000000 4.32666707 0.00000000 0.00000000 1,000.00000000 N 22545YBG5 1,000.00000000 0.00000000 4.32666667 0.00000000 0.00000000 1,000.00000000 O 22545YBJ9 1,000.00000000 0.00000000 4.32666748 0.00000000 0.00000000 1,000.00000000 P 22545YBL4 1,000.00000000 0.00000000 4.32666667 0.00000000 0.00000000 1,000.00000000 Q 22545YBN0 1,000.00000000 0.00000000 4.32666667 0.00000000 0.00000000 1,000.00000000 S 22545YBQ3 1,000.00000000 0.00000000 4.32666655 0.00000000 0.00000000 1,000.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount A-X 22545YBS9 ~~1,000~~999.~~00000000~~90436695 0.~~23698835~~09201666 0.00000000 999.~~90436695~~79688878

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 1,765,~~619~~323,~~067~~576.9089 01,765,323,576.0089 ~~295~~330,~~491~~708.0184 0.00 0.00 2 1,532,~~119~~099,~~637~~755.3656 01,532,099,755.0056 1923,~~881~~726.8010 0.00 0.00 Total 3,297,~~738~~423,~~705~~332.2645 03,297,423,332.0045 ~~315~~354,~~372~~434.8194 0.00 0.00

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group Loss Principal Principal Distribution Balance Balance Amount 1 0.00 1,~~765~~764,~~323~~992,~~576~~868.8905 1,765,~~323~~023,~~576~~716.8998 ~~295~~330,~~491~~708.0184 2 0.00 1,532,~~099~~076,~~755~~029.5646 1,532,~~099~~076,~~755~~029.5646 1923,~~881~~726.8010 Total 0.00 3,297,~~423~~068,~~332~~897.4551 3,297,~~423~~099,~~332~~746.4544 ~~315~~354,~~372~~434.8194

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 ~~114~~112,~~161~~864.6721 0.00 ~~114~~112,~~161~~864.6721 A-2 0506/01/2007 - 0506/30/2007 30 1,443,720.00 0.00 1,443,720.00 A-AB 0506/01/2007 - 0506/30/2007 30 293,895.44 0.00 293,895.44 A-3 0506/01/2007 - 0506/30/2007 30 1,699,546.67 0.00 1,699,546.67 A-1A 0506/01/2007 - 0506/30/2007 30 7,055,~~408~~316.0044 0.00 7,055,~~408~~316.0044 A-M 0506/01/2007 - 0506/30/2007 30 1,075,146.16 0.00 1,075,146.16 A-MFL 0506/0915/2007 - 0607/1416/2007 3732 ~~570~~493,~~416~~333.6733 0.00 ~~570~~493,~~416~~333.6733 A-J 0506/01/2007 - 0506/30/2007 30 1,~~303~~277,~~413~~301.2883 0.00 1,~~303~~277,~~413~~301.2883 A-X 0506/01/2007 - 0506/30/2007 30 ~~781~~303,~~525~~446.6491 0.00 ~~781~~303,~~525~~446.6491 B 0506/01/2007 - 0506/30/2007 30 8077,~~073~~413.7151 0.00 8077,~~073~~413.7151 C 0506/01/2007 - 0506/30/2007 30 ~~260~~251,~~233~~588.4905 0.00 ~~260~~251,~~233~~588.4905 D 0506/01/2007 - 0506/30/2007 30 ~~140~~135,~~125~~470.3513 0.00 ~~140~~135,~~125~~470.3513 E 0506/01/2007 - 0506/30/2007 30 8077,~~073~~413.7151 0.00 8077,~~073~~413.7151 F 0506/01/2007 - 0506/30/2007 30 ~~140~~135,~~125~~470.3513 0.00 ~~140~~135,~~125~~470.3513 G 0506/01/2007 - 0506/30/2007 30 ~~140~~135,~~125~~470.3513 0.00 ~~140~~135,~~125~~470.3513 H 0506/01/2007 - 0506/30/2007 30 209,716.00 0.00 209,716.00 J 0506/01/2007 - 0506/30/2007 30 171,587.50 0.00 171,587.50 K 0506/01/2007 - 0506/30/2007 30 152,518.63 0.00 152,518.63 L 0506/01/2007 - 0506/30/2007 30 35,669.04 0.00 35,669.04 M 0506/01/2007 - 0506/30/2007 30 35,673.37 0.00 35,673.37 N 0506/01/2007 - 0506/30/2007 30 71,338.08 0.00 71,338.08 O 0506/01/2007 - 0506/30/2007 30 17,838.85 0.00 17,838.85 P 0506/01/2007 - 0506/30/2007 30 53,503.56 0.00 53,503.56 Q 0506/01/2007 - 0506/30/2007 30 35,669.04 0.00 35,669.04 S 0506/01/2007 - 0506/30/2007 30 178,356.90 0.00 178,356.90 Total 1615,~~139~~529,~~861~~267.4642 0.00 1615,~~139~~529,~~861~~267.4642

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 ~~114~~112,~~161~~864.6721 0.00 A-2 0.00 0.00 0.00 1,443,720.00 0.00 A-AB 0.00 0.00 0.00 293,895.44 0.00 A-3 0.00 0.00 0.00 1,699,546.67 0.00 A-1A 0.00 0.00 0.00 7,055,~~408~~316.0044 0.00 A-M 0.00 0.00 0.00 1,075,146.16 0.00 A-MFL 0.00 0.00 0.00 ~~570~~493,~~416~~333.6733 0.00 A-J 0.00 0.00 0.00 1,~~303~~277,~~413~~301.2883 0.00 A-X 0.00 0.00 0.00 ~~781~~303,~~525~~446.6491 0.00 B 0.00 0.00 0.00 8077,~~073~~413.7151 0.00 C 0.00 0.00 0.00 ~~260~~251,~~233~~588.4905 0.00 D 0.00 0.00 0.00 ~~140~~135,~~125~~470.3513 0.00 E 0.00 0.00 0.00 8077,~~073~~413.7151 0.00 F 0.00 0.00 0.00 ~~140~~135,~~125~~470.3513 0.00 G 0.00 0.00 0.00 ~~140~~135,~~125~~470.3513 0.00 H 0.00 0.00 0.00 209,716.00 0.00 J 0.00 0.00 0.00 171,587.50 0.00 K 0.00 0.00 0.00 152,518.63 0.00 L 0.00 0.00 0.00 35,669.04 0.00 M 0.00 0.00 0.00 35,673.37 0.00 N 0.00 0.00 0.00 71,338.08 0.00 O 0.00 0.00 0.00 17,838.85 0.00 P 0.00 0.00 0.00 53,503.56 0.00 Q 0.00 0.00 0.00 35,669.04 0.00 S 0.00 0.00 0.00 178,356.90 0.00 Total 0.00 0.00 0.00 1615,~~139~~529,~~861~~267.4642 0.00

Other Required Information Available Distribution Amount (1) 1615,~~455~~883,~~234~~702.2636 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 7371,~~589~~279.1371 Less Delinquent Master Servicing Fees 03,062.0012 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 7368,~~589~~217.1359 Current 1 Month LIBOR Rate 5.320000% Next 1 Month LIBOR Rate 5.320000% 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 15,566,460.79 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments (12,378.47) 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 15,554,082.32 Principal: Scheduled Principal 354,434.94 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 354,434.94 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 48,333.33 Total Other Collected: 48,333.33 Total Funds Collected 15,956,850.59 Total Funds Distributed Fees: Master Servicing Fee 71,279.71 Trustee Fee - Wells Fargo Bank N.A. 1,868.54 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 73,148.25 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 15,529,267.42 Principal Distribution 354,434.94 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 15,883,702.36 Total Funds Distributed 15,956,850.61

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. 1,000,000 or less 5 3,~~253~~252,~~920~~837.0012 0.10 ~~115~~114 5.~~8729~~8730 1.~~306623~~306625 1,000,001 to 1,500,000 15 19,~~914~~901,~~703~~082.5367 0.60 ~~109~~108 5.8913 1.~~562562~~562716 1,500,001 to 2,000,000 14 24,~~390~~370,~~855~~910.2398 0.74 ~~116~~115 6.~~0125~~0126 1.~~312483~~308067 2,000,001 to 3,000,000 16 41,~~199~~177,~~802~~804.2379 1.25 ~~124~~123 5.~~9416~~9415 1.~~432756~~432821 3,000,001 to 4,000,000 25 86,~~123~~078,~~118~~491.8144 2.61 ~~119~~118 5.~~8511~~8510 1.~~466874~~466933 4,000,001 to 5,000,000 12 54,~~851~~826,~~905~~061.3085 1.66 ~~117~~116 5.8535 1.~~318573~~360712 5,000,001 to 6,000,000 14 77,~~133~~104,~~212~~740.6079 2.34 ~~107~~106 5.8822 1.~~358049~~357989 6,000,001 to 8,000,000 24 165,~~922~~893,~~549~~809.9736 5.03 ~~117~~116 5.7166 1.~~294249~~294228 8,000,001 to 10,000,000 11 102,~~807~~784,~~724~~222.8086 3.12 ~~116~~115 5.7312 1.~~295293~~295249 10,000,001 to 12,500,000 17 192,~~606~~595,~~429~~056.7519 5.84 ~~111~~110 5.7561 1.~~266052~~266056 12,500,001 to 15,000,000 9 123,~~389~~352,~~406~~375.2015 3.74 ~~110~~109 5.~~8586~~8587 1.~~415407~~398958 15,000,001 to 20,000,000 10 171,980,000.00 5.22 ~~115~~114 5.7043 1.245743 20,000,001 to 40,000,000 18 497,~~809~~711,~~704~~504.0331 15.10 ~~124~~123 5.~~7407~~7406 1.~~254573~~257053 40,000,001 to 80,000,000 11 543,200,000.00 16.4748 ~~105~~104 5.~~7881~~7616 1.285828 80,000,001 to 180,000,000 6 717,840,000.00 21.77 9998 5.5542 1.~~231921~~771039 180,000,000 and greater 1 475,000,000.00 14.41 ~~113~~112 5.3650 1.370000 Totals 208 3,297,~~423~~068,~~332~~897.4551 100.00 ~~111~~110 5.~~6693~~6649 1.~~294509~~412307

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 4 12,~~930~~925,~~960~~196.5472 0.39 ~~110~~109 5.~~7175~~7173 1.~~370546~~370550 Arizona 8 104,637,791.00 3.17 ~~111~~110 5.3968 1.370444 Arkansas 2 3,~~111~~108,~~402~~170.7064 0.09 ~~117~~116 5.8600 1.332692 California 16 210,~~786~~753,~~797~~676.3589 6.39 ~~116~~115 5.~~7584~~7585 1.~~429293~~419714 Colorado 2 118,~~110~~107,~~811~~398.1117 3.58 5756 5.7555 1.~~232897~~232894 Connecticut 1 52,800,000.00 1.60 ~~118~~117 5.3400 1.250000 Florida 16 215,~~662~~659,~~797~~447.3095 6.54 ~~113~~112 5.6151 1.~~342756~~342758 Georgia 9 107,~~812~~802,~~007~~430.2423 3.27 ~~115~~114 5.~~5691~~5690 1.~~326660~~326636 Idaho 2 10,400,000.00 0.32 ~~116~~115 5.7417 1.228846 Illinois 10 226,~~324~~293,~~397~~491.1280 6.86 ~~110~~109 5.6532 1.~~251718~~251735 Indiana 4 8,~~674~~665,~~771~~139.0714 0.26 ~~151~~150 5.~~9952~~9951 1.~~277767~~277765 Iowa 1 3,400,000.00 0.10 ~~116~~115 5.5000 1.200000 Kansas 1 1,~~494~~492,~~277~~829.6597 0.05 ~~116~~115 6.2700 1.210000 Kentucky 1 3,~~032~~026,~~586~~345.0739 0.09 ~~238~~237 6.6000 1.210000 Louisiana 7 46,~~844~~841,~~526~~549.4322 1.42 ~~117~~116 5.7140 1.~~464098~~464113 Maryland 9 55,~~172~~166,~~758~~774.6416 1.67 ~~119~~118 5.7244 1.~~426029~~426048 Massachusetts 1 4,750,000.00 0.14 ~~117~~116 5.5700 1.160000 Michigan 2 6,~~942~~941,~~661~~126.7772 0.21 ~~117~~116 5.9426 1.~~368831~~368857 Minnesota 4 32,975,000.00 1.00 ~~116~~115 5.7019 1.216300 Missouri 7 77,~~928~~923,~~470~~397.8083 2.36 ~~117~~116 5.7531 1.~~309780~~339499 Nebraska 1 42,000,000.00 1.27 ~~118~~117 5.7100 1.210000 Nevada 1 3,000,000.00 0.09 ~~116~~115 6.0800 1.470000 New Jersey 1 10,750,000.00 0.33 ~~118~~117 5.8800 1.190000 New Mexico 1 1,~~421~~419,~~288~~878.6510 0.04 8180 6.1000 1.750000 New York 1314 ~~475~~625,~~452~~450,~~475~~673.8353 1418.4297 111 5.~~6765~~6095 12.~~120192~~110632 North Carolina 23 259,~~991~~941,~~007~~543.8207 7.88 ~~139~~138 5.~~8193~~8192 1.~~192028~~196700 North Dakota 1 2,700,000.00 0.08 ~~116~~115 6.3600 1.260000 Ohio 12 101,~~906~~902,~~266~~116.4472 3.09 9695 5.9108 1.~~375406~~375407 Oregon 4 15,~~878~~860,~~399~~510.5377 0.48 ~~117~~116 5.7987 1.~~245268~~245298 Pennsylvania 3 11,~~565~~550,~~668~~631.3587 0.35 ~~118~~117 5.7979 1.~~544712~~544734 South Carolina 2 50,600,000.00 1.53 ~~117~~116 5.9414 1.200000 Tennessee 6 47,~~280~~268,~~035~~662.7519 1.43 ~~105~~104 5.~~6369~~6370 1.~~236493~~236502 Texas 70 ~~834~~833,~~021~~957,~~128~~800.7092 25.29 ~~104~~103 5.5611 1.~~340716~~340694 Utah 1 9,~~326~~317,~~930~~087.7945 0.28 ~~118~~117 5.7500 1.240000 Virginia 13 79,~~291~~269,~~081~~591.1630 2.40 ~~117~~116 5.8828 1.~~356442~~354986 Washington 3 27,~~868~~839,~~146~~577.4086 0.8584 ~~118~~117 5.6917 0.~~824599~~824621 Washington,DC 1 5,400,000.00 0.16 ~~118~~117 5.6900 1.260000 Wisconsin 3 15,~~178~~171,~~886~~057.2490 0.46 ~~117~~116 5.~~8217~~8216 1.~~324175~~324198 Totals ~~266~~267 3,297,~~423~~068,~~332~~897.4551 100.00 ~~111~~110 5.~~6693~~6649 1.~~294509~~412307

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 1413 ~~315~~165,~~252~~154,~~704~~504.0331 95.5601 ~~135~~150 5.~~6896~~8681 1.~~027718~~034792 1.20 to 1.23 6463 ~~955~~921,~~218~~830,~~841~~476.3044 2827.9796 ~~109~~108 5.~~7595~~7608 1.~~212439~~212270 1.24 to 1.27 33 ~~603~~483,~~714~~725,~~600~~664.8681 1814.3167 ~~115~~114 5.~~6241~~6707 1.~~253346~~251696 1.28 to 1.35 41 ~~261~~274,~~177~~013,~~830~~894.7106 78.9231 ~~115~~114 5.~~7737~~7663 1.~~307227~~308521 1.36 to 1.40 14 802,~~290~~282,~~409~~589.5356 24.33 ~~104~~103 5.~~5284~~5104 1.370487 1.41 to 1.50 1211 6248,~~478~~040,~~482~~792.3980 1.8946 ~~100~~94 5.~~8001~~8452 1.~~461177~~458528 1.51 to 1.75 1718 ~~237~~242,~~456~~226,~~211~~569.8353 7.2035 90 5.~~6785~~6809 1.~~574146~~576244 1.76 to 2.00 5 30,~~309~~269,~~251~~406.8000 0.92 ~~118~~117 5.7986 1.~~869656~~869662 2.01 and greater 810 29329,525,000.00 09.9099 ~~117~~116 5.~~8830~~5279 2.~~270838~~415739 Totals 208 3,297,~~423~~068,~~332~~897.4551 100.00 ~~111~~110 5.~~6693~~6649 1.~~294509~~412307

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 12 91,~~313~~281,~~239~~485.4749 2.77 9493 5.7892 1.~~458835~~436713 Lodging 11 102,~~104~~012,~~051~~478.6516 3.1009 ~~117~~116 5.7751 1.~~609326~~609270 Mixed Use 5 31,066,500.00 0.94 ~~117~~116 5.8024 1.267559 Multi-Family 138 1,539,~~621~~595,~~044~~907.2156 46.6970 ~~112~~111 5.~~6353~~6260 1.~~298078~~300363 Office 3940 1,~~033~~183,~~367~~321,~~806~~434.2320 3135.3489 99101 5.~~6403~~6216 1.~~207934~~720232 Retail 50 474,~~692~~537,~~940~~971.2902 14.4039 ~~131~~130 5.~~7826~~7825 1.~~265961~~266004 Self Storage 11 25,~~257~~253,~~750~~121.6008 0.77 ~~113~~112 5.7770 1.~~896586~~896687 Totals ~~266~~267 3,297,~~423~~068,~~332~~897.4551 100.00 ~~111~~110 5.~~6693~~6649 1.~~294509~~412307

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4900% or less 7 708,020,000.00 21.47 ~~114~~113 5.3730 1.364277 5.4901% to 5.6401% 34 831,~~356~~310,~~674~~641.0465 25.21 ~~112~~111 5.5397 1.~~237115~~702660 5.6402% to 5.7902% 66 960,~~973~~841,~~739~~712.2642 29.14 ~~103~~102 5.7033 1.~~295228~~294359 5.7903% to 5.9403% 47 353,~~738~~681,~~341~~905.6827 10.73 ~~114~~113 5.8780 1.~~272147~~278369 5.9404% to 6.0904% 30 248,~~067~~018,~~008~~695.4410 7.52 ~~106~~105 5.9967 1.~~330633~~330599 6.0905% to 6.2405% 1112 49119,~~773~~769,~~798~~146.4701 13.5163 ~~106~~90 6.~~1417~~1989 1.~~419315~~384647 6.2406% to 6.3906% 9 64,~~919~~860,~~708~~778.6614 1.97 ~~201~~200 6.3374 1.~~075032~~075117 6.3907% and greater 43 8010,~~574~~566,~~061~~018.9092 20.4432 85118 6.~~4516~~4952 1.~~351732~~297050 Totals 208 3,297,~~423~~068,~~332~~897.4551 100.00 ~~111~~110 5.~~6693~~6649 1.~~294509~~412307

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 208 3,297,~~423~~068,~~332~~897.4551 100.00 ~~111~~110 5.~~6693~~6649 1.~~294509~~412307 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 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 208 3,297,~~423~~068,~~332~~897.4551 100.00 ~~111~~110 5.~~6693~~6649 1.~~294509~~412307

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 11 337,~~996~~994,~~347~~950.9044 10.25 5453 5.7741 1.374595 61 to 84 months 3 82,~~932~~930,~~288~~878.6510 2.52 8079 6.~~3968~~2234 1.~~344476~~344469 85 to 115 months 5093 1,~~055~~405,~~536~~832,~~816~~898.1341 3242.0164 ~~114~~113 5.~~5156~~5614 1.~~338904~~326148 116 to 118 months ~~136~~97 1,~~720~~430,~~149~~275,~~591~~551.2259 5243.1738 ~~117~~116 5.~~6910~~6892 1.~~258930~~521866 119 months and greater 62 665,~~250~~531,~~478~~109.7901 20.0117 ~~129~~236 56.~~7649~~4868 1.~~221879~~214529 Totals 206 3,262,~~865~~565,~~522~~387.6955 98.95 ~~109~~108 5.~~6623~~6579 1.~~298205~~417244

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 66 2,370,155,000.00 71.8889 ~~106~~105 5.~~6146~~6086 1.~~298524~~462312 240 months or less 2 5,~~542~~531,~~670~~109.5701 0.17 ~~237~~236 6.4868 1.214529 241 to 300 months 9 61,~~300~~207,~~187~~615.1454 1.86 ~~118~~117 5.7937 1.~~627543~~627544 301 to 358 months 129 825,~~867~~671,~~664~~663.9800 25.0504 ~~114~~113 5.7837 1.~~273406~~273643 359 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 206 3,262,~~865~~565,~~522~~387.6955 98.95 ~~109~~108 5.~~6623~~6579 1.~~298205~~417244

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 ~~189~~185 2,~~380~~193,~~197~~528,~~611~~898.0050 7266.1853 ~~108~~107 5.~~7276~~7368 1.~~296023~~299729 1 year or less 1822 ~~893~~1,~~273~~079,~~255~~613,341.5341 2732.0974 ~~117~~116 5.~~5149~~5194 1.~~305877~~656383 1 to 2 years 1 23,~~952~~926,~~465~~657.9260 0.73 ~~118~~117 5.6400 0.720000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 208 3,297,~~423~~068,~~332~~897.4551 100.00 ~~111~~110 5.~~6693~~6649 1.~~294509~~412307 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,000,000 or less 2 1,~~758~~757,~~920~~837.0012 0.05 ~~114~~113 5.7696 1.~~278254~~278240 1,000,001 to 1,500,000 13 17,~~394~~382,~~851~~531.3171 0.53 ~~108~~107 5.~~9246~~9245 1.~~484713~~484813 1,500,001 to 2,000,000 10 17,~~476~~460,~~850~~356.3879 0.53 ~~122~~121 5.9593 1.~~304879~~298701 2,000,001 to 3,000,000 11 27,~~951~~935,~~580~~303.8239 0.85 ~~127~~126 5.~~8948~~8947 1.~~499311~~499419 3,000,001 to 4,000,000 17 58,~~317~~277,~~880~~379.4578 1.77 ~~123~~122 5.~~8550~~8549 1.~~533647~~533761 4,000,001 to 5,000,000 5 22,~~559~~542,~~466~~750.5860 0.68 ~~118~~117 5.8778 1.~~503123~~503000 5,000,001 to 6,000,000 9 49,~~288~~259,~~212~~740.6079 1.49 ~~110~~109 5.~~8822~~8823 1.~~405532~~405466 6,000,001 to 8,000,000 14 95,~~362~~333,~~549~~809.9736 2.89 ~~117~~116 5.7449 1.~~273096~~273054 8,000,001 to 10,000,000 7 65,~~217~~194,~~724~~222.8086 1.98 ~~116~~115 5.7410 1.~~321828~~321769 10,000,000 to 12,500,001 7 77,~~206~~195,~~429~~056.7519 2.34 ~~102~~101 5.~~8610~~8611 1.~~276710~~276721 12,500,001 to 15,000,000 4 55,~~809~~772,~~406~~375.2015 1.69 ~~117~~116 5.~~8554~~8555 1.~~656749~~620529 15,000,001 to 20,000,000 1 17,250,000.00 0.52 ~~116~~115 5.7800 1.190000 20,000,001 to 40,000,000 10 296,~~289~~191,~~704~~504.0331 8.9998 ~~129~~128 5.~~7692~~7691 1.~~276411~~276529 40,000,001 to 80,000,000 7 338,600,000.00 10.27 ~~105~~104 5.6576 1.300715 80,000,001 and greater 5 624,840,000.00 18.95 9796 5.5853 1.~~211370~~830729 Totals 122 1,~~765~~764,~~323~~992,~~576~~868.8905 53.5453 ~~109~~108 5.7000 1.~~291608~~509666

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 3,~~834~~830,~~298~~379.6225 0.12 9392 5.9909 1.~~417367~~417366 Arizona 1 1,650,500.00 0.05 ~~116~~115 6.1800 1.210000 Arkansas 2 3,~~111~~108,~~402~~170.7064 0.09 ~~117~~116 5.8600 1.332692 California 12 173,~~751~~722,~~558~~565.9923 5.27 ~~116~~115 5.7258 1.~~477428~~465810 Colorado 2 118,~~110~~107,~~811~~398.1117 3.58 5756 5.7555 1.~~232897~~232894 Connecticut 1 52,800,000.00 1.60 ~~118~~117 5.3400 1.250000 Florida 11 83,~~246~~242,~~146~~796.3095 2.52 ~~113~~112 5.9516 1.~~332887~~332892 Georgia 7 42,~~824~~814,~~518~~941.2423 1.30 ~~117~~116 5.7955 1.~~309717~~309654 Idaho 1 5,500,000.00 0.17 ~~116~~115 5.7700 1.210000 Illinois 9 213,~~324~~293,~~397~~491.1280 6.47 ~~113~~112 5.6406 1.~~252432~~252450 Indiana 3 5,~~841~~834,~~595~~961.6443 0.18 ~~168~~167 6.~~0753~~0751 1.~~228184~~228177 Iowa 1 3,400,000.00 0.10 ~~116~~115 5.5000 1.200000 Kansas 1 1,~~494~~492,~~277~~829.6597 0.05 ~~116~~115 6.2700 1.210000 Kentucky 1 3,~~032~~026,~~586~~345.0739 0.09 ~~238~~237 6.6000 1.210000 Louisiana 2 4,~~994~~991,~~526~~549.4322 0.15 ~~118~~117 5.~~8057~~8058 1.~~313692~~313742 Maryland 9 55,~~172~~166,~~758~~774.6416 1.67 ~~119~~118 5.7244 1.~~426029~~426048 Michigan 2 6,~~942~~941,~~661~~126.7772 0.21 ~~117~~116 5.9426 1.~~368831~~368857 Minnesota 2 15,375,000.00 0.47 ~~117~~116 5.8339 1.230341 Missouri 6 73,100,000.00 2.22 ~~117~~116 5.7500 1.317031 Nebraska 1 42,000,000.00 1.27 ~~118~~117 5.7100 1.210000 Nevada 1 3,000,000.00 0.09 ~~116~~115 6.0800 1.470000 New Jersey 1 10,750,000.00 0.33 ~~118~~117 5.8800 1.190000 New Mexico 1 1,~~421~~419,~~288~~878.6510 0.04 8180 6.1000 1.750000 New York 56 ~~405~~555,~~452~~450,~~475~~673.8353 1216.3085 ~~116~~115 5.~~5438~~5301 12.~~078791~~205229 North Carolina 5 64,~~776~~726,~~007~~543.8207 1.96 ~~204~~203 6.~~0746~~0743 1.~~095655~~095777 Ohio 4 50,~~819~~817,~~071~~829.2904 1.54 7574 5.9160 1.~~431989~~431987 Oregon 3 13,~~163~~148,~~353~~187.5508 0.40 ~~117~~116 5.~~7531~~7530 1.~~250480~~250516 Pennsylvania 3 11,~~565~~550,~~668~~631.3587 0.35 ~~118~~117 5.7979 1.~~544712~~544734 Tennessee 2 17,~~145~~134,~~429~~056.7519 0.52 ~~117~~116 5.~~6547~~6548 1.~~048939~~048839 Texas 11 200,~~592~~528,~~165~~837.7092 6.08 7069 5.~~6741~~6740 1.~~478861~~478816 Utah 1 9,~~326~~317,~~930~~087.7945 0.28 ~~118~~117 5.7500 1.240000 Virginia 12 28,~~771~~749,~~081~~591.1630 0.87 ~~116~~115 5.9053 1.~~613584~~609761 Washington 3 27,~~868~~839,~~146~~577.4086 0.8584 ~~118~~117 5.6917 0.~~824599~~824621 Wisconsin 2 11,~~164~~161,~~918~~144.3248 0.34 ~~117~~116 5.7396 1.~~350842~~350856 Totals ~~130~~131 1,~~765~~764,~~323~~992,~~576~~868.8905 53.5453 ~~109~~108 5.7000 1.~~291608~~509666

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 98 ~~270~~120,~~352~~254,~~704~~504.0331 83.2065 ~~138~~163 5.~~6819~~9172 10.~~005550~~987597 1.20 to 1.23 3334 ~~440~~441,~~320~~807,~~086~~041.1609 13.3540 ~~102~~101 5.~~7670~~7675 1.~~214842~~214861 1.24 to 1.27 1615 ~~441~~291,~~653~~630,~~971~~933.0292 138.3985 ~~117~~116 5.~~5948~~6471 1.~~255013~~252448 1.28 to 1.34 19 ~~138~~151,~~662~~501,~~635~~606.5638 4.2160 ~~117~~115 5.~~7251~~7159 1.~~306179~~308608 1.35 to 1.40 10 157,~~415~~410,~~234~~411.1085 4.77 8079 5.7461 1.374909 1.41 to 1.50 98 4631,~~378~~940,~~482~~792.3980 10.4197 ~~101~~94 5.~~8374~~9221 1.~~470167~~470247 1.51 to 1.74 13 210,~~584~~533,~~923~~293.1860 6.39 8786 5.6791 1.~~571030~~571020 1.75 to 2.00 6 31,~~730~~689,~~540~~284.4510 0.96 ~~116~~115 5.8121 1.~~864297~~864301 2.01 and greater 79 28328,225,000.00 09.8696 ~~117~~116 5.~~8974~~5278 2.~~243702~~413980 Totals 122 1,~~765~~764,~~323~~992,~~576~~868.8905 53.5453 ~~109~~108 5.7000 1.~~291608~~509666

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 12 91,~~313~~281,~~239~~485.4749 2.77 9493 5.7892 1.~~458835~~436713 Lodging 11 102,~~104~~012,~~051~~478.6516 3.1009 ~~117~~116 5.7751 1.~~609326~~609270 Mixed Use 5 31,066,500.00 0.94 ~~117~~116 5.8024 1.267559 Multi-Family 2 7,~~521~~519,~~288~~878.6510 0.23 ~~110~~109 5.~~9054~~9053 1.~~344484~~344408 Office 3940 1,~~033~~183,~~367~~321,~~806~~434.2320 3135.3489 99101 5.~~6403~~6216 1.~~207934~~720232 Retail 50 474,~~692~~537,~~940~~971.2902 14.4039 ~~131~~130 5.~~7826~~7825 1.~~265961~~266004 Self Storage 11 25,~~257~~253,~~750~~121.6008 0.77 ~~113~~112 5.7770 1.~~896586~~896687 Totals ~~130~~131 1,~~765~~764,~~323~~992,~~576~~868.8905 53.5453 ~~109~~108 5.7000 1.~~291608~~509666

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4900% or less 3 92,100,000.00 2.79 ~~117~~116 5.3934 1.391542 5.4901% to 5.6401% 23 718,~~666~~620,~~674~~641.0465 21.7980 ~~111~~110 5.5418 1.~~234567~~773115 5.6402% to 5.7902% 32 541,~~448~~322,~~648~~049.6880 16.42 9493 5.7261 1.~~325317~~321561 5.7903% to 5.9403% 33 184,~~536~~488,~~695~~329.4573 5.60 ~~117~~116 5.8801 1.~~296055~~295440 5.9404% to 6.0904% 16 142,~~750~~710,~~651~~721.6127 4.33 9796 6.~~0085~~0086 1.~~406356~~406313 6.0905% to 6.2405% 7 34,~~377~~374,~~136~~328.5554 1.04 ~~101~~100 6.1535 1.~~548379~~548378 6.2406% to 6.3906% 5 40,~~869~~810,~~708~~778.6614 1.24 ~~263~~262 6.3486 0.~~984635~~984640 6.3907% and greater 3 10,~~574~~566,~~061~~018.9092 0.32 ~~119~~118 6.~~4953~~4952 1.~~296996~~297050 Totals 122 1,~~765~~764,~~323~~992,~~576~~868.8905 53.5453 ~~109~~108 5.7000 1.~~291608~~509666

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 122 1,~~765~~764,~~323~~992,~~576~~868.8905 53.5453 ~~109~~108 5.7000 1.~~291608~~509666 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 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 122 1,~~765~~764,~~323~~992,~~576~~868.8905 53.5453 ~~109~~108 5.7000 1.~~291608~~509666

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 7 313,~~696~~694,~~347~~950.9044 9.51 5453 5.7538 1.381922 61 to 84 months 2 12,~~932~~930,~~288~~878.6510 0.39 8180 6.1356 1.~~260446~~260393 85 to 115 months 1642 ~~134~~417,~~381~~217,~~059~~407.4194 412.0865 115 5.~~6715~~6776 1.~~455196~~340819 116 to 118 months 9067 1981,~~205~~115,~~402,254~~012.3060 3629.5676 ~~117~~116 5.~~6635~~6598 1.~~263876~~647104 119 months and greater 52 645,~~353~~531,~~816~~109.8701 10.9517 ~~129~~236 56.~~7527~~4868 1.~~221345~~214529 Totals 120 1,730,~~765~~489,~~767~~358.1309 52.49 ~~106~~105 5.6873 1.~~298519~~520916

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 27 1,116,965,000.00 33.8788 ~~100~~99 5.6348 1.~~289237~~635711 240 months or less 2 5,~~542~~531,~~670~~109.5701 0.17 ~~237~~236 6.4868 1.214529 241 to 300 months 9 61,~~300~~207,~~187~~615.1454 1.86 ~~118~~117 5.7937 1.~~627543~~627544 301 to 358 months 82 546,~~957~~785,~~909~~633.4254 16.5958 ~~115~~114 5.7746 1.~~281451~~277577 359 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 120 1,730,~~765~~489,~~767~~358.1309 52.49 ~~106~~105 5.6873 1.~~298519~~520916

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 ~~106~~104 1,~~331~~179,~~597~~816,~~855~~266.4487 4035.3878 ~~105~~103 5.~~7083~~7354 1.~~318769~~326256 1 year or less 1517 ~~409~~561,~~773~~249,~~255~~943.5358 1217.4302 ~~121~~119 5.~~6763~~6280 1.~~236760~~928883 1 to 2 years 1 23,~~952~~926,~~465~~657.9260 0.73 ~~118~~117 5.6400 0.720000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 122 1,~~765~~764,~~323~~992,~~576~~868.8905 53.5453 ~~109~~108 5.7000 1.~~291608~~509666 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,000,000 or less 3 1,495,000.00 0.05 ~~116~~115 5.9945 1.340000 1,000,001 to 1,500,000 2 2,~~519~~518,~~852~~550.2296 0.08 ~~116~~115 5.~~6620~~6619 2.~~099968~~100387 1,500,001 to 2,000,000 4 6,~~914~~910,~~004~~554.8519 0.21 ~~101~~100 6.1471 1.~~331707~~331732 2,000,001 to 3,000,000 5 13,~~248~~242,~~221~~501.4140 0.40 ~~116~~115 6.0404 1.~~292335~~292330 3,000,001 to 4,000,000 8 27,~~805~~801,~~238~~111.3666 0.84 ~~108~~107 5.8428 1.~~326827~~326844 4,000,001 to 5,000,000 7 32,~~292~~283,~~438~~311.7225 0.98 ~~116~~115 5.8365 1.~~189648~~261355 5,000,001 to 6,000,000 5 27,845,000.00 0.84 ~~103~~102 5.8821 1.273999 6,000,001 to 8,000,000 10 70,560,000.00 2.14 ~~116~~115 5.6784 1.322837 8,000,001 to 10,000,000 4 37,590,000.00 1.14 ~~116~~115 5.7141 1.249255 10,000,000 to 12,500,001 10 115,400,000.00 3.50 ~~116~~115 5.6858 1.258922 12,500,001 to 15,000,000 5 67,580,000.00 2.05 ~~105~~104 5.8613 1.216099 15,000,001 to 20,000,000 9 154,730,000.00 4.69 ~~115~~114 5.6958 1.251957 20,000,001 to 40,000,000 8 201,520,000.00 6.11 ~~116~~115 5.6987 1.~~222465~~228428 40,000,001 to 80,000,000 4 204,600,000.00 6.2021 ~~104~~103 65.~~0041~~9338 1.261191 80,000,001 to 180,000,000 1 93,000,000.00 2.82 ~~113~~112 5.3450 1.370000 180,000,000 and greater 1 475,000,000.00 14.41 ~~113~~112 5.3650 1.370000 Totals 86 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146

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 9,~~096~~094,~~661~~817.9247 0.28 ~~117~~116 5.~~6022~~6021 1.~~350810~~350832 Arizona 7 102,987,291.00 3.12 ~~111~~110 5.3843 1.373015 California 4 37,~~035~~031,~~238~~111.3666 1.12 ~~116~~115 5.~~9114~~9115 1.~~203466~~203465 Florida 5 132,416,651.00 4.02 ~~113~~112 5.4035 1.348960 Georgia 2 64,987,489.00 1.97 ~~113~~112 5.4199 1.337825 Idaho 1 4,900,000.00 0.15 ~~115~~114 5.7100 1.250000 Illinois 1 13,000,000.00 0.39 5756 5.8600 1.240000 Indiana 1 2,~~833~~830,~~175~~177.4371 0.09 ~~115~~114 5.8300 1.380000 Louisiana 5 41,850,000.00 1.27 ~~117~~116 5.7030 1.482048 Massachusetts 1 4,750,000.00 0.14 ~~117~~116 5.5700 1.160000 Minnesota 2 17,600,000.00 0.53 ~~116~~115 5.5866 1.204034 Missouri 1 4,~~828~~823,~~470~~397.8083 0.15 ~~117~~116 5.8000 1.~~200000~~680000 New York 8 70,000,000.00 2.12 8079 6.~~4450~~2396 1.360000 North Carolina 18 195,215,000.00 5.92 ~~117~~116 5.7346 1.~~224007~~230162 North Dakota 1 2,700,000.00 0.08 ~~116~~115 6.3600 1.260000 Ohio 8 51,~~087~~084,~~195~~287.1568 1.55 ~~116~~115 5.9056 1.319121 Oregon 1 2,~~715~~712,~~045~~323.9869 0.08 ~~118~~117 6.0200 1.220000 South Carolina 2 50,600,000.00 1.53 ~~117~~116 5.9414 1.200000 Tennessee 4 30,134,606.00 0.91 9897 5.6268 1.343204 Texas 59 633,428,963.00 19.21 ~~114~~113 5.5254 1.296969 Virginia 1 50,520,000.00 1.53 ~~117~~116 5.8700 1.210000 Washington,DC 1 5,400,000.00 0.16 ~~118~~117 5.6900 1.260000 Wisconsin 1 4,~~013~~009,~~967~~913.9242 0.12 ~~116~~115 6.0500 1.250000 Totals 136 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146

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 5 44,900,000.00 1.36 ~~116~~115 5.7365 1.161192 1.20 to 1.23 3129 ~~514~~480,~~898~~023,~~755~~435.1435 1514.6256 ~~116~~115 5.~~7531~~7547 1.~~210384~~209886 1.24 to 1.27 1718 ~~162~~192,~~060~~094,~~629~~730.8489 45.9183 111 5.~~7039~~7064 1.~~248803~~250554 1.28 to 1.35 20 111,~~637~~634,~~195~~287.1568 3.39 ~~115~~114 5.8127 1.~~304362~~304361 1.36 to 1.40 6 655,~~753~~750,~~175~~177.4371 19.89 ~~110~~109 5.~~4838~~4619 1.~~369086~~369085 1.41 to 1.42 1 1,850,000.00 0.06 5655 6.3700 1.420000 1.43 to 1.48 2 14,250,000.00 0.43 ~~102~~101 5.6046 1.437263 1.49 to 1.54 1 15,480,000.00 0.47 ~~117~~116 5.6500 1.520000 1.55 and greater 34 1116,~~270~~093,~~000~~397.0083 0.3449 ~~117~~116 5.~~6408~~6885 1.~~832884~~787063 Totals 86 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 136 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146 Totals 136 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4700% or less 4 615,920,000.00 18.68 ~~113~~112 5.3699 1.360200 5.4701% to 5.5951% 10 97,190,000.00 2.95 ~~117~~116 5.5146 1.263476 5.5952% to 5.7202% 31 398,~~585~~581,~~238~~111.3666 12.09 ~~116~~115 5.6648 1.~~256931~~259946 5.7203% to 5.8453% 7 60,~~801~~792,~~498~~126.4550 1.84 ~~117~~116 5.7745 1.~~238222~~276302 5.8454% to 5.9704% 13 213,080,000.00 6.46 ~~112~~111 5.9054 1.230657 5.9705% to 6.0955% 12 37,~~076~~067,~~356~~973.83 1.12 ~~116~~115 6.0367 1.~~272811~~272815 6.0956% to 6.2206% 4 15,~~396~~394,~~661~~817.9247 0.47 ~~117~~116 6.1154 1.~~131145~~131132 6.2207% and greater 5 94,050,000.00 2.85 8483 6.~~4126~~2598 1.326411 Totals 86 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146

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 86 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146 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 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 86 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146

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 4 24,300,000.00 0.74 5655 6.0361 1.280000 61 to 84 months 1 70,000,000.00 2.12 8079 6.~~4450~~2396 1.360000 85 to 115 months 3451 ~~921~~988,~~155~~615,~~756~~490.7247 2729.9498 ~~114~~113 5.~~4928~~5123 1.~~321939~~319957 116 to 118 months 4630 ~~514~~449,~~747~~160,~~336~~538.9299 1513.6162 ~~117~~116 5.~~7553~~7535 1.~~247346~~248305 119 months and greater 10 ~~1,896,661~~0.9200 0.0600 ~~119~~0 60.~~1800~~0000 10.~~240000~~000000 Totals 86 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146

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 39 1,253,190,000.00 38.01 ~~113~~112 5.~~5967~~5852 1.~~306802~~307761 356 months and greater 4241 ~~265~~260,~~490~~657,~~178~~141.7016 87.0591 ~~111~~110 5.7983 1.~~256541~~257589 Totals 86 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146

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 8381 1,~~048~~013,~~599~~712,~~755~~631.5663 3130.8075 ~~112~~111 5.~~7520~~7385 1.~~267139~~268856 1 year or less 35 ~~483~~518,~~500~~363,~~000~~397.0083 1415.6672 ~~113~~112 5.~~3781~~4018 1.~~364455~~361338 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 86 1,532,~~099~~076,~~755~~029.5646 46.4647 ~~112~~111 5.~~6340~~6246 1.~~297850~~300146 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 187000001 1 MF Various Various 2,~~194~~123,~~434~~645.0383 0.00 5.365% 10033493 2 OF New York NY ~~709~~686,~~512~~625.5000 0.00 5.493% 10032942 3 OF Houston TX ~~405~~392,~~865~~773.7833 0.00 5.720% 10033849 4 OF Houston TX ~~300~~290,~~410~~720.6700 0.00 5.520% 187000005 5 OF Chicago IL ~~609~~590,~~880~~206.0550 0.00 5.558% 187000006 6 OF Denver CO ~~570~~552,~~449~~047.5192 0.00 5.760% 187000007 7 MF Various Various ~~428~~414,~~045~~237.4250 0.00 5.345% 10034393 8 MF New York NY ~~388~~351,~~490~~600.2871 0.00 6.~~445~~240% 10035740 9 OF Greenwich CT ~~242~~234,~~792~~960.00 0.00 5.340% 10035640 10 MF Virginia Beach VA ~~255~~247,~~364~~127.5700 0.00 5.870% 10034379 11 OF Jacksonville FL ~~248~~240,~~826~~800.6700 0.00 6.020% 10035145 12 RT Bronx NY ~~226~~218,~~239~~941.7267 0.00 5.590% 10036857 13 RT Brooklyn NY ~~218~~211,~~550~~500.00 0.00 5.640% 10035629 14 MF Myrtle Beach SC ~~222~~214,~~159~~993.7833 0.00 5.950% 10033855 15 RT Lincoln NE ~~206~~199,~~511~~850.6700 0.00 5.710% 10035630 16 MF High Point NC ~~191~~185,~~802~~615.5133 0.00 5.470% 187000017 17 RT Beverly Hills CA ~~206~~199,~~270~~616.5667 0.00 5.900% 10033794 18 OF Kansas City MO ~~192~~186,~~768~~550.3300 0.00 5.740% 187000019 19 LO Los Angeles CA ~~188~~182,~~075~~008.7175 0.00 5.673% 10037569 20 IN Cleveland OH ~~175~~169,~~408~~750.3300 0.00 6.000% 10030549 21 RT Burlington NC 174,~~545~~290.4977 48,~~060~~315.6032 6.360% 187000022 22 RT Simi Valley CA ~~151~~146,~~004~~133.4433 0.00 5.480% 10035632 23 MF Durham NC ~~147~~143,~~963~~190.6967 0.00 5.720% 10033776 24 OF Kansas City MO ~~138~~133,~~397~~933.7833 0.00 5.740% 187000025 25 MF Plano TX ~~134~~130,~~790~~442.0700 0.00 5.655% 10035625 26 MF Mooresville NC ~~126~~122,~~906~~813.7700 0.00 5.730% 10035628 27 MF Matthews NC ~~124~~120,~~557~~539.93 0.00 5.695% 10035633 28 MF Charlotte NC ~~127~~123,~~475~~363.4433 0.00 5.950% 187000029 29 MF Irving TX ~~118~~114,~~817~~985.8300 0.00 5.655% 10033375 30 OF Bellingham WA ~~116~~112,~~435~~576.7459 2125,~~949~~808.1732 5.640% 10037570 31 OF Lexington Park MD ~~109~~106,~~750~~210.3300 0.00 5.590% 10037572 32 RT Schaumburg IL ~~110~~106,~~489~~925.1700 0.00 5.640% 10034072 33 RT Fairview Heights IL 106,~~199~~086.8158 2324,~~962~~076.8508 5.670% 187000034 34 MF Austin TX ~~104~~101,~~573~~200.3300 0.00 5.500% 10034566 35 MF Houston TX ~~103~~100,~~819~~470.5250 0.00 5.655% 10034600 36 MF Gainesville FL 9693,~~904~~778.7175 0.00 5.655% 187000037 37 MF Irving TX 9390,~~106~~103.4300 0.00 5.655% 187000038 38 MF Austin TX 8986,~~405~~521.5550 0.00 5.655% 10034527 39 RT Conyers GA 8583,~~857~~087.0850 0.00 5.780% 187000040 40 MF San Marcos TX 8481,~~630~~900.00 0.00 5.850% 187000041 41 MF San Antonio TX 8178,~~419~~793.4300 0.00 5.655% 10037573 42 MF Westlake OH 8381,~~838~~134.6417 0.00 5.830% 10037574 43 MF Orcutt CA 7976,~~547~~981.7267 0.00 5.720% 187000044 44 MF Fort Worth TX 7472,~~744~~333.4433 0.00 5.600% 10034229 45 MF Shreveport LA 7572,~~314~~885.5000 0.00 5.650% 10032896 46 OF Durham NC 7371,~~668~~291.0667 0.00 5.900% 10033314 47 IN Vallejo CA 7067,~~244~~914.1485 1315,~~455~~784.0534 5.650% 187000048 48 MF Austin TX 6966,~~148~~917.0850 0.00 5.655% 10037575 49 MF Houston TX 6866,~~234~~033.4433 0.00 5.660% 10035739 50 LO Irving TX 6866,~~974~~659.4406 1821,~~931~~246.3371 5.730% 10035952 51 MF Vallejo CA 7370,~~005~~650.00 0.00 6.280% 188000052 52 MF Hazel Crest IL 6563,~~599~~483.4433 0.00 5.860% 10031097 53 RT Stockton CA 6866,~~671~~456.2404 0.00 6.170% 10035646 54 MF Burlington NC 6563,~~104~~004.8267 0.00 5.870% 187000055 55 MF Duluth GA 5957,~~895~~963.8875 0.00 5.655% 187000056 56 MF Dallas TX 5755,~~328~~478.2494 0.00 5.498% 10037576 57 OF Woodridge IL 6361,~~350~~306.2267 0.00 6.080% 10034407 58 MF Columbus OH 6159,~~380~~400.00 0.00 5.940% 187000059 59 MF Austin TX 5755,~~179~~335.5000 0.00 5.580% 187000060 60 MF Austin TX 5655,~~974~~136.1325 0.00 5.655% 187000061 61 MF Dallas TX 5553,~~150~~371.6156 0.00 5.498% 10034381 62 OF Baltimore MD 5957,~~234~~323.1133 0.00 5.930% 10030837 63 OF Hudson NY 6058,~~861~~897.2295 0.00 6.140% 10035637 64 MF Pineville NC 5957,~~894~~962.7667 0.00 6.080% 10034412 65 MF Whitehall OH 5654,~~265~~450.00 0.00 5.940% 187000066 66 MF Amarillo TX 5149,~~126~~477.7550 0.00 5.498% 10037577 67 RT Hammonton NJ 5452,~~430~~675.8300 0.00 5.880% 10034150 68 RT Cincinnati OH 5149,~~389~~731.3967 0.00 5.630% 10037579 69 MF St Cloud MN 4948,~~819~~212.5850 0.00 5.510% 188000070 70 RT San Clemente CA 5250,~~170~~487.4250 0.00 5.770% 10037580 71 RT Gallatin TN 4846,~~271~~668.0698 911,~~771~~373.4856 5.520% 187000072 72 OF Arlington TX 4846,~~437~~875.5000 0.00 5.625% 187000073 73 MF San Antonio TX 4846,~~208~~653.8875 0.00 5.655% 10035639 74 MF Carrboro NC 4645,~~984~~468.2967 0.00 5.660% 188000075 75 Various Various VA 4846,~~518~~953.3625 0.00 5.860% 187000076 76 RT Sanford NC 4645,~~789~~280.3300 0.00 5.660% 10035078 77 IN Elgin IL 4645,~~792~~282.3592 0.00 5.690% 10033295 78 RT Draper UT 4644,~~222~~691.4254 89,~~312~~843.4634 5.750% 187000079 79 MF Southern Pines NC 1615,~~001~~485.9879 0.00 5.995% 187000080 80 MF Monroe NC 1615,~~001~~485.9879 0.00 5.995% 187000081 81 MF Wilson NC 87,~~259~~992.0967 0.00 5.995% 187000082 82 MF Ahoskie NC 3,~~355~~247.2502 0.00 5.995% 187000083 83 MF Rocky Mount NC 2,~~942~~847.3039 0.00 5.995% 187000084 84 MF Roanoke Rapids NC 1,~~419~~373.5374 0.00 5.995% 187000085 85 MF Bossier City LA 4645,~~915~~402.4908 0.00 5.890% 10035744 86 LO Irving TX 4442,~~340~~852.7125 1213,~~170~~658.1460 5.730% 187000087 87 MF San Antonio TX 4241,~~852~~470.3300 0.00 5.655% 188000088 88 MU Elmhurst IL 4140,~~414~~078.1521 0.00 5.900% 187000089 89 MF Dallas TX 3736,~~398~~191.2788 0.00 5.498% 10037581 90 MU Minneapolis MN 3837,~~430~~190.1042 0.00 5.740% 187000091 91 MF Houston TX 3736,~~593~~380.1850 0.00 5.655% 10037582 92 RT Mequon WI 3736,~~499~~290.6700 0.00 5.730% 10037583 93 MU Apple Valley MN 3837,~~808~~556.5667 0.00 5.930% 187000094 94 IN Corona CA 3332,~~945~~850.00 0.00 5.400% 187000095 95 MF Houston TX 3534,~~304~~165.4863 0.00 5.655% 10035635 96 MF Greenville SC 3635,~~720~~536.8833 0.00 5.890% 10037584 97 MF Mobile AL 3332,~~790~~700.00 0.00 5.450% 10034228 98 MF Shreveport LA 3433,~~786~~664.7458 0.00 5.650% 10035058 99 RT Temple Terrace FL 3534,~~705~~553.1133 0.00 5.840% 10037585 100 MF Circle Pines MN 3433,~~849~~725.1700 0.00 5.700% 10032754 101 OF Franklin TN 3534,~~262~~125.5000 0.00 5.850% 187000102 102 MU Wilmington NC 3130,~~826~~800.6700 0.00 5.600% 10034456 103 OF Baltimore MD 3332,~~190~~120.6700 0.00 5.840% 10037586 104 RT Alpharetta GA 3130,~~736~~712.2550 0.00 5.670% 10035745 105 LO Irving TX 3231,~~583~~490.4750 89,~~623~~716.2724 5.830% 187000106 106 MF Dallas TX 3231,~~625~~573.7833 0.00 5.920% 10034233 107 MF Shreveport LA 3029,~~651~~662.2550 0.00 5.650% 187000108 108 MF Houston TX 3130,~~302~~292.2550 0.00 5.770% 187000109 109 LO Allentown PA 3130,~~146~~101.9857 89,~~486~~532.7213 5.750% 10037587 110 OF Douglasville GA 3029,~~623~~635.2642 0.00 5.690% 10034990 111 RT Hillsboro OR 3029,~~344~~325.3324 89,~~473~~492.1524 5.700% 187000112 112 MF Joplin MO 3029,~~781~~788.2833 0.00 5.860% 10037588 113 MF Nashville TN 3231,~~911~~850.6700 0.00 6.370% 10035741 114 LO Dallas TX 2928,~~870~~868.4216 89,~~021~~023.1339 5.790% 187000115 115 MF Austin TX 2827,~~730~~803.5475 0.00 5.655% 187000116 116 IN Corona CA 2726,~~824~~902.6250 56,~~186~~108.0012 5.680% 187000117 117 OF Lakeland FL 3130,006.8967 0.00 6.430% 10037589 118 RT Boise ID 2726,~~327~~445.3683 0.00 5.770% 10035175 119 RT Oxford Township MI 2827,~~321~~408.9433 0.00 5.980% 10032298 120 OF Beaverton OR 2726,~~725~~807.2364 45,~~756~~674.6423 5.860% 10036005 121 MF Washington DC 2625,~~458~~605.5000 0.00 5.690% 10037590 122 MF Waco TX 2726,~~615~~725.8300 0.00 6.000% 10033313 123 OF Winter Park FL 2524,~~133~~322.5478 0.00 5.530% 187000124 124 MF Monroe NC 2524,~~321~~505.8300 0.00 5.655% 10037591 125 LO Norfolk VA 2625,~~569~~678.5385 67,~~775~~666.3907 5.950% 187000126 126 OF Westerville OH 2625,~~002~~163.3354 0.00 5.950% 10037592 127 MF Loveland OH 2625,~~263~~416.8967 0.00 6.100% 187000128 128 IN Corona CA 23,~~999~~203.1035 45,~~641~~437.8257 5.580% 187000129 129 MF Boise ID 2423,~~093~~315.0383 0.00 5.710% 10033092 130 MF Columbia MO 2423,~~136~~337.8761 45,~~273~~072.7197 5.800% 10033364 131 MF Quincy MA 22,~~782~~047.8592 0.00 5.570% 10031148 132 MF Porter TX 2423,~~202~~421.3967 0.00 6.110% 10037593 133 LO Chesapeake VA 2322,~~503~~715.8191 56,~~993~~781.6252 5.950% 187000134 134 LO Richmond Hill GA 2322,~~401~~627.3671 34,~~723~~496.2489 6.050% 10035143 135 OF Naperville IL 2120,~~253~~568.9433 0.00 5.740% 10031147 136 SS Upper Marlboro MD 2221,~~097~~385.8300 0.00 6.110% 10034463 137 MF Lufkin TX 19,~~927~~285.8300 0.00 5.510% 10034384 138 MF Racine WI 20,~~929~~237.1809 34,~~362~~054.4150 6.050% 187000139 139 LO Richmond Hill GA 20,~~801~~113.2152 3,~~309~~997.5524 6.050% 187000140 140 RT Royersford PA 2019,~~111~~446.9114 34,~~485~~151.7350 5.850% 10031150 141 MF Brenham TX 2019,~~519~~857.4250 0.00 6.110% 187000142 142 MF Sacramento CA 1817,~~498~~885.5825 34,~~513~~126.3770 5.670% 10037594 143 LO Hampton VA 18,~~905~~271.2449 45,~~820~~454.9570 5.950% 10034227 144 MF Shreveport LA 17,~~855~~279.5758 0.00 5.650% 187000145 145 MF Los Angeles CA 1716,~~490~~926.2000 0.00 5.642% 10032835 146 OF Palm Beach Gardens FL 1817,~~197~~610.00 0.00 5.870% 10037595 147 OF Franklin WI 17,~~697~~111.8161 3,~~187~~773.6484 5.760% 10034987 148 RT New Lenox IL 1716,~~477~~898.3059 3,~~081~~660.3506 5.810% 10034382 149 MF Tucson AZ 17,~~646~~077.7550 0.00 5.940% 10033304 150 SS Leesburg VA 1716,~~156~~603.7833 0.00 5.860% 10034470 151 SS Frederick MD 1615,~~102~~583.7833 0.00 5.500% 10034473 152 RT Ankeny IA 1615,~~102~~583.7833 0.00 5.500% 188000153 153 IN Vacaville CA 1716,~~034~~484.4192 0.00 5.870% 188000154 154 OF Suwanee GA 1615,~~457~~926.6475 0.00 5.700% 10035579 155 RT Tampa FL 1716,~~121~~555.9773 23,~~783~~349.1135 6.000% 10033449 156 IN Orlando FL 1615,~~233~~709.4175 0.00 5.730% 10033530 157 RT Highland Village TX 16,~~704~~152.9644 23,~~738~~291.6618 5.980% 187000158 158 MF Dallas TX 15,~~899~~386.5667 0.00 5.770% 10033600 159 OF Northglenn CO 14,~~934~~439.6535 23,~~917~~412.6494 5.570% 10037596 160 RT Rolling Meadows IL 15,~~901~~375.1607 23,~~643~~169.0918 5.970% 187000161 161 RT Louisville KY 1716,~~267~~679.3222 56,~~652~~240.5868 6.600% 10034528 162 RT Henderson NV 15,~~706~~200.6700 0.00 6.080% 188000163 163 MF Evansville IN 1413,~~236~~764.0151 2,~~526~~997.2272 5.830% 10037597 164 RT Covington LA 13,~~728~~274.8500 2,~~522~~977.3621 5.700% 10037598 165 OF Edinburg TX 1514,~~096~~597.0154 2,~~198~~697.7421 6.280% 187000166 166 MF Portland OR 1413,~~086~~620.1948 2,~~256~~722.5829 6.020% 10034327 167 MF Minot ND 14,~~787~~310.00 0.00 6.360% 10037599 168 MF Arlington TX 1413,~~159~~702.2550 0.00 6.090% 10034974 169 IN Marysville WA 13,~~761~~306.6433 2,~~304~~760.9122 5.930% 10034487 170 SS Ponte Vedra Beach FL 1211,~~358~~960.6700 0.00 5.520% 10033443 171 IN Fort Myers FL 12,~~527~~123.6755 0.00 5.780% 187000172 172 RT Carmel IN 13,~~751~~282.8153 45,~~851~~320.6088 6.350% 10034471 173 SS Frederick MD 11,~~366~~000.6700 0.00 5.500% 10033951 174 RT Huntsville AL 1211,~~019~~621.4236 2,~~123~~521.8591 5.840% 10037600 175 MF Chardon OH 11,~~665~~289.4717 0.00 5.890% 10033140 176 SS Shreveport LA 1110,~~253~~890.00 0.00 5.940% 187000177 177 RT Fort Wayne IN 10,~~386~~051.1208 0.00 5.855% 10033451 178 IN Jupiter FL 9,~~537~~230.6700 0.00 5.680% 187000179 179 RT Astoria NY 10,~~908~~548.4169 1,~~442~~802.5830 6.520% 187000180 180 MF Jacksonville AL 109,~~101~~767.4481 1,~~510~~844.8245 6.180% 187000181 181 OF Round Rock TX 9,~~390~~079.1719 1,~~659~~970.2624 5.840% 187000182 182 OF Antioch CA 9,~~545~~237.2938 0.00 5.950% 10037601 183 MF Nashville TN 109,~~147~~820.7642 0.00 6.370% 187000184 184 RT Houston TX 8,~~701~~413.3857 1,~~436~~724.4021 5.950% 187000185 185 SS Rogers AR 8,~~562~~278.2179 1,~~477~~761.6406 5.860% 187000186 186 RT Germantown MD 8,~~411~~112.8088 5,~~685~~984.5648 5.820% 10034529 187 RT Gilbert AZ 8,~~783~~500.4107 0.00 6.180% 187000188 188 IN Tustin CA 87,~~030~~765.9811 1,~~397~~663.8673 5.840% 187000189 189 MF Newark OH 87,~~104~~836.8571 1,~~338~~606.0721 6.000% 10034973 190 OF Ruckersville VA 7,~~886~~625.8589 1,~~326~~587.6157 5.920% 187000191 191 RT Oregon City OR 76,~~207~~975.5000 0.00 5.580% 187000192 192 OF Wichita KS 87,~~074~~807.2360 1,~~181~~447.0568 6.270% 10035044 193 SS Fairhope AL 7,~~777~~521.8401 1,~~140~~397.6346 6.240% 187000194 194 RT Grosse Pointe Woods MI 76,~~211~~972.7787 1,~~296~~535.1505 5.800% 187000195 195 MF Cedar Crest NM 7,~~471~~224.8388 1,~~163~~410.6055 6.100% 187000196 196 SS Bentonville AR 76,~~151~~915.9623 1,~~234~~471.2700 5.860% 187000197 197 MF Elyria OH 6,~~235~~034.3117 0.00 5.570% 187000198 198 SS Waldorf MD 65,~~156~~958.9433 0.00 5.500% 10037602 199 RT Malvern PA 6,~~549~~332.8399 1,~~136~~352.0185 5.870% 187000200 200 RT Avon IN 6,~~454~~241.6100 1,~~099~~313.7233 5.890% 187000201 201 RT Duvall WA 6,~~508~~298.4045 0.00 6.180% 187000202 202 MF Oakwood OH 65,~~055~~855.9329 1,~~100~~301.6226 5.760% 187000203 203 SS Lexington Park MD 5,~~683~~500.3300 0.00 5.500% 187000204 204 RT Newark OH 65,~~092~~890.4175 1,~~040~~242.5925 5.920% 187000205 205 RT Siler City NC 6,~~455~~242.7660 ~~936~~1,149.2743 6.290% 187000206 206 RT Atlanta GA 4,~~883~~721.0112 ~~920~~1,082.9988 5.700% 188000207 207 OF Richmond VA 3,~~860~~735.2875 0.00 5.860% 10034614 2a ~~709~~OF New York NY 686,~~512~~625.5000 0.00 5.493% Totals 1615,~~089~~554,~~963~~082.9132 ~~315~~354,~~372~~434.8194 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 187000001 N/A 11/11/2016 N 475,000,000.00 475,000,000.00 0607/11/2007 10033493 N/A 03/01/2017 N 150,000,000.00 150,000,000.00 0607/01/2007 10032942 N/A 10/11/2011 N 82,400,000.00 82,400,000.00 0607/11/2007 10033849 N/A 10/11/2011 N 63,200,000.00 63,200,000.00 0607/11/2007 187000005 N/A 02/11/2017 N 127,440,000.00 127,440,000.00 0607/11/2007 187000006 N/A 01/11/2012 N 115,000,000.00 115,000,000.00 0607/11/2007 187000007 N/A 11/11/2016 N 93,000,000.00 93,000,000.00 0607/11/2007 10034393 N/A 02/11/2014 N 70,000,000.00 70,000,000.00 06/11/2007 10035740 N/A 04/11/2017 N 52,800,000.00 52,800,000.00 0607/11/2007 10035640 N/A 03/11/2017 N 50,520,000.00 50,520,000.00 0607/11/2007 10034379 N/A 03/11/2017 N 48,000,000.00 48,000,000.00 0607/11/2007 10035145 N/A 03/11/2017 N 47,000,000.00 47,000,000.00 0607/11/2007 10036857 N/A 05/11/2017 N 45,000,000.00 45,000,000.00 0607/11/2007 10035629 N/A 03/11/2017 N 43,360,000.00 43,360,000.00 0607/11/2007 10033855 04/01/2017 04/01/2037 N 42,000,000.00 42,000,000.00 0607/01/2007 10035630 N/A 03/11/2017 N 40,720,000.00 40,720,000.00 0607/11/2007 187000017 N/A 02/11/2017 N 40,600,000.00 40,600,000.00 0607/11/2007 10033794 N/A 03/01/2017 N 39,000,000.00 39,000,000.00 0607/01/2007 187000019 N/A 01/11/2017 N 38,500,000.00 38,500,000.00 0607/11/2007 10037569 N/A 01/11/2012 N 33,950,000.00 33,950,000.00 0607/11/2007 10030549 N/A 07/01/2031 N 32,~~933~~885,~~111~~051.7212 32,~~885~~836,~~051~~735.1280 0607/01/2007 187000022 N/A 01/11/2017 N 32,000,000.00 32,000,000.00 0607/11/2007 10035632 N/A 03/11/2017 N 30,040,000.00 30,040,000.00 0607/11/2007 10033776 N/A 03/01/2017 N 28,000,000.00 28,000,000.00 0607/01/2007 187000025 N/A 01/11/2017 N 27,680,000.00 27,680,000.00 0607/11/2007 10035625 N/A 03/11/2017 N 25,720,000.00 25,720,000.00 0607/11/2007 10035628 N/A 03/11/2017 N 25,400,000.00 25,400,000.00 0607/11/2007 10035633 N/A 03/11/2017 N 24,880,000.00 24,880,000.00 0607/11/2007 187000029 N/A 01/11/2017 N 24,400,000.00 24,400,000.00 0607/11/2007 10033375 04/01/2017 04/01/2037 N 23,~~974~~952,~~415~~465.0992 23,~~952~~926,~~465~~657.9260 0607/01/2007 10037570 N/A 04/11/2017 N 22,800,000.00 22,800,000.00 06/11/2007 10037572 N/A 03/11/2017 N 22,750,000.00 22,750,000.00 0607/11/2007 10034072 N/A 04/01/2017 N 22,~~476~~452,~~149~~186.8499 22,~~452~~428,~~186~~110.9991 0607/01/2007 187000034 N/A 03/11/2017 N 22,080,000.00 22,080,000.00 0607/11/2007 10034566 N/A 01/11/2017 N 21,320,000.00 21,320,000.00 0607/11/2007 10034600 N/A 01/11/2017 N 19,900,000.00 19,900,000.00 0607/11/2007 187000037 N/A 01/11/2017 N 19,120,000.00 19,120,000.00 0607/11/2007 187000038 N/A 01/11/2017 N 18,360,000.00 18,360,000.00 0607/11/2007 10034527 N/A 02/11/2017 N 17,250,000.00 17,250,000.00 0607/11/2007 187000040 N/A 12/11/2016 N 16,800,000.00 16,800,000.00 0607/11/2007 187000041 N/A 01/11/2017 N 16,720,000.00 16,720,000.00 0607/11/2007 10037573 N/A 04/11/2017 N 16,700,000.00 16,700,000.00 0607/11/2007 10037574 N/A 01/11/2017 N 16,150,000.00 16,150,000.00 0607/11/2007 187000044 N/A 01/11/2017 N 15,500,000.00 15,500,000.00 0607/11/2007 10034229 N/A 03/11/2017 N 15,480,000.00 15,480,000.00 0607/11/2007 10032896 N/A 04/01/2017 N 14,500,000.00 14,500,000.00 0607/01/2007 10033314 01/01/2017 01/01/2037 N 14,~~437~~424,~~848~~393.3530 14,~~424~~408,~~393~~608.3096 0607/01/2007 187000048 N/A 01/11/2017 N 14,200,000.00 14,200,000.00 0607/11/2007 10037575 N/A 02/11/2017 N 14,000,000.00 14,000,000.00 0607/11/2007 10035739 N/A 04/11/2017 N 13,~~978~~960,~~944~~012.2390 13,~~960~~938,~~012~~766.9019 0607/11/2007 10035952 N/A 04/11/2017 N 13,500,000.00 13,500,000.00 0607/11/2007 188000052 N/A 03/11/2012 N 13,000,000.00 13,000,000.00 0607/11/2007 10031097 N/A 03/01/2017 N 12,925,000.00 12,925,000.00 0607/01/2007 10035646 N/A 03/11/2017 N 12,880,000.00 12,880,000.00 0607/11/2007 187000055 N/A 01/11/2017 N 12,300,000.00 12,300,000.00 0607/11/2007 187000056 N/A 03/11/2017 N 12,110,000.00 12,110,000.00 0607/11/2007 10037576 N/A 04/11/2012 N 12,100,000.00 12,100,000.00 0607/11/2007 10034407 N/A 01/11/2017 N 12,000,000.00 12,000,000.00 0607/11/2007 187000059 N/A 03/11/2017 N 11,900,000.00 11,900,000.00 0607/11/2007 187000060 N/A 01/11/2017 N 11,700,000.00 11,700,000.00 0607/11/2007 187000061 N/A 03/11/2017 N 11,650,000.00 11,650,000.00 0607/11/2007 10034381 N/A 02/11/2017 N 11,600,000.00 11,600,000.00 0607/11/2007 10030837 N/A 03/01/2014 N 11,511,000.00 11,511,000.00 0607/01/2007 10035637 N/A 03/11/2017 N 11,440,000.00 11,440,000.00 0607/11/2007 10034412 N/A 01/11/2017 N 11,000,000.00 11,000,000.00 0607/11/2007 187000066 N/A 03/11/2017 N 10,800,000.00 10,800,000.00 0607/11/2007 10037577 N/A 04/11/2017 N 10,750,000.00 10,750,000.00 0607/11/2007 10034150 N/A 02/11/2017 N 10,600,000.00 10,600,000.00 0607/11/2007 10037579 N/A 02/11/2017 N 10,500,000.00 10,500,000.00 06/11/2007 188000070 N/A 05/11/2017 N 10,500,000.00 10,500,000.00 0607/11/2007 10037580 N/A 02/11/2017 N 10,~~155~~145,~~201~~429.2375 10,~~145~~134,~~429~~056.7519 0607/11/2007 187000072 N/A 01/11/2017 N 10,000,000.00 10,000,000.00 0607/11/2007 187000073 N/A 01/11/2017 N 9,900,000.00 9,900,000.00 0607/11/2007 10035639 N/A 03/11/2017 N 9,640,000.00 9,640,000.00 0607/11/2007 188000075 N/A 01/11/2017 N 9,615,000.00 9,615,000.00 0607/11/2007 187000076 N/A 01/11/2017 N 9,600,000.00 9,600,000.00 0607/11/2007 10035078 N/A 03/11/2017 N 9,550,000.00 9,550,000.00 0607/11/2007 10033295 N/A 04/01/2017 N 9,~~335~~326,~~243~~930.2579 9,~~326~~317,~~930~~087.7945 0607/01/2007 187000079 N/A 02/11/2017 N 3,100,000.00 3,100,000.00 0607/11/2007 187000080 N/A 02/11/2017 N 3,100,000.00 3,100,000.00 0607/11/2007 187000081 N/A 02/11/2017 N 1,600,000.00 1,600,000.00 0607/11/2007 187000082 N/A 02/11/2017 N 650,000.00 650,000.00 0607/11/2007 187000083 N/A 02/11/2017 N 570,000.00 570,000.00 0607/11/2007 187000084 N/A 02/11/2017 N 275,000.00 275,000.00 0607/11/2007 187000085 N/A 01/11/2017 N 9,250,000.00 9,250,000.00 0607/11/2007 10035744 N/A 04/11/2017 N 8,~~986~~974,~~464~~294.1501 8,~~974~~960,~~294~~635.0141 0607/11/2007 187000087 N/A 01/11/2017 N 8,800,000.00 8,800,000.00 0607/11/2007 188000088 N/A 02/11/2017 N 8,151,500.00 8,151,500.00 0607/11/2007 187000089 N/A 03/11/2017 N 7,900,000.00 7,900,000.00 0607/11/2007 10037581 N/A 03/11/2017 N 7,775,000.00 7,775,000.00 0607/11/2007 187000091 N/A 01/11/2017 N 7,720,000.00 7,720,000.00 0607/11/2007 10037582 03/11/2017 03/11/2037 N 7,600,000.00 7,600,000.00 0607/11/2007 10037583 N/A 03/11/2017 N 7,600,000.00 7,600,000.00 0607/11/2007 187000094 N/A 02/11/2017 N 7,300,000.00 7,300,000.00 0607/11/2007 187000095 N/A 01/11/2017 N 7,250,000.00 7,250,000.00 0607/11/2007 10035635 N/A 03/11/2017 N 7,240,000.00 7,240,000.00 0607/11/2007 10037584 N/A 02/11/2017 N 7,200,000.00 7,200,000.00 0607/11/2007 10034228 N/A 03/11/2017 N 7,150,000.00 7,150,000.00 0607/11/2007 10035058 N/A 03/11/2017 N 7,100,000.00 7,100,000.00 0607/11/2007 10037585 N/A 01/11/2017 N 7,100,000.00 7,100,000.00 0607/11/2007 10032754 N/A 04/01/2017 N 7,000,000.00 7,000,000.00 0607/01/2007 187000102 N/A 03/11/2017 N 6,600,000.00 6,600,000.00 0607/11/2007 10034456 N/A 02/11/2017 N 6,600,000.00 6,600,000.00 0607/11/2007 10037586 N/A 04/11/2017 N 6,500,000.00 6,500,000.00 0607/11/2007 10035745 N/A 04/11/2017 N 6,~~490~~481,~~372~~749.4316 6,~~481~~472,~~749~~032.1692 0607/11/2007 187000106 N/A 01/11/2017 N 6,400,000.00 6,400,000.00 0607/11/2007 10034233 N/A 03/11/2017 N 6,300,000.00 6,300,000.00 0607/11/2007 187000108 N/A 01/11/2017 N 6,300,000.00 6,300,000.00 0607/11/2007 187000109 N/A 04/11/2017 N 6,~~290~~282,~~553~~067.8008 6,~~282~~272,~~067~~534.0895 0607/11/2007 10037587 N/A 02/11/2017 N 6,250,000.00 6,250,000.00 0607/11/2007 10034990 N/A 03/11/2017 N 6,~~182~~173,~~206~~733.8873 6,~~173~~164,~~733~~241.7349 0607/11/2007 187000112 N/A 03/11/2017 N 6,100,000.00 6,100,000.00 0607/11/2007 10037588 N/A 02/11/2012 N 6,000,000.00 6,000,000.00 0607/11/2007 10035741 N/A 03/11/2017 N 5,~~991~~983,~~058~~037.4532 5,~~983~~974,~~037~~013.3293 0607/11/2007 187000115 N/A 01/11/2017 N 5,900,000.00 5,900,000.00 0607/11/2007 187000116 N/A 04/11/2017 N 5,~~688~~683,~~813~~627.81 5,~~683~~677,~~627~~519.8169 0607/11/2007 187000117 N/A 02/11/2012 N 5,600,000.00 5,600,000.00 0607/11/2007 10037589 N/A 02/11/2017 N 5,500,000.00 5,500,000.00 0607/11/2007 10035175 N/A 04/11/2017 N 5,500,000.00 5,500,000.00 06/11/2007 10032298 04/01/2017 04/01/2037 N 5,~~494~~489,~~376~~619.4682 5,~~489~~483,~~619~~945.8259 0607/01/2007 10036005 N/A 04/11/2017 N 5,400,000.00 5,400,000.00 0607/11/2007 10037590 N/A 02/11/2017 N 5,345,000.00 5,345,000.00 0607/11/2007 10033313 N/A 03/01/2017 N 5,278,000.00 5,278,000.00 0607/01/2007 187000124 N/A 01/11/2017 N 5,200,000.00 5,200,000.00 0607/11/2007 10037591 N/A 03/11/2017 N 5,~~185~~178,~~703~~927.0465 5,~~178~~171,~~927~~261.6558 06/11/2007 187000126 N/A 12/11/2016 N 5,075,000.00 5,075,000.00 0607/11/2007 10037592 N/A 02/11/2017 N 5,000,000.00 5,000,000.00 0607/11/2007 187000128 N/A 04/11/2017 N 4,~~994~~989,~~609~~967.0826 4,~~989~~984,~~967~~529.2669 0607/11/2007 187000129 N/A 01/11/2017 N 4,900,000.00 4,900,000.00 0607/11/2007 10033092 N/A 03/01/2017 N 4,~~832~~828,~~744~~470.5180 4,~~828~~823,~~470~~397.8083 0607/01/2007 10033364 N/A 03/01/2017 N 4,750,000.00 4,750,000.00 0607/01/2007 10031148 N/A 03/01/2017 N 4,600,000.00 4,600,000.00 0607/01/2007 10037593 N/A 03/11/2017 N 4,~~587~~581,~~352~~359.6907 4,~~581~~574,~~359~~577.0755 06/11/2007 187000134 N/A 04/11/2017 N 4,~~491~~488,~~863~~140.4925 4,~~488~~483,~~140~~643.2536 0607/11/2007 10035143 N/A 04/11/2017 N 4,300,000.00 4,300,000.00 0607/11/2007 10031147 N/A 03/01/2017 N 4,200,000.00 4,200,000.00 0607/01/2007 10034463 N/A 02/11/2017 N 4,200,000.00 4,200,000.00 0607/11/2007 10034384 N/A 02/11/2017 N 4,~~017~~013,~~330~~967.3392 4,~~013~~009,~~967~~913.9242 0607/11/2007 187000139 N/A 04/11/2017 N 3,~~992~~989,~~767~~457.5499 3,~~989~~985,~~457~~460.9975 0607/11/2007 187000140 N/A 04/11/2017 N 3,~~992~~988,~~437~~952.9118 3,~~988~~984,~~952~~800.1868 0607/11/2007 10031150 N/A 03/01/2017 N 3,900,000.00 3,900,000.00 0607/01/2007 187000142 N/A 01/11/2017 N 3,~~788~~785,~~751~~238.7336 3,~~785~~781,~~238~~111.3666 0607/11/2007 10037594 N/A 03/11/2017 N 3,~~689~~685,~~827~~006.1722 3,~~685~~679,~~006~~551.2252 06/11/2007 10034227 N/A 03/11/2017 N 3,670,000.00 3,670,000.00 0607/11/2007 187000145 N/A 01/11/2017 N 3,600,000.00 3,600,000.00 0607/11/2007 10032835 N/A 04/01/2017 N 3,600,000.00 3,600,000.00 0607/01/2007 10037595 N/A 03/11/2017 N 3,~~568~~564,~~105~~918.9632 3,~~564~~561,~~918~~144.3248 0607/11/2007 10034987 N/A 03/11/2017 N 3,~~493~~490,~~324~~243.4712 3,~~490~~486,~~243~~583.12 06 07/11/2007 10034382 N/A 01/11/2012 N 3,450,000.00 3,450,000.00 0607/11/2007 10033304 N/A 04/01/2017 N 3,400,000.00 3,400,000.00 0607/01/2007 10034470 N/A 02/11/2017 N 3,400,000.00 3,400,000.00 0607/11/2007 10034473 N/A 02/11/2017 N 3,400,000.00 3,400,000.00 0607/11/2007 188000153 N/A 04/11/2017 N 3,370,000.00 3,370,000.00 0607/11/2007 188000154 N/A 01/11/2017 N 3,353,000.00 3,353,000.00 0607/11/2007 10035579 N/A 05/11/2017 N 3,~~313~~311,~~929~~146.4130 3,~~311~~307,~~146~~796.3095 0607/11/2007 10033449 04/01/2017 04/01/2037 N 3,290,000.00 3,290,000.00 0607/01/2007 10033530 N/A 03/01/2017 N 3,~~244~~241,~~030~~292.7913 3,~~241~~238,~~292~~000.1395 0607/01/2007 187000158 N/A 01/11/2017 N 3,200,000.00 3,200,000.00 0607/11/2007 10033600 N/A 03/01/2017 N 3,~~113~~110,~~728~~811.7511 3,~~110~~107,~~811~~398.1117 0607/01/2007 10037596 N/A 02/11/2017 N 3,~~093~~090,~~110~~467.1001 3,~~090~~087,~~467~~297.0183 0607/11/2007 187000161 N/A 04/11/2027 N 3,~~038~~032,~~238~~586.6507 3,~~032~~026,~~586~~345.0739 0607/11/2007 10034528 N/A 02/11/2017 N 3,000,000.00 3,000,000.00 0607/11/2007 188000163 N/A 01/11/2017 N 2,~~835~~833,~~701~~175.6543 2,~~833~~830,~~175~~177.4371 0607/11/2007 10037597 N/A 04/11/2017 N 2,~~797~~794,~~048~~526.7943 2,~~794~~791,~~526~~549.4322 06/11/2007 10037598 N/A 03/11/2017 N 2,~~791~~789,~~537~~338.4369 2,~~789~~786,~~338~~641.6948 06/11/2007 187000166 N/A 04/11/2017 N 2,~~717~~715,~~302~~045.5698 2,~~715~~712,~~045~~323.9869 0607/11/2007 10034327 N/A 02/11/2017 N 2,700,000.00 2,700,000.00 0607/11/2007 10037599 N/A 02/11/2017 N 2,700,000.00 2,700,000.00 0607/11/2007 10034974 N/A 03/11/2017 N 2,~~694~~692,~~985~~680.3948 2,~~692~~689,~~680~~920.4826 0607/11/2007 10034487 N/A 02/11/2017 N 2,600,000.00 2,600,000.00 0607/11/2007 10033443 04/01/2017 04/01/2037 N 2,517,000.00 2,517,000.00 0607/01/2007 187000172 N/A 02/11/2027 N 2,~~514~~510,~~936~~084.1050 2,~~510~~504,~~084~~763.5062 0607/11/2007 10034471 N/A 02/11/2017 N 2,400,000.00 2,400,000.00 0607/11/2007 10033951 N/A 01/11/2017 N 2,~~390~~387,~~074~~950.5772 2,~~387~~385,~~950~~428.7281 06/11/2007 10037600 N/A 01/11/2017 N 2,300,000.00 2,300,000.00 0607/11/2007 10033140 N/A 04/01/2017 N 2,200,000.00 2,200,000.00 0607/01/2007 187000177 N/A 02/11/2017 N 2,060,000.00 2,060,000.00 0607/11/2007 10033451 04/01/2017 04/01/2037 N 1,950,000.00 1,950,000.00 0607/01/2007 187000179 N/A 01/11/2017 N 1,~~942~~941,~~918~~475.4183 1,~~941~~939,~~475~~673.8353 0607/11/2007 187000180 N/A 05/11/2017 N 1,~~898~~896,~~172~~661.7492 1,~~896~~894,~~661~~817.9247 0607/11/2007 187000181 N/A 01/11/2017 N 1,~~867~~865,~~245~~586.7650 1,~~865~~863,~~586~~616.5026 0607/11/2007 187000182 N/A 02/11/2017 N 1,863,000.00 1,863,000.00 0607/11/2007 10037601 N/A 02/11/2012 N 1,850,000.00 1,850,000.00 0607/11/2007 187000184 N/A 04/11/2017 N 1,~~698~~696,~~291~~854.3999 1,~~696~~695,~~854~~130.9978 0607/11/2007 187000185 N/A 03/11/2017 N 1,~~696~~695,~~793~~315.2258 1,~~695~~693,~~315~~554.5852 0607/11/2007 187000186 N/A 03/11/2022 N 1,~~678~~672,~~444~~758.2064 1,~~672~~666,~~758~~774.6416 0607/11/2007 10034529 N/A 02/11/2017 N 1,650,500.00 1,650,500.00 0607/11/2007 187000188 N/A 03/11/2017 N 1,~~596~~595,~~968~~570.4862 1,~~595~~593,~~570~~906.6289 0607/11/2007 187000189 N/A 01/11/2017 N 1,~~568~~567,~~681~~342.0093 1,~~567~~565,~~342~~736.9372 0607/11/2007 10034973 N/A 03/11/2017 N 1,~~547~~545,~~114~~788.8322 1,~~545~~544,~~788~~200.2265 0607/11/2007 187000191 02/11/2017 02/11/2037 N 1,500,000.00 1,500,000.00 0607/11/2007 187000192 N/A 02/11/2017 N 1,~~495~~494,~~458~~277.7065 1,~~494~~492,~~277~~829.6597 0607/11/2007 10035044 N/A 03/11/2012 N 1,~~447~~446,~~488~~347.5390 1,~~446~~444,~~347~~950.9044 06/11/2007 187000194 N/A 01/11/2017 N 1,~~443~~442,~~957~~661.9277 1,~~442~~441,~~661~~126.7772 0607/11/2007 187000195 N/A 03/11/2014 N 1,~~422~~421,~~452~~288.2565 1,~~421~~419,~~288~~878.6510 0607/11/2007 187000196 N/A 03/11/2017 N 1,~~417~~416,~~321~~087.3912 1,~~416~~414,~~087~~616.12 0607/11/2007 187000197 N/A 02/11/2017 N 1,300,000.00 1,300,000.00 0607/11/2007 187000198 N/A 02/11/2017 N 1,300,000.00 1,300,000.00 0607/11/2007 10037602 N/A 02/11/2017 N 1,~~295~~294,~~785~~649.1009 1,~~294~~293,~~649~~296.0924 06/11/2007 187000200 N/A 03/11/2017 N 1,~~272~~271,~~610~~511.8614 1,~~271~~270,~~511~~197.1481 0607/11/2007 187000201 N/A 12/11/2016 N 1,223,000.00 1,223,000.00 0607/11/2007 187000202 N/A 02/11/2017 N 1,~~220~~219,~~952~~852.8422 1,~~219~~218,~~852~~550.2296 0607/11/2007 187000203 N/A 02/11/2017 N 1,200,000.00 1,200,000.00 0607/11/2007 187000204 N/A 01/11/2017 N 1,~~195~~194,~~111~~071.8829 1,~~194~~192,~~071~~829.2904 0607/11/2007 187000205 N/A 02/11/2017 N 1,~~191~~190,~~892~~956.9770 1,~~190~~189,~~956~~807.7027 0607/11/2007 187000206 N/A 12/11/2016 N ~~994,840.99~~ 993,920.00 06992,837.12 07/11/2007 188000207 N/A 01/11/2017 N 765,000.00 765,000.00 0607/11/2007 10034614 N/A 03/01/2017 N 150,000,000.00 150,000,000.00 0607/01/2007 Totals 3,297,~~738~~423,~~705~~332.2645 3,297,~~423~~068,~~332~~897.4551 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 187000001 1 Multi-Family Various Various 475,000,000.00 10033493 2 Office New York NY 150,000,000.00 10032942 3 Office Houston TX 82,400,000.00 10033849 4 Office Houston TX 63,200,000.00 187000005 5 Office Chicago IL 127,440,000.00 187000006 6 Office Denver CO 115,000,000.00 187000007 7 Multi-Family Various Various 93,000,000.00 10034393 8 Multi-Family New York NY 70,000,000.00 10035740 9 Office Greenwich CT 52,800,000.00 10035640 10 Multi-Family Virginia Beach VA 50,520,000.00 10034379 11 Office Jacksonville FL 48,000,000.00 10035145 12 Retail Bronx NY 47,000,000.00 10036857 13 Retail Brooklyn NY 45,000,000.00 10035629 14 Multi-Family Myrtle Beach SC 43,360,000.00 10033855 15 Retail Lincoln NE 42,000,000.00 10035630 16 Multi-Family High Point NC 40,720,000.00 187000017 17 Retail Beverly Hills CA 40,600,000.00 10033794 18 Office Kansas City MO 39,000,000.00 187000019 19 Lodging Los Angeles CA 38,500,000.00 10037569 20 Industrial Cleveland OH 33,950,000.00 10030549 21 Retail Burlington NC 32,~~885~~836,~~051~~735.1280 187000022 22 Retail Simi Valley CA 32,000,000.00 10035632 23 Multi-Family Durham NC 30,040,000.00 10033776 24 Office Kansas City MO 28,000,000.00 187000025 25 Multi-Family Plano TX 27,680,000.00 10035625 26 Multi-Family Mooresville NC 25,720,000.00 10035628 27 Multi-Family Matthews NC 25,400,000.00 10035633 28 Multi-Family Charlotte NC 24,880,000.00 187000029 29 Multi-Family Irving TX 24,400,000.00 10033375 30 Office Bellingham WA 23,~~952~~926,~~465~~657.9260 10037570 31 Office Lexington Park MD 22,800,000.00 10037572 32 Retail Schaumburg IL 22,750,000.00 10034072 33 Retail Fairview Heights IL 22,~~452~~428,~~186~~110.9991 187000034 34 Multi-Family Austin TX 22,080,000.00 10034566 35 Multi-Family Houston TX 21,320,000.00 10034600 36 Multi-Family Gainesville FL 19,900,000.00 187000037 37 Multi-Family Irving TX 19,120,000.00 187000038 38 Multi-Family Austin TX 18,360,000.00 10034527 39 Retail Conyers GA 17,250,000.00 187000040 40 Multi-Family San Marcos TX 16,800,000.00 187000041 41 Multi-Family San Antonio TX 16,720,000.00 10037573 42 Multi-Family Westlake OH 16,700,000.00 10037574 43 Multi-Family Orcutt CA 16,150,000.00 187000044 44 Multi-Family Fort Worth TX 15,500,000.00 10034229 45 Multi-Family Shreveport LA 15,480,000.00 10032896 46 Office Durham NC 14,500,000.00 10033314 47 Industrial Vallejo CA 14,~~424~~408,~~393~~608.3096 187000048 48 Multi-Family Austin TX 14,200,000.00 10037575 49 Multi-Family Houston TX 14,000,000.00 10035739 50 Lodging Irving TX 13,~~960~~938,~~012~~766.9019 10035952 51 Multi-Family Vallejo CA 13,500,000.00 188000052 52 Multi-Family Hazel Crest IL 13,000,000.00 10031097 53 Retail Stockton CA 12,925,000.00 10035646 54 Multi-Family Burlington NC 12,880,000.00 187000055 55 Multi-Family Duluth GA 12,300,000.00 187000056 56 Multi-Family Dallas TX 12,110,000.00 10037576 57 Office Woodridge IL 12,100,000.00 10034407 58 Multi-Family Columbus OH 12,000,000.00 187000059 59 Multi-Family Austin TX 11,900,000.00 187000060 60 Multi-Family Austin TX 11,700,000.00 187000061 61 Multi-Family Dallas TX 11,650,000.00 10034381 62 Office Baltimore MD 11,600,000.00 10030837 63 Office Hudson NY 11,511,000.00 10035637 64 Multi-Family Pineville NC 11,440,000.00 10034412 65 Multi-Family Whitehall OH 11,000,000.00 187000066 66 Multi-Family Amarillo TX 10,800,000.00 10037577 67 Retail Hammonton NJ 10,750,000.00 10034150 68 Retail Cincinnati OH 10,600,000.00 10037579 69 Multi-Family St Cloud MN 10,500,000.00 188000070 70 Retail San Clemente CA 10,500,000.00 10037580 71 Retail Gallatin TN 10,~~145~~134,~~429~~056.7519 187000072 72 Office Arlington TX 10,000,000.00 187000073 73 Multi-Family San Antonio TX 9,900,000.00 10035639 74 Multi-Family Carrboro NC 9,640,000.00 188000075 75 Various Various VA 9,615,000.00 187000076 76 Retail Sanford NC 9,600,000.00 10035078 77 Industrial Elgin IL 9,550,000.00 10033295 78 Retail Draper UT 9,~~326~~317,~~930~~087.7945 187000079 79 Multi-Family Southern Pines NC 3,100,000.00 187000080 80 Multi-Family Monroe NC 3,100,000.00 187000081 81 Multi-Family Wilson NC 1,600,000.00 187000082 82 Multi-Family Ahoskie NC 650,000.00 187000083 83 Multi-Family Rocky Mount NC 570,000.00 187000084 84 Multi-Family Roanoke Rapids NC 275,000.00 187000085 85 Multi-Family Bossier City LA 9,250,000.00 10035744 86 Lodging Irving TX 8,~~974~~960,~~294~~635.0141 187000087 87 Multi-Family San Antonio TX 8,800,000.00 188000088 88 Mixed Use Elmhurst IL 8,151,500.00 187000089 89 Multi-Family Dallas TX 7,900,000.00 10037581 90 Mixed Use Minneapolis MN 7,775,000.00 187000091 91 Multi-Family Houston TX 7,720,000.00 10037582 92 Retail Mequon WI 7,600,000.00 10037583 93 Mixed Use Apple Valley MN 7,600,000.00 187000094 94 Industrial Corona CA 7,300,000.00 187000095 95 Multi-Family Houston TX 7,250,000.00 10035635 96 Multi-Family Greenville SC 7,240,000.00 10037584 97 Multi-Family Mobile AL 7,200,000.00 10034228 98 Multi-Family Shreveport LA 7,150,000.00 10035058 99 Retail Temple Terrace FL 7,100,000.00 10037585 100 Multi-Family Circle Pines MN 7,100,000.00 10032754 101 Office Franklin TN 7,000,000.00 187000102 102 Mixed Use Wilmington NC 6,600,000.00 10034456 103 Office Baltimore MD 6,600,000.00 10037586 104 Retail Alpharetta GA 6,500,000.00 10035745 105 Lodging Irving TX 6,~~481~~472,~~749~~032.1692 187000106 106 Multi-Family Dallas TX 6,400,000.00 10034233 107 Multi-Family Shreveport LA 6,300,000.00 187000108 108 Multi-Family Houston TX 6,300,000.00 187000109 109 Lodging Allentown PA 6,~~282~~272,~~067~~534.0895 10037587 110 Office Douglasville GA 6,250,000.00 10034990 111 Retail Hillsboro OR 6,~~173~~164,~~733~~241.7349 187000112 112 Multi-Family Joplin MO 6,100,000.00 10037588 113 Multi-Family Nashville TN 6,000,000.00 10035741 114 Lodging Dallas TX 5,~~983~~974,~~037~~013.3293 187000115 115 Multi-Family Austin TX 5,900,000.00 187000116 116 Industrial Corona CA 5,~~683~~677,~~627~~519.8169 187000117 117 Office Lakeland FL 5,600,000.00 10037589 118 Retail Boise ID 5,500,000.00 10035175 119 Retail Oxford Township MI 5,500,000.00 10032298 120 Office Beaverton OR 5,~~489~~483,~~619~~945.8259 10036005 121 Multi-Family Washington DC 5,400,000.00 10037590 122 Multi-Family Waco TX 5,345,000.00 10033313 123 Office Winter Park FL 5,278,000.00 187000124 124 Multi-Family Monroe NC 5,200,000.00 10037591 125 Lodging Norfolk VA 5,~~178~~171,~~927~~261.6558 187000126 126 Office Westerville OH 5,075,000.00 10037592 127 Multi-Family Loveland OH 5,000,000.00 187000128 128 Industrial Corona CA 4,~~989~~984,~~967~~529.2669 187000129 129 Multi-Family Boise ID 4,900,000.00 10033092 130 Multi-Family Columbia MO 4,~~828~~823,~~470~~397.8083 10033364 131 Multi-Family Quincy MA 4,750,000.00 10031148 132 Multi-Family Porter TX 4,600,000.00 10037593 133 Lodging Chesapeake VA 4,~~581~~574,~~359~~577.0755 187000134 134 Lodging Richmond Hill GA 4,~~488~~483,~~140~~643.2536 10035143 135 Office Naperville IL 4,300,000.00 10031147 136 Self Storage Upper Marlboro MD 4,200,000.00 10034463 137 Multi-Family Lufkin TX 4,200,000.00 10034384 138 Multi-Family Racine WI 4,~~013~~009,~~967~~913.9242 187000139 139 Lodging Richmond Hill GA 3,~~989~~985,~~457~~460.9975 187000140 140 Retail Royersford PA 3,~~988~~984,~~952~~800.1868 10031150 141 Multi-Family Brenham TX 3,900,000.00 187000142 142 Multi-Family Sacramento CA 3,~~785~~781,~~238~~111.3666 10037594 143 Lodging Hampton VA 3,~~685~~679,~~006~~551.2252 10034227 144 Multi-Family Shreveport LA 3,670,000.00 187000145 145 Multi-Family Los Angeles CA 3,600,000.00 10032835 146 Office Palm Beach Gardens FL 3,600,000.00 10037595 147 Office Franklin WI 3,~~564~~561,~~918~~144.3248 10034987 148 Retail New Lenox IL 3,~~490~~486,~~243~~583.1206 10034382 149 Multi-Family Tucson AZ 3,450,000.00 10033304 150 Self Storage Leesburg VA 3,400,000.00 10034470 151 Self Storage Frederick MD 3,400,000.00 10034473 152 Retail Ankeny IA 3,400,000.00 188000153 153 Industrial Vacaville CA 3,370,000.00 188000154 154 Office Suwanee GA 3,353,000.00 10035579 155 Retail Tampa FL 3,~~311~~307,~~146~~796.3095 10033449 156 Industrial Orlando FL 3,290,000.00 10033530 157 Retail Highland Village TX 3,~~241~~238,~~292~~000.1395 187000158 158 Multi-Family Dallas TX 3,200,000.00 10033600 159 Office Northglenn CO 3,~~110~~107,~~811~~398.1117 10037596 160 Retail Rolling Meadows IL 3,~~090~~087,~~467~~297.0183 187000161 161 Retail Louisville KY 3,~~032~~026,~~586~~345.0739 10034528 162 Retail Henderson NV 3,000,000.00 188000163 163 Multi-Family Evansville IN 2,~~833~~830,~~175~~177.4371 10037597 164 Retail Covington LA 2,~~794~~791,~~526~~549.4322 10037598 165 Office Edinburg TX 2,~~789~~786,~~338~~641.6948 187000166 166 Multi-Family Portland OR 2,~~715~~712,~~045~~323.9869 10034327 167 Multi-Family Minot ND 2,700,000.00 10037599 168 Multi-Family Arlington TX 2,700,000.00 10034974 169 Industrial Marysville WA 2,~~692~~689,~~680~~920.4826 10034487 170 Self Storage Ponte Vedra Beach FL 2,600,000.00 10033443 171 Industrial Fort Myers FL 2,517,000.00 187000172 172 Retail Carmel IN 2,~~510~~504,~~084~~763.5062 10034471 173 Self Storage Frederick MD 2,400,000.00 10033951 174 Retail Huntsville AL 2,~~387~~385,~~950~~428.7281 10037600 175 Multi-Family Chardon OH 2,300,000.00 10033140 176 Self Storage Shreveport LA 2,200,000.00 187000177 177 Retail Fort Wayne IN 2,060,000.00 10033451 178 Industrial Jupiter FL 1,950,000.00 187000179 179 Retail Astoria NY 1,~~941~~939,~~475~~673.8353 187000180 180 Multi-Family Jacksonville AL 1,~~896~~894,~~661~~817.9247 187000181 181 Office Round Rock TX 1,~~865~~863,~~586~~616.5026 187000182 182 Office Antioch CA 1,863,000.00 10037601 183 Multi-Family Nashville TN 1,850,000.00 187000184 184 Retail Houston TX 1,~~696~~695,~~854~~130.9978 187000185 185 Self Storage Rogers AR 1,~~695~~693,~~315~~554.5852 187000186 186 Retail Germantown MD 1,~~672~~666,~~758~~774.6416 10034529 187 Retail Gilbert AZ 1,650,500.00 187000188 188 Industrial Tustin CA 1,~~595~~593,~~570~~906.6289 187000189 189 Multi-Family Newark OH 1,~~567~~565,~~342~~736.9372 10034973 190 Office Ruckersville VA 1,~~545~~544,~~788~~200.2265 187000191 191 Retail Oregon City OR 1,500,000.00 187000192 192 Office Wichita KS 1,~~494~~492,~~277~~829.6597 10035044 193 Self Storage Fairhope AL 1,~~446~~444,~~347~~950.9044 187000194 194 Retail Grosse Pointe Woods MI 1,~~442~~441,~~661~~126.7772 187000195 195 Multi-Family Cedar Crest NM 1,~~421~~419,~~288~~878.6510 187000196 196 Self Storage Bentonville AR 1,~~416~~414,~~087~~616.12 187000197 197 Multi-Family Elyria OH 1,300,000.00 187000198 198 Self Storage Waldorf MD 1,300,000.00 10037602 199 Retail Malvern PA 1,~~294~~293,~~649~~296.0924 187000200 200 Retail Avon IN 1,~~271~~270,~~511~~197.1481 187000201 201 Retail Duvall WA 1,223,000.00 187000202 202 Multi-Family Oakwood OH 1,~~219~~218,~~852~~550.2296 187000203 203 Self Storage Lexington Park MD 1,200,000.00 187000204 204 Retail Newark OH 1,~~194~~192,~~071~~829.2904 187000205 205 Retail Siler City NC 1,~~190~~189,~~956~~807.7027 187000206 206 Retail Atlanta GA ~~993~~992,~~920~~837.0012 188000207 207 Office Richmond VA 765,000.00 10034614 2a ~~Default~~Office New York NY 150,000,000.00 Totals 3,297,~~423~~068,~~332~~897.4551

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 187000001 32,689,801.00 36,469,288.00 01/01/2007 03/31/2007 10033493 41,958,712.00 011,024,986.00 01/01/2007 03/31/2007 10032942 0.00 0.00 10033849 5,658,679.60 0.00 187000005 0.00 0.00 187000006 0.00 0.00 187000007 0.00 0.00 10034393 0.00 0.00 10035740 0.00 0.00 10035640 0.00 0.00 10034379 0.00 0.00 10035145 0.00 0.00 10036857 0.00 0.00 10035629 0.00 0.00 10033855 3,584,289.00 0.00 10035630 0.00 0.00 187000017 0.00 0.00 10033794 3,795,989.00 0.00 187000019 0.00 0.00 10037569 0.00 0.00 10030549 2,491,657.00 0.00 187000022 0.00 0.00 10035632 02,115,782.0092 0539,680.0057 01/01/2007 03/31/2007 10033776 2,415,039.00 0.00 187000025 0.00 0.00 10035625 0.00 0.00 10035628 0.00 0.00 10035633 0.00 0.00 187000029 0.00 0.00 10033375 0.00 1,533,405.00 04/01/2005 03/31/2006 10037570 0.00 0.00 10037572 0.00 0.00 10034072 0.00 0.00 187000034 0.00 0.00 10034566 0.00 0.00 10034600 0.00 0.00 187000037 0.00 0.00 187000038 0.00 0.00 10034527 0.00 0.00 187000040 0.00 0.00 187000041 0.00 0.00 10037573 0.00 0.00 10037574 0.00 0.00 187000044 0.00 0.00 10034229 0.00 0.00 10032896 0.00 0.00 10033314 ~~0.00~~ 1,~~353~~427,~~029~~334.27 0.00 ~~01/01/2006 11/30/2006~~ 187000048 0.00 0.00 10037575 0.00 0.00 10035739 0.00 0.00 10035952 0.00 0.00 188000052 0.00 0.00 10031097 1,648,973.00 0.00 10035646 0.00 0.00 187000055 0.00 0.00 187000056 0.00 0.00 10037576 0.00 0.00 10034407 0.00 0.00 187000059 0.00 0.00 187000060 0.00 0.00 187000061 0.00 0.00 10034381 0.00 0.00 10030837 0.00 0.00 10035637 0.00 0.00 10034412 0.00 0.00 187000066 0.00 0.00 10037577 0.00 0.00 10034150 0.00 0.00 10037579 0.00 0.00 188000070 0.00 0.00 10037580 0.00 0.00 187000072 0.00 0.00 187000073 0.00 0.00 10035639 0.00 0.00 188000075 0.00 0.00 187000076 0.00 0.00 10035078 0.00 0.00 10033295 0.00 0.00 187000079 0.00 0.00 187000080 0.00 0.00 187000081 0.00 0.00 187000082 0.00 0.00 187000083 0.00 0.00 187000084 0.00 0.00 187000085 0.00 0.00 10035744 0.00 0.00 187000087 0.00 0.00 188000088 0.00 0.00 187000089 0.00 0.00 10037581 0.00 0.00 187000091 0.00 0.00 10037582 0.00 0.00 10037583 0.00 0.00 187000094 0.00 0.00 187000095 0.00 0.00 10035635 0.00 0.00 10037584 0.00 0.00 10034228 0.00 0.00 10035058 0.00 0.00 10037585 0.00 0.00 10032754 0.00 416,766.00 02/01/2006 01/31/2007 187000102 0.00 0.00 10034456 0.00 0.00 10037586 0.00 0.00 10035745 0.00 0.00 187000106 0.00 0.00 10034233 0.00 0.00 187000108 0.00 0.00 187000109 0.00 0.00 10037587 0.00 0.00 10034990 0.00 0.00 187000112 0.00 0.00 10037588 0.00 0.00 10035741 0.00 0.00 187000115 0.00 0.00 187000116 0.00 0.00 187000117 0.00 0.00 10037589 0.00 0.00 10035175 0.00 0.00 10032298 0.00 0.00 10036005 0.00 0.00 10037590 0.00 0.00 10033313 501,900.00 0.00 187000124 0.00 0.00 10037591 0.00 0.00 187000126 0.00 0.00 10037592 0.00 0.00 187000128 0.00 0.00 187000129 0.00 0.00 10033092 0589,864.0044 0.00 10033364 0.00 0.00 10031148 419,526.00 0.00 10037593 0.00 0.00 187000134 0.00 0.00 10035143 0.00 0.00 10031147 413,119.00 0.00 10034463 0.00 0.00 10034384 0.00 0.00 187000139 0.00 0.00 187000140 0.00 0.00 10031150 378,312.00 0.00 187000142 0.00 0.00 10037594 0.00 0.00 10034227 0.00 0.00 187000145 0.00 0.00 10032835 605,938.00 0.00 10037595 0.00 0.00 10034987 0.00 0.00 10034382 0.00 0.00 10033304 0.00 0.00 10034470 0.00 0.00 10034473 0.00 0.00 188000153 0.00 0.00 188000154 0.00 0.00 10035579 0.00 0.00 10033449 0.00 0.00 10033530 0.00 0.00 187000158 0.00 0.00 10033600 364,646.00 0.00 10037596 0.00 0.00 187000161 0.00 0.00 10034528 0.00 0.00 188000163 0.00 0.00 10037597 0.00 0.00 10037598 0.00 0.00 187000166 0.00 0.00 10034327 0.00 0.00 10037599 0.00 0.00 10034974 0.00 0.00 10034487 0.00 0.00 10033443 0.00 0.00 187000172 0.00 0.00 10034471 0.00 0.00 10033951 0.00 0.00 10037600 0.00 0.00 10033140 223,343.00 0.00 187000177 0.00 0.00 10033451 208,755.00 0.00 187000179 0.00 0.00 187000180 0.00 0.00 187000181 0.00 0.00 187000182 0.00 0.00 10037601 0.00 0.00 187000184 0.00 0.00 187000185 0.00 0.00 187000186 0.00 0.00 10034529 0.00 0.00 187000188 0.00 0.00 187000189 0.00 0.00 10034973 0.00 059,144.0071 01/01/2007 05/31/2007 187000191 0.00 0.00 187000192 0.00 0.00 10035044 0.00 0.00 187000194 0.00 0.00 187000195 0.00 0.00 187000196 0.00 0.00 187000197 0.00 0.00 187000198 0.00 0.00 10037602 0.00 0.00 187000200 0.00 0.00 187000201 0.00 0.00 187000202 0.00 0.00 187000203 0.00 0.00 187000204 0.00 0.00 187000205 0.00 0.00 187000206 0.00 0.00 188000207 0.00 0.00 10034614 0.00 011,024,986.00 01/01/2007 03/31/2007

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

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

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 5.664931% 5.638312% 110 06/15/2007 0 $0.00 0 $0.00 5.669314% 5.642694% 111 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

~~Advance~~Delinquency ~~Summary~~Loan ~~Current~~Detail ~~Period~~Offering ~~Interest~~# of Paid Through Current Outstanding ~~Outstanding~~Status onof ~~P&I~~Loan ~~and~~Number ~~Loan~~Document Months Date P & I P & I ~~Servicing~~Mortgage ~~Servicing~~Cross- ~~Group~~Delinq. Advances Advances ~~Advances~~** ~~Advances~~Loan ~~Paid~~ (1) Reference 10034393 8 0 06/11/2007 363,979.0018 363,979.18 B 10037570 31 0 06/11/2007 106,210.00 0106,210.00 B 10037579 69 0 06/11/2007 48,212.0050 248,212.50 B 10035175 119 0 06/11/2007 27,408.0033 27,408.33 B 10037591 125 0 06/11/2007 33,344.0092 33,344.92 A 10037593 133 0 06/11/2007 29,497.0043 29,497.43 A 10037594 143 0 06/11/2007 23,726.0019 ~~Totals~~23,726.19 A 10037597 164 0 06/11/2007 16,251.0021 16,251.21 B 10037598 165 0 06/11/2007 17,294.0075 17,294.75 B 10033951 174 0 06/11/2007 14,143.0027 14,143.27 B 10035044 193 0 06/11/2007 8,918.0047 8,918.47 B 10037602 199 0 06/11/2007 7,685.84 7,685.84 B Totals 12 696,672.09 696,672.09

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

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

Filing Compare · Credit Suisse Commercial Mortgage Trust 2007-C2