10-D 1 wbt07c31_10d-200709.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: August 18, 2007 to September 17, 2007 Commission File Number of issuing entity: 333-131262-07 Wachovia Bank Commercial Mortgage Trust 2007-C31 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-131262 Wachovia Commercial Mortgage Securities Inc. (Exact name of depositor as specified in its charter) Wachovia Bank, National Associaton Nomura Credit & Capital, Inc. Barclays Capital Real Estate, Inc. (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199936 54-2199937 54-6747790 54-6747791 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-PB ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-5 ______ ______ ___X___ ___________ A-5FL ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___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___ ___________ T ______ ______ ___X___ ___________ U ______ ______ ___X___ ___________ R-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ Z ______ ______ ___X___ ___________ IO ______ ______ ___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 September 17, 2007 a distribution was made to holders of Wachovia Bank Commercial Mortgage Trust 2007-C31. The distribution report is attached as an Exhibit to this Form 10-D, please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Wachovia Bank Commercial Mortgage Trust 2007-C31, relating to the September 17, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Wachovia Commercial Mortgage Securities Inc. (Depositor) /s/ Charles L. Culbreth Charles L. Culbreth, Managing Director Date: September 20, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Wachovia Bank Commercial Mortgage Trust 2007-C31, relating to the September 17, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 8480 Stagecoach Circle Frederick, MD 21701-4747 Wachovia Bank Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2007-C31 For Additional Information, please contact CTSLink Customer Service 1-866-846-4526 Reports Available @ www.ctslink.com/cmbs Payment Date: September 17, 2007 Record Date: August 31, 2007 Determination Date: September 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 - 22 NOI Detail 23 - 28 Principal Prepayment Detail 29 Historical Detail 30 Delinquency Loan Detail 31 - 32 Specially Serviced Loan Detail 33 - 34 Advance Summary 35 Modified Loan Detail 36 Historical Liquidated Loan Detail 37 Historical Bond/Collateral Loss Reconciliation Detail 38 Interest Shortfall Reconciliation Detail 39 - 40 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Charles Culbreth Phone Number: (704) 383-7716 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Lea Land Phone Number: (704) 593-7950 Special Servicer LNR Partners, Inc. 1601 Washington Avenue Suite 700 Miami Beach, FL 33139 Contact: Vickie Taylor Phone Number: (305) 229-6614 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 92978TAA9 5.140000% 50,911,000.00 5049,~~911~~650,~~000~~096.0055 ~~396~~10,~~138~~405,512.5847 ~~218~~212,~~068~~667.7891 A-2 92978TAB7 5.421000% 663,472,000.00 663,472,000.00 0.00 2,997,234.76 A-3 92978TAC5 5.483000% 188,934,000.00 188,934,000.00 0.00 863,270.93 A-PB 92978TAD3 5.450000% 85,402,000.00 85,402,000.00 0.00 387,867.42 A-4 92978TAE1 5.509000% 1,025,478,000.00 1,025,478,000.00 0.00 4,707,798.59 A-5 92978TAF8 5.500000% 250,000,000.00 250,000,000.00 0.00 1,145,833.33 A-5FL 92978TAQ4 5.~~530000~~779380% 500,000,000.00 500,000,000.00 0.00 12,~~766~~488,~~527~~344.7817 A-1A 92978TAG6 5.498000% 1,327,630,000.00 1,327,~~630~~492,~~000~~067.0034 43,~~158~~842.5550 6,082,~~758~~126.1216 A-M 92978TAH4 5.591000% 584,547,000.00 584,547,000.00 0.00 2,723,501.90 A-J 92978TAJ0 5.660000% 460,331,000.00 460,331,000.00 0.00 2,171,227.88 B 92978TAK7 5.700000% 36,534,000.00 36,534,000.00 0.00 173,536.50 C 92978TAL5 5.~~877207~~881638% 73,068,000.00 73,068,000.00 0.00 ~~357~~358,~~863~~132.1193 D 92978TAM3 5.~~937207~~941638% 73,069,000.00 73,069,000.00 0.00 361,~~521~~791.4628 E 92978TAN1 5.~~962207~~966638% 29,227,000.00 29,227,000.00 0.00 145,~~214~~322.5144 F 92978TAP6 5.~~962207~~966638% 51,148,000.00 51,148,000.00 0.00 254,~~129~~317.1299 G 92978TAW1 5.~~962207~~966638% 58,454,000.00 58,454,000.00 0.00 290,~~429~~644.0287 H 92978TAY7 5.~~962207~~966638% 80,376,000.00 80,376,000.00 0.00 399,~~348~~645.6040 J 92978TBA8 5.~~962207~~966638% 51,147,000.00 51,147,000.00 0.00 254,~~124~~313.1502 K 92978TBC4 5.~~962207~~966638% 65,762,000.00 65,762,000.00 0.00 326,~~738~~981.8670 L 92978TBE0 5.134000% 29,227,000.00 29,227,000.00 0.00 125,042.85 M 92978TBG5 5.134000% 14,614,000.00 14,614,000.00 0.00 62,523.56 N 92978TBJ9 5.134000% 21,921,000.00 21,921,000.00 0.00 93,785.35 O 92978TBL4 5.134000% 14,614,000.00 14,614,000.00 0.00 62,523.56 P 92978TBN0 5.134000% 14,613,000.00 14,613,000.00 0.00 62,519.2829 Q 92978TBQ3 5.134000% 14,614,000.00 14,614,000.00 0.00 62,523.56 S 92978TBS9 5.134000% 7,306,000.00 7,306,000.00 0.00 31,257.50 T 92978TCG4 5.134000% 14,614,000.00 14,614,000.00 0.00 62,523.56 U 92978TCJ8 5.134000% 58,455,231.44 58,455,231.44 0.00 ~~250~~249,~~090~~871.9703 R-I 92978TCA7 0.000000% 0.00 0.00 0.00 0.00 R-II 92978TCC3 0.000000% 0.00 0.00 0.00 0.00 Z 92978TCE9 0.000000% 0.00 0.00 0.00 0.00 Totals 5,845,468,231.44 5,~~845~~844,~~468~~069,~~231~~395.4433 ~~439~~10,~~297~~449,354.1397 2627,~~439~~157,~~785~~129.0144

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 92978TAA9 0.00 0.00 ~~614~~10,~~207~~618,180.3638 5039,~~514~~244,~~861~~584.4208 30.0006% A-2 92978TAB7 0.00 0.00 2,997,234.76 663,472,000.00 30.0006% A-3 92978TAC5 0.00 0.00 863,270.93 188,934,000.00 30.0006% A-PB 92978TAD3 0.00 0.00 387,867.42 85,402,000.00 30.0006% A-4 92978TAE1 0.00 0.00 4,707,798.59 1,025,478,000.00 30.0006% A-5 92978TAF8 0.00 0.00 1,145,833.33 250,000,000.00 30.0006% A-5FL 92978TAQ4 0.00 0.00 12,~~766~~488,~~527~~344.7817 500,000,000.00 30.0006% A-1A 92978TAG6 0.00 0.00 6,125,~~916~~968.6766 1,327,~~586~~448,~~841~~224.4584 30.0006% A-M 92978TAH4 0.00 0.00 2,723,501.90 584,547,000.00 20.0004% A-J 92978TAJ0 0.00 0.00 2,171,227.88 460,331,000.00 12.1315% B 92978TAK7 0.00 0.00 173,536.50 36,534,000.00 11.5052% C 92978TAL5 0.00 0.00 ~~357~~358,~~863~~132.1193 73,068,000.00 10.2527% D 92978TAM3 0.00 0.00 361,~~521~~791.4628 73,069,000.00 9.0002% E 92978TAN1 0.00 0.00 145,~~214~~322.5144 29,227,000.00 8.5052% F 92978TAP6 0.00 0.00 254,~~129~~317.1299 51,148,000.00 7.6364% G 92978TAW1 0.00 0.00 290,~~429~~644.0287 58,454,000.00 6.6364% H 92978TAY7 0.00 0.00 399,~~348~~645.6040 80,376,000.00 5.2526% J 92978TBA8 0.00 0.00 254,~~124~~313.1502 51,147,000.00 4.38% K 92978TBC4 0.00 0.00 326,~~738~~981.8670 65,762,000.00 3.2526% L 92978TBE0 0.00 0.00 125,042.85 29,227,000.00 2.7576% M 92978TBG5 0.00 0.00 62,523.56 14,614,000.00 2.5051% N 92978TBJ9 0.00 0.00 93,785.35 21,921,000.00 2.13% O 92978TBL4 0.00 0.00 62,523.56 14,614,000.00 1.88% P 92978TBN0 0.00 0.00 62,519.2829 14,613,000.00 1.63% Q 92978TBQ3 0.00 0.00 62,523.56 14,614,000.00 1.38% S 92978TBS9 0.00 0.00 31,257.50 7,306,000.00 1.25% T 92978TCG4 0.00 0.00 62,523.56 14,614,000.00 1.00% U 92978TCJ8 0.00 0.00 ~~250~~249,~~090~~871.9703 58,455,231.44 0.00% R-I 92978TCA7 0.00 0.00 0.00 0.00 0.00% R-II 92978TCC3 0.00 0.00 0.00 0.00 0.00% Z 92978TCE9 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 2637,~~879~~606,~~082~~484.1441 5,~~845~~833,~~028~~620,~~934~~040.3136

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount IO 92978TBU4 0.~~431442~~435422% 5,845,468,231.44 5,~~845~~844,~~468~~069,~~231~~395.4433 2,~~101~~120,~~650~~532.3264

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount IO 92978TBU4 0.00 2,~~101~~120,~~650~~532.3264 5,~~845~~833,~~028~~620,~~934~~040.3136 (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 92978TAA9 ~~1,000~~975.~~00000000~~23318242 7204.~~78100175~~38633046 4.~~28333327~~17724873 0.00000000 0.00000000 ~~992~~770.~~21899825~~84685196 A-2 92978TAB7 1,000.00000000 0.00000000 4.51750000 0.00000000 0.00000000 1,000.00000000 A-3 92978TAC5 1,000.00000000 0.00000000 4.56916664 0.00000000 0.00000000 1,000.00000000 A-PB 92978TAD3 1,000.00000000 0.00000000 4.54166671 0.00000000 0.00000000 1,000.00000000 A-4 92978TAE1 1,000.00000000 0.00000000 4.59083334 0.00000000 0.00000000 1,000.00000000 A-5 92978TAF8 1,000.00000000 0.00000000 4.58333332 0.00000000 0.00000000 1,000.00000000 A-5FL 92978TAQ4 1,000.00000000 0.00000000 34.~~53305556~~97668834 0.00000000 0.00000000 1,000.00000000 A-1A 92978TAG6 ~~1,000~~999.~~00000000~~89610610 0.~~03250797~~03302313 4.~~58166667~~58119066 0.00000000 0.00000000 999.~~96749203~~86308297 A-M 92978TAH4 1,000.00000000 0.00000000 4.65916667 0.00000000 0.00000000 1,000.00000000 A-J 92978TAJ0 1,000.00000000 0.00000000 4.71666666 0.00000000 0.00000000 1,000.00000000 B 92978TAK7 1,000.00000000 0.00000000 4.75000000 0.00000000 0.00000000 1,000.00000000 C 92978TAL5 1,000.00000000 0.00000000 4.~~89767217~~90136489 0.00000000 0.00000000 1,000.00000000 D 92978TAM3 1,000.00000000 0.00000000 4.~~94767220~~95136487 0.00000000 0.00000000 1,000.00000000 E 92978TAN1 1,000.00000000 0.00000000 4.~~96850549~~97219831 0.00000000 0.00000000 1,000.00000000 F 92978TAP6 1,000.00000000 0.00000000 4.~~96850551~~97219813 0.00000000 0.00000000 1,000.00000000 G 92978TAW1 1,000.00000000 0.00000000 4.~~96850549~~97219814 0.00000000 0.00000000 1,000.00000000 H 92978TAY7 1,000.00000000 0.00000000 4.~~96850552~~97219817 0.00000000 0.00000000 1,000.00000000 J 92978TBA8 1,000.00000000 0.00000000 4.~~96850548~~97219817 0.00000000 0.00000000 1,000.00000000 K 92978TBC4 1,000.00000000 0.00000000 4.~~96850552~~97219823 0.00000000 0.00000000 1,000.00000000 L 92978TBE0 1,000.00000000 0.00000000 4.27833339 0.00000000 0.00000000 1,000.00000000 M 92978TBG5 1,000.00000000 0.00000000 4.27833311 0.00000000 0.00000000 1,000.00000000 N 92978TBJ9 1,000.00000000 0.00000000 4.27833356 0.00000000 0.00000000 1,000.00000000 O 92978TBL4 1,000.00000000 0.00000000 4.27833311 0.00000000 0.00000000 1,000.00000000 P 92978TBN0 1,000.00000000 0.00000000 4.~~27833299~~27833368 0.00000000 0.00000000 1,000.00000000 Q 92978TBQ3 1,000.00000000 0.00000000 4.27833311 0.00000000 0.00000000 1,000.00000000 S 92978TBS9 1,000.00000000 0.00000000 4.27833288 0.00000000 0.00000000 1,000.00000000 T 92978TCG4 1,000.00000000 0.00000000 4.27833311 0.00000000 0.00000000 1,000.00000000 U 92978TCJ8 1,000.00000000 0.00000000 4.~~27833342~~27457088 0.00000000 0.00000000 1,000.00000000 R-I 92978TCA7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 92978TCC3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z 92978TCE9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount IO 92978TBU4 ~~1,000~~999.~~00000000~~76069734 0.~~35953498~~36276523 0.00000000 ~~999~~997.~~92484826~~97309803

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group(1) Principal Principal Principal Principal Adjustments Balance Balance 1 4,~~517~~516,~~838~~577,~~123~~219.0260 04,516,595,661.0039 ~~396~~405,~~138~~512.5545 010,000,000.00 0.00 2 1,327,~~630~~492,~~108~~175.3773 01,327,492,175.0073 43,~~158~~842.5350 0.00 0.00 Total 5,~~845~~844,~~468~~069,~~231~~395.3933 05,844,087,837.0012 ~~439~~449,~~297~~354.0895 010,000,000.00 0.00

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group(1) Loss Principal Principal Distribution Balance Balance Amount 1 0.00 4,~~517~~506,~~441~~171,~~984~~707.4713 4,~~517~~506,~~441~~219,~~984~~340.4775 ~~396~~10,~~138~~405,512.5545 2 0.00 1,327,~~586~~448,~~949~~333.8423 1,327,~~586~~453,~~949~~165.8464 43,~~158~~842.5350 Total 0.00 5,~~845~~833,~~028~~620,~~934~~040.3136 5,~~845~~833,~~028~~672,~~934~~506.3139 ~~439~~10,~~297~~449,354.0895

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0508/01/2007 - 0508/30/2007 30 ~~218~~212,~~068~~667.7891 0.00 ~~218~~212,~~068~~667.7891 A-2 0508/01/2007 - 0508/30/2007 30 2,997,234.76 0.00 2,997,234.76 A-3 0508/01/2007 - 0508/30/2007 30 863,270.93 0.00 863,270.93 A-PB 0508/01/2007 - 0508/30/2007 30 387,867.42 0.00 387,867.42 A-4 0508/01/2007 - 0508/30/2007 30 4,707,798.59 0.00 4,707,798.59 A-5 0508/01/2007 - 0508/30/2007 30 1,145,833.33 0.00 1,145,833.33 A-5FL 0508/2317/2007 - 0609/1416/2007 2331 12,~~766~~488,~~527~~344.7817 0.00 12,~~766~~488,~~527~~344.7817 A-1A 0508/01/2007 - 0508/30/2007 30 6,082,~~758~~126.1216 0.00 6,082,~~758~~126.1216 A-M 0508/01/2007 - 0508/30/2007 30 2,723,501.90 0.00 2,723,501.90 A-J 0508/01/2007 - 0508/30/2007 30 2,171,227.88 0.00 2,171,227.88 IO 0508/01/2007 - 0508/30/2007 30 2,~~101~~120,~~650~~532.3264 0.00 2,~~101~~120,~~650~~532.3264 B 0508/01/2007 - 0508/30/2007 30 173,536.50 0.00 173,536.50 C 0508/01/2007 - 0508/30/2007 30 ~~357~~358,~~863~~132.1193 0.00 ~~357~~358,~~863~~132.1193 D 0508/01/2007 - 0508/30/2007 30 361,~~521~~791.4628 0.00 361,~~521~~791.4628 E 0508/01/2007 - 0508/30/2007 30 145,~~214~~322.5144 0.00 145,~~214~~322.5144 F 0508/01/2007 - 0508/30/2007 30 254,~~129~~317.1299 0.00 254,~~129~~317.1299 G 0508/01/2007 - 0508/30/2007 30 290,~~429~~644.0287 0.00 290,~~429~~644.0287 H 0508/01/2007 - 0508/30/2007 30 399,~~348~~645.6040 0.00 399,~~348~~645.6040 J 0508/01/2007 - 0508/30/2007 30 254,~~124~~313.1502 0.00 254,~~124~~313.1502 K 0508/01/2007 - 0508/30/2007 30 326,~~738~~981.8670 0.00 326,~~738~~981.8670 L 0508/01/2007 - 0508/30/2007 30 125,042.85 0.00 125,042.85 M 0508/01/2007 - 0508/30/2007 30 62,523.56 0.00 62,523.56 N 0508/01/2007 - 0508/30/2007 30 93,785.35 0.00 93,785.35 O 0508/01/2007 - 0508/30/2007 30 62,523.56 0.00 62,523.56 P 0508/01/2007 - 0508/30/2007 30 62,519.29 0.00 62,519.29 Q 0508/01/2007 - 0508/30/2007 30 62,523.56 0.00 62,523.56 S 0508/01/2007 - 0508/30/2007 30 31,257.50 0.00 31,257.50 T 0508/01/2007 - 0508/30/2007 30 62,523.56 0.00 62,523.56 U 0508/01/2007 - 0508/30/2007 30 250,090.97 0.00 250,090.97 Total 2829,~~541~~277,~~435~~882.3402 0.00 2829,~~541~~277,~~435~~882.3402

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 ~~218~~212,~~068~~667.7891 0.00 A-2 0.00 0.00 0.00 2,997,234.76 0.00 A-3 0.00 0.00 0.00 863,270.93 0.00 A-PB 0.00 0.00 0.00 387,867.42 0.00 A-4 0.00 0.00 0.00 4,707,798.59 0.00 A-5 0.00 0.00 0.00 1,145,833.33 0.00 A-5FL 0.00 0.00 0.00 12,~~766~~488,~~527~~344.7817 0.00 A-1A 0.00 0.00 0.00 6,082,~~758~~126.1216 0.00 A-M 0.00 0.00 0.00 2,723,501.90 0.00 A-J 0.00 0.00 0.00 2,171,227.88 0.00 IO 0.00 0.00 0.00 2,~~101~~120,~~650~~532.3264 0.00 B 0.00 0.00 0.00 173,536.50 0.00 C 0.00 0.00 0.00 ~~357~~358,~~863~~132.1193 0.00 D 0.00 0.00 0.00 361,~~521~~791.4628 0.00 E 0.00 0.00 0.00 145,~~214~~322.5144 0.00 F 0.00 0.00 0.00 254,~~129~~317.1299 0.00 G 0.00 0.00 0.00 290,~~429~~644.0287 0.00 H 0.00 0.00 0.00 399,~~348~~645.6040 0.00 J 0.00 0.00 0.00 254,~~124~~313.1502 0.00 K 0.00 0.00 0.00 326,~~738~~981.8670 0.00 L 0.00 0.00 0.00 125,042.85 0.00 M 0.00 0.00 0.00 62,523.56 0.00 N 0.00 0.00 0.00 93,785.35 0.00 O 0.00 0.00 0.00 62,523.56 0.00 P 0.00 0.00 0.00 62,519.2829 0.00 Q 0.00 0.00 0.00 62,523.56 0.00 S 0.00 0.00 0.00 31,257.50 0.00 T 0.00 0.00 0.00 62,523.56 0.00 U 0.00 0.00 0219.0094 ~~250~~249,~~090~~871.9703 0219.0094 Total 0.00 0.00 0219.0094 2829,~~541~~277,~~435~~662.3308 0219.0094

Other Required Information Available Distribution Amount (1) 2839,~~980~~727,~~732~~017.4605 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 109,~~651~~825.0738 Less Delinquent Master Servicing Fees 010,144.0096 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 010,975.0092 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected ~~109~~110,~~651~~656.0734 Current 1 Month LIBOR Rate 5.~~320000~~5694% Next 1 Month LIBOR Rate 5.~~320000~~7525% 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 29,169,547.33 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 29,169,547.33 Principal: Scheduled Principal 449,354.95 Unscheduled Principal 10,000,000.00 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 10,000,000.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 10,449,354.95 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 220,010.83 Total Other Collected: 220,010.83 Total Funds Collected 39,838,913.11 Total Funds Distributed Fees: Master Servicing Fee 109,825.38 Trustee Fee - Wells Fargo Bank N.A. 1,850.62 Miscellaneous Fee 0.00 Certificate Administration Fee 0.00 Insurer Fee 0.00 Total Fees 111,676.00 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 219.94 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 219.94 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 29,277,662.08 Principal Distribution 10,449,354.97 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 39,727,017.05 Total Funds Distributed 39,838,912.99

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 4 6,~~085~~072,~~345~~842.4706 0.10 8986 5.~~9374~~9375 1.~~388045~~387972 2,000,001 to 3,000,000 4 9,~~995~~988,~~296~~368.2723 0.17 9390 5.~~7406~~7404 1.~~561537~~561753 3,000,001 to 4,000,000 1415 4852,~~533~~491,~~742~~172.1017 0.8390 ~~105~~103 5.~~8057~~8021 1.~~472388~~457097 4,000,001 to 5,000,000 1211 5450,~~169~~100,~~487~~517.5845 0.9386 ~~102~~98 5.~~8331~~8387 1.~~469519~~485628 5,000,001 to 6,000,000 1516 8489,~~057~~944,~~848~~719.6600 1.4454 ~~106~~104 5.~~7866~~7946 1.~~455896~~468876 6,000,001 to 7,000,000 109 6458,~~118~~070,~~767~~291.6656 1.1000 ~~118~~115 5.~~7853~~7724 1.~~408488~~383611 7,000,001 to 8,000,000 10 74,~~617~~526,~~468~~686.4223 1.28 ~~118~~115 5.~~8029~~8021 1.~~397108~~397142 8,000,001 to 9,000,000 11 93,736,000.00 1.6061 ~~112~~109 5.8487 1.300213 9,000,001 to 10,000,000 4 38,100,000.00 0.65 7269 5.9330 1.275669 10,000,001 to 15,000,000 22 279,~~562~~489,~~316~~114.0269 4.7879 ~~110~~107 5.8516 1.~~350357~~350349 15,000,001 to 20,000,000 22 380,~~690~~593,~~102~~789.1040 6.5152 ~~104~~101 5.7498 1.~~329097~~329132 20,000,001 to 25,000,000 13 290,480,000.00 4.9798 ~~111~~108 5.6860 1.281145 25,000,001 to 30,000,000 9 244,~~546~~467,~~464~~366.5286 4.1819 ~~103~~100 5.~~7718~~7719 1.332005 30,000,001 to 35,000,000 5 157,200,000.00 2.69 9794 5.7857 1.299542 35,000,001 to 40,000,000 8 ~~297~~296,~~067~~963,~~432~~910.5101 5.0809 ~~117~~114 5.7138 1.~~298614~~298649 40,000,001 to 45,000,000 1 41,480,000.00 0.71 ~~117~~114 5.4800 1.190000 45,000,001 to 50,000,000 5 236,106,369.00 4.0405 ~~118~~115 5.6373 1.428134 50,000,001 to 55,000,000 2 102,300,000.00 1.75 ~~117~~114 5.7300 1.299247 55,000,001 to 60,000,000 1 56,500,000.00 0.97 ~~117~~114 5.6000 1.360000 60,000,001 to 70,000,000 1 69,675,000.00 1.19 ~~119~~116 5.9100 1.240000 70,000,001 to 80,000,000 2 159,000,000.00 2.7273 ~~118~~115 5.6660 1.345157 80,000,001 to 100,000,000 1 98,000,000.00 1.68 ~~117~~114 5.6500 1.200000 100,000,001 to 150,000,000 6 730,734,000.00 12.5053 ~~108~~105 5.9264 1.425418 150,000,001 to 200,000,000 2 ~~375~~364,~~546~~872,~~021~~621.3000 6.4325 9996 5.~~6491~~6473 1.~~260893~~267062 200,000,001 to 300,000,000 2 507,727,272.70 8.6970 ~~116~~113 6.0120 1.530286 300,000,001 to 400,000,000 1 395,000,000.00 6.7677 ~~116~~113 6.3530 1.460000 400,000,001 to 500,000,000 1 414,000,000.00 7.0810 5956 5.7970 1.270000 500,000,001 or greater 1 536,000,000.00 9.1719 ~~117~~114 5.4231 1.110000 Totals 189 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450

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 7 48,~~275~~266,~~155~~111.5489 0.83 ~~117~~114 5.~~7563~~7562 1.~~255300~~255308 Arizona 10 162,~~336~~257,~~964~~866.5286 2.78 ~~114~~111 5.~~8101~~8102 1.~~391919~~391949 Arkansas 2 22,~~319~~222,~~102~~789.1040 0.38 7774 6.~~0540~~0539 1.~~253511~~253786 California 59 763,~~084~~071,~~855~~453.8003 13.0608 ~~105~~102 5.8699 1.~~341583~~341581 Colorado 3 17,000,000.00 0.29 ~~118~~115 5.9084 1.304765 Connecticut 2 28,~~195~~188,~~296~~368.2723 0.48 ~~118~~115 5.~~6414~~6413 1.~~322636~~322654 Delaware 3 64,~~526~~492,~~460~~403.4339 1.1011 ~~117~~114 5.6991 1.~~226331~~226292 Florida 14 ~~487~~476,~~483~~769,~~428~~067.3336 8.3417 ~~102~~100 5.~~7569~~7579 1.~~210280~~213836 Georgia 4 60,140,000.00 1.03 ~~117~~114 5.7356 1.283246 Illinois 4 37,~~324~~255,~~389~~665.3561 0.64 ~~117~~114 6.~~1623~~1613 1.~~248145~~247994 Indiana 1 28,700,000.00 0.49 5653 5.9200 1.400000 Kentucky 4 67,~~431~~328,~~932~~410.5101 1.15 ~~117~~114 5.7392 1.~~202625~~202629 Louisiana 2 56,150,000.00 0.96 8279 5.9020 1.391398 Maine 1 1,~~372~~369,~~595~~058.2179 0.02 5855 6.2000 1.300000 Maryland 1 21,700,000.00 0.37 ~~118~~115 5.8600 1.400000 Massachusetts 12 260,700,000.00 4.4647 ~~114~~111 5.6997 1.434258 Minnesota 5 49,675,000.00 0.85 ~~117~~114 5.6729 1.373669 Mississippi 2 2,451,711.03 0.04 ~~118~~115 5.7500 2.030000 Missouri 6 83,212,500.00 1.4243 ~~118~~115 5.9515 1.293278 Montana 1 4,727,839.00 0.08 4643 5.6730 1.900000 Nevada 2 38,400,000.00 0.66 5855 5.9758 1.367266 New Hampshire 1 260,000,000.00 4.4546 ~~117~~114 5.6100 1.340000 New Jersey 8 186,540,500.00 3.1920 ~~117~~114 5.6133 1.289714 New York 13 1,383,~~063~~009,~~485~~511.3674 23.6671 ~~116~~113 5.9017 1.~~347096~~347095 North Carolina 13 216,~~802~~759,~~532~~502.5074 3.7172 ~~114~~111 5.7362 1.~~382205~~382233 Ohio 4 37,~~694~~682,~~096~~433.4349 0.6465 ~~118~~115 5.7474 1.~~238593~~238584 Oregon 1 7,900,000.00 0.14 ~~118~~115 5.6600 1.200000 Pennsylvania 4 92,~~928~~924,~~627~~202.3493 1.59 ~~118~~115 5.8283 1.~~219604~~219598 South Carolina 5 71,475,000.00 1.2223 ~~100~~97 5.7438 1.365586 South Dakota 1 1,590,000.00 0.03 5855 6.1100 1.310000 Tennessee 4 35,~~180~~151,~~864~~198.5397 0.60 ~~102~~99 6.~~0510~~0509 1.~~525756~~526009 Texas 26 408,~~813~~741,~~353~~691.0613 67.9901 ~~110~~107 5.6755 1.~~581583~~581620 Virginia 19 348,~~749~~717,~~052~~336.8454 5.9798 8885 5.7372 1.~~276139~~276122 Washington 10 222,697,641.12 3.8182 7572 5.8388 1.323766 Washington,DC 9 250,~~618~~613,~~501~~958.3173 4.2930 8885 5.7314 1.~~260577~~260570 Wisconsin 3 15,~~768~~738,~~049~~818.7943 0.27 ~~118~~115 5.~~8245~~8244 1.~~412239~~412056 Totals 266 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 0.99 or less 1 13,140,000.00 0.2223 ~~117~~114 5.4800 0.650000 1.00 to 1.04 3 91,200,000.00 1.56 ~~118~~115 5.6847 1.017939 1.05 to 1.09 2 ~~213~~202,~~046~~372,~~021~~621.3000 3.6447 8077 5.~~7055~~7053 1.~~050634~~050667 1.10 to 1.14 4 567,980,000.00 9.7274 ~~116~~113 5.4680 1.109437 1.15 to 1.19 12 231,~~619~~522,~~102~~789.1040 3.9697 ~~114~~111 5.~~7793~~7792 1.~~175234~~175227 1.20 to 1.24 44 921,~~511~~305,~~763~~734.6285 15.7779 ~~116~~113 5.~~7012~~7011 1.~~214672~~214673 1.25 to 1.29 22 656,~~524~~497,~~774~~720.9946 11.2325 7976 5.~~8012~~8011 1.269503 1.30 to 1.34 21 562,~~651~~419,~~373~~621.3559 9.6364 ~~117~~114 5.~~6342~~6340 1.~~329501~~329504 1.35 to 1.39 24 717,~~713~~691,~~594~~099.5369 12.2830 ~~109~~106 5.7092 1.364408 1.40 to 1.44 17 321,~~391~~382,~~993~~335.2439 5.5051 7673 6.1363 1.415175 1.45 to 1.49 7 574,~~486~~412,~~790~~184.4695 9.8385 ~~115~~112 6.2310 1.462944 1.50 to 1.54 9 ~~379~~378,~~008~~986,~~924~~479.5320 6.4850 ~~118~~115 5.7510 1.~~516256~~516255 1.55 to 1.59 2 133,666,000.00 2.29 ~~118~~115 5.9452 1.568923 1.60 to 1.64 4 27,~~314~~309,~~122~~580.9234 0.47 9794 5.~~8386~~8387 1.~~612470~~612472 1.65 to 1.69 2 1413,~~011~~995,~~694~~223.1516 0.24 ~~118~~115 5.~~6531~~6528 1.650000 1.70 to 1.74 2 262,677,272.70 4.4950 ~~114~~111 6.4093 1.728293 1.75 to 1.79 1 5,~~833~~809,~~798~~669.4263 0.10 ~~118~~115 5.9100 1.770000 1.80 to 1.84 1 20,000,000.00 0.34 ~~119~~116 5.3600 1.820000 1.85 to 1.89 1 39,000,000.00 0.67 ~~118~~115 5.6000 1.870000 1.90 to 1.94 2 7,927,839.00 0.14 5047 5.5951 1.908073 1.95 to 2.04 2 9,637,500.00 0.1617 9794 5.7047 2.030000 2.05 to 2.24 2 49,786,369.00 0.85 ~~113~~110 5.4618 2.201768 2.25 or greater 4 24,900,000.00 0.43 7067 5.5704 2.621285 Totals 189 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 19 139,~~407~~253,~~992~~661.0634 2.39 ~~108~~105 5.~~7645~~7642 1.~~602967~~603375 Lodging 33 ~~995~~984,~~331~~337,~~677~~280.1276 1716.0387 ~~111~~108 5.~~8307~~8319 1.~~388814~~392479 Mixed Use 11 211,813,000.01 3.6263 ~~118~~115 5.6430 1.217620 Mobile Home Park 10 76,~~738~~721,~~451~~511.0182 1.3132 ~~100~~97 6.~~1153~~1154 1.~~320470~~320443 Multi-Family 84 1,392,~~377~~241,~~073~~993.9576 23.8287 ~~103~~100 5.9202 1.~~390195~~390212 Office 61 2,181,~~237~~221,~~142~~484.2653 37.3239 ~~104~~101 5.7710 1.272725 Other 2 18,~~566~~532,~~460~~403.4339 0.32 ~~117~~114 5.~~7804~~7802 1.~~296553~~296547 Retail 39 800,~~481~~430,~~841~~336.2658 13.7072 ~~115~~112 5.6559 1.~~346481~~346487 Self Storage 7 29,~~075~~068,~~296~~368.2723 0.50 7673 5.~~5443~~5441 2.~~027567~~027753 Totals 266 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.500% or less 21 938,006,369.00 16.0508 ~~116~~113 5.4228 1.263649 5.501% to 5.75099% 72 2,~~184~~173,~~643~~716,~~441~~419.1075 37.3826 ~~111~~108 5.~~6452~~6449 1.~~298210~~299430 5.751% to 6.00099% 70 1,695,~~768~~523,~~905~~090.5763 29.0106 9996 5.8760 1.~~351722~~351715 6.001% to 6.25099% 17 205,~~277~~134,~~834~~346.2957 3.5152 9592 6.0937 1.~~333007~~333083 6.251% to 6.50099% 6 784,~~972~~949,~~995~~148.0080 13.4346 ~~106~~103 6.3971 1.~~532063~~532071 6.501% or greater 3 36,~~359~~290,~~389~~665.3561 0.62 8784 6.~~6722~~6721 1.~~313893~~313862 Totals 189 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450

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 189 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 189 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450

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 29 844,~~371~~259,~~410~~827.2427 14.4547 5855 5.9412 1.~~348954~~348974 61 to 84 months 5 ~~268~~257,~~276~~602,~~021~~621.3000 4.5942 8279 5.~~7126~~7127 1.~~182564~~188056 85 months or greater 155 4,~~732~~731,~~381~~757,~~502~~592.7709 8081.9611 ~~117~~114 5.7792 1.~~348457~~348458 Totals 189 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450

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 105 4,166,005,980.70 71.2741 ~~105~~102 5.7953 1.358627 180 months or less 1 7,~~204~~135,~~389~~665.3561 0.12 ~~118~~115 6.7300 1.330000 181 to 240 months 1 15,~~569~~472,~~102~~789.1040 0.27 5956 6.0600 1.190000 241 to 300 months 4 26,~~118~~072,~~722~~148.9583 0.45 ~~118~~115 5.9307 1.~~596929~~596827 301 or greater 78 1,~~630~~618,~~130~~933,~~739~~455.2182 27.8975 ~~112~~110 5.~~8018~~8024 1.~~293035~~294632 Totals 189 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450

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 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 189 5,~~845~~833,~~028~~620,~~934~~040.3136 100.00 ~~107~~104 5.~~7996~~7997 1.~~340914~~341450 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 1 1,~~603~~599,~~627~~202.3493 0.03 ~~119~~116 5.8800 1.340000 2,000,001 to 3,000,000 3 7,~~265~~258,~~296~~368.2723 0.12 9693 5.~~7634~~7631 1.~~682357~~682769 3,000,001 to 4,000,000 1213 4145,~~233~~191,~~742~~172.1017 0.7177 ~~102~~101 5.~~8028~~7989 1.~~519326~~497455 4,000,001 to 5,000,000 98 4036,~~855~~797,~~113~~877.6537 0.7063 ~~103~~99 5.~~8266~~8337 1.~~527061~~555266 5,000,001 to 6,000,000 1213 6773,~~213~~115,~~196~~347.0969 1.1525 ~~103~~101 5.~~8236~~8305 1.~~481398~~495253 6,000,001 to 7,000,000 98 5751,~~366~~318,~~767~~291.6656 0.9888 ~~118~~115 5.~~7765~~7608 1.~~434204~~409085 7,000,001 to 8,000,000 7 51,~~977~~886,~~468~~686.4223 0.89 ~~118~~115 5.~~8636~~8625 1.~~417203~~417288 8,000,001 to 9,000,000 4 34,198,000.00 0.59 ~~101~~98 5.8754 1.405542 9,000,001 to 10,000,000 1 9,600,000.00 0.16 5754 5.8400 1.200000 10,000,001 to 15,000,000 9 117,~~309~~236,~~316~~114.0269 2.01 ~~106~~103 5.7516 1.~~364782~~364772 15,000,001 to 20,000,000 16 276,~~244~~147,~~102~~789.1040 4.73 ~~103~~100 5.~~7668~~7667 1.~~283395~~283427 20,000,001 to 25,000,000 6 134,970,000.00 2.31 ~~117~~114 5.7764 1.232621 25,000,001 to 30,000,000 7 186,~~746~~667,~~464~~366.5286 3.1920 ~~117~~114 5.7135 1.~~317192~~317187 30,000,001 to 35,000,000 2 62,300,000.00 1.07 ~~117~~114 5.6500 1.302167 35,000,001 to 40,000,000 6 224,937,500.00 3.8586 ~~117~~114 5.7278 1.357595 40,000,001 to 45,000,000 1 41,480,000.00 0.71 ~~117~~114 5.4800 1.190000 45,000,001 to 50,000,000 3 142,386,369.00 2.44 ~~118~~115 5.6248 1.532801 50,000,001 to 55,000,000 2 102,300,000.00 1.75 ~~117~~114 5.7300 1.299247 55,000,001 to 60,000,000 1 56,500,000.00 0.97 ~~117~~114 5.6000 1.360000 60,000,001 to 70,000,000 1 69,675,000.00 1.19 ~~119~~116 5.9100 1.240000 70,000,001 to 80,000,000 1 80,000,000.00 1.37 ~~118~~115 5.8300 1.370000 80,000,001 to 150,000,000 6 730,734,000.00 12.5053 ~~108~~105 5.9264 1.425418 150,000,001 to 200,000,000 2 ~~375~~364,~~546~~872,~~021~~621.3000 6.4325 9996 5.~~6491~~6473 1.~~260893~~267062 200,000,001 to 300,000,000 1 260,000,000.00 4.4546 ~~117~~114 5.6100 1.340000 300,000,001 to 400,000,000 1 395,000,000.00 6.7677 ~~116~~113 6.3530 1.460000 400,000,001 to 500,000,000 1 414,000,000.00 7.0810 5956 5.7970 1.270000 500,000,001 or greater 1 536,000,000.00 9.1719 ~~117~~114 5.4231 1.110000 Totals 125 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354

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 5 7,~~050~~041,~~155~~111.5489 0.12 ~~118~~115 5.~~8390~~8389 1.~~645962~~646522 Arizona 5 112,~~208~~129,~~964~~866.5286 1.92 ~~118~~115 5.7251 1.~~433437~~433510 Arkansas 2 22,~~319~~222,~~102~~789.1040 0.38 7774 6.~~0540~~0539 1.~~253511~~253786 California 50 596,~~774~~761,~~855~~453.8003 10.2123 ~~103~~100 5.8912 1.~~376389~~376386 Colorado 3 17,000,000.00 0.29 ~~118~~115 5.9084 1.304765 Connecticut 2 28,~~195~~188,~~296~~368.2723 0.48 ~~118~~115 5.~~6414~~6413 1.~~322636~~322654 Delaware 3 64,~~526~~492,~~460~~403.4339 1.1011 ~~117~~114 5.6991 1.~~226331~~226292 Florida 12 ~~455~~444,~~533~~819,~~428~~067.3336 7.7963 ~~101~~98 5.~~7535~~7545 1.~~204991~~208676 Georgia 4 60,140,000.00 1.03 ~~117~~114 5.7356 1.283246 Illinois 3 28,~~684~~615,~~389~~665.3561 0.49 ~~117~~114 6.~~2956~~2945 1.~~262646~~262485 Kentucky 1 16,400,000.00 0.28 ~~114~~111 5.6700 1.220000 Maryland 1 21,700,000.00 0.37 ~~118~~115 5.8600 1.400000 Massachusetts 12 260,700,000.00 4.4647 ~~114~~111 5.6997 1.434258 Minnesota 2 13,150,000.00 0.2223 ~~118~~115 5.8232 1.418555 Mississippi 2 2,451,711.03 0.04 ~~118~~115 5.7500 2.030000 Missouri 6 83,212,500.00 1.4243 ~~118~~115 5.9515 1.293278 Montana 1 4,727,839.00 0.08 4643 5.6730 1.900000 New Hampshire 1 260,000,000.00 4.4546 ~~117~~114 5.6100 1.340000 New Jersey 7 179,040,500.00 3.0607 ~~117~~114 5.5971 1.292635 New York 10 1,056,~~336~~282,~~212~~239.6402 18.0711 ~~117~~114 5.8069 1.~~259325~~259319 North Carolina 9 163,~~662~~635,~~879~~131.9343 2.8081 ~~118~~115 5.7320 1.~~383042~~383063 Ohio 2 20,~~406~~394,~~096~~433.4349 0.35 ~~117~~114 5.7198 1.~~245890~~245876 Oregon 1 7,900,000.00 0.14 ~~118~~115 5.6600 1.200000 Pennsylvania 3 56,~~728~~724,~~627~~202.3493 0.97 ~~117~~114 5.9612 1.340595 South Carolina 2 21,325,000.00 0.3637 ~~116~~113 5.9000 1.383623 Tennessee 3 20,~~230~~201,~~864~~198.5397 0.35 9087 6.~~0887~~0886 1.~~396994~~397247 Texas 14 228,~~182~~123,~~979~~051.1305 3.9091 ~~115~~112 5.~~7053~~7052 1.~~731894~~731982 Virginia 14 221,~~289~~257,~~052~~336.8454 3.79 7168 5.7555 1.~~283919~~283892 Washington 10 222,697,641.12 3.8182 7572 5.8388 1.323766 Washington,DC 8 249,099,378.39 4.2627 8885 5.7323 1.258507 Wisconsin 3 15,~~768~~738,~~049~~818.7943 0.27 ~~118~~115 5.~~8245~~8244 1.~~412239~~412056 Totals 201 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. .099 or less 1 13,140,000.00 0.2223 ~~117~~114 5.4800 0.650000 1.00 to 1.04 2 55,000,000.00 0.94 ~~118~~115 5.7273 1.010000 1.05 to 1.09 2 ~~213~~202,~~046~~372,~~021~~621.3000 3.6447 8077 5.~~7055~~7053 1.~~050634~~050667 1.10 to 1.14 1 536,000,000.00 9.1719 ~~117~~114 5.4231 1.110000 1.15 to 1.19 6 141,~~899~~802,~~102~~789.1040 2.43 ~~111~~108 5.~~7860~~7858 1.~~172354~~172342 1.20 to 1.24 30 643,~~692~~617,~~804~~313.6145 11.0103 ~~115~~112 5.7065 1.216995 1.25 to 1.29 14 554,~~476~~449,~~774~~720.9946 9.4950 7471 5.7985 1.~~269138~~269139 1.30 to 1.34 14 ~~436~~435,~~043~~815,~~778~~562.1480 7.4647 ~~117~~114 5.~~6613~~6610 1.~~332182~~332187 1.35 to 1.39 14 502,~~098~~076,~~594~~099.5369 8.5961 ~~115~~112 5.6971 1.363123 1.40 to 1.44 11 215,~~351~~342,~~993~~335.2439 3.6869 7774 6.2731 1.418301 1.45 to 1.49 5 550,~~126~~052,~~790~~184.4695 9.4143 ~~117~~114 6.~~2344~~2345 1.~~462669~~462668 1.50 to 1.54 8 362,~~992~~970,~~924~~479.5320 6.2122 ~~118~~115 5.7456 1.~~516974~~516973 1.55 to 1.59 2 133,666,000.00 2.29 ~~118~~115 5.9452 1.568923 1.60 to 1.64 1 8,810,000.00 0.15 5350 6.0200 1.620000 1.65 to 1.69 2 1413,~~011~~995,~~694~~223.1516 0.24 ~~118~~115 5.~~6531~~6528 1.650000 1.70 to 1.79 1 5,~~833~~809,~~798~~669.4263 0.10 ~~118~~115 5.9100 1.770000 1.80 to 1.89 1 39,000,000.00 0.67 ~~118~~115 5.6000 1.870000 1.90 to 1.94 2 7,927,839.00 0.14 5047 5.5951 1.908073 1.95 to 2.04 2 9,637,500.00 0.1617 9794 5.7047 2.030000 2.05 to 2.24 2 49,786,369.00 0.85 ~~113~~110 5.4618 2.201768 2.25 or greater 4 24,900,000.00 0.43 7067 5.5704 2.621285 Totals 125 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 19 139,~~407~~253,~~992~~661.0634 2.39 ~~108~~105 5.~~7645~~7642 1.~~602967~~603375 Lodging 33 ~~995~~984,~~331~~337,~~677~~280.1276 1716.0387 ~~111~~108 5.~~8307~~8319 1.~~388814~~392479 Mixed Use 11 211,813,000.01 3.6263 ~~118~~115 5.6430 1.217620 Mobile Home Park 2 22,~~995~~982,~~855~~453.8003 0.39 7067 6.~~5479~~5482 1.~~448690~~448672 Multi-Family 27 118,532,719.30 2.03 5855 6.4700 1.420000 Office 61 2,181,~~237~~221,~~142~~484.2653 37.3239 ~~104~~101 5.7710 1.272725 Other 2 18,~~566~~532,~~460~~403.4339 0.32 ~~117~~114 5.~~7804~~7802 1.~~296553~~296547 Retail 39 800,~~481~~430,~~841~~336.2658 13.7072 ~~115~~112 5.6559 1.~~346481~~346487 Self Storage 7 29,~~075~~068,~~296~~368.2723 0.50 7673 5.~~5443~~5441 2.~~027567~~027753 Totals 201 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.50099% or less 15 790,986,369.00 13.5356 ~~116~~113 5.4217 1.241146 5.501% to 5.75099% 50 1,~~693~~683,~~899~~080,~~385~~429.6740 28.9885 ~~111~~108 5.~~6444~~6440 1.~~309924~~311570 5.751% to 6.00099% 44 1,346,~~705~~474,~~253~~719.0032 23.0408 9996 5.8738 1.~~358638~~358628 6.001% to 6.25099% 10 133,~~400~~272,~~865~~647.1570 2.28 ~~106~~103 6.~~0779~~0780 1.~~300217~~300294 6.251% to 6.50099% 4 527,~~245~~221,~~722~~876.3010 9.0204 ~~103~~100 6.3806 1.~~447256~~447264 6.501% or greater 2 25,~~204~~135,~~389~~665.3561 0.43 7471 6.~~7086~~7085 1.~~408558~~408773 Totals 125 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354

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 125 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 125 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354

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 18 676,~~194~~098,~~441~~128.1040 11.5759 5855 5.9282 1.~~345087~~345109 61 to 84 months 2 ~~212~~201,~~046~~372,~~021~~621.3000 3.6345 8279 5.~~7071~~7069 1.~~144909~~149939 85 months or greater 105 3,~~629~~628,~~201~~700,~~522~~957.0773 62.0920 ~~117~~114 5.7547 1.~~336380~~336375 Totals 125 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354

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 62 3,080,439,708.00 52.7080 ~~105~~102 5.7561 1.334234 180 months or less 1 7,~~204~~135,~~389~~665.3561 0.12 ~~118~~115 6.7300 1.330000 181 to 240 months 1 15,~~569~~472,~~102~~789.1040 0.27 5956 6.0600 1.190000 241 to 300 months 4 26,~~118~~072,~~722~~148.9583 0.45 ~~118~~115 5.9307 1.~~596929~~596827 301 months or greater 57 1,~~388~~377,~~110~~051,~~062~~395.0729 23.7561 ~~112~~109 5.~~8170~~8178 1.~~312907~~314936 Totals 125 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354

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 125 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 125 4,~~517~~506,~~441~~171,~~984~~707.4713 77.2924 ~~107~~104 5.~~7785~~7786 1.~~328696~~329354 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 3 4,~~481~~473,~~718~~639.13 0.08 7875 5.~~9579~~9581 1.~~405236~~405121 2,000,001 to 3,000,000 1 2,730,000.00 0.05 8380 5.6800 1.240000 3,000,001 to 4,000,000 2 7,300,000.00 0.1213 ~~118~~115 5.8221 1.207260 4,000,001 to 5,000,000 3 13,~~314~~302,~~373~~640.9308 0.23 9996 5.~~8529~~8527 1.~~292950~~292997 5,000,001 to 6,000,000 3 16,~~844~~829,~~652~~371.5731 0.29 ~~118~~115 5.~~6391~~6390 1.~~354138~~354278 6,000,001 to 7,000,000 1 6,752,000.00 0.12 ~~118~~115 5.8600 1.190000 7,000,001 to 8,000,000 3 22,640,000.00 0.39 ~~117~~114 5.6635 1.350972 8,000,001 to 9,000,000 7 59,538,000.00 1.02 ~~118~~115 5.8334 1.239713 9,000,001 to 10,000,000 3 28,500,000.00 0.49 7774 5.9643 1.301158 10,000,001 to 15,000,000 13 162,253,000.00 2.78 ~~113~~110 5.9239 1.339927 15,000,001 to 20,000,000 6 104,446,000.00 1.79 ~~106~~103 5.7050 1.449973 20,000,001 to 25,000,000 7 155,510,000.00 2.6667 ~~105~~102 5.6074 1.323260 25,000,001 to 30,000,000 2 57,800,000.00 0.99 5754 5.9603 1.379862 30,000,001 to 35,000,000 3 94,900,000.00 1.6263 8481 5.8747 1.297819 35,000,001 to 40,000,000 2 72,~~129~~026,~~932~~410.5101 1.23 ~~118~~115 5.~~6698~~6697 1.~~114682~~114559 40,000,001 to 50,000,000 2 93,720,000.00 1.6061 ~~118~~115 5.6562 1.269117 50,000,001 to 80,000,000 1 79,000,000.00 1.35 ~~119~~116 5.5000 1.320000 80,000,001 to 100,000,000 1 98,000,000.00 1.68 ~~117~~114 5.6500 1.200000 100,000,001 or greater 1 247,727,272.70 4.2425 ~~114~~111 6.4340 1.730000 Totals 64 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508

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 41,225,000.00 0.71 ~~117~~114 5.7421 1.188490 Arizona 5 50,128,000.00 0.86 ~~103~~100 6.0006 1.298984 California 9 166,310,000.00 2.85 ~~114~~111 5.7933 1.216691 Florida 2 31,950,000.00 0.55 ~~117~~114 5.8056 1.285681 Illinois 1 8,640,000.00 0.15 ~~118~~115 5.7200 1.200000 Indiana 1 28,700,000.00 0.49 5653 5.9200 1.400000 Kentucky 3 5150,~~031~~928,~~932~~410.5101 0.87 ~~118~~115 5.~~7614~~7615 1.~~197041~~197035 Louisiana 2 56,150,000.00 0.96 8279 5.9020 1.391398 Maine 1 1,~~372~~369,~~595~~058.2179 0.02 5855 6.2000 1.300000 Minnesota 3 36,525,000.00 0.6263 ~~117~~114 5.6188 1.357509 Nevada 2 38,400,000.00 0.66 5855 5.9758 1.367266 New Jersey 1 7,500,000.00 0.13 ~~118~~115 6.0000 1.220000 New York 3 326,727,272.72 5.5960 ~~115~~112 6.2082 1.630865 North Carolina 4 53,~~139~~124,~~652~~371.5731 0.91 ~~104~~101 5.7491 1.~~379626~~379677 Ohio 2 17,288,000.00 0.30 ~~118~~115 5.7800 1.229981 Pennsylvania 1 36,200,000.00 0.62 ~~118~~115 5.6200 1.030000 South Carolina 3 50,150,000.00 0.86 9390 5.6774 1.357916 South Dakota 1 1,590,000.00 0.03 5855 6.1100 1.310000 Tennessee 1 14,950,000.00 0.26 ~~118~~115 6.0000 1.700000 Texas 12 180,~~630~~618,~~373~~640.9308 3.0910 ~~103~~100 5.6379 1.~~391702~~391712 Virginia 5 127,460,000.00 2.18 ~~118~~115 5.7056 1.262633 Washington,DC 1 1,~~519~~514,~~122~~580.9234 0.03 ~~117~~114 5.5800 1.600000 Totals 65 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.04 or less 1 36,200,000.00 0.62 ~~118~~115 5.6200 1.030000 1.05 to 1.14 3 31,980,000.00 0.55 9996 6.2205 1.100000 1.15 to 1.19 6 89,720,000.00 1.5354 ~~118~~115 5.7687 1.179788 1.20 to 1.24 14 277,~~818~~688,~~959~~421.0140 4.7576 ~~116~~113 5.6888 1.~~209288~~209291 1.25 to 1.29 8 102,048,000.00 1.75 ~~106~~103 5.8157 1.271482 1.30 to 1.34 7 126,~~607~~604,~~595~~058.2179 2.17 ~~117~~114 5.5411 1.~~320267~~320268 1.35 to 1.39 10 215,615,000.00 3.6970 9592 5.7374 1.367400 1.40 to 1.44 6 106,040,000.00 1.8182 7572 5.8584 1.408827 1.45 to 1.49 2 24,360,000.00 0.42 9087 6.1529 1.469163 1.50 to 1.54 1 16,016,000.00 0.27 ~~118~~115 5.8750 1.500000 1.55 to 1.64 3 18,~~504~~499,~~122~~580.9234 0.32 ~~118~~115 5.7523 1.~~608885~~608887 1.65 to 1.74 2 262,677,272.70 4.4950 ~~114~~111 6.4093 1.728293 1.75 or greater 1 20,000,000.00 0.34 ~~119~~116 5.3600 1.820000 Totals 64 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 8 53,~~742~~739,~~595~~058.2179 0.92 ~~113~~110 5.9302 1.~~265606~~265604 Multi-Family 57 1,273,~~844~~709,~~354~~274.6546 21.7983 ~~108~~105 5.8690 1.~~387422~~387440 Totals 65 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.50099% or less 6 147,020,000.00 2.52 ~~119~~116 5.4290 1.384721 5.501% to 5.7509% 22 490,~~744~~635,~~055~~990.4335 8.4041 ~~113~~110 5.6480 1.~~257777~~257786 5.751% to 6.0009% 26 349,~~063~~048,~~652~~371.5731 5.9798 9996 5.8844 1.~~325040~~325045 6.001% to 6.2509% 7 71,~~876~~861,~~969~~698.1487 1.23 7471 6.1229 1.~~393864~~393893 6.251% to 6.5009% 2 257,727,272.70 4.4142 ~~112~~109 6.4307 1.705556 6.501% or greater 1 11,155,000.00 0.19 ~~117~~114 6.5900 1.100000 Totals 64 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508

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 64 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 64 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508

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 11 168,~~176~~161,~~969~~698.1487 2.88 5754 5.9933 1.~~364501~~364511 61 to 84 months 3 56,230,000.00 0.96 8279 5.7334 1.324563 85 months or greater 50 1,103,~~179~~056,~~980~~634.7036 18.8791 ~~117~~114 5.8600 1.~~388186~~388205 Totals 64 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508

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 43 1,085,566,272.70 18.5761 ~~106~~103 5.9064 1.427845 360 months or less 21 ~~242~~241,~~020~~882,~~677~~060.1453 4.1415 ~~116~~113 5.~~7147~~7146 1.~~179059~~179036 Totals 64 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508

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 64 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 64 1,327,~~586~~448,~~949~~333.8423 22.7176 ~~108~~105 5.8715 1.~~382491~~382508 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 502000051 1 OF New York NY 2,503,073.47 0.00 5.423% 502101000 2 Various Various Various 2,066,630.50 0.00 5.797% 192000003 3 OF New York NY 2,160,902.36 0.00 6.353% 191000004 4 RT Salem NH 1,256,016.67 0.00 5.610% 502100003 5 MF New York NY 1,372,505.43 0.00 6.434% 502859351 6 LO Orlando FL ~~982~~978,~~197~~902.7486 ~~211~~10,~~723~~215,018.8068 5.710% 502859928 7 LO Boston MA 845,680.00 0.00 5.580% 502860051 8 LO Various Various 658,170.66 0.00 5.952% 502860050 9 LO Various Various 648,216.71 0.00 5.952% 502856988 10 MU Los Angeles CA 600,098.69 0.00 5.602% 191000011 11 Various San Francisco CA 682,495.14 0.00 6.470% 502860049 12 LO Various Various 592,521.71 0.00 5.952% 502854713 13 OF Various Various 547,623.27 0.00 5.610% 502859254 14 MF Los Angeles CA 476,797.22 0.00 5.650% 502857802 15 LO Ponte Vedra Beach FL 401,622.22 0.00 5.830% 191000016 16 MF New York NY 374,152.78 0.00 5.500% 502858279 17 RT Royal Palm Beach FL 354,587.69 0.00 5.910% 502859215 18 OF New York NY 272,455.56 0.00 5.600% 502859350 19 Various Various MA 255,096.42 0.00 5.730% 502859729 20 RT Sugarland TX 249,668.83 0.00 5.730% 502858781 21 OF Los Angeles CA 248,000.00 0.00 5.760% 191000022 22 MF Midlothian VA 235,522.16 0.00 5.780% 502855358 23 OF Wilmington DE 228,263.33 0.00 5.640% 502856833 24 MF Newport News VA 220,954.22 0.00 5.530% 191000025 25 RT Waco TX 206,507.98 0.00 5.460% 502858956 26 RT Moorestown NJ 195,739.51 0.00 5.480% 502859411 27 LO Saint Louis MO 206,891.09 0.00 6.050% 191000028 28 IN Houston TX 182,000.00 0.00 5.600% 502859453 29 OF Washington DC 184,880.56 0.00 5.650% 502858588 30 OF Washington DC 178,069.17 0.00 5.650% 502859855 31 OF Scottsdale AZ 170,982.22 0.00 5.440% 191000032 32 MF Lansdale PA 175,187.89 0.00 5.620% 502859126 33 MF Louisville KY ~~177~~176,~~133~~626.8140 32,~~266~~774.8425 5.720% 502859013 34 OF Horsham PA 180,571.77 0.00 5.970% 191000035 35 MF Austin TX 160,640.28 0.00 5.740% 502859026 36 MF Baton Rouge LA 168,915.56 0.00 6.130% 502858853 37 OF Washington DC 155,202.36 0.00 5.650% 502859303 38 MF Montgomery AL 150,522.22 0.00 5.750% 502855723 39 RT Whittier CA 147,904.44 0.00 5.650% 191000040 40 MF Las Vegas NV 150,350.00 0.00 6.000% 502858558 41 MF Granger IN 146,306.22 0.00 5.920% 502859977 42 RT Mount Laurel NJ 132,506.40 0.00 5.480% 502859978 43 RT Moorestown NJ 132,223.27 0.00 5.480% 502859193 44 LO Tucson AZ ~~135~~134,~~286~~899.87 24 25,~~654~~042.5114 5.719% 191000045 45 OF Whittier CA 134,850.00 0.00 6.000% 502859294 46 OF Durham NC 134,333.33 0.00 6.000% 502859637 47 OF Trumbull CT 123,448.89 0.00 5.600% 502859743 48 OF Alpharetta GA 126,260.42 0.00 5.750% 502856791 49 RT Columbia MO 130,673.61 0.00 6.070% 502859604 50 MF Baton Rouge LA 116,456.67 0.00 5.600% 502858129 51 OF Atlanta GA 117,180.00 0.00 5.670% 502859607 52 MF Mankato MN 114,889.44 0.00 5.600% 502858907 53 MU Solana Beach CA 110,341.74 0.00 5.690% 502859605 54 MF Columbia SC 106,812.22 0.00 5.600% 192000055 55 MF Grapevine TX 106,467.78 0.00 5.620% 502859127 56 MF San Antonio TX 99,794.81 0.00 5.310% 502859078 57 OF Bethesda MD 109,500.61 0.00 5.860% 502858320 58 OF Brooklyn NY 102,351.67 0.00 5.660% 191000059 59 MF Charlotte NC 103,617.50 0.00 5.730% 502859291 60 RT Virginia Beach VA 101,311.88 0.00 5.670% 502859248 61 MF Fort Worth TX 102,862.82 0.00 5.810% 502859380 62 OF Charlotte NC 97,477.78 0.00 5.660% 191000063 63 MF Beaufort SC 99,716.67 0.00 5.790% 502860302 64 MF San Antonio TX 92,311.11 0.00 5.360% 191000065 65 OF Chantilly VA 93,717.05 0.00 5.639% ~~502855957~~502859957 66 RT Mount Laurel NJ 90,980.18 0.00 5.480% ~~502859411~~502859315 67 OF Various MO 88,892.50 0.00 5.580% 502857096 68 MU Palm Beach Gardens FL 88,350.00 0.00 5.700% 191000069 69 MH Sandwich MA 103,850.00 0.00 6.700% 191000070 70 RT Fremont CA 90,229.89 0.00 5.930% 502858760 71 OF Washington DC 85,708.54 0.00 5.770% 191000072 72 OF Des Plaines IL 91,493.06 0.00 6.250% 191000073 73 RT Bay Shore NY 86,369.44 0.00 5.900% 191000074 74 MH Deerfield Beach FL 86,800.00 0.00 6.000% 192000075 75 MF Irving TX 80,321.69 0.00 5.660% 502858329 76 OF Lexington KY 80,073.00 0.00 5.670% 502858174 77 IN Dayton OH 80,637.89 0.00 5.710% 502859890 78 MF San Antonio TX 81,025.39 0.00 5.875% 191000079 79 OF Fairfax VA 76,236.15 0.00 5.639% 191000080 80 IN Rogers AR 8180,~~406~~906.0002 3031,~~897~~397.9088 6.060% 191000081 81 MF Tampa FL 72,926.21 0.00 5.590% 502859803 82 RT Northridge CA 59,942.81 0.00 4.610% 191000083 83 LO Charleston SC 76,589.38 0.00 5.900% 502859172 84 OF Boston MA 74,916.67 0.00 5.800% 502858514 85 MF Knoxville TN 77,241.67 0.00 6.000% 191000086 86 LO Duncanville TX 71,~~899~~702.3313 12,~~144~~341.4161 5.880% 191000087 87 MF Richmond VA 67,889.31 0.00 5.780% 502859514 88 MF Durham NC 63,123.75 0.00 5.400% 191000089 89 OF Oakton VA 65,553.38 0.00 5.639% 191000090 90 LO Various Various 67,952.43 0.00 5.900% 192000091 91 MF Tucson AZ 68,003.93 0.00 5.940% 191000092 92 MF Mebane NC 69,677.67 0.00 6.130% 502859979 93 RT Moorestown NJ 62,006.20 0.00 5.480% 192000094 94 MF Poway CA 61,531.56 0.00 5.600% 192000095 95 MF Alameda CA 64,177.75 0.00 5.880% 191000096 96 IN Plano TX 58,958.33 0.00 5.660% 502859067 97 OT Wilmington DE 61,~~551~~380.5426 10,~~577~~748.0937 5.870% 191000098 98 MF Richmond VA 61,690.00 0.00 5.970% 502857849 99 OF Jacksonville FL 58,693.33 0.00 5.680% 192000100 100 MF Tucson AZ 58,889.00 0.00 5.940% 502859488 101 MF Huntsville TX 59,442.50 0.00 6.000% 502859210 102 RT Greensboro NC 57,629.00 0.00 5.850% 191000103 103 MF Mesa AZ 59,389.80 0.00 6.180% 191000104 104 MF Hawthorne CA 63,301.53 0.00 6.590% 191000105 105 MF Pell City AL 53,319.14 0.00 5.720% 191000106 106 MF San Diego CA 54,680.56 0.00 6.350% 502859866 107 OF Lake Worth FL 48,277.33 0.00 5.840% 191000108 108 MF Las Vegas NV 47,249.17 0.00 5.900% 502855592 109 MF White Bear Lake MN 44,443.67 0.00 5.610% 502859720 110 MF Santa Rosa CA 45,647.50 0.00 5.890% 502857755 111 RT Memphis TN 45,670.06 0.00 6.020% 191000112 112 MH Middletown OH 43,638.77 0.00 5.860% 502859493 113 MF Chicago IL 42,556.80 0.00 5.720% 191000114 114 MF Columbus OH 42,408.00 0.00 5.700% 191000115 115 LO Aspen CO 44,803.61 0.00 6.050% 502855994 116 OF Charlotte NC 41,794.03 0.00 5.710% 191000117 117 MH Louisville KY 42,135.03 0.00 5.860% 502858451 118 RT Victoria TX 40,751.64 0.00 5.710% 191000119 119 MF Phoenix AZ 42,511.33 0.00 6.050% 502858167 120 MF Blacksburg VA 40,176.00 0.00 5.760% 502858828 121 MF Greenville SC 38,646.67 0.00 5.610% 502859168 122 RT Palm Bay FL 37,613.33 0.00 5.460% 192000123 123 IN Hillsboro OR 38,503.72 0.00 5.660% 502858874 124 LO Staunton VA 36,~~693~~586.7696 6,~~887~~994.5434 5.650% 192000125 125 MH Morganville NJ 38,750.00 0.00 6.000% 502856420 126 LO Rockford IL 41,~~880~~484.0709 22,~~195~~591.5048 6.730% 502859638 127 RT Savannah GA 36,084.00 0.00 5.820% 502859374 128 MF El Paso TX 33,016.55 0.00 5.370% 191000129 129 RT Cicero NY 36,621.33 0.00 6.000% 192000130 130 OF Burnsville MN 35,210.83 0.00 5.800% 191000131 131 IN Maspeth NY 36,~~130~~033.66 5,~~837~~934.88 6.000% 191000132 132 MH Elsmere KY 34,071.34 0.00 5.860% 191000133 133 IN Rogers AR 35,107.50 0.00 6.040% 502859100 134 SS Bayport NY 30,913.20 0.00 5.540% 191000135 135 OT Secaucus NJ 30,917.33 0.00 5.610% 502859006 136 MU Charlotte NC 29,923.61 0.00 5.560% 502858179 137 IN Various Various 30,698.61 0.00 5.750% 502858652 138 RT Charlotte NC 30,~~399~~312.5911 5,~~585~~672.2472 5.700% 192000139 139 IN Vadnais Heights MN 30,728.75 0.00 5.850% 191000140 140 LO Appleton WI 30,~~620~~537.5010 5,~~105~~189.8525 5.910% 192000141 141 MF Scottsdale AZ 30,225.00 0.00 5.850% 191000142 142 RT Santa Clarita CA 29,050.88 0.00 5.670% 191000143 143 LO Sebring FL 29,~~728~~605.0789 7,~~642~~764.3856 5.910% 502859606 144 RT Sugar Land TX 28,916.11 0.00 5.750% 502855914 145 IN Orlando FL 28,~~684~~602.7539 5,~~247~~330.6501 5.710% 502859476 146 SS San Francisco CA 27,369.56 0.00 5.480% 191000147 147 LO Brentwood TN 31,~~688~~612.8911 4,~~277~~354.7048 6.400% 502855215 148 OF Nashville TN 28,~~759~~680.7385 4,~~857~~936.7765 5.880% 502859212 149 LO Henrietta NY 28,~~233~~118.5980 7,~~102~~216.1998 5.970% 502859943 150 MF El Paso TX 24,915.73 0.00 5.280% 191000151 151 OF Louisville CO 27,051.38 0.00 5.850% 502857670 152 MF Greenville NC 26,~~678~~602.5196 4,~~756~~832.8641 5.770% 191000153 153 RT Dover DE 26,908.69 0.00 5.830% 502858177 154 RT Kohler WI 25,781.02 0.00 5.730% 502859438 155 OF Los Angeles CA 25,032.50 0.00 5.700% 191000156 156 MH Paso Robles CA 25,~~833~~764.3344 4,~~144~~213.2009 6.000% 191000157 157 IN Ridgewood NY 25,~~089~~023.3352 3,~~905~~971.4728 6.070% 191000158 158 RT Kalispell MT 22,350.86 0.00 5.673% 192000159 159 MF Alameda CA 23,671.08 0.00 5.880% 502859567 160 LO Austin TX 23,~~738~~674.4681 3,~~809~~873.3500 6.030% 191000161 161 LO Monona WI 22,~~729~~665.5289 34,~~966~~030.9255 5.820% 502859450 162 IN Aurora IL 22,259.38 0.00 5.770% 502859475 163 SS Carson CA 20,763.11 0.00 5.480% 191000164 164 MF Austin TX 22,~~798~~738.7423 3,~~626~~686.0758 6.020% 191000165 165 OF Fort Myers FL 21,688.38 0.00 5.790% 192000166 166 MF Oceanside CA 20,653.10 0.00 5.650% 191000167 167 RT Boardman OH 19,~~888~~830.2771 3,~~635~~693.6824 5.760% 192000168 168 LO Charlotte NC 021,800.0079 03,062.0051 6.340% 502859477 169 SS Chatsworth CA 18,875.56 0.00 5.480% 191000170 170 MF San Diego CA 19,207.94 0.00 5.870% 502859512 171 RT San Antonio TX 19,181.25 0.00 5.940% 502858934 172 IN Miami FL 17,179.17 0.00 5.700% 502858225 173 MF Coon Rapids MN 17,390.14 0.00 5.770% 502857801 174 RT Duluth GA 17,506.73 0.00 5.910% 191000175 175 RT Houston TX 16,107.55 0.00 5.623% 502858721 176 IN Virginia Beach VA 16,~~834~~787.7214 3,~~006~~054.7634 5.750% 502859011 177 RT Clanton AL 16,~~903~~857.3836 2,~~802~~848.3234 5.940% 502859479 178 SS Oakland CA 15,100.44 0.00 5.480% 191000179 179 RT Austin TX 16,~~247~~204.8844 2,~~617~~661.7115 5.990% 191000180 180 RT Denver CO 14,637.43 0.00 5.610% 502859119 181 RT La Marque TX 15,133.17 0.00 5.800% 191000182 182 MH Mission TX 13,352.73 0.00 5.680% 502859478 183 SS North Hollywood CA 12,269.11 0.00 5.480% 191000184 184 SS Bethel CT 13,~~531~~496.9202 2,~~140~~175.0797 6.050% 192000185 185 RT Phoenix AZ 10,267.20 0.00 5.760% 191000186 186 RT Erie PA 8,~~126~~104.6536 1,~~372~~394.6695 5.880% 191000187 187 MH Sioux Falls SD 8,365.61 0.00 6.110% 191000188 188 MF Washington DC 7,~~306~~284.2149 1,~~421~~442.2597 5.580% 191000189 189 MH Wells ME 7,~~333~~315.9416 1,~~087~~106.5129 6.200% Totals 29,~~154~~169,~~741~~547.9033 ~~439~~10,~~297~~449,354.0895 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 502000051 N/A 03/11/2017 N 536,000,000.00 536,000,000.00 0609/11/2007 502101000 N/A 05/07/2012 N 414,000,000.00 414,000,000.00 0609/07/2007 192000003 N/A 02/05/2017 N 395,000,000.00 395,000,000.00 0609/05/2007 191000004 N/A 03/10/2017 N 260,000,000.00 260,000,000.00 0609/10/2007 502100003 N/A 12/08/2016 N 247,727,272.70 247,727,272.70 0609/08/2007 502859351 04/11/2014 04/11/2035 N 199,~~757~~087,~~745~~639.1070 ~~199~~188,~~546~~872,~~021~~621.3000 0609/11/2007 502859928 N/A 04/11/2017 N 176,000,000.00 176,000,000.00 0609/11/2007 502860051 N/A 04/11/2017 N 128,408,000.00 128,408,000.00 0609/11/2007 502860050 N/A 04/11/2017 N 126,466,000.00 126,466,000.00 0609/11/2007 502856988 N/A 04/11/2017 N 124,400,000.00 124,400,000.00 0609/11/2007 191000011 N/A 04/11/2012 N 122,500,000.00 122,500,000.00 0608/11/2007 502860049 N/A 04/11/2017 N 115,600,000.00 115,600,000.00 0609/11/2007 502854713 N/A 04/11/2017 N 113,360,000.00 113,360,000.00 0609/11/2007 502859254 N/A 03/11/2017 N 98,000,000.00 98,000,000.00 0609/11/2007 502857802 N/A 04/11/2017 N 80,000,000.00 80,000,000.00 0609/11/2007 191000016 N/A 05/01/2017 N 79,000,000.00 79,000,000.00 0609/01/2007 502858279 N/A 05/11/2017 N 69,675,000.00 69,675,000.00 0609/11/2007 502859215 N/A 03/11/2017 N 56,500,000.00 56,500,000.00 0609/11/2007 502859350 N/A 03/11/2017 N 51,700,000.00 51,700,000.00 0609/11/2007 502859729 N/A 04/11/2017 N 50,600,000.00 50,600,000.00 0609/11/2007 502858781 N/A 04/11/2017 N 50,000,000.00 50,000,000.00 0608/11/2007 191000022 N/A 04/11/2017 N 47,320,000.00 47,320,000.00 0609/11/2007 502855358 N/A 03/11/2017 N 47,000,000.00 47,000,000.00 0609/11/2007 502856833 N/A 03/11/2017 N 46,400,000.00 46,400,000.00 0609/11/2007 191000025 N/A 04/11/2017 N 45,386,369.00 45,386,369.00 0609/11/2007 502858956 N/A 03/11/2017 N 41,480,000.00 41,480,000.00 0609/11/2007 502859411 N/A 03/11/2017 N 39,712,500.00 39,712,500.00 0609/11/2007 191000028 04/11/2017 04/11/2037 N 39,000,000.00 39,000,000.00 0609/11/2007 502859453 N/A 04/11/2017 N 38,000,000.00 38,000,000.00 0609/11/2007 502858588 N/A 01/11/2017 N 36,600,000.00 36,600,000.00 0609/11/2007 502859855 N/A 04/11/2017 N 36,500,000.00 36,500,000.00 0609/11/2007 191000032 N/A 04/01/2017 N 36,200,000.00 36,200,000.00 0609/01/2007 502859126 N/A 04/11/2017 N 35,~~962~~859,~~199~~184.3526 35,~~929~~826,~~932~~410.5101 0609/11/2007 502859013 N/A 03/11/2017 N 35,125,000.00 35,125,000.00 0609/11/2007 191000035 N/A 04/11/2014 N 32,500,000.00 32,500,000.00 0609/11/2007 502859026 N/A 02/11/2012 N 32,000,000.00 32,000,000.00 0609/11/2007 502858853 N/A 02/11/2017 N 31,900,000.00 31,900,000.00 0609/11/2007 502859303 N/A 03/11/2017 N 30,400,000.00 30,400,000.00 0609/11/2007 502855723 N/A 04/11/2017 N 30,400,000.00 30,400,000.00 0609/11/2007 191000040 N/A 04/11/2012 N 29,100,000.00 29,100,000.00 0608/11/2007 502858558 N/A 02/11/2012 N 28,700,000.00 28,700,000.00 0609/11/2007 502859977 N/A 03/11/2017 N 28,080,000.00 28,080,000.00 0609/11/2007 502859978 N/A 03/11/2017 N 28,020,000.00 28,020,000.00 0609/11/2007 502859193 N/A 04/11/2017 N 27,~~471~~392,~~119~~409.0300 27,~~446~~367,~~464~~366.5286 0608/11/2007 191000045 N/A 02/11/2017 N 26,100,000.00 26,100,000.00 0608/11/2007 502859294 N/A 04/11/2017 N 26,000,000.00 26,000,000.00 0609/11/2007 502859637 N/A 04/11/2017 N 25,600,000.00 25,600,000.00 0609/11/2007 502859743 N/A 04/11/2017 N 25,500,000.00 25,500,000.00 0609/11/2007 502856791 N/A 04/11/2017 N 25,000,000.00 25,000,000.00 0609/11/2007 502859604 N/A 03/11/2017 N 24,150,000.00 24,150,000.00 0609/11/2007 502858129 N/A 01/11/2017 N 24,000,000.00 24,000,000.00 0609/11/2007 502859607 N/A 03/11/2017 N 23,825,000.00 23,825,000.00 0609/11/2007 502858907 N/A 04/11/2017 N 22,520,000.00 22,520,000.00 0609/11/2007 502859605 N/A 03/11/2017 N 22,150,000.00 22,150,000.00 0609/11/2007 192000055 N/A 04/11/2017 N 22,000,000.00 22,000,000.00 0609/11/2007 502859127 N/A 04/11/2017 N 21,825,000.00 21,825,000.00 0608/11/2007 502859078 N/A 04/11/2017 N 21,700,000.00 21,700,000.00 0609/11/2007 502858320 N/A 04/11/2017 N 21,000,000.00 21,000,000.00 0608/11/2007 191000059 N/A 04/01/2014 N 21,000,000.00 21,000,000.00 0609/01/2007 502859291 N/A 04/11/2017 N 20,750,000.00 20,750,000.00 0609/11/2007 502859248 N/A 04/11/2012 N 20,560,000.00 20,560,000.00 0609/11/2007 502859380 N/A 05/11/2017 N 20,000,000.00 20,000,000.00 0609/11/2007 191000063 N/A 03/01/2012 N 20,000,000.00 20,000,000.00 0609/01/2007 502860302 N/A 05/11/2017 N 20,000,000.00 20,000,000.00 0608/11/2007 191000065 N/A 03/01/2012 N 19,300,000.00 19,300,000.00 0609/01/2007 ~~502855957~~502859957 N/A 03/11/2017 N 19,280,000.00 19,280,000.00 0609/11/2007 ~~502859411~~502859315 N/A 04/11/2017 N 18,500,000.00 18,500,000.00 0609/11/2007 502857096 N/A 05/11/2017 N 18,000,000.00 18,000,000.00 0609/11/2007 191000069 N/A 03/01/2012 N 18,000,000.00 18,000,000.00 0609/01/2007 191000070 N/A 05/01/2017 N 17,670,000.00 17,670,000.00 0609/01/2007 502858760 N/A 04/11/2017 N 17,250,000.00 17,250,000.00 0609/11/2007 191000072 N/A 03/01/2017 N 17,000,000.00 17,000,000.00 0609/01/2007 191000073 N/A 05/01/2017 N 17,000,000.00 17,000,000.00 0609/01/2007 191000074 N/A 03/11/2017 N 16,800,000.00 16,800,000.00 0609/11/2007 192000075 N/A 04/11/2017 N 16,480,000.00 16,480,000.00 0609/11/2007 502858329 N/A 12/11/2016 N 16,400,000.00 16,400,000.00 0609/11/2007 502858174 N/A 04/11/2017 N 16,400,000.00 16,400,000.00 0609/11/2007 502859890 04/11/2017 04/11/2022 N 16,016,000.00 16,016,000.00 0609/11/2007 191000079 N/A 03/01/2012 N 15,700,000.00 15,700,000.00 0609/01/2007 191000080 N/A 05/01/2012 N 15,~~600~~504,~~000~~187.0028 15,~~569~~472,~~102~~789.1040 0609/01/2007 191000081 N/A 04/01/2017 N 15,150,000.00 15,150,000.00 0609/01/2007 502859803 N/A 05/11/2017 N 15,100,000.00 15,100,000.00 0609/11/2007 191000083 N/A 02/01/2017 N 15,075,000.00 15,075,000.00 0609/01/2007 502859172 N/A 03/11/2017 N 15,000,000.00 15,000,000.00 0609/11/2007 502858514 04/11/2017 04/11/2022 N 14,950,000.00 14,950,000.00 0609/11/2007 191000086 N/A 05/11/2017 N 14,~~200~~161,~~000~~052.0091 14,~~187~~148,~~855~~711.5930 0609/11/2007 191000087 N/A 04/11/2017 N 13,640,000.00 13,640,000.00 0609/11/2007 502859514 N/A 04/11/2017 N 13,575,000.00 13,575,000.00 0609/11/2007 191000089 N/A 03/01/2012 N 13,500,000.00 13,500,000.00 0609/01/2007 191000090 N/A 02/01/2017 N 13,375,000.00 13,375,000.00 0609/01/2007 192000091 N/A 03/11/2017 N 13,295,000.00 13,295,000.00 0608/11/2007 191000092 N/A 03/01/2017 N 13,200,000.00 13,200,000.00 0608/01/2007 502859979 N/A 03/11/2017 N 13,140,000.00 13,140,000.00 0609/11/2007 192000094 N/A 04/11/2017 N 12,760,000.00 12,760,000.00 0609/11/2007 192000095 N/A 04/06/2017 N 12,675,000.00 12,675,000.00 0608/06/2007 191000096 05/11/2014 05/11/2037 N 12,500,000.00 12,500,000.00 0609/11/2007 502859067 N/A 03/11/2017 N 12,~~177~~143,~~037~~151.5276 12,~~166~~132,~~460~~403.4339 0609/11/2007 191000098 N/A 03/11/2017 N 12,000,000.00 12,000,000.00 0609/11/2007 502857849 N/A 01/11/2017 N 12,000,000.00 12,000,000.00 0609/11/2007 192000100 N/A 03/11/2017 N 11,513,000.00 11,513,000.00 0609/11/2007 502859488 04/11/2017 04/11/2022 N 11,505,000.00 11,505,000.00 0609/11/2007 502859210 N/A 03/11/2017 N 11,440,000.00 11,440,000.00 0609/11/2007 191000103 N/A 03/11/2012 N 11,160,000.00 11,160,000.00 0608/11/2007 191000104 N/A 03/11/2017 N 11,155,000.00 11,155,000.00 0609/11/2007 191000105 N/A 04/01/2017 N 10,825,000.00 10,825,000.00 0609/01/2007 191000106 N/A 04/11/2012 N 10,000,000.00 10,000,000.00 0609/11/2007 502859866 N/A 03/11/2012 N 9,600,000.00 9,600,000.00 0609/11/2007 191000108 N/A 04/11/2012 N 9,300,000.00 9,300,000.00 0608/11/2007 502855592 N/A 04/11/2017 N 9,200,000.00 9,200,000.00 0609/11/2007 502859720 N/A 04/11/2017 N 9,000,000.00 9,000,000.00 0609/11/2007 502857755 N/A 11/11/2011 N 8,810,000.00 8,810,000.00 0609/11/2007 191000112 N/A 04/01/2017 N 8,648,000.00 8,648,000.00 0609/01/2007 502859493 N/A 04/11/2017 N 8,640,000.00 8,640,000.00 0608/11/2007 191000114 N/A 04/11/2017 N 8,640,000.00 8,640,000.00 0609/11/2007 191000115 N/A 05/01/2017 N 8,600,000.00 8,600,000.00 0609/01/2007 502855994 N/A 04/11/2017 N 8,500,000.00 8,500,000.00 0609/11/2007 191000117 N/A 04/01/2017 N 8,350,000.00 8,350,000.00 0609/01/2007 502858451 02/11/2017 02/11/2037 N 8,288,000.00 8,288,000.00 0609/11/2007 191000119 N/A 02/11/2017 N 8,160,000.00 8,160,000.00 0608/11/2007 502858167 N/A 04/11/2017 N 8,100,000.00 8,100,000.00 0609/11/2007 502858828 N/A 02/11/2017 N 8,000,000.00 8,000,000.00 0609/11/2007 502859168 N/A 03/11/2017 N 8,000,000.00 8,000,000.00 0609/11/2007 192000123 N/A 04/11/2017 N 7,900,000.00 7,900,000.00 0609/11/2007 502858874 N/A 04/11/2017 N 7,~~541~~520,~~966~~014.6196 7,~~535~~513,~~079~~020.0762 0609/11/2007 192000125 N/A 04/06/2017 N 7,500,000.00 7,500,000.00 0608/06/2007 502856420 N/A 04/11/2017 N 7,~~226~~158,~~584~~257.8509 7,~~204~~135,~~389~~665.3561 0608/11/2007 502859638 N/A 04/11/2017 N 7,200,000.00 7,200,000.00 0609/11/2007 502859374 N/A 03/11/2017 N 7,140,000.00 7,140,000.00 0609/11/2007 191000129 N/A 05/01/2017 N 7,088,000.00 7,088,000.00 0609/01/2007 192000130 N/A 04/11/2017 N 7,050,000.00 7,050,000.00 0609/11/2007 191000131 N/A 04/01/2017 N 6,~~993~~974,~~031~~256.4664 6,~~987~~968,~~193~~321.5876 0609/01/2007 191000132 N/A 04/01/2017 N 6,752,000.00 6,752,000.00 0609/01/2007 191000133 N/A 04/01/2017 N 6,750,000.00 6,750,000.00 0609/01/2007 502859100 N/A 04/11/2017 N 6,480,000.00 6,480,000.00 0609/11/2007 191000135 N/A 04/11/2017 N 6,400,000.00 6,400,000.00 0609/11/2007 502859006 N/A 03/11/2017 N 6,250,000.00 6,250,000.00 0609/11/2007 502858179 N/A 04/11/2017 N 6,200,000.00 6,200,000.00 0609/11/2007 502858652 N/A 04/11/2017 N 6,~~193~~175,~~465~~642.1752 6,~~187~~169,~~879~~969.9380 0609/11/2007 192000139 N/A 04/11/2017 N 6,100,000.00 6,100,000.00 0609/11/2007 191000140 N/A 05/01/2017 N 6,~~016~~000,~~800~~412.0041 65,~~011~~995,~~694~~223.1516 0609/01/2007 192000141 N/A 03/11/2017 N 6,000,000.00 6,000,000.00 0608/11/2007 191000142 N/A 04/11/2012 N 5,950,000.00 5,950,000.00 0609/11/2007 191000143 N/A 04/01/2017 N 5,~~841~~817,~~440~~434.8019 5,~~833~~809,~~798~~669.4263 0609/01/2007 502859606 N/A 04/11/2017 N 5,840,000.00 5,840,000.00 0609/11/2007 502855914 04/11/2017 04/11/2022 N 5,~~833~~817,~~856~~106.2674 5,~~828~~811,~~608~~776.6173 0609/11/2007 502859476 N/A 03/11/2012 N 5,800,000.00 5,800,000.00 0608/11/2007 191000147 N/A 05/01/2017 N 5,~~750~~736,~~000~~068.0095 5,~~745~~731,~~722~~714.3047 0609/01/2007 502855215 05/11/2017 05/11/2022 N 5,~~680~~664,~~000~~421.0015 5,~~675~~659,~~142~~484.2350 0609/11/2007 502859212 N/A 04/11/2017 N 5,~~492~~469,~~026~~696.7218 5,~~484~~462,~~924~~479.5320 0609/11/2007 502859943 N/A 04/11/2017 N 5,480,000.00 5,480,000.00 0609/11/2007 191000151 N/A 02/11/2017 N 5,370,000.00 5,370,000.00 0609/11/2007 502857670 N/A 04/11/2017 N 5,~~369~~354,~~409~~203.4372 5,~~364~~349,~~652~~371.5731 0608/11/2007 191000153 N/A 03/01/2017 N 5,360,000.00 5,360,000.00 0609/01/2007 502858177 N/A 04/11/2017 N 5,225,000.00 5,225,000.00 0609/11/2007 502859438 N/A 04/11/2012 N 5,100,000.00 5,100,000.00 0609/11/2007 191000156 N/A 05/01/2017 N 54,~~000~~986,~~000~~666.0012 4,~~995~~982,~~855~~453.8003 0609/01/2007 191000157 N/A 05/01/2017 N 4,~~800~~787,~~000~~409.0034 4,~~796~~783,~~094~~438.53 06 09/01/2007 191000158 N/A 04/11/2011 N 4,727,839.00 4,727,839.00 0609/11/2007 192000159 N/A 04/06/2017 N 4,675,000.00 4,675,000.00 0608/06/2007 502859567 N/A 03/11/2017 N 4,~~571~~559,~~681~~425.6001 4,~~567~~555,~~872~~552.2501 0609/11/2007 191000161 N/A 04/01/2017 N 4,~~535~~522,~~322~~625.5682 4,~~531~~518,~~355~~595.6427 0609/01/2007 502859450 N/A 03/11/2017 N 4,480,000.00 4,480,000.00 0609/11/2007 502859475 N/A 03/11/2012 N 4,400,000.00 4,400,000.00 0608/11/2007 191000164 N/A 05/11/2012 N 4,~~398~~386,~~000~~326.0066 4,~~394~~382,~~373~~640.9308 0609/11/2007 191000165 N/A 05/11/2017 N 4,350,000.00 4,350,000.00 0609/11/2007 192000166 N/A 04/11/2017 N 4,245,000.00 4,245,000.00 0609/11/2007 191000167 N/A 01/01/2017 N 43,~~009~~998,~~732~~126.1173 43,~~006~~994,~~096~~433.4349 0609/01/2007 192000168 N/A 06/01/2017 N 43,~~000~~993,~~000~~224.0014 43,~~000~~990,~~000~~161.0063 0609/01/2007 502859477 N/A 03/11/2012 N 4,000,000.00 4,000,000.00 0608/11/2007 191000170 N/A 05/06/2017 N 3,800,000.00 3,800,000.00 0609/06/2007 502859512 N/A 04/11/2017 N 3,750,000.00 3,750,000.00 0609/11/2007 502858934 N/A 03/11/2017 N 3,500,000.00 3,500,000.00 0609/11/2007 502858225 N/A 03/11/2017 N 3,500,000.00 3,500,000.00 0609/11/2007 502857801 N/A 04/11/2017 N 3,440,000.00 3,440,000.00 0609/11/2007 191000175 N/A 04/11/2012 N 3,437,500.00 3,437,500.00 0609/11/2007 502858721 N/A 05/11/2017 N 3,~~400~~390,~~000~~389.0073 3,~~396~~387,~~993~~335.2439 0609/11/2007 502859011 N/A 04/11/2017 N 3,~~304~~295,~~668~~671.8926 3,~~301~~292,~~866~~822.5792 0609/11/2007 502859479 N/A 03/11/2012 N 3,200,000.00 3,200,000.00 0608/11/2007 191000179 N/A 05/01/2017 N 3,~~150~~141,~~000~~579.0089 3,~~147~~138,~~382~~918.2974 0609/01/2007 191000180 N/A 02/11/2017 N 3,030,000.00 3,030,000.00 0609/11/2007 502859119 N/A 04/11/2017 N 3,030,000.00 3,030,000.00 0609/11/2007 191000182 N/A 05/11/2014 N 2,730,000.00 2,730,000.00 0609/11/2007 502859478 N/A 03/11/2012 N 2,600,000.00 2,600,000.00 0608/11/2007 191000184 N/A 04/01/2017 N 2,~~597~~590,~~436~~544.3420 2,~~595~~588,~~296~~368.2723 0609/01/2007 192000185 N/A 04/11/2017 N 2,070,000.00 2,070,000.00 0609/11/2007 191000186 05/11/2017 05/11/2037 N 1,~~605~~600,~~000~~597.0088 1,~~603~~599,~~627~~202.3493 0609/11/2007 191000187 N/A 04/01/2012 N 1,590,000.00 1,590,000.00 0609/01/2007 191000188 N/A 03/11/2017 N 1,~~520~~516,~~544~~023.1731 1,~~519~~514,~~122~~580.9234 0609/11/2007 191000189 N/A 04/11/2012 N 1,~~373~~370,~~682~~165.7208 1,~~372~~369,~~595~~058.2179 0609/11/2007 Totals 5,~~845~~844,~~468~~069,~~231~~395.3933 5,~~845~~833,~~028~~620,~~934~~040.3136 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 502000051 1 Office New York NY 536,000,000.00 502101000 2 Various Various Various 414,000,000.00 192000003 3 Office New York NY 395,000,000.00 191000004 4 Retail Salem NH 260,000,000.00 502100003 5 Multi-Family New York NY 247,727,272.70 502859351 6 Lodging Orlando FL ~~199~~188,~~546~~872,~~021~~621.3000 502859928 7 Lodging Boston MA 176,000,000.00 502860051 8 Lodging Various Various 128,408,000.00 502860050 9 Lodging Various Various 126,466,000.00 502856988 10 Mixed Use Los Angeles CA 124,400,000.00 191000011 11 Various San Francisco CA 122,500,000.00 502860049 12 Lodging Various Various 115,600,000.00 502854713 13 Office Various Various 113,360,000.00 502859254 14 Multi-Family Los Angeles CA 98,000,000.00 502857802 15 Lodging Ponte Vedra Beach FL 80,000,000.00 191000016 16 Multi-Family New York NY 79,000,000.00 502858279 17 Retail Royal Palm Beach FL 69,675,000.00 502859215 18 Office New York NY 56,500,000.00 502859350 19 Various Various MA 51,700,000.00 502859729 20 Retail Sugarland TX 50,600,000.00 502858781 21 Office Los Angeles CA 50,000,000.00 191000022 22 Multi-Family Midlothian VA 47,320,000.00 502855358 23 Office Wilmington DE 47,000,000.00 502856833 24 Multi-Family Newport News VA 46,400,000.00 191000025 25 Retail Waco TX 45,386,369.00 502858956 26 Retail Moorestown NJ 41,480,000.00 502859411 27 Lodging Saint Louis MO 39,712,500.00 191000028 28 Industrial Houston TX 39,000,000.00 502859453 29 Office Washington DC 38,000,000.00 502858588 30 Office Washington DC 36,600,000.00 502859855 31 Office Scottsdale AZ 36,500,000.00 191000032 32 Multi-Family Lansdale PA 36,200,000.00 502859126 33 Multi-Family Louisville KY 35,~~929~~826,~~932~~410.5101 502859013 34 Office Horsham PA 35,125,000.00 191000035 35 Multi-Family Austin TX 32,500,000.00 502859026 36 Multi-Family Baton Rouge LA 32,000,000.00 502858853 37 Office Washington DC 31,900,000.00 502859303 38 Multi-Family Montgomery AL 30,400,000.00 502855723 39 Retail Whittier CA 30,400,000.00 191000040 40 Multi-Family Las Vegas NV 29,100,000.00 502858558 41 Multi-Family Granger IN 28,700,000.00 502859977 42 Retail Mount Laurel NJ 28,080,000.00 502859978 43 Retail Moorestown NJ 28,020,000.00 502859193 44 Lodging Tucson AZ 27,~~446~~367,~~464~~366.5286 191000045 45 Office Whittier CA 26,100,000.00 502859294 46 Office Durham NC 26,000,000.00 502859637 47 Office Trumbull CT 25,600,000.00 502859743 48 Office Alpharetta GA 25,500,000.00 502856791 49 Retail Columbia MO 25,000,000.00 502859604 50 Multi-Family Baton Rouge LA 24,150,000.00 502858129 51 Office Atlanta GA 24,000,000.00 502859607 52 Multi-Family Mankato MN 23,825,000.00 502858907 53 Mixed Use Solana Beach CA 22,520,000.00 502859605 54 Multi-Family Columbia SC 22,150,000.00 192000055 55 Multi-Family Grapevine TX 22,000,000.00 502859127 56 Multi-Family San Antonio TX 21,825,000.00 502859078 57 Office Bethesda MD 21,700,000.00 502858320 58 Office Brooklyn NY 21,000,000.00 191000059 59 Multi-Family Charlotte NC 21,000,000.00 502859291 60 Retail Virginia Beach VA 20,750,000.00 502859248 61 Multi-Family Fort Worth TX 20,560,000.00 502859380 62 Office Charlotte NC 20,000,000.00 191000063 63 Multi-Family Beaufort SC 20,000,000.00 502860302 64 Multi-Family San Antonio TX 20,000,000.00 191000065 65 Office Chantilly VA 19,300,000.00 ~~502855957~~502859957 66 Retail Mount Laurel NJ 19,280,000.00 ~~502859411~~502859315 67 Office Various MO 18,500,000.00 502857096 68 Mixed Use Palm Beach Gardens FL 18,000,000.00 191000069 69 Mobile Home Park Sandwich MA 18,000,000.00 191000070 70 Retail Fremont CA 17,670,000.00 502858760 71 Office Washington DC 17,250,000.00 191000072 72 Office Des Plaines IL 17,000,000.00 191000073 73 Retail Bay Shore NY 17,000,000.00 191000074 74 Mobile Home Park Deerfield Beach FL 16,800,000.00 192000075 75 Multi-Family Irving TX 16,480,000.00 502858329 76 Office Lexington KY 16,400,000.00 502858174 77 Industrial Dayton OH 16,400,000.00 502859890 78 Multi-Family San Antonio TX 16,016,000.00 191000079 79 Office Fairfax VA 15,700,000.00 191000080 80 Industrial Rogers AR 15,~~569~~472,~~102~~789.1040 191000081 81 Multi-Family Tampa FL 15,150,000.00 502859803 82 Retail Northridge CA 15,100,000.00 191000083 83 Lodging Charleston SC 15,075,000.00 502859172 84 Office Boston MA 15,000,000.00 502858514 85 Multi-Family Knoxville TN 14,950,000.00 191000086 86 Lodging Duncanville TX 14,~~187~~148,~~855~~711.5930 191000087 87 Multi-Family Richmond VA 13,640,000.00 502859514 88 Multi-Family Durham NC 13,575,000.00 191000089 89 Office Oakton VA 13,500,000.00 191000090 90 Lodging Various Various 13,375,000.00 192000091 91 Multi-Family Tucson AZ 13,295,000.00 191000092 92 Multi-Family Mebane NC 13,200,000.00 502859979 93 Retail Moorestown NJ 13,140,000.00 192000094 94 Multi-Family Poway CA 12,760,000.00 192000095 95 Multi-Family Alameda CA 12,675,000.00 191000096 96 Industrial Plano TX 12,500,000.00 502859067 97 Other Wilmington DE 12,~~166~~132,~~460~~403.4339 191000098 98 Multi-Family Richmond VA 12,000,000.00 502857849 99 Office Jacksonville FL 12,000,000.00 192000100 100 Multi-Family Tucson AZ 11,513,000.00 502859488 101 Multi-Family Huntsville TX 11,505,000.00 502859210 102 Retail Greensboro NC 11,440,000.00 191000103 103 Multi-Family Mesa AZ 11,160,000.00 191000104 104 Multi-Family Hawthorne CA 11,155,000.00 191000105 105 Multi-Family Pell City AL 10,825,000.00 191000106 106 Multi-Family San Diego CA 10,000,000.00 502859866 107 Office Lake Worth FL 9,600,000.00 191000108 108 Multi-Family Las Vegas NV 9,300,000.00 502855592 109 Multi-Family White Bear Lake MN 9,200,000.00 502859720 110 Multi-Family Santa Rosa CA 9,000,000.00 502857755 111 Retail Memphis TN 8,810,000.00 191000112 112 Mobile Home Park Middletown OH 8,648,000.00 502859493 113 Multi-Family Chicago IL 8,640,000.00 191000114 114 Multi-Family Columbus OH 8,640,000.00 191000115 115 Lodging Aspen CO 8,600,000.00 502855994 116 Office Charlotte NC 8,500,000.00 191000117 117 Mobile Home Park Louisville KY 8,350,000.00 502858451 118 Retail Victoria TX 8,288,000.00 191000119 119 Multi-Family Phoenix AZ 8,160,000.00 502858167 120 Multi-Family Blacksburg VA 8,100,000.00 502858828 121 Multi-Family Greenville SC 8,000,000.00 502859168 122 Retail Palm Bay FL 8,000,000.00 192000123 123 Industrial Hillsboro OR 7,900,000.00 502858874 124 Lodging Staunton VA 7,~~535~~513,~~079~~020.0762 192000125 125 Mobile Home Park Morganville NJ 7,500,000.00 502856420 126 Lodging Rockford IL 7,~~204~~135,~~389~~665.3561 502859638 127 Retail Savannah GA 7,200,000.00 502859374 128 Multi-Family El Paso TX 7,140,000.00 191000129 129 Retail Cicero NY 7,088,000.00 192000130 130 Office Burnsville MN 7,050,000.00 191000131 131 Industrial Maspeth NY 6,~~987~~968,~~193~~321.5876 191000132 132 Mobile Home Park Elsmere KY 6,752,000.00 191000133 133 Industrial Rogers AR 6,750,000.00 502859100 134 Self Storage Bayport NY 6,480,000.00 191000135 135 Other Secaucus NJ 6,400,000.00 502859006 136 Mixed Use Charlotte NC 6,250,000.00 502858179 137 Industrial Various Various 6,200,000.00 502858652 138 Retail Charlotte NC 6,~~187~~169,~~879~~969.9380 192000139 139 Industrial Vadnais Heights MN 6,100,000.00 191000140 140 Lodging Appleton WI 65,~~011~~995,~~694~~223.1516 192000141 141 Multi-Family Scottsdale AZ 6,000,000.00 191000142 142 Retail Santa Clarita CA 5,950,000.00 191000143 143 Lodging Sebring FL 5,~~833~~809,~~798~~669.4263 502859606 144 Retail Sugar Land TX 5,840,000.00 502855914 145 Industrial Orlando FL 5,~~828~~811,~~608~~776.6173 502859476 146 Self Storage San Francisco CA 5,800,000.00 191000147 147 Lodging Brentwood TN 5,~~745~~731,~~722~~714.3047 502855215 148 Office Nashville TN 5,~~675~~659,~~142~~484.2350 502859212 149 Lodging Henrietta NY 5,~~484~~462,~~924~~479.5320 502859943 150 Multi-Family El Paso TX 5,480,000.00 191000151 151 Office Louisville CO 5,370,000.00 502857670 152 Multi-Family Greenville NC 5,~~364~~349,~~652~~371.5731 191000153 153 Retail Dover DE 5,360,000.00 502858177 154 Retail Kohler WI 5,225,000.00 502859438 155 Office Los Angeles CA 5,100,000.00 191000156 156 Mobile Home Park Paso Robles CA 4,~~995~~982,~~855~~453.8003 191000157 157 Industrial Ridgewood NY 4,~~796~~783,~~094~~438.5306 191000158 158 Retail Kalispell MT 4,727,839.00 192000159 159 Multi-Family Alameda CA 4,675,000.00 502859567 160 Lodging Austin TX 4,~~567~~555,~~872~~552.2501 191000161 161 Lodging Monona WI 4,~~531~~518,~~355~~595.6427 502859450 162 Industrial Aurora IL 4,480,000.00 502859475 163 Self Storage Carson CA 4,400,000.00 191000164 164 Multi-Family Austin TX 4,~~394~~382,~~373~~640.9308 191000165 165 Office Fort Myers FL 4,350,000.00 192000166 166 Multi-Family Oceanside CA 4,245,000.00 191000167 167 Retail Boardman OH 43,~~006~~994,~~096~~433.4349 192000168 168 Lodging Charlotte NC 43,~~000~~990,~~000~~161.0063 502859477 169 Self Storage Chatsworth CA 4,000,000.00 191000170 170 Multi-Family San Diego CA 3,800,000.00 502859512 171 Retail San Antonio TX 3,750,000.00 502858934 172 Industrial Miami FL 3,500,000.00 502858225 173 Multi-Family Coon Rapids MN 3,500,000.00 502857801 174 Retail Duluth GA 3,440,000.00 191000175 175 Retail Houston TX 3,437,500.00 502858721 176 Industrial Virginia Beach VA 3,~~396~~387,~~993~~335.2439 502859011 177 Retail Clanton AL 3,~~301~~292,~~866~~822.5792 502859479 178 Self Storage Oakland CA 3,200,000.00 191000179 179 Retail Austin TX 3,~~147~~138,~~382~~918.2974 191000180 180 Retail Denver CO 3,030,000.00 502859119 181 Retail La Marque TX 3,030,000.00 191000182 182 Mobile Home Park Mission TX 2,730,000.00 502859478 183 Self Storage North Hollywood CA 2,600,000.00 191000184 184 Self Storage Bethel CT 2,~~595~~588,~~296~~368.2723 192000185 185 Retail Phoenix AZ 2,070,000.00 191000186 186 Retail Erie PA 1,~~603~~599,~~627~~202.3493 191000187 187 Mobile Home Park Sioux Falls SD 1,590,000.00 191000188 188 Multi-Family Washington DC 1,~~519~~514,~~122~~580.9234 191000189 189 Mobile Home Park Wells ME 1,~~372~~369,~~595~~058.2179 Totals 5,~~845~~833,~~028~~620,~~934~~040.3136

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 502000051 0.00 0.00 502101000 0.00 0.00 192000003 0.00 0.00 191000004 0.00 0.00 502100003 0.00 0.00 502859351 0.00 0.00 502859928 0.00 0.00 502860051 0.00 0.00 502860050 0.00 0.00 502856988 0.00 0.00 191000011 0.00 0.00 502860049 0.00 0.00 502854713 0.00 0.00 502859254 0.00 0.00 502857802 0.00 0.00 191000016 0.00 0.00 502858279 0.00 0.00 502859215 0.00 0.00 502859350 0.00 0.00 502859729 0.00 0.00 502858781 0.00 0.00 191000022 0.00 0.00 502855358 0.00 0.00 502856833 0.00 0.00 191000025 0.00 0.00 502858956 0.00 0.00 502859411 0.00 0.00 191000028 0.00 0.00 502859453 0.00 0.00 502858588 0.00 0.00 502859855 0.00 0.00 191000032 0.00 0.00 502859126 0.00 0.00 502859013 0.00 0.00 191000035 0.00 0.00 502859026 0.00 0.00 502858853 0.00 0.00 502859303 0.00 0.00 502855723 0.00 0.00 191000040 0.00 0.00 502858558 0.00 0.00 502859977 0.00 0.00 502859978 0.00 0.00 502859193 0.00 0.00 191000045 0.00 0.00 502859294 0.00 0.00 502859637 0.00 0.00 502859743 0.00 0.00 502856791 0.00 0.00 502859604 0.00 0.00 502858129 0.00 0.00 502859607 0.00 0.00 502858907 0.00 0.00 502859605 0.00 0.00 192000055 0.00 0.00 502859127 0.00 0.00 502859078 0.00 0.00 502858320 0.00 0.00 191000059 0.00 0.00 502859291 0.00 0.00 502859248 0.00 0.00 502859380 0.00 0.00 191000063 0.00 0.00 502860302 0.00 0.00 191000065 0.00 0.00 ~~502855957~~502859957 0.00 0.00 ~~502859411~~502859315 0.00 0.00 502857096 0.00 0.00 191000069 0.00 0.00 191000070 0.00 0.00 502858760 0.00 0.00 191000072 0.00 0.00 191000073 0.00 0.00 191000074 0.00 0.00 192000075 0.00 0.00 502858329 0.00 0.00 502858174 0.00 0.00 502859890 0.00 0.00 191000079 0.00 0.00 191000080 0.00 0.00 191000081 0.00 0.00 502859803 0.00 0.00 191000083 0.00 0.00 502859172 0.00 0.00 502858514 0.00 0.00 191000086 0.00 0.00 191000087 0.00 0.00 502859514 0.00 0.00 191000089 0.00 0.00 191000090 0.00 0.00 192000091 0.00 0.00 191000092 0.00 0.00 502859979 0.00 0.00 192000094 0.00 0.00 192000095 0.00 0.00 191000096 0.00 0.00 502859067 0.00 0.00 191000098 0.00 0.00 502857849 0.00 0.00 192000100 0.00 0.00 502859488 0.00 0.00 502859210 0.00 0.00 191000103 0.00 0.00 191000104 0.00 0.00 191000105 0.00 0.00 191000106 0.00 0.00 502859866 0.00 0.00 191000108 0.00 0.00 502855592 0.00 0.00 502859720 0.00 0.00 502857755 0.00 0.00 191000112 0.00 0.00 502859493 0.00 0.00 191000114 0.00 0.00 191000115 0.00 0.00 502855994 0.00 0.00 191000117 0.00 0.00 502858451 0.00 0.00 191000119 0.00 0.00 502858167 0.00 0.00 502858828 0.00 0.00 502859168 0.00 0.00 192000123 0.00 0.00 502858874 0.00 0.00 192000125 0.00 0.00 502856420 0.00 0.00 502859638 0.00 0.00 502859374 0.00 0.00 191000129 0.00 0.00 192000130 0.00 0.00 191000131 0.00 0.00 191000132 0.00 0.00 191000133 0.00 0.00 502859100 0.00 0.00 191000135 0.00 0.00 502859006 0.00 0.00 502858179 0.00 0.00 502858652 0.00 0.00 192000139 0.00 0.00 191000140 0.00 0.00 192000141 0.00 0.00 191000142 0.00 0.00 191000143 0.00 0.00 502859606 0.00 0.00 502855914 0.00 0.00 502859476 0.00 0.00 191000147 0.00 0.00 502855215 0.00 0.00 502859212 0.00 0.00 502859943 0.00 0.00 191000151 0.00 0.00 502857670 0.00 0.00 191000153 0.00 0.00 502858177 0.00 0.00 502859438 0.00 0.00 191000156 0.00 0.00 191000157 0.00 0.00 191000158 0.00 0.00 192000159 0.00 0.00 502859567 0.00 0.00 191000161 0.00 0.00 502859450 0.00 0.00 502859475 0.00 0.00 191000164 0.00 0.00 191000165 0.00 0.00 192000166 0.00 0.00 191000167 0.00 0.00 192000168 0.00 0.00 502859477 0.00 0.00 191000170 0.00 0.00 502859512 0.00 0.00 502858934 0.00 0.00 502858225 0.00 0.00 502857801 0.00 0.00 191000175 0.00 0.00 502858721 0.00 0.00 502859011 0.00 0.00 502859479 0.00 0.00 191000179 0.00 0.00 191000180 0.00 0.00 502859119 0.00 0.00 191000182 0.00 0.00 502859478 0.00 0.00 191000184 0.00 0.00 192000185 0.00 0.00 191000186 0.00 0.00 191000187 0.00 0.00 191000188 0.00 0.00 191000189 0.00 0.00

~~Historical~~Principal Prepayment Detail ~~Delinquencies~~Loan ~~Distribution~~Loan ~~30-59~~Offering ~~Days~~Principal ~~60-89~~Prepayment ~~Days~~Amount 90Prepayment ~~Days~~Pe orNumber ~~More~~Group ~~Date~~Document #Payoff ~~Balance~~Curtailment #Prepayment ~~Balance~~Yie #Cross-Reference ~~Balance~~Amount ~~06/15/2007~~Amount Premium 502859351 1 6 0.00 $10,000,000.00 0.00 Totals 0.00 $10,000,000.00 0.00 Subtotal for Loan Group 1 0.00 $10,000,000.00 0.00

Historical Detail ~~(continued)~~Delinquencies Distribution ~~Foreclosure~~30-59 ~~REO~~Days ~~Modifications~~60-89 Days 90 Days or More Date # Balance # Balance # Balance 09/17/2007 0 $0.00 0 $0.00 0 $0.00 08/17/2007 0 $0.00 0 $0.00 0 $0.00 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~~Distribution ~~Rate~~Foreclosure ~~and~~REO ~~Maturities~~Modifications ~~Distribution~~Date ~~Curtailments~~# ~~Payoff~~Balance ~~Next~~# ~~Weighted~~Balance ~~Avg.~~# ~~WAM~~Balance ~~Date~~09/17/2007 #0 ~~Amount~~$0.00 #0 ~~Amount~~$0.00 ~~Coupon~~0 ~~Remit~~$0.00 0608/1517/2007 0 $0.00 0 $0.00 ~~5.799582%~~0 5$0.~~776651%~~00 ~~107~~07/17/2007 ~~Note:~~0 ~~Foreclosure~~$0.00 ~~and~~0 ~~REO~~$0.00 ~~Totals~~0 ~~are~~$0.00 ~~excluded~~06/15/2007 ~~from~~0 ~~the~~$0.00 ~~delinquencies~~0 ~~aging~~$0.00 ~~categories~~0 $0.00

~~Advance~~Historical ~~Summary~~Detail ~~Current~~(continued) ~~Period~~Prepayments ~~Interest~~Rate ~~Current Outstanding Outstanding on P&I~~ and ~~Loan~~Maturities PDistribution &Curtailments IPayoff PNext &Weighted IAvg. ~~Servicing~~WAM ~~Servicing~~Date ~~Group~~# ~~Advances~~Amount ~~Advances~~# ~~Advances~~Amount ~~Advances~~Coupon ~~Paid~~Remit 09/17/2007 1 0$10,000,000.00 0~~.00~~ $0.00 05.00799726% 25.776791% 104 08/17/2007 0~~.00~~ $0.00 0~~.00~~ $0.00 ~~Totals~~5.799576% 5.776645% 105 07/17/2007 0 $0.00 0 $0.00 5.799579% 5.776648% 106 06/15/2007 0 $0.00 0 $0.00 5.799582% 5.776651% 107 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

~~Interest~~Delinquency ~~Shortfall~~Loan ~~Reconciliation~~ Detail -Offering ~~Part~~# 1of ~~Offering~~Paid ~~Stated~~Through ~~Principal~~ Current ~~Ending~~Outstanding ~~Special~~Status ~~Servicing~~of ~~Fees~~Loan ~~ASER~~Number Document ~~Balance~~Months atDate ~~Scheduled~~P ~~Monthly~~& ~~Liquidation~~I ~~Work~~P ~~Out~~& I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~Contribution~~191000011 ~~Balance~~11 ~~There~~0 ~~are~~08/11/2007 no680,453.48 ~~Interest~~680,453.48 ~~Shortfalls~~A ~~for~~502858781 ~~the~~21 ~~above~~0 ~~columns~~08/11/2007 ~~for~~247,166.66 ~~this~~247,166.66 ~~Period~~A 191000040 40 0 08/11/2007 149,865.00 149,865.00 A 502859193 44 0 08/11/2007 159,484.84 159,484.84 A 191000045 45 0 08/11/2007 134,415.00 134,415.00 A 502859127 56 0 08/11/2007 99,431.05 99,431.05 A 502858320 58 0 08/11/2007 102,001.67 102,001.67 A 502860302 64 0 08/11/2007 91,977.77 91,977.77 A 192000091 91 0 08/11/2007 67,449.97 67,449.97 A 191000092 92 0 08/01/2007 69,457.67 69,457.67 A 192000095 95 0 08/06/2007 63,332.74 63,332.74 A 191000103 103 0 08/11/2007 59,203.80 59,203.80 A 191000108 108 0 08/11/2007 47,094.17 47,094.17 A 502859493 113 0 08/11/2007 42,412.80 42,412.80 A 191000119 119 0 08/11/2007 42,375.33 42,375.33 A 192000125 125 0 08/06/2007 38,312.50 38,312.50 A 502856420 126 0 08/11/2007 63,956.27 63,956.27 A 192000141 141 0 08/11/2007 30,125.00 30,125.00 A 502859476 146 0 08/11/2007 27,272.90 27,272.90 A 502857670 152 0 08/11/2007 31,346.13 31,346.13 A 192000159 159 0 08/06/2007 23,359.41 23,359.41 A 502859475 163 0 08/11/2007 20,689.77 20,689.77 A 502859477 169 0 08/11/2007 18,808.90 18,808.90 A 502859479 178 0 08/11/2007 15,047.10 15,047.10 A 502859478 183 0 08/11/2007 12,225.77 12,225.77 A Totals 25 2,337,265.70 2,337,265.70

~~Interest~~Delinquency ~~Shortfall~~Loan ~~Reconciliation~~ Detail ~~- Part 1~~ (continued) ~~Offering~~Resolution ~~PPIS~~Servicing ~~(Excess)~~Actual ~~Non-Recoverable~~Outstanding ~~Interest~~Loan onStrategy ~~Modified~~Transfer ~~Interest~~Foreclosure ~~Additional~~Principal ~~Document~~Servicing Bankruptcy REO Number Code (~~Scheduled~~2) Date Date Balance Advances ~~Rate~~Date ~~Reduction~~Date ~~Trust~~191000011 ~~Fund~~122,500,000.00 ~~Cross-Reference~~0.00 ~~Interest)~~502858781 ~~/(Excess)~~50,000,000.00 ~~Expense~~0.00 ~~There~~191000040 ~~are~~29,100,000.00 no0.00 ~~Interest~~502859193 ~~Shortfalls~~27,392,409.00 ~~for~~0.00 ~~the~~191000045 ~~above~~26,100,000.00 ~~columns~~0.00 ~~for~~502859127 ~~this~~21,825,000.00 ~~Period~~0.00 502858320 21,000,000.00 0.00 502860302 20,000,000.00 0.00 192000091 13,295,000.00 0.00 191000092 13,200,000.00 0.00 192000095 12,675,000.00 0.00 191000103 11,160,000.00 0.00 191000108 9,300,000.00 0.00 502859493 8,640,000.00 0.00 191000119 8,160,000.00 0.00 192000125 7,500,000.00 0.00 502856420 7,158,257.09 0.00 192000141 6,000,000.00 0.00 502859476 5,800,000.00 0.00 502857670 5,354,203.72 0.00 192000159 4,675,000.00 0.00 502859475 4,400,000.00 0.00 502859477 4,000,000.00 0.00 502859479 3,200,000.00 0.00 502859478 2,600,000.00 0.00 Totals 445,034,869.81 0.00

~~Interest~~Delinquency ~~Shortfall~~Loan ~~Reconciliation~~ Detail -(continued) ~~Part~~Current 2Outstanding ~~Offering~~Actual ~~Stated~~Outstanding P & I P & I Principal ~~Current~~Servicing ~~Ending~~Advances ~~Reimbursement~~Advances** ofBalance Advances toTotals ~~the~~By ~~Servicer~~Delinquency ~~Document~~Code: ~~Balance~~Total atfor ~~Scheduled~~Status ~~Current~~Code ~~Left~~= toA ~~Other~~(25 ~~Cross~~loans) 2,337,265.70 2,337,265.70 445,034,869.81 0.00 (1) Status of Mortgage Loan A -~~Reference~~ ~~Contribution~~Payment ~~Balance~~Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month ~~Reimburse~~Delinquent ~~Shortfalls/~~0 ~~Master~~- ~~Servicer~~Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (~~Refunds~~Performing Matured Balloon) ~~There~~7 ~~are~~- noForeclosure ~~Interest~~9 ~~Shortfalls~~- ~~for~~REO ~~the~~(2) ~~above~~Resolution ~~columns~~Strategy ~~for~~Code ~~this~~1 ~~Period~~- ~~Totals~~Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

~~Interest~~Advance ~~Shortfall~~Summary ~~Reconciliation~~Current ~~Detail~~Period -Interest ~~Part~~Current 2Outstanding ~~(continued)~~Outstanding ~~Offering~~on ~~Comments~~P&I ~~Document~~and ~~Cross-Reference~~Loan ~~There~~P ~~are~~& noI ~~Interest~~P ~~Shortfalls~~& ~~for~~I ~~the~~Servicing ~~above~~Servicing ~~columns~~Group ~~for~~Advances ~~this~~Advances ~~Period~~Advances ~~Interest~~Advances ~~Shortfall~~Paid ~~Reconciliation~~1 ~~Detail~~1,481,522.36 ~~Part~~1,481,522.36 ~~2 Total~~ 0.00 ~~Interest~~98.03 ~~Shortfall~~2 ~~Reconciliation~~855,743.34 ~~Detail~~855,743.34 ~~Part 1 Total~~ 0.00 ~~Total~~121.91 ~~Interest~~Totals ~~Shortfall~~2,337,265.70 ~~Allocated~~2,337,265.70 ~~to Trust~~ 0.00 219.94

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

Filing Compare · Wachovia Bank Commercial Mortgage Trust Series 2007-C31