10-D 1 bac07003_10d-200712.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: November 14, 2007 to December 10, 2007 Commission File Number of issuing entity: 333-130755-08 Banc of America Commercial Mortgage Trust 2007-3 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130755 Banc of America Commercial Mortgage Inc. (Exact name of depositor as specified in its charter) Bank of America, National Association Eurohypo AG, New York Branch Hypo Real Estate Capital Corporation (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2200296 54-2200297 54-6755304 (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-2FL ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-AB ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-5 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-MF ______ ______ ___X___ ___________ A-MFL ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ Q ______ ______ ___X___ ___________ S ______ ______ ___X___ ___________ R-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ XW ______ ______ ___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 December 10, 2007 a distribution was made to holders of Banc of America Commercial Mortgage Trust 2007-3. 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 Banc of America Commercial Mortgage Trust 2007-3, relating to the December 10, 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. Banc of America Commercial Mortgage Inc. (Depositor) /s/ Peter Cookson Peter Cookson, Senior Vice President Date: December 19, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Commercial Mortgage Trust 2007-3, relating to the December 10, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 8480 Stagecoach Circle Frederick, MD 21701-4747 Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2007-3 For Additional Information, please contact CTSLink Customer Service 1-866-846-4526 Reports Available @ www.ctslink.com/cmbs Payment Date: December 10, 2007 Record Date: November 30, 2007 Determination Date: December 04, 2007 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 21 NOI Detail 22 - 26 Principal Prepayment Detail 27 Historical Detail 28 Delinquency Loan Detail 29 - 30 Specially Serviced Loan Detail 31 - 32 Advance Summary 33 Modified Loan Detail 34 Historical Liquidated Loan Detail 35 Historical Bond/Collateral Loss Reconciliation Detail 36 Interest Shortfall Reconciliation Detail 37 - 38 Depositor Banc of America Commercial Mortgage Inc. 214 North Tryon Street Charlotte, NC 28255 Contact: Stephen Hogue Phone Number: (704) 386-1094 Master Servicer Bank of America, N.A. 900 West Trade Street Suite 650 Charlotte, NC 28255 Contact: Cynthia Downs Phone Number: (704) 317-0712 Special Servicer Midland Loan Services, L.P. 10851 Mastin Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9399 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 059512AA1 5.~~659000~~658612% 50,000,000.00 49,~~852~~378,~~557~~437.9713 ~~148~~177,~~200~~675.1310 ~~235~~232,~~096~~844.3553 A-2 059512AB9 5.~~837850~~658612% 334,000,000.00 334,000,000.00 0.00 1,~~624~~574,~~868~~980.3641 A-2FL 059512AQ6 54.~~520000~~830000% 150,000,000.00 150,000,000.00 0.00 ~~713~~603,~~000~~750.00 A-3 059512AC7 5.~~837850~~658612% 133,000,000.00 133,000,000.00 0.00 ~~647~~627,~~028~~162.4286 A-AB 059512AD5 5.~~837850~~658612% 78,944,000.00 78,944,000.00 0.00 ~~384~~372,~~052~~261.7224 A-4 059512AE3 5.~~837850~~658612% 1,017,000,000.00 1,017,000,000.00 0.00 4,~~947~~795,~~578~~673.2290 A-5 059512AF0 5.377000% 50,000,000.00 50,000,000.00 0.00 224,041.67 A-1A 059512AG8 5.~~837850~~658612% 648,014,000.00 647,~~982~~882,~~821~~545.8689 3137,~~337~~591.3472 3,~~152~~055,~~355~~096.6577 A-M 059512AJ2 5.~~837850~~658612% 116,565,000.00 116,565,000.00 0.00 ~~567~~549,~~074~~663.1945 A-MF 059512AK9 5.317000% 100,000,000.00 100,000,000.00 0.00 443,083.33 A-MFL 059512AR4 54.~~630000~~940000% 135,000,000.00 135,000,000.00 0.00 ~~654~~555,~~487~~750.5000 A-J 059512AL7 5.~~837850~~658612% 241,701,000.00 241,701,000.00 0.00 1,~~175~~139,~~845~~743.2454 B 059512AM5 5.~~837850~~658612% 35,157,000.00 35,157,000.00 0.00 ~~171~~165,~~034~~783.4219 C 059512AN3 5.~~837850~~658612% 48,340,000.00 48,340,000.00 0.00 ~~235~~227,~~168~~947.0776 D 059512AP8 5.~~837850~~658612% 26,368,000.00 26,368,000.00 0.00 ~~128~~124,~~277~~338.0357 E 059512AS2 5.~~837850~~658612% 26,367,000.00 26,367,000.00 0.00 ~~128~~124,~~272~~333.1786 F 059512AT0 5.~~837850~~658612% 35,157,000.00 35,157,000.00 0.00 ~~171~~165,~~034~~783.4219 G 059512AU7 5.~~837850~~658612% 30,762,000.00 30,762,000.00 0.00 ~~149~~145,~~653~~058.3053 H 059512AV5 5.~~837850~~658612% 48,340,000.00 48,340,000.00 0.00 ~~235~~227,~~168~~947.0776 J 059512AW3 5.~~837850~~658612% 35,156,000.00 35,156,000.00 0.00 ~~171~~165,~~029~~778.5648 K 059512AX1 5.~~837850~~658612% 43,946,000.00 43,946,000.00 0.00 ~~213~~207,~~791~~227.81 L 059512AY9 5.501000% 26,367,000.00 26,367,000.00 0.00 120,870.72 M 059512AZ6 5.501000% 4,395,000.00 4,395,000.00 0.00 20,147.41 N 059512BA0 5.501000% 17,578,000.00 17,578,000.00 0.00 80,580.48 O 059512BB8 5.501000% 4,395,000.00 4,395,000.00 0.00 20,147.41 P 059512BC6 5.501000% 8,789,000.00 8,789,000.00 0.00 40,290.24 Q 059512BD4 5.501000% 13,184,000.00 13,184,000.00 0.00 60,437.65 S 059512BE2 5.501000% 57,129,613.00 57,129,613.00 0.00 ~~261~~262,~~891~~789.6780 R-I N/A 0.000000% 0.00 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 3,515,654,613.00 3,~~515~~514,~~475~~901,~~992~~596.8302 ~~179~~215,~~537~~266.4782 16,~~976~~333,~~306~~514.0856

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 059512AA1 0.00 0.00 ~~383~~410,~~296~~519.4863 49,~~704~~200,~~357~~762.8403 30.0001% A-2 059512AB9 0.00 0.00 1,~~624~~574,~~868~~980.3641 334,000,000.00 30.0001% A-2FL 059512AQ6 0.00 0.00 ~~713~~603,~~000~~750.00 150,000,000.00 30.0001% A-3 059512AC7 0.00 0.00 ~~647~~627,~~028~~162.4286 133,000,000.00 30.0001% A-AB 059512AD5 0.00 0.00 ~~384~~372,~~052~~261.7224 78,944,000.00 30.0001% A-4 059512AE3 0.00 0.00 4,~~947~~795,~~578~~673.2290 1,017,000,000.00 30.0001% A-5 059512AF0 0.00 0.00 224,041.67 50,000,000.00 30.0001% A-1A 059512AG8 0.00 0.00 3,~~183~~092,~~692~~688.9949 647,~~951~~844,~~484~~954.5217 30.0001% A-M 059512AJ2 0.00 0.00 ~~567~~549,~~074~~663.1945 116,565,000.00 20.0001% A-MF 059512AK9 0.00 0.00 443,083.33 100,000,000.00 20.0001% A-MFL 059512AR4 0.00 0.00 ~~654~~555,~~487~~750.5000 135,000,000.00 20.0001% A-J 059512AL7 0.00 0.00 1,~~175~~139,~~845~~743.2454 241,701,000.00 13.13% B 059512AM5 0.00 0.00 ~~171~~165,~~034~~783.4219 35,157,000.00 12.13% C 059512AN3 0.00 0.00 ~~235~~227,~~168~~947.0776 48,340,000.00 10.75% D 059512AP8 0.00 0.00 ~~128~~124,~~277~~338.0357 26,368,000.00 10.00% E 059512AS2 0.00 0.00 ~~128~~124,~~272~~333.1786 26,367,000.00 9.25% F 059512AT0 0.00 0.00 ~~171~~165,~~034~~783.4219 35,157,000.00 8.25% G 059512AU7 0.00 0.00 ~~149~~145,~~653~~058.3053 30,762,000.00 7.38% H 059512AV5 0.00 0.00 ~~235~~227,~~168~~947.0776 48,340,000.00 6.00% J 059512AW3 0.00 0.00 ~~171~~165,~~029~~778.5648 35,156,000.00 5.00% K 059512AX1 0.00 0.00 ~~213~~207,~~791~~227.81 43,946,000.00 3.75% L 059512AY9 0.00 0.00 120,870.72 26,367,000.00 3.00% M 059512AZ6 0.00 0.00 20,147.41 4,395,000.00 2.88% N 059512BA0 0.00 0.00 80,580.48 17,578,000.00 2.38% O 059512BB8 0.00 0.00 20,147.41 4,395,000.00 2.25% P 059512BC6 0.00 0.00 40,290.24 8,789,000.00 2.00% Q 059512BD4 0.00 0.00 60,437.65 13,184,000.00 1.63% S 059512BE2 0.00 0.00 ~~261~~262,~~891~~789.6780 57,129,613.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 1716,~~155~~548,~~843~~781.5538 3,~~515~~514,~~296~~686,~~455~~329.3620

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount XW 059512AH6 0.~~036539~~019637% 3,515,654,613.00 3,~~515~~514,~~475~~901,~~992~~596.8302 ~~107~~57,~~044~~517.3956

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount XW 059512AH6 0.00 ~~107~~57,~~044~~517.3956 3,~~515~~514,~~296~~686,~~455~~329.3620 (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 059512AA1 ~~997~~987.~~05115940~~56874260 23.~~96400260~~55350200 4.~~70192700~~65689060 0.00000000 0.00000000 ~~994~~984.~~08715680~~01524060 A-2 059512AB9 1,000.00000000 0.00000000 4.~~86487533~~71551021 0.00000000 0.00000000 1,000.00000000 A-2FL 059512AQ6 1,000.00000000 0.00000000 4.~~75333333~~02500000 0.00000000 0.00000000 1,000.00000000 A-3 059512AC7 1,000.00000000 0.00000000 4.~~86487534~~71551023 0.00000000 0.00000000 1,000.00000000 A-AB 059512AD5 1,000.00000000 0.00000000 4.~~86487535~~71551024 0.00000000 0.00000000 1,000.00000000 A-4 059512AE3 1,000.00000000 0.00000000 4.~~86487534~~71551023 0.00000000 0.00000000 1,000.00000000 A-5 059512AF0 1,000.00000000 0.00000000 4.48083340 0.00000000 0.00000000 1,000.00000000 A-1A 059512AG8 999.~~95188663~~79714310 0.~~04835905~~05801066 4.~~86464127~~71455365 0.00000000 0.00000000 999.~~90352758~~73913244 A-M 059512AJ2 1,000.00000000 0.00000000 4.~~86487531~~71551023 0.00000000 0.00000000 1,000.00000000 A-MF 059512AK9 1,000.00000000 0.00000000 4.43083330 0.00000000 0.00000000 1,000.00000000 A-MFL 059512AR4 1,000.00000000 0.00000000 4.~~84805556~~11666667 0.00000000 0.00000000 1,000.00000000 A-J 059512AL7 1,000.00000000 0.00000000 4.~~86487536~~71551024 0.00000000 0.00000000 1,000.00000000 B 059512AM5 1,000.00000000 0.00000000 4.~~86487527~~71551014 0.00000000 0.00000000 1,000.00000000 C 059512AN3 1,000.00000000 0.00000000 4.~~86487526~~71551014 0.00000000 0.00000000 1,000.00000000 D 059512AP8 1,000.00000000 0.00000000 4.~~86487523~~71551009 0.00000000 0.00000000 1,000.00000000 E 059512AS2 1,000.00000000 0.00000000 4.~~86487541~~71551030 0.00000000 0.00000000 1,000.00000000 F 059512AT0 1,000.00000000 0.00000000 4.~~86487527~~71551014 0.00000000 0.00000000 1,000.00000000 G 059512AU7 1,000.00000000 0.00000000 4.~~86487550~~71551037 0.00000000 0.00000000 1,000.00000000 H 059512AV5 1,000.00000000 0.00000000 4.~~86487526~~71551014 0.00000000 0.00000000 1,000.00000000 J 059512AW3 1,000.00000000 0.00000000 4.~~86487541~~71551030 0.00000000 0.00000000 1,000.00000000 K 059512AX1 1,000.00000000 0.00000000 4.~~86487530~~71551017 0.00000000 0.00000000 1,000.00000000 L 059512AY9 1,000.00000000 0.00000000 4.58416657 0.00000000 0.00000000 1,000.00000000 M 059512AZ6 1,000.00000000 0.00000000 4.58416610 0.00000000 0.00000000 1,000.00000000 N 059512BA0 1,000.00000000 0.00000000 4.58416657 0.00000000 0.00000000 1,000.00000000 O 059512BB8 1,000.00000000 0.00000000 4.58416610 0.00000000 0.00000000 1,000.00000000 P 059512BC6 1,000.00000000 0.00000000 4.58416657 0.00000000 0.00000000 1,000.00000000 Q 059512BD4 1,000.00000000 0.00000000 4.58416641 0.00000000 0.00000000 1,000.00000000 S 059512BE2 1,000.00000000 0.00000000 4.~~58416671~~59988763 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount XW 059512AH6 999.~~94919291~~78581031 0.~~03044793~~01636041 0.00000000 999.~~89812491~~72457937

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 2,867,~~492~~018,~~948~~827.4763 2,867,~~492~~018,~~948~~827.4763 ~~148~~177,~~200~~675.1310 0.00 0.00 2 647,~~983~~882,~~044~~768.8386 647,~~985~~882,~~952~~768.7586 3137,~~337~~591.3572 0.00 (0.~~01)~~00 Total 3,~~515~~514,~~475~~901,~~993~~596.3049 3,~~515~~514,~~478,~~901,596.2249 ~~179~~215,~~537~~266.4882 0.00 (0.~~01)~~00

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group Loss Principal Principal Distribution Balance Balance Amount 1 0.00 2,~~867~~866,~~344~~841,~~748~~152.3453 2,~~867~~866,~~367~~873,~~495~~478.3305 ~~148~~177,~~200~~675.1310 2 0.00 647,~~951~~845,~~707~~177.4914 647,~~965~~858,~~759~~863.3032 3137,~~337~~591.3472 Total 0.00 3,~~515~~514,~~296~~686,~~455~~329.8367 3,~~515~~514,~~333~~732,~~254~~341.6337 ~~179~~215,~~537~~266.4782

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0811/01/2007 - 0811/30/2007 30 ~~235~~232,~~096~~844.3553 0.00 ~~235~~232,~~096~~844.3553 A-2 0811/01/2007 - 0811/30/2007 30 1,~~624~~574,~~868~~980.3641 0.00 1,~~624~~574,~~868~~980.3641 A-2FL 0811/10/2007 - 0912/09/2007 3130 ~~713~~603,~~000~~750.00 0.00 ~~713~~603,~~000~~750.00 A-3 0811/01/2007 - 0811/30/2007 30 ~~647~~627,~~028~~162.4286 0.00 ~~647~~627,~~028~~162.4286 A-AB 0811/01/2007 - 0811/30/2007 30 ~~384~~372,~~052~~261.7224 0.00 ~~384~~372,~~052~~261.7224 A-4 0811/01/2007 - 0811/30/2007 30 4,~~947~~795,~~578~~673.2290 0.00 4,~~947~~795,~~578~~673.2290 A-5 0811/01/2007 - 0811/30/2007 30 224,041.67 0.00 224,041.67 A-1A 0811/01/2007 - 0811/30/2007 30 3,~~152~~055,~~355~~096.6577 0.00 3,~~152~~055,~~355~~096.6577 A-M 0811/01/2007 - 0811/30/2007 30 ~~567~~549,~~074~~663.1945 0.00 ~~567~~549,~~074~~663.1945 A-MF 0811/01/2007 - 0811/30/2007 30 443,083.33 0.00 443,083.33 A-MFL 0811/10/2007 - 0912/09/2007 3130 ~~654~~555,~~487~~750.5000 0.00 ~~654~~555,~~487~~750.5000 A-J 0811/01/2007 - 0811/30/2007 30 1,~~175~~139,~~845~~743.2454 0.00 1,~~175~~139,~~845~~743.2454 XW 0811/01/2007 - 0811/30/2007 30 ~~107~~57,~~044~~517.3956 0.00 ~~107~~57,~~044~~517.3956 B 0811/01/2007 - 0811/30/2007 30 ~~171~~165,~~034~~783.4219 0.00 ~~171~~165,~~034~~783.4219 C 0811/01/2007 - 0811/30/2007 30 ~~235~~227,~~168~~947.0776 0.00 ~~235~~227,~~168~~947.0776 D 0811/01/2007 - 0811/30/2007 30 ~~128~~124,~~277~~338.0357 0.00 ~~128~~124,~~277~~338.0357 E 0811/01/2007 - 0811/30/2007 30 ~~128~~124,~~272~~333.1786 0.00 ~~128~~124,~~272~~333.1786 F 0811/01/2007 - 0811/30/2007 30 ~~171~~165,~~034~~783.4219 0.00 ~~171~~165,~~034~~783.4219 G 0811/01/2007 - 0811/30/2007 30 ~~149~~145,~~653~~058.3053 0.00 ~~149~~145,~~653~~058.3053 H 0811/01/2007 - 0811/30/2007 30 ~~235~~227,~~168~~947.0776 0.00 ~~235~~227,~~168~~947.0776 J 0811/01/2007 - 0811/30/2007 30 ~~171~~165,~~029~~778.5648 0.00 ~~171~~165,~~029~~778.5648 K 0811/01/2007 - 0811/30/2007 30 ~~213~~207,~~791~~227.81 0.00 ~~213~~207,~~791~~227.81 L 0811/01/2007 - 0811/30/2007 30 120,870.72 0.00 120,870.72 M 0811/01/2007 - 0811/30/2007 30 20,147.41 0.00 20,147.41 N 0811/01/2007 - 0811/30/2007 30 80,580.48 0.00 80,580.48 O 0811/01/2007 - 0811/30/2007 30 20,147.41 0.00 20,147.41 P 0811/01/2007 - 0811/30/2007 30 40,290.24 0.00 40,290.24 Q 0811/01/2007 - 0811/30/2007 30 60,437.65 0.00 60,437.65 S 0811/01/2007 - 0811/30/2007 30 261,891.67 0.00 261,891.67 Total 1716,~~083~~390,~~350~~133.4799 0.00 1716,~~083~~390,~~350~~133.4799

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 ~~235~~232,~~096~~844.3553 0.00 A-2 0.00 0.00 0.00 1,~~624~~574,~~868~~980.3641 0.00 A-2FL 0.00 0.00 0.00 ~~713~~603,~~000~~750.00 0.00 A-3 0.00 0.00 0.00 ~~647~~627,~~028~~162.4286 0.00 A-AB 0.00 0.00 0.00 ~~384~~372,~~052~~261.7224 0.00 A-4 0.00 0.00 0.00 4,~~947~~795,~~578~~673.2290 0.00 A-5 0.00 0.00 0.00 224,041.67 0.00 A-1A 0.00 0.00 0.00 3,~~152~~055,~~355~~096.6577 0.00 A-M 0.00 0.00 0.00 ~~567~~549,~~074~~663.1945 0.00 A-MF 0.00 0.00 0.00 443,083.33 0.00 A-MFL 0.00 0.00 0.00 ~~654~~555,~~487~~750.5000 0.00 A-J 0.00 0.00 0.00 1,~~175~~139,~~845~~743.2454 0.00 XW 0.00 0.00 0.00 ~~107~~57,~~044~~517.3956 0.00 B 0.00 0.00 0.00 ~~171~~165,~~034~~783.4219 0.00 C 0.00 0.00 0.00 ~~235~~227,~~168~~947.0776 0.00 D 0.00 0.00 0.00 ~~128~~124,~~277~~338.0357 0.00 E 0.00 0.00 0.00 ~~128~~124,~~272~~333.1786 0.00 F 0.00 0.00 0.00 ~~171~~165,~~034~~783.4219 0.00 G 0.00 0.00 0.00 ~~149~~145,~~653~~058.3053 0.00 H 0.00 0.00 0.00 ~~235~~227,~~168~~947.0776 0.00 J 0.00 0.00 0.00 ~~171~~165,~~029~~778.5648 0.00 K 0.00 0.00 0.00 ~~213~~207,~~791~~227.81 0.00 L 0.00 0.00 0.00 120,870.72 0.00 M 0.00 0.00 0.00 20,147.41 0.00 N 0.00 0.00 0.00 80,580.48 0.00 O 0.00 0.00 0.00 20,147.41 0.00 P 0.00 0.00 0.00 40,290.24 0.00 Q 0.00 0.00 0.00 60,437.65 0.00 S 0898.0013 0.00 0.00 ~~261~~262,~~891~~789.6780 0.00 Total 0898.0013 0.00 0.00 1716,~~083~~391,~~350~~032.4712 0.00

Other Required Information Available Distribution Amount (1) 1716,~~262~~606,~~887~~298.94 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees ~~131~~127,~~304~~241.7291 Less Delinquent Master Servicing Fees 2524,~~801~~201.5428 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 12,~~132~~919.4948 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected ~~106~~105,~~635~~960.6711 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Current LIBOR Rate 54.~~350000~~660000% Next LIBOR Rate 5.~~820000~~242500% Rating Agency Trigger Event or 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 16,703,700.36 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 16,703,700.36 Principal: Scheduled Principal 215,266.82 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 215,266.82 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Net Swap Counterparty Payments Received (Class A-2FL) 0.00 Net Swap Counterparty Payments Received (Class A-MFL) 0.00 Total Other Collected: 0.00 Total Funds Collected 16,918,967.18 Total Funds Distributed Fees: Master Servicing Fee 127,241.91 Trustee Fee - Wells Fargo Bank, N.A. 1,903.91 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 129,145.81 Additional Trust Fund Expenses: Reimbursement for Interest on Advances (898.13) 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 (898.13) Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 16,391,032.12 Principal Distribution 215,266.82 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Net Swap Counterparty Payments Paid (Class A-2FL) 103,576.54 Net Swap Counterparty Payments Paid (Class A-MFL) 80,843.88 Total Payments to Certificateholders & Others 16,790,719.36 Total Funds Distributed 16,918,967.04

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 059512AA1 AAA Aaa AAA ~~AAA~~ Aaa AAA A-2 059512AB9 AAA Aaa AAA ~~AAA~~ Aaa AAA A-2FL 059512AQ6 AAA Aaa AAA ~~AAA~~ Aaa AAA A-3 059512AC7 AAA Aaa AAA ~~AAA~~ Aaa AAA A-AB 059512AD5 AAA Aaa AAA ~~AAA~~ Aaa AAA A-4 059512AE3 AAA Aaa AAA ~~AAA~~ Aaa AAA A-5 059512AF0 AAA Aaa AAA ~~AAA~~ Aaa AAA A-1A 059512AG8 AAA Aaa AAA ~~AAA~~ Aaa AAA A-M 059512AJ2 AAA Aaa AAA ~~AAA~~ Aaa AAA A-MF 059512AK9 AAA Aaa AAA ~~AAA~~ Aaa AAA A-MFL 059512AR4 AAA Aaa AAA ~~AAA~~ Aaa AAA A-J 059512AL7 AAA Aaa AAA ~~AAA~~ Aaa AAA XW 059512AH6 AAA Aaa AAA ~~AAA~~ Aaa AAA B 059512AM5 AA+ Aa1 AA+ ~~AA+~~ Aa1 AA+ C 059512AN3 AA Aa2 AA AA Aa2 AA D 059512AP8 AA- Aa3 AA- ~~AA-~~ Aa3 AA- E 059512AS2 A+ A1 A+ A+ A1 A+ F 059512AT0 A A2 A A A2 A G 059512AU7 A- A3 A- A- A3 A- H 059512AV5 BBB+ Baa1 BBB+ ~~BBB+~~ Baa1 BBB+ J 059512AW3 BBB Baa2 BBB ~~BBB~~ Baa2 BBB K 059512AX1 BBB- Baa3 BBB- ~~BBB-~~ Baa3 BBB- L 059512AY9 BB+ NR BB+ ~~BB+~~ NR BB+ M 059512AZ6 BB NR BB BB NR BB N 059512BA0 BB- NR BB- ~~BB-~~ NR BB- O 059512BB8 B+ NR B+ B+ NR B+ P 059512BC6 B NR B B NR B Q 059512BD4 B- NR B- B- NR B- S 059512BE2 NR NR NR NR NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,999,999 or less 5 7,~~410~~388,~~495~~802.3329 0.21 ~~127~~124 6.3161 1.~~420505~~420523 2,000,000 to 2,999,999 9 21,~~404~~369,~~697~~599.5611 0.61 ~~124~~121 5.~~7902~~7899 1.~~502070~~521335 3,000,000 to 3,999,999 12 42,~~683~~609,~~303~~435.0997 1.21 ~~111~~108 5.~~8512~~8510 1.~~370228~~430569 4,000,000 to 4,999,999 15 67,~~223~~111,~~764~~065.3190 1.91 ~~111~~108 5.8009 1.~~364265~~267933 5,000,000 to 7,499,999 16 103,~~874~~755,~~036~~309.8628 2.95 ~~109~~106 5.~~8390~~8388 1.~~423625~~474558 7,500,000 to 9,999,999 30 256,~~844~~742,~~431~~919.6837 7.3130 ~~110~~107 5.~~7407~~7406 1.~~365035~~347718 10,000,000 to 14,999,999 22 251,~~727~~581,~~747~~217.0075 7.16 ~~109~~106 5.~~7174~~7172 1.~~459222~~474317 15,000,000 to 19,999,999 12 206,098,156.00 5.86 9794 5.8209 1.~~322573~~323888 20,000,000 to 29,999,999 10 249,201,335.00 7.09 ~~118~~115 5.5900 1.~~408971~~432347 30,000,000 to 49,999,999 5 194,621,043.00 5.54 ~~114~~111 5.4427 1.~~441409~~476894 50,000,000 to 99,999,999 5 301,707,446.00 8.58 9289 5.9981 1.~~299260~~274567 100,000,000 or greater 10 1,812,500,000.00 51.5657 9794 5.6576 1.~~266899~~278717 Totals 151 3,~~515~~514,~~296~~686,~~455~~329.8367 100.00 ~~102~~99 5.7027 1.~~323119~~331107

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 9,000,000.00 0.26 ~~117~~114 5.8420 1.220150 Arizona 2 13,494,890.10 0.38 ~~117~~114 5.7070 1.002780 California 22 537,~~729~~719,~~486~~540.3557 15.30 ~~115~~112 5.6880 1.~~206001~~105599 Colorado 1 3,596,378.98 0.10 ~~116~~113 5.6200 1.290640 Florida 12 172,~~811~~764,~~581~~449.7816 4.92 ~~110~~107 5.~~9266~~9265 1.~~489997~~397384 Georgia 15 242,~~741~~650,~~611~~799.9293 6.9190 ~~115~~112 5.~~5375~~5373 1.~~459461~~487511 Hawaii 1 21,700,000.00 0.62 ~~117~~114 5.7010 1.200480 Idaho 1 10,520,081.57 0.30 ~~116~~113 5.6200 1.290640 Illinois 8 367,~~777~~739,~~800~~294.1296 10.46 ~~114~~111 5.~~4463~~4462 1.~~105475~~117460 Indiana 7 128,~~242~~113,~~543~~147.4984 3.65 9289 6.~~2757~~2761 1.~~284945~~284920 Kentucky 1 6,092,460.00 0.17 ~~117~~114 5.4100 1.~~669340~~710000 Louisiana 2 11,~~263~~260,~~256~~131.1441 0.32 ~~124~~121 5.~~9005~~9003 1.~~208193~~201274 Maine 1 7,300,000.00 0.21 ~~117~~114 5.7860 1.238680 Maryland 12 231,~~895~~881,~~689~~589.4620 6.60 6259 5.~~7729~~7728 1.~~256230~~256229 Massachusetts 5 55,200,000.00 1.57 9895 5.6504 1.289545 Missouri 5 87,195,606.76 2.48 ~~116~~113 5.6889 1.478050 Nebraska 1 15,915,000.00 0.45 ~~115~~112 5.7020 1.269210 Nevada 3 28,800,000.00 0.82 ~~112~~109 5.8208 1.~~395476~~464821 New Hampshire 1 4,560,000.00 0.13 ~~116~~113 5.6170 10.~~409900~~940000 New Jersey 3 20,~~376~~357,~~784~~765.6024 0.58 ~~117~~114 5.~~9924~~9925 1.~~239937~~365561 New Mexico 3 22,988,037.07 0.65 ~~116~~113 5.7354 1.~~244887~~025943 New York 10 264,~~192~~186,~~762~~773.4219 7.52 6764 6.1643 01.~~942583~~199714 North Carolina 10 100,~~370~~267,~~218~~116.2933 2.8685 ~~111~~108 5.~~6902~~6899 1.~~496622~~492259 Ohio 2 16,292,542.00 0.46 8784 5.7418 1.~~690395~~519528 Oregon 3 66,~~978~~956,~~881~~254.5534 1.91 ~~115~~112 5.7596 1.~~309996~~275626 Pennsylvania 8 127,137,538.22 3.62 ~~115~~112 5.5867 1.~~488407~~614609 South Carolina 2 20,453,297.00 0.58 ~~115~~112 5.4350 1.~~661464~~863403 Tennessee 4 48,~~053~~013,~~554~~451.1522 1.37 ~~116~~113 5.~~7070~~7069 1.~~663566~~663756 Texas 24 372,~~056~~020,~~036~~203.4905 10.58 ~~115~~112 5.5343 1.~~662146~~673884 Virginia 5 55,~~510~~459,~~417~~981.3551 1.58 7168 5.~~8329~~8328 1.~~234719~~234794 Washington 5 235,950,000.00 6.71 ~~116~~113 5.5461 1.~~240993~~251075 Washington,DC 2 209,100,000.00 5.95 5451 5.6765 1.474972 Totals 183 3,~~515~~514,~~296~~686,~~455~~329.8367 100.00 ~~102~~99 5.7027 1.~~323119~~331107

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 2736 ~~958~~1,~~725~~223,~~454~~950,652.1243 2734.2782 ~~104~~103 5.~~7232~~7062 01.~~998828~~077860 1.20 to 1.24 3231 ~~297~~288,~~207~~717,~~874~~487.4602 8.4521 ~~103~~100 5.~~7665~~7548 1.~~218967~~218499 1.25 to 1.29 1511 ~~761~~713,~~351~~028,~~511~~719.9109 2120.6629 9591 5.~~8310~~8344 1.~~277966~~278156 1.30 to 1.34 10 90137,~~966~~972,~~648~~327.4292 23.5993 99101 5.~~8164~~6624 1.~~324261~~323180 1.35 to 1.39 65 ~~229~~59,~~874~~453,~~135~~201.6549 61.5469 ~~114~~103 5.~~6623~~7489 1.~~386056~~378168 1.40 to 1.49 159 ~~409~~288,~~265~~135,~~397~~202.7426 118.6420 8570 5.~~6148~~6519 1.~~465552~~471918 1.50 to 1.59 1713 ~~203~~124,~~901~~520,~~248~~817.9362 53.8054 ~~111~~105 5.~~5590~~6340 1.~~549246~~524398 1.60 to 1.69 11 ~~152~~173,~~733~~791,~~835~~361.00 4.3494 ~~109~~104 5.~~5634~~6135 1.~~655736~~656955 1.70 to 1.79 810 ~~331~~371,~~802~~019,~~982~~006.00 910.4456 ~~117~~113 5.~~5818~~5680 1.~~770852~~764964 1.80 to 1.89 27 1968,~~153~~434,~~777~~021.00 01.5495 ~~117~~112 5.~~4100~~4610 1.~~826216~~843167 1.90 to 1.99 32 3015,~~825~~423,~~289~~670.00 0.8844 ~~103~~90 5.~~5101~~5499 1.~~948083~~944916 2.00 or greater 56 2950,~~488~~239,~~301~~863.6084 01.8443 7899 5.~~7384~~6445 2.~~306735~~361679 Totals 151 3,~~515~~514,~~296~~686,~~455~~329.8367 100.00 ~~102~~99 5.7027 1.~~323119~~331107

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 21 ~~145~~144,~~059~~947,~~497~~165.2324 4.1312 ~~112~~109 5.~~7621~~7620 1.~~373267~~379101 Lodging 15 577,~~789~~643,~~031~~491.2305 16.44 9491 5.7514 1.~~602563~~602599 Mixed Use 3 15,~~106~~096,~~114~~544.6770 0.43 ~~117~~114 5.~~7885~~7884 1.~~298939~~299002 Multi-Family 24 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223 Office 32 1,044,~~139~~041,~~232~~282.5306 29.7071 ~~101~~98 5.~~7426~~7425 1.~~169060~~189574 Other 3 39,500,000.00 1.12 9390 6.1403 1.~~389974~~778437 Retail 66 940,~~265~~149,~~315~~638.0132 26.75 ~~112~~109 5.~~6565~~6564 1.~~451658~~439315 Self Storage 19 105,~~485~~463,~~557~~031.6514 3.00 ~~100~~97 5.~~9928~~9927 1.~~217805~~205822 Totals 183 3,~~515~~514,~~296~~686,~~455~~329.8367 100.00 ~~102~~99 5.7027 1.~~323119~~331107

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 39 969,759,373.00 27.59 ~~111~~108 5.4231 1.~~345686~~347968 5.550% to 5.749% 37 1,528,~~590~~500,~~907~~849.2822 43.4849 ~~108~~105 5.6261 1.~~385377~~364809 5.750% to 5.999% 47 ~~518~~517,~~053~~723,~~878~~391.5939 14.7473 8885 5.8450 1.~~306907~~286249 6.000% to 6.249% 18 136,~~362~~238,~~166~~377.44 3.88 ~~105~~102 6.1219 1.~~296781~~302068 6.250% to 6.499% 6 ~~295~~294,~~051~~993,~~347~~447.5926 8.39 6663 6.3436 01.~~962163~~190131 6.500% or greater 4 67,~~478~~470,~~782~~891.9336 1.92 9390 6.7164 1.~~344481~~344497 Totals 151 3,~~515~~514,~~296~~686,~~455~~329.8367 100.00 ~~102~~99 5.7027 1.~~323119~~331107

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 980 ~~1,942,953,594~~0.2600 550.2700 ~~112~~0 50.~~6550~~0000 10.~~357013~~000000 5 to 8 months 38110 12,~~401~~312,~~534~~536,~~760~~923.4334 3965.8780 87109 5.~~7050~~6476 1.~~284476~~298831 9 months or greater 1541 ~~170~~1,~~808~~202,~~101~~149,406.1433 434.8620 ~~103~~80 65.~~2273~~8087 1.~~254655~~393194 Totals 151 3,~~515~~514,~~296~~686,~~455~~329.8367 100.00 ~~102~~99 5.7027 1.~~323119~~331107

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. 59 months or less 15 731,~~305~~293,~~177~~037.5334 20.8081 5451 5.8821 1.~~245502~~341012 60 to 79 months 14 19141,~~000~~100,000.00 04.5401 7478 56.~~8900~~1884 1.~~138070~~251300 80 to 99 months 31 ~~122~~50,~~100~~000,000.00 31.4742 8298 6.~~2349~~7200 1.~~268920~~271700 100 to 109 months 716 ~~105~~142,~~065~~784,~~557~~258.6534 24.9906 ~~104~~107 65.~~4332~~9842 1.~~254644~~238975 110 to 119 months ~~121~~112 2,~~340~~418,~~623~~571,~~330~~248.6015 6668.5881 ~~116~~113 5.~~5880~~5795 1.~~380863~~342577 120 to 139 months 10 ~~166,250,000~~0.00 40.7300 ~~121~~0 50.~~6115~~0000 10.000000 140 months or greater 3 30,~~952~~937,~~390~~785.0584 0.88 ~~177~~174 5.~~9353~~9352 1.~~085728~~085540 Totals 151 3,~~515~~514,~~296~~686,~~455~~329.8367 100.00 ~~102~~99 5.7027 1.~~323119~~331107

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 74 2,828,129,415.00 80.4547 9996 5.6515 1.~~341053~~348774 299 months or less 6 19,~~276~~192,~~583~~168.9485 0.55 ~~125~~122 5.8556 1.~~483276~~483274 300 to 324 months 0 0.00 0.00 0 0.0000 0.000000 325 to 349 months 619 ~~102~~218,~~828~~351,~~539~~789.53 26.9321 99103 6.~~3722~~1014 1.~~225912~~316294 350 months or greater 6552 ~~565~~449,~~061~~012,~~917~~956.3629 1612.0778 ~~118~~117 5.~~8322~~8248 1.~~245590~~220528 Totals 151 3,~~515~~514,~~296~~686,~~455~~329.8367 100.00 ~~102~~99 5.7027 1.~~323119~~331107

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 ~~137~~95 2,~~991~~449,~~233~~668,~~714~~883.1853 8569.0970 ~~103~~93 5.~~6835~~7627 1.~~367092~~310804 1 year or less 1456 ~~524~~1,~~062~~065,~~741~~017,446.65 14 30.9130 95112 5.~~8123~~5647 1.~~072131~~377806 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 151 3,~~515~~514,~~296~~686,~~455~~329.8367 100.00 ~~102~~99 5.7027 1.~~323119~~331107 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,999,999 or less 5 7,~~410~~388,~~495~~802.3329 0.21 ~~127~~124 6.3161 1.~~420505~~420523 2,000,000 to 2,999,999 9 21,~~404~~369,~~697~~599.5611 0.61 ~~124~~121 5.~~7902~~7899 1.~~502070~~521335 3,000,000 to 3,999,999 9 31,~~962~~921,~~894~~087.4118 0.91 ~~109~~106 5.~~8587~~8585 1.~~414714~~495188 4,000,000 to 4,999,999 13 58,~~755~~662,~~368~~513.1468 1.67 ~~115~~112 5.~~8125~~8124 1.~~372298~~262123 5,000,000 to 7,499,999 14 92,~~988~~886,~~934~~328.3411 2.6564 ~~112~~109 5.~~8151~~8149 1.~~447792~~504659 7,500,000 to 9,999,999 27 231,~~944~~842,~~431~~919.6837 6.60 ~~110~~107 5.~~7442~~7441 1.~~382712~~349102 10,000,000 to 14,999,999 19 213,~~799~~691,~~946~~922.8879 6.08 ~~112~~109 5.~~7154~~7153 1.~~498344~~516093 15,000,000 to 19,999,999 11 188,798,156.00 5.37 ~~100~~97 5.8035 1.~~305880~~307316 20,000,000 to 29,999,999 10 249,201,335.00 7.09 ~~118~~115 5.5900 1.~~408971~~432347 30,000,000 to 49,999,999 4 156,871,043.00 4.46 ~~114~~111 5.4475 1.~~534535~~578560 50,000,000 to 99,999,999 5 301,707,446.00 8.58 9289 5.9981 1.~~299260~~274567 100,000,000 or greater 8 1,312,500,000.00 37.34 9895 5.7053 1.~~325060~~341380 Totals 134 2,~~867~~866,~~344~~841,~~748~~152.3453 81.57 ~~104~~101 5.7320 1.~~364935~~373565

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 9,000,000.00 0.26 ~~117~~114 5.8420 1.220150 Arizona 2 13,494,890.10 0.38 ~~117~~114 5.7070 1.002780 California 20 517,088,461.51 14.71 ~~117~~114 5.6762 1.~~196045~~091637 Colorado 1 3,596,378.98 0.10 ~~116~~113 5.6200 1.290640 Florida 12 172,~~811~~764,~~581~~449.7816 4.92 ~~110~~107 5.~~9266~~9265 1.~~489997~~397384 Georgia 15 242,~~741~~650,~~611~~799.9293 6.9190 ~~115~~112 5.~~5375~~5373 1.~~459461~~487511 Hawaii 1 21,700,000.00 0.62 ~~117~~114 5.7010 1.200480 Idaho 1 10,520,081.57 0.30 ~~116~~113 5.6200 1.290640 Illinois 4 24,700,000.00 0.70 9087 5.7330 2.~~030962~~209586 Indiana 7 128,~~242~~113,~~543~~147.4984 3.65 9289 6.~~2757~~2761 1.~~284945~~284920 Kentucky 1 6,092,460.00 0.17 ~~117~~114 5.4100 1.~~669340~~710000 Louisiana 2 11,~~263~~260,~~256~~131.1441 0.32 ~~124~~121 5.~~9005~~9003 1.~~208193~~201274 Maine 1 7,300,000.00 0.21 ~~117~~114 5.7860 1.238680 Maryland 6 93,~~311~~297,~~874~~774.7347 2.65 7572 5.~~7326~~7325 1.~~231842~~231837 Massachusetts 5 55,200,000.00 1.57 9895 5.6504 1.289545 Missouri 5 87,195,606.76 2.48 ~~116~~113 5.6889 1.478050 Nebraska 1 15,915,000.00 0.45 ~~115~~112 5.7020 1.269210 Nevada 3 28,800,000.00 0.82 ~~112~~109 5.8208 1.~~395476~~464821 New Hampshire 1 4,560,000.00 0.13 ~~116~~113 5.6170 10.~~409900~~940000 New Jersey 3 20,~~376~~357,~~784~~765.6024 0.58 ~~117~~114 5.~~9924~~9925 1.~~239937~~365561 New Mexico 3 22,988,037.07 0.65 ~~116~~113 5.7354 1.~~244887~~025943 New York 7 241,~~042~~036,~~762~~773.4219 6.86 6461 6.2112 01.~~920530~~202356 North Carolina 7 86,~~925~~867,~~452~~766.6038 2.47 ~~111~~108 5.~~6479~~6477 1.~~537203~~532072 Ohio 1 7,892,542.00 0.22 5754 5.7650 21.~~032720~~680000 Oregon 3 66,~~978~~956,~~881~~254.5534 1.91 ~~115~~112 5.7596 1.~~309996~~275626 Pennsylvania 8 127,137,538.22 3.62 ~~115~~112 5.5867 1.~~488407~~614609 South Carolina 2 20,453,297.00 0.58 ~~115~~112 5.4350 1.~~661464~~863403 Tennessee 4 48,~~053~~013,~~554~~451.1522 1.37 ~~116~~113 5.~~7070~~7069 1.~~663566~~663756 Texas 22 354,~~067~~044,~~919~~749.6588 10.07 ~~117~~114 5.5361 1.~~681948~~694270 Virginia 4 19,~~094~~043,~~232~~796.0824 0.54 ~~105~~102 5.~~8956~~8955 1.~~162376~~162405 Washington 3 189,700,000.00 5.40 ~~116~~113 5.5665 1.~~279234~~274126 Washington,DC 2 209,100,000.00 5.95 5451 5.6765 1.474972 Totals 159 2,~~867~~866,~~344~~841,~~748~~152.3453 81.57 ~~104~~101 5.7320 1.~~364935~~373565

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 2231 ~~577~~843,~~990~~231,~~351~~671.6026 1623.4499 97100 5.~~9246~~8367 01.~~975495~~097552 1.20 to 1.24 27 258,~~047~~115,~~782~~296.5044 7.34 ~~101~~98 5.~~7551~~7378 1.~~219112~~218495 1.25 to 1.29 139 ~~572~~524,~~351~~028,~~511~~719.9109 1614.2891 ~~109~~106 5.~~8488~~8551 1.~~279925~~280364 1.30 to 1.34 8 81128,~~878~~896,~~531~~874.5875 23.3367 ~~101~~103 5.~~8244~~6566 1.~~325217~~323708 1.35 to 1.39 54 ~~221~~51,~~474~~053,~~135~~201.6549 61.3045 ~~114~~102 5.~~6601~~7536 1.~~386713~~379718 1.40 to 1.49 148 ~~404~~283,~~997~~886,~~001~~650.5704 118.5208 8569 5.~~6156~~6535 1.~~466075~~472756 1.50 to 1.59 1612 ~~186~~107,~~601~~220,~~248~~817.9362 53.3105 ~~116~~114 5.~~5172~~5733 1.~~553372~~527569 1.60 to 1.69 1110 ~~152~~165,~~733~~291,~~835~~361.00 4.3470 ~~109~~103 5.~~5634~~6124 1.~~655736~~659370 1.70 to 1.79 810 ~~331~~371,~~802~~019,~~982~~006.00 910.4456 ~~117~~113 5.~~5818~~5680 1.~~770852~~764964 1.80 to 1.89 27 1968,~~153~~434,~~777~~021.00 01.5495 ~~117~~112 5.~~4100~~4610 1.~~826216~~843167 1.90 to 1.99 32 3015,~~825~~423,~~289~~670.00 0.8844 ~~103~~90 5.~~5101~~5499 1.~~948083~~944916 2.00 or greater 56 2950,~~488~~239,~~301~~863.6084 01.8443 7899 5.~~7384~~6445 2.~~306735~~361679 Totals 134 2,~~867~~866,~~344~~841,~~748~~152.3453 81.57 ~~104~~101 5.7320 1.~~364935~~373565

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 21 ~~145~~144,~~059~~947,~~497~~165.2324 4.1312 ~~112~~109 5.~~7621~~7620 1.~~373267~~379101 Lodging 15 577,~~789~~643,~~031~~491.2305 16.44 9491 5.7514 1.~~602563~~602599 Mixed Use 3 15,~~106~~096,~~114~~544.6770 0.43 ~~117~~114 5.~~7885~~7884 1.~~298939~~299002 Office 32 1,044,~~139~~041,~~232~~282.5306 29.7071 ~~101~~98 5.~~7426~~7425 1.~~169060~~189574 Other 3 39,500,000.00 1.12 9390 6.1403 1.~~389974~~778437 Retail 66 940,~~265~~149,~~315~~638.0132 26.75 ~~112~~109 5.~~6565~~6564 1.~~451658~~439315 Self Storage 19 105,~~485~~463,~~557~~031.6514 3.00 ~~100~~97 5.~~9928~~9927 1.~~217805~~205822 Totals 159 2,~~867~~866,~~344~~841,~~748~~152.3453 81.57 ~~104~~101 5.7320 1.~~364935~~373565

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 35 582,959,373.00 16.5859 ~~109~~106 5.4398 1.~~545177~~548973 5.500% to 5.749% 33 1,503,~~434~~376,~~394~~843.2783 42.77 ~~108~~105 5.6260 1.~~386565~~363426 5.750% to 5.999% 42 322,~~412~~092,~~853~~312.7533 9.1716 ~~108~~105 5.8695 1.~~335130~~301951 6.000% to 6.249% 14 9695,~~007~~948,~~996~~284.8075 2.73 ~~112~~109 6.1344 1.~~284075~~291504 6.250% to 6.499% 6 ~~295~~294,~~051~~993,~~347~~447.5926 8.39 6663 6.3436 01.~~962163~~190131 6.500% or greater 4 67,~~478~~470,~~782~~891.9336 1.92 9390 6.7164 1.~~344481~~344497 Totals 134 2,~~867~~866,~~344~~841,~~748~~152.3453 81.57 ~~104~~101 5.7320 1.~~364935~~373565

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 850 ~~1,520,420,282~~0.9400 430.2500 ~~113~~0 50.~~7008~~0000 10.~~433325~~000000 5 to 8 months 3494 1,~~176~~839,~~116~~691,~~364~~746.2620 3352.4634 91109 5.~~7004~~6883 1.~~292541~~351138 9 months or greater 1540 ~~170~~1,~~808~~027,~~101~~149,406.1433 429.8622 ~~103~~85 65.~~2273~~8102 1.~~254655~~413732 Totals 134 2,~~867~~866,~~344~~841,~~748~~152.3453 81.57 ~~104~~101 5.7320 1.~~364935~~373565

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. 59 months or less 10 515,~~705~~693,~~177~~037.5334 14.67 5451 5.9159 1.~~226648~~362087 60 to 79 months 13 19133,~~000~~100,000.00 03.5479 7478 56.~~8900~~2135 1.~~138070~~265993 80 to 99 months 21 ~~114~~50,~~100~~000,000.00 31.2542 8298 6.~~2673~~7200 1.~~287295~~271700 100 to 109 months 716 ~~105~~142,~~065~~784,~~557~~258.6534 24.9906 ~~104~~107 65.~~4332~~9842 1.~~254644~~238975 110 to 119 months ~~110~~101 1,~~916~~994,~~271~~326,~~623~~071.1101 5456.5174 ~~116~~113 5.~~6178~~6063 1.~~451241~~400370 120 to 139 months 10 ~~166,250,000~~0.00 40.7300 ~~121~~0 50.~~6115~~0000 10.000000 140 months or greater 3 30,~~952~~937,~~390~~785.0584 0.88 ~~177~~174 5.~~9353~~9352 1.~~085728~~085540 Totals 134 2,~~867~~866,~~344~~841,~~748~~152.3453 81.57 ~~104~~101 5.7320 1.~~364935~~373565

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 65 2,231,729,415.00 63.4950 ~~100~~97 5.6795 1.~~397950~~407735 299 months or less 5 1514,~~008~~943,~~187~~616.7763 0.43 ~~128~~125 5.9454 1.~~502430~~502421 300 to 324 months 0 0.00 0.00 0 0.0000 0.000000 325 to 349 months 619 ~~102~~218,~~828~~351,~~539~~789.53 26.9321 99103 6.~~3722~~1014 1.~~225912~~316294 350 months or greater 5845 ~~517~~401,~~778~~816,~~606~~331.0437 1411.7343 ~~118~~117 5.~~8251~~8148 1.~~246259~~210106 Totals 134 2,~~867~~866,~~344~~841,~~748~~152.3453 81.57 ~~104~~101 5.7320 1.~~364935~~373565

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 ~~120~~79 21,~~343~~810,~~282~~323,~~006~~706.6939 6651.6651 ~~105~~94 5.~~7141~~8300 1.~~430419~~372180 1 year or less 1455 ~~524~~1,~~062~~056,~~741~~517,446.65 14 30.9106 95112 5.~~8123~~5641 1.~~072131~~375938 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 134 2,~~867~~866,~~344~~841,~~748~~152.3453 81.57 ~~104~~101 5.7320 1.~~364935~~373565 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 3,999,999 or less 3 10,~~720~~688,~~408~~348.6879 0.30 ~~117~~114 5.8289 1.~~237591~~237584 4,000,000 to 4,999,999 2 8,~~468~~448,~~396~~552.1722 0.24 8683 5.~~7205~~7210 1.~~308529~~308277 5,000,000 to 7,499,999 2 10,~~885~~868,~~102~~981.5217 0.31 8885 6.~~0433~~0432 1.~~217173~~217317 7,500,000 to 9,999,999 3 24,900,000.00 0.71 ~~104~~101 5.7080 1.~~200378~~334831 10,000,000 to 14,999,999 3 37,~~927~~889,~~800~~294.1296 1.08 9592 5.~~7288~~7284 1.~~238687~~238704 15,000,000 to 19,999,999 1 17,300,000.00 0.49 5653 6.0100 1.504740 20,000,000 to 49,999,999 1 37,750,000.00 1.07 ~~115~~112 5.4230 1.054420 50,000,000 or greater 2 500,000,000.00 14.2223 9491 5.5325 1.114226 Totals 17 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223

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. California 2 20,~~641~~631,~~024~~079.8406 0.59 6663 5.9835 1.~~455414~~455537 Illinois 4 343,~~077~~039,~~800~~294.1296 9.76 ~~115~~112 5.~~4256~~4255 1.~~038844~~038824 Maryland 6 138,583,814.73 3.94 5350 5.8000 1.272650 New York 3 23,150,000.00 0.66 9188 5.6759 1.172203 North Carolina 3 13,~~444~~399,~~765~~349.6995 0.38 ~~116~~113 5.~~9632~~9634 1.~~234253~~234146 Ohio 1 8,400,000.00 0.24 ~~115~~112 5.7200 1.368750 Texas 2 17,~~988~~975,~~116~~453.8417 0.51 7067 5.4995 1.~~272386~~272366 Virginia 1 36,416,185.27 1.04 5350 5.8000 1.272650 Washington 2 46,250,000.00 1.32 ~~115~~112 5.4621 1.~~084140~~156527 Totals 24 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 5 380,~~735~~718,~~102~~981.5217 10.83 ~~115~~112 5.4174 1.~~034249~~034245 1.20 to 1.24 54 3930,~~160~~602,~~091~~190.9658 10.1187 ~~117~~114 5.~~8414~~8980 1.~~218011~~218539 1.25 to 1.29 2 189,000,000.00 5.38 5350 5.7770 1.272034 1.30 to 1.34 2 9,~~088~~075,~~116~~453.8417 0.26 8380 5.~~7451~~7454 1.~~315653~~315674 1.35 to 1.39 1 8,400,000.00 0.24 ~~115~~112 5.7200 1.368750 1.40 to 1.49 1 4,~~268~~248,~~396~~552.1722 0.12 ~~115~~112 5.5400 1.415930 1.50 or greater 12 1725,~~300~~800,000.00 0.4973 5673 65.~~0100~~8868 1.~~504740~~539419 Totals 17 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 24 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223 Totals 24 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 4 386,800,000.00 11.0001 ~~114~~111 5.3979 1.045026 5.500% to 5.749% 4 25,~~156~~124,~~513~~005.0139 0.7271 ~~116~~113 5.~~6314~~6316 1.~~314388~~447570 5.750% to 5.999% 5 195,~~641~~631,~~024~~079.8406 5.57 5552 5.8048 1.~~260395~~260398 6.000% or greater 4 40,~~354~~290,~~169~~092.6469 1.15 9188 6.~~0923~~0922 1.~~327012~~327224 Totals 17 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 130 ~~422,533,311~~0.3200 120.0200 ~~110~~0 50.~~4899~~0000 10.~~082418~~000000 5 months or greater 417 ~~225~~647,~~418~~845,~~396~~177.1714 618.4143 6792 5.~~7290~~5730 1.~~242398~~143223 Totals 17 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223

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. 59 months or less 5 215,600,000.00 6.13 5451 5.8014 1.290601 60 to 99 months 1 8,000,000.00 0.23 8077 5.7720 1.006850 100 to 119 months 11 424,~~351~~245,~~707~~177.4914 12.07 ~~116~~113 5.~~4533~~4532 1.~~063053~~070898 120 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 17 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223

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 9 596,400,000.00 16.97 9390 5.5466 1.128142 299 months or less 1 4,~~268~~248,~~396~~552.1722 0.12 ~~115~~112 5.5400 1.415930 300 months or greater 7 47,~~283~~196,~~311~~624.3292 1.3534 ~~117~~114 5.~~9096~~9094 1.~~238267~~309254 Totals 17 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223

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 1716 ~~647~~639,~~951~~345,~~707~~177.4914 18.4319 9592 5.~~5731~~5722 1.~~138074~~137018 1 year or less 01 08,500,000.00 0.0024 0113 05.~~0000~~6360 01.~~000000~~610000 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 17 647,~~951~~845,~~707~~177.4914 18.43 9592 5.~~5731~~5730 1.~~138074~~143223 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 3406070 1 MF Chicago IL 1,~~508~~459,~~031~~385.6042 0.00 5.389% 883228491 2 LO Washington DC ~~975~~944,~~638~~166.8967 0.00 5.665% 3228038 3 OF New York NY 1981,~~014,039~~328.0613 0.00 6.280% 3406713 4 OF Redwood City CA ~~889~~860,~~327~~639.0306 0.00 5.620% 3406386 5 LO Dallas TX ~~835~~808,~~525~~572.3592 0.00 5.545% 883228558 6 MF Various Various ~~874~~845,~~027~~833.7833 0.00 5.800% 3406646 7 OF Seattle WA ~~834~~807,~~470~~552.4908 0.00 5.538% 3406563 8 OF San Diego CA ~~803~~777,~~336~~422.1508 0.00 5.611% 883229069 9 Various Various Various ~~604~~585,~~930~~416.5667 0.00 5.620% 883228939 10 LO Various Various ~~490~~475,~~919~~083.4433 0.00 5.701% 883228566 11 RT Plainfield IN ~~479~~463,~~139~~683.4433 0.00 6.470% 883228947 12 OF Owings Mills MD ~~275~~266,~~180~~304.8000 0.00 5.472% 3405751 13 RT Buford GA ~~268~~260,~~823~~151.6693 0.00 5.448% 3400017 14 RT Bend OR ~~245~~237,~~847~~916.2267 0.00 5.710% 883228954 15 LO ChampionsGate FL ~~289~~280,~~333~~000.3300 0.00 6.720% 3405766 16 RT King of Prussia PA ~~220~~213,~~779~~657.1423 0.00 5.448% 3405845 17 MF Federal Way WA ~~176~~170,~~285~~598.1654 0.00 5.423% 3405753 18 RT Mooresville NC ~~176~~171,~~756~~055.9107 0.00 5.448% 3405768 19 RT Hiram GA ~~176~~170,~~421~~730.3332 0.00 5.448% 3405754 20 RT Lithonia GA ~~161~~156,~~909~~686.4456 0.00 5.448% 3405755 21 RT Woodstock GA ~~136~~131,~~066~~677.5732 0.00 5.448% 3405961 22 OF Boston MA ~~136~~132,~~641~~233.7192 0.00 5.647% 3405756 23 RT Boynton Beach FL ~~130~~126,~~662~~447.4957 0.00 5.448% 883406246 24 RT Yuba City CA ~~137~~132,~~058~~637.7550 0.00 5.895% 3405932 25 SS Philadelphia PA ~~126~~122,~~567~~484.7895 0.00 5.737% 3405772 26 RT Cartersville GA ~~109~~105,~~286~~761.4307 0.00 5.448% 3405773 27 RT St Petersburg FL ~~108~~105,~~701~~195.7625 0.00 5.448% 883228962 28 RT New York NY ~~104~~100,~~346~~980.00 0.00 5.508% 3404645 29 OF Wailuku HI ~~106~~103,~~529~~093.5208 0.00 5.701% 883228970 30 RT Cranberry Township PA ~~103~~100,~~695~~350.2625 0.00 5.614% 883406314 31 OF Torrance CA 9793,~~125~~992.3325 0.00 5.696% 3403893 32 SS Various CA 9693,~~366~~258.9433 0.00 5.890% 3404734 33 OT Philadelphia PA 9087,~~405~~489.9058 0.00 5.675% 3404317 34 IN Costa Mesa CA 8683,~~191~~411.6325 0.00 5.655% 883228988 35 MF Chatsworth CA 8986,~~532~~644.3117 0.00 6.010% 3406182 36 OF Charlotte NC 8380,~~675~~976.8967 0.00 5.716% 3405700 37 RT Folsom CA 8582,~~476~~719.4717 0.00 5.839% 883228996 38 RT Brentwood CA 8582,~~243~~493.5475 0.00 5.910% 3405457 39 RT Brandon FL 72,733.64 0.00 5.410% 883218450 40 RT Las Vegas NV 7876,~~864~~320.00 0.00 5.724% 883404443 41 OF Omaha NE 7875,~~143~~622.5378 0.00 5.702% 883229002 42 OT New York NY 8684,~~864~~062.5850 0.00 6.725% 3405759 43 RT Fort Myers FL 6866,~~719~~502.2146 0.00 5.448% 883229010 44 MF Austin TX 6664,~~185~~050.00 0.00 5.490% 3404076 45 MF Various IL 7370,~~553~~996.4653 1113,~~129~~686.2518 6.150% 3402392 46 RT Tracy CA 7068,~~464~~191.8175 0.00 5.973% 3405760 47 RT Anderson SC 6461,~~046~~980.11 0.00 5.448% 883228574 48 LO Augusta GA 6563,~~919~~625.7874 1012,~~152~~446.8387 6.140% 3403580 49 IN Indianapolis IN 6260,~~271~~088.2779 1113,~~089~~272.9644 5.880% 3404871 50 IN Moreno Valley CA 6058,~~411~~463.9417 0.00 5.798% 883228582 51 LO Chattanooga TN 5654,~~284~~310.4435 1012,~~461~~435.6170 5.700% 3405887 52 IN Loves Park IL 52,809.17 0.00 5.761% 3405454 53 RT Grapevine TX 48,325.21 0.00 5.410% 883229028 54 IN Wilmington MA 5149,~~608~~943.4667 0.00 5.654% 883405909 55 RT Cave Creek AZ 5049,~~857~~216.3983 0.00 5.734% 3405684 56 IN Arlington WA 5149,~~180~~529.4850 0.00 5.827% 3405449 57 RT Richardson TX 45,753.62 0.00 5.410% 3405776 58 RT West Palm Beach FL 4746,~~605~~069.6397 0.00 5.448% 3405466 59 RT Arlington TX 45,628.82 0.00 5.410% 3402090 60 SS Englishtown NJ 5351,~~305~~585.2875 0.00 6.129% 3405762 61 RT Jacksonville NC 4745,~~370~~842.2719 0.00 5.448% 883228590 62 SS Baltimore MD 5351,~~449~~725.3417 0.00 6.170% 3406322 63 MF New York NY 4745,~~424~~895.8300 0.00 5.480% 3406266 64 RT Metairie LA 4948,~~961~~350.6700 0.00 5.802% 3405691 65 OF Norcross GA 4746,~~876~~332.4000 0.00 5.616% 883228608 66 SS Glen Burnie MD 5250,~~546~~851.1208 0.00 6.170% 883228616 67 SS Lanham MD 5250,~~439~~748.8625 0.00 6.170% 3405458 68 RT Plano TX 44,135.46 0.00 5.410% 3405456 69 RT Flower Mound TX 43,933.86 0.00 5.410% 883401449 70 RT Portland OR 4947,~~197~~610.8683 0.00 6.014% 883229036 71 RT The Woodlands TX 4645,~~659~~154.8267 0.00 5.740% 3405460 72 RT Carrollton TX 42,135.65 0.00 5.410% 883228624 73 SS Washington DC 4644,~~468~~969.1417 0.00 5.930% 883229044 74 IN Various MA 4342,~~818~~405.5000 0.00 5.654% 883229051 75 Various Huntsville AL 4543,~~275~~815.5000 0.00 5.842% 883228632 76 OF Richmond VA 4442,~~315~~750.5039 810,~~530~~096.9506 5.990% 883405179 77 MF Tumwater WA 4139,~~252~~921.3967 0.00 5.636% 3400184 78 SS Pompano Beach FL 4644,~~325~~719.1582 68,~~437~~043.9124 6.365% 3405459 79 RT Austin TX 38,026.40 0.00 5.410% 883228855 80 MF Batavia OH 4140,~~374~~040.6700 0.00 5.720% 3405451 81 RT Flower Mound TX 37,607.13 0.00 5.410% 3403583 82 IN Yorktown IN 4240,~~180~~702.8650 78,~~512~~990.0339 5.880% 3405447 83 RT Flower Mound TX 36,935.36 0.00 5.410% 3402366 84 RT Indianapolis IN 4039,~~972~~536.9997 78,~~296~~732.9395 5.880% 3406097 85 MF New York NY 3938,~~762~~480.6700 0.00 5.772% 3405077 86 RT Chicago IL 3937,~~184~~920.00 0.00 5.688% 3405888 87 RT Columbus OH 37,917.09 0.00 5.765% 3405452 88 RT Tucker GA 34,811.79 0.00 5.410% 3405445 89 RT Plano TX 34,767.18 0.00 5.410% 3404899 90 RT Santa Fe NM 3937,~~063~~803.7967 0.00 5.969% 3405462 91 RT Grapevine TX 33,956.64 0.00 5.410% 883228863 92 IN Wilmington MA 3635,~~515~~337.4250 0.00 5.654% 3404238 93 OF Brooklyn NY 3736,~~923~~700.3300 0.00 5.872% 883228640 94 LO Gainesville FL 3938,~~654~~375.1700 0.00 6.140% 883406456 95 RT Hillsboro OR 3735,~~179~~878.9207 67,~~673~~975.8469 5.768% 883228699 96 OF Charlotte NC 4139,~~400~~964.6860 57,~~758~~194.0715 6.450% 883406797 97 MU Portland ME 3635,~~371~~198.4417 0.00 5.786% 3402757 98 RT Reno NV 3837,~~779~~528.0208 0.00 6.169% 883228848 99 RT Hiram GA 3533,~~114~~882.8580 67,~~582~~814.7782 5.680% 3405448 100 RT Aiken SC 30,656.84 0.00 5.410% 3406643 101 RT Duluth GA 3332,~~659~~573.1436 0.00 5.848% 883229085 102 LO San Antonio TX 3231,~~812~~667.9767 56,~~434~~580.9121 5.970% 3405985 103 LO Fairfield NJ 3231,~~217~~090.1548 56,~~588~~714.1178 5.862% 3405455 104 RT Augusta GA 28,767.35 0.00 5.410% 3405450 105 RT Nicholasville KY 27,466.84 0.00 5.410% 3405879 106 RT Shallotte NC 29,197.32 0.00 5.765% 883228871 107 OT St Louis MO 3130,~~583~~565.8300 0.00 6.113% 883228707 108 MF Boone NC 3029,~~711~~643.4851 45,~~661~~729.3128 6.160% 3405667 109 OF Las Vegas NV 2625,~~711~~850.6700 0.00 5.640% 883228889 110 MF New York NY 25,~~959~~121.1475 0.00 5.911% 3403586 111 RT Indianapolis IN 2423,~~482~~624.4034 45,~~360~~218.1016 5.880% 3405461 112 RT West Lake Hills TX 21,652.97 0.00 5.410% 883406325 113 OF Gulf Breeze FL 2423,~~309~~461.5104 4,~~040~~888.3481 5.948% 883228897 114 RT The Woodlands TX 2322,~~002~~260.17 0.00 5.807% 883228905 115 RT Bronx NY 22,~~934~~195.8300 0.00 5.790% 3406000 116 IN Bow NH 2221,~~056~~344.0960 0.00 5.617% 3402374 117 RT Anderson IN 22,~~974~~169.6039 4,~~091~~896.5879 5.880% 883406374 118 MU Lafayette CA 21,~~901~~195.5000 0.00 5.652% 3404557 119 IN Hicksville NY 11,~~724~~346.8967 0.00 5.920% 3404556 120 IN Elk Grove IL 1110,~~215~~853.1133 0.00 5.920% 3403007 121 RT Seattle WA 2322,~~656~~893.8875 0.00 6.105% 883406548 122 LO Durham NC 21,~~993~~194.1024 56,~~876~~675.6854 5.821% 883405311 123 RT Ocoee FL 21,~~853~~148.3641 0.00 5.926% 883228715 124 MF Hickory NC 2019,~~391~~645.8183 6,~~116~~862.7674 5.540% 883406553 125 LO Huntersville NC 2120,~~483~~704.7384 56,~~583~~361.0190 5.878% 883228913 126 MF Chicago IL 2120,~~352~~664.8000 0.00 5.904% 3403584 127 RT Greenfield IN 2120,~~199~~456.0002 34,~~775~~518.3634 5.880% 883406547 128 MF Fort Worth TX 1918,~~019~~350.4864 34,~~774~~443.9781 5.533% 883228726 129 OF Fairfax VA 19,~~784~~090.0591 34,~~584~~277.2842 5.760% 3406597 130 RT Hamilton Township NJ 19,~~652~~019.9700 0.00 5.852% 883228731 131 OF Newnan GA 20,~~899~~175.5447 23,~~900~~625.9805 6.350% 883406803 132 IN Baltimore MD 1918,~~090~~426.1466 23,~~872~~535.3886 6.163% 883228921 133 OF Chicago IL 16,~~968~~420.1983 0.00 5.630% 883228749 134 SS Longwood FL 16,~~922~~376.5667 0.00 5.780% 883228756 135 MF Boone NC 1817,~~003~~377.2823 23,~~732~~358.4954 6.160% 3406220 136 MF Los Angeles CA 16,~~833~~245.6201 23,~~922~~511.5617 5.846% 883228764 137 MU Richmond VA 1716,~~039~~444.0466 23,~~793~~387.4583 5.980% 3405465 138 RT Garland TX 14,598.70 0.00 5.410% 883405351 139 OF Glen Allen VA 15,~~874~~362.1508 0.00 5.725% 883228772 140 IN Alpharetta GA 13,~~888~~385.7189 3,~~490~~993.9375 5.990% 3405463 141 RT Plano TX 12,097.35 0.00 5.410% 883228780 142 IN Fort Lauderdale FL 12,~~759~~296.7486 3,~~286~~749.7260 5.960% 883228798 143 IN Pooler GA 1211,~~028~~608.2635 2,~~000~~420.8071 5.960% 3405446 144 RT Nashville TN 10,435.45 0.00 5.410% 3405464 145 RT Mesquite TX 10,144.56 0.00 5.410% 883403027 146 IN Ronkonkoma NY 1110,~~395~~999.6630 12,~~731~~128.9935 6.171% 883228806 147 OF Decatur GA 109,~~028~~680.4806 1,~~458~~807.7214 6.330% 883406738 148 RT Houston TX 8,~~290~~001.1420 1,~~331~~620.4943 6.028% 883228814 149 IN Laurel MD 7,~~937~~661.4250 1,~~201~~476.0092 6.150% 883228822 150 OF Lafayette LA 7,~~271~~020.5699 ~~874~~1,125.4300 6.680% 883228830 151 OF Nashville TN 6,~~811~~567.5633 1,~~425~~670.9720 6.500% Totals 1716,~~235~~703,~~621~~700.7036 ~~179~~215,~~537~~266.4782 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 3406070 N/A 05/01/2017 N 325,000,000.00 325,000,000.00 0912/01/2007 883228491 N/A 03/01/2012 N 200,000,000.00 200,000,000.00 0912/01/2007 3228038 N/A 03/01/2012 N 187,500,000.00 187,500,000.00 0911/01/2007 3406713 N/A 05/01/2017 N 183,750,000.00 183,750,000.00 0912/01/2007 3406386 N/A 06/01/2017 N 175,000,000.00 175,000,000.00 0912/01/2007 883228558 N/A 02/01/2012 N 175,000,000.00 175,000,000.00 0812/01/2007 3406646 N/A 05/01/2017 N 175,000,000.00 175,000,000.00 0912/01/2007 3406563 N/A 10/01/2017 N 166,250,000.00 166,250,000.00 0912/01/2007 883229069 N/A 05/06/2017 N 125,000,000.00 125,000,000.00 0811/06/2007 883228939 N/A 05/06/2017 N 100,000,000.00 100,000,000.00 0811/06/2007 883228566 N/A 07/01/2014 N 86,000,000.00 86,000,000.00 0812/01/2007 883228947 N/A 04/06/2012 N 58,400,000.00 58,400,000.00 0811/06/2007 3405751 N/A 03/01/2017 N 57,307,446.00 57,307,446.00 0912/01/2007 3400017 N/A 06/01/2017 N 50,000,000.00 50,000,000.00 0811/01/2007 883228954 N/A 02/01/2016 N 50,000,000.00 50,000,000.00 0812/01/2007 3405766 N/A 03/01/2017 N 47,065,383.00 47,065,383.00 0912/01/2007 3405845 N/A 04/01/2017 N 37,750,000.00 37,750,000.00 0811/01/2007 3405753 N/A 03/01/2017 N 37,680,787.00 37,680,787.00 0912/01/2007 3405768 N/A 03/01/2017 N 37,609,248.00 37,609,248.00 0912/01/2007 3405754 N/A 03/01/2017 N 34,515,625.00 34,515,625.00 0912/01/2007 3405755 N/A 03/01/2017 N 29,006,478.00 29,006,478.00 0912/01/2007 3405961 N/A 06/01/2014 N 28,100,000.00 28,100,000.00 0811/01/2007 3405756 N/A 03/01/2017 N 27,854,444.00 27,854,444.00 0912/01/2007 883406246 N/A 06/01/2022 N 27,000,000.00 27,000,000.00 0912/01/2007 3405932 N/A 05/01/2017 N 25,620,000.00 25,620,000.00 0811/01/2007 3405772 N/A 03/01/2017 N 23,297,527.00 23,297,527.00 0912/01/2007 3405773 N/A 03/01/2017 N 23,172,886.00 23,172,886.00 0912/01/2007 883228962 N/A 05/01/2017 N 22,000,000.00 22,000,000.00 0812/01/2007 3404645 N/A 06/01/2017 N 21,700,000.00 21,700,000.00 0811/01/2007 883228970 N/A 04/06/2017 N 21,450,000.00 21,450,000.00 0912/06/2007 883406314 N/A 04/01/2017 N 19,800,000.00 19,800,000.00 0912/01/2007 3403893 N/A 11/01/2013 N 19,000,000.00 19,000,000.00 0912/01/2007 3404734 N/A 02/01/2017 N 18,500,000.00 18,500,000.00 0912/01/2007 3404317 N/A 01/01/2017 N 17,700,000.00 17,700,000.00 0811/01/2007 883228988 N/A 05/06/2012 N 17,300,000.00 17,300,000.00 0811/06/2007 3406182 N/A 05/01/2017 N 17,000,000.00 17,000,000.00 0912/01/2007 3405700 N/A 04/01/2017 N 17,000,000.00 17,000,000.00 0912/01/2007 883228996 N/A 03/06/2012 N 16,750,000.00 16,750,000.00 0811/06/2007 3405457 N/A 06/01/2017 N 16,133,156.00 16,133,156.00 0912/01/2007 883218450 N/A 01/01/2017 N 16,000,000.00 16,000,000.00 0812/01/2007 883404443 N/A 04/01/2017 N 15,915,000.00 15,915,000.00 0912/01/2007 883229002 N/A 07/01/2012 N 15,000,000.00 15,000,000.00 0912/01/2007 3405759 N/A 03/01/2017 N 14,649,463.00 14,649,463.00 0912/01/2007 883229010 N/A 06/01/2012 N 14,000,000.00 14,000,000.00 0811/01/2007 3404076 N/A 07/01/2017 N 13,~~888~~852,~~929~~981.3714 13,~~877~~839,~~800~~294.1296 0811/01/2007 3402392 N/A 04/01/2017 N 13,700,000.00 13,700,000.00 0912/01/2007 3405760 N/A 03/01/2017 N 13,653,259.00 13,653,259.00 0912/01/2007 883228574 N/A 05/01/2017 N 12,~~467~~434,~~752~~997.8812 12,~~457~~422,~~600~~550.0525 0912/01/2007 3403580 N/A 12/01/2016 N 12,~~298~~263,~~473~~017.1038 12,~~287~~249,~~383~~744.1494 0811/01/2007 3404871 N/A 05/01/2017 N 12,100,000.00 12,100,000.00 0812/01/2007 883228582 N/A 05/01/2017 N 11,~~467~~433,~~119~~757.30 11,~~456~~421,~~657~~321.6960 0912/01/2007 3405887 N/A 06/01/2012 N 11,000,000.00 11,000,000.00 0912/01/2007 3405454 N/A 06/01/2017 N 10,719,085.00 10,719,085.00 0912/01/2007 883229028 N/A 05/07/2017 N 10,600,000.00 10,600,000.00 0811/07/2007 883405909 N/A 06/01/2017 N 10,300,000.00 10,300,000.00 0911/01/2007 3405684 N/A 05/01/2017 N 10,200,000.00 10,200,000.00 0811/01/2007 3405449 N/A 06/01/2017 N 10,148,677.00 10,148,677.00 0912/01/2007 3405776 N/A 03/01/2017 N 10,148,501.00 10,148,501.00 0912/01/2007 3405466 N/A 06/01/2017 N 10,120,995.00 10,120,995.00 0912/01/2007 3402090 N/A 06/01/2017 N 10,100,000.00 10,100,000.00 0811/01/2007 3405762 N/A 03/01/2017 N 10,098,326.00 10,098,326.00 0912/01/2007 883228590 N/A 08/01/2016 N 10,060,000.00 10,060,000.00 0911/01/2007 3406322 N/A 06/01/2017 N 10,050,000.00 10,050,000.00 0811/01/2007 3406266 N/A 06/01/2017 N 10,000,000.00 10,000,000.00 0912/01/2007 3405691 N/A 05/01/2017 N 9,900,000.00 9,900,000.00 0911/01/2007 883228608 N/A 08/01/2016 N 9,890,000.00 9,890,000.00 0911/01/2007 883228616 N/A 08/01/2016 N 9,870,000.00 9,870,000.00 0911/01/2007 3405458 N/A 06/01/2017 N 9,789,751.00 9,789,751.00 0912/01/2007 3405456 N/A 06/01/2017 N 9,745,034.00 9,745,034.00 0912/01/2007 883401449 N/A 07/01/2016 N 9,500,000.00 9,500,000.00 0912/01/2007 883229036 N/A 03/06/2017 N 9,440,000.00 9,440,000.00 0811/06/2007 3405460 N/A 06/01/2017 N 9,346,170.00 9,346,170.00 0912/01/2007 883228624 N/A 07/01/2012 N 9,100,000.00 9,100,000.00 0912/01/2007 883229044 N/A 05/07/2017 N 9,000,000.00 9,000,000.00 0811/07/2007 883229051 N/A 06/06/2017 N 9,000,000.00 9,000,000.00 0811/06/2007 883228632 N/A 07/01/2017 N 8,~~591~~564,~~512~~352.8326 8,~~582~~554,~~981~~256.8820 0912/01/2007 883405179 N/A 05/01/2017 N 8,500,000.00 8,500,000.00 0912/01/2007 3400184 N/A 06/01/2016 N 8,~~451~~431,~~995~~074.5638 8,~~445~~423,~~557~~031.6514 0912/01/2007 3405459 N/A 06/01/2017 N 8,434,692.00 8,434,692.00 0912/01/2007 883228855 N/A 04/06/2017 N 8,400,000.00 8,400,000.00 0811/06/2007 3405451 N/A 06/01/2017 N 8,341,692.00 8,341,692.00 0912/01/2007 3403583 N/A 12/01/2016 N 8,~~330~~306,~~650~~633.1038 8,~~323~~297,~~138~~642.0799 0912/01/2007 3405447 N/A 06/01/2017 N 8,192,687.00 8,192,687.00 0912/01/2007 3402366 N/A 12/01/2016 N 8,~~092~~068,~~098~~768.0199 8,~~084~~060,~~801~~036.0804 0811/01/2007 3406097 N/A 05/01/2014 N 8,000,000.00 8,000,000.00 0812/01/2007 3405077 N/A 05/01/2017 N 8,000,000.00 8,000,000.00 0911/01/2007 3405888 N/A 06/01/2012 N 7,892,542.00 7,892,542.00 0912/01/2007 3405452 N/A 06/01/2017 N 7,721,653.00 7,721,653.00 0912/01/2007 3405445 N/A 06/01/2017 N 7,711,759.00 7,711,759.00 0912/01/2007 3404899 N/A 06/01/2017 N 7,600,000.00 7,600,000.00 0912/01/2007 3405462 N/A 06/01/2017 N 7,531,973.00 7,531,973.00 0912/01/2007 883228863 N/A 05/07/2017 N 7,500,000.00 7,500,000.00 0811/07/2007 3404238 N/A 06/01/2017 N 7,500,000.00 7,500,000.00 0912/01/2007 883228640 N/A 02/01/2017 N 7,500,000.00 7,500,000.00 0912/01/2007 883406456 N/A 06/01/2017 N 7,~~485~~464,~~555~~230.3903 7,~~478~~456,~~881~~254.5534 0912/01/2007 883228699 N/A 01/01/2017 N 7,~~453~~435,~~985~~273.7351 7,~~448~~428,~~227~~079.6636 0912/01/2007 883406797 N/A 06/01/2017 N 7,300,000.00 7,300,000.00 0811/01/2007 3402757 N/A 10/01/2016 N 7,300,000.00 7,300,000.00 0912/01/2007 883228848 N/A 05/01/2017 N 7,~~179~~158,~~319~~337.3505 7,~~172~~150,~~736~~522.5823 0912/01/2007 3405448 N/A 06/01/2017 N 6,800,038.00 6,800,038.00 0912/01/2007 3406643 N/A 05/01/2017 N 6,684,000.00 6,684,000.00 0812/01/2007 883229085 N/A 05/01/2017 N 6,~~382~~365,~~811~~360.8615 6,~~377~~358,~~376~~779.9594 0912/01/2007 3405985 N/A 05/01/2017 N 6,~~382~~364,~~372~~480.7102 6,~~376~~357,~~784~~765.6024 0912/01/2007 3405455 N/A 06/01/2017 N 6,380,929.00 6,380,929.00 0912/01/2007 3405450 N/A 06/01/2017 N 6,092,460.00 6,092,460.00 0912/01/2007 3405879 N/A 06/01/2012 N 6,077,500.00 6,077,500.00 0912/01/2007 883228871 N/A 06/06/2017 N 6,000,000.00 6,000,000.00 0912/06/2007 883228707 N/A 06/01/2017 N 5,~~789~~774,~~763~~710.8345 5,~~785~~768,~~102~~981.5217 0912/01/2007 3405667 N/A 05/01/2017 N 5,500,000.00 5,500,000.00 0912/01/2007 883228889 N/A 05/06/2012 N 5,100,000.00 5,100,000.00 0811/06/2007 3403586 N/A 12/01/2016 N 4,~~835~~821,~~233~~294.9426 4,~~830~~816,~~873~~076.8410 0811/01/2007 3405461 N/A 06/01/2017 N 4,802,876.00 4,802,876.00 0912/01/2007 883406325 N/A 06/01/2017 N 4,~~746~~733,~~199~~228.3460 4,~~742~~728,~~159~~339.0079 0912/01/2007 883228897 N/A 04/06/2017 N 4,600,000.00 4,600,000.00 0811/06/2007 883228905 N/A 06/06/2017 N 4,600,000.00 4,600,000.00 0911/06/2007 3406000 N/A 05/01/2017 N 4,560,000.00 4,560,000.00 0912/01/2007 3402374 N/A 12/01/2016 N 4,~~537~~524,~~446~~365.2405 4,~~533~~519,~~354~~468.6626 0912/01/2007 883406374 N/A 06/01/2017 N 4,500,000.00 4,500,000.00 0812/01/2007 3404557 N/A 06/01/2017 N 2,300,000.00 2,300,000.00 0912/01/2007 3404556 N/A 06/01/2017 N 2,200,000.00 2,200,000.00 0912/01/2007 3403007 N/A 12/01/2016 N 4,500,000.00 4,500,000.00 0811/01/2007 883406548 N/A 06/01/2017 N 4,~~387~~369,~~626~~195.5291 4,~~381~~362,~~749~~520.8437 0912/01/2007 883405311 N/A 03/01/2017 N 4,282,500.00 4,282,500.00 0912/01/2007 883228715 N/A 04/01/2017 N 4,~~274~~255,~~512~~414.9396 4,~~268~~248,~~396~~552.1722 0912/01/2007 883406553 N/A 07/01/2017 N 4,~~244~~226,~~445~~915.1155 4,~~238~~220,~~862~~553.1065 0912/01/2007 883228913 N/A 06/06/2012 N 4,200,000.00 4,200,000.00 0811/06/2007 3403584 N/A 12/01/2016 N 4,~~186~~174,~~768~~697.0685 4,~~182~~170,~~992~~179.7051 0912/01/2007 883406547 N/A 06/01/2017 N 3,~~991~~979,~~891~~896.8198 3,~~988~~975,~~116~~453.8417 0912/01/2007 883228726 N/A 05/01/2012 N 3,~~988~~977,~~719~~272.8176 3,~~985~~972,~~135~~995.5334 0912/01/2007 3406597 N/A 06/01/2017 N 3,900,000.00 3,900,000.00 0912/01/2007 883228731 N/A 07/01/2017 N 3,~~822~~812,~~114~~686.7982 3,~~819~~809,~~213~~061.8177 0911/01/2007 883406803 N/A 07/01/2017 N 3,~~597~~587,~~142~~861.7823 3,~~594~~584,~~270~~325.4037 0912/01/2007 883228921 N/A 03/06/2017 N 3,500,000.00 3,500,000.00 0811/06/2007 883228749 N/A 06/01/2017 N 3,400,000.00 3,400,000.00 0912/01/2007 883228756 N/A 06/01/2017 N 3,~~393~~385,~~999~~175.4910 3,~~391~~381,~~267~~816.0056 0912/01/2007 3406220 N/A 06/01/2017 N 3,~~343~~334,~~947~~590.4023 3,~~341~~331,~~024~~079.8406 0812/01/2007 883228764 N/A 06/01/2017 N 3,~~308~~299,~~908~~932.1253 3,~~306~~296,~~114~~544.6770 0912/01/2007 3405465 N/A 06/01/2017 N 3,238,160.00 3,238,160.00 0912/01/2007 883405351 N/A 05/01/2017 N 3,220,000.00 3,220,000.00 0912/01/2007 883228772 N/A 06/01/2022 N 2,~~692~~681,~~624~~648.8418 2,~~689~~677,~~133~~654.9143 0912/01/2007 3405463 N/A 06/01/2017 N 2,683,331.00 2,683,331.00 0912/01/2007 883228780 N/A 04/01/2017 N 2,~~486~~475,~~201~~877.8583 2,~~482~~472,~~915~~128.1323 0912/01/2007 883228798 N/A 05/01/2017 N 2,~~343~~337,~~673~~250.9097 2,~~341~~334,~~673~~830.1026 0912/01/2007 3405446 N/A 06/01/2017 N 2,314,703.00 2,314,703.00 0912/01/2007 3405464 N/A 06/01/2017 N 2,250,179.00 2,250,179.00 0912/01/2007 883403027 N/A 05/01/2017 N 2,~~144~~138,~~494~~901.4154 2,~~142~~136,~~762~~773.4219 0912/01/2007 883228806 N/A 02/01/2017 N 1,~~839~~835,~~807~~082.1913 1,~~838~~833,~~348~~274.4799 0912/01/2007 883406738 N/A 06/01/2017 N 1,~~597~~592,~~091~~807.0927 1,~~595~~591,~~759~~186.6084 0912/01/2007 883228814 N/A 07/01/2017 N 1,~~498~~494,~~805~~926.3302 1,~~497~~493,~~604~~449.3310 0911/01/2007 883228822 N/A 07/01/2022 N 1,~~264~~261,~~130~~256.5741 1,~~263~~260,~~256~~131.1441 0912/01/2007 883228830 N/A 06/01/2017 N 1,~~216~~212,~~952~~430.7615 1,~~215~~210,~~526~~759.7995 0912/01/2007 Totals 3,~~515~~514,~~475~~901,~~993~~596.3049 3,~~515~~514,~~296~~686,~~455~~329.8367 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 3406070 1 Multi-Family Chicago IL 325,000,000.00 883228491 2 Lodging Washington DC 200,000,000.00 3228038 3 Office New York NY 187,500,000.00 3406713 4 Office Redwood City CA 183,750,000.00 3406386 5 Lodging Dallas TX 175,000,000.00 883228558 6 Multi-Family Various Various 175,000,000.00 3406646 7 Office Seattle WA 175,000,000.00 3406563 8 Office San Diego CA 166,250,000.00 883229069 9 Various Various Various 125,000,000.00 883228939 10 Lodging Various Various 100,000,000.00 883228566 11 Retail Plainfield IN 86,000,000.00 883228947 12 Office Owings Mills MD 58,400,000.00 3405751 13 Retail Buford GA 57,307,446.00 3400017 14 Retail Bend OR 50,000,000.00 883228954 15 Lodging ChampionsGate FL 50,000,000.00 3405766 16 Retail King of Prussia PA 47,065,383.00 3405845 17 Multi-Family Federal Way WA 37,750,000.00 3405753 18 Retail Mooresville NC 37,680,787.00 3405768 19 Retail Hiram GA 37,609,248.00 3405754 20 Retail Lithonia GA 34,515,625.00 3405755 21 Retail Woodstock GA 29,006,478.00 3405961 22 Office Boston MA 28,100,000.00 3405756 23 Retail Boynton Beach FL 27,854,444.00 883406246 24 Retail Yuba City CA 27,000,000.00 3405932 25 Self Storage Philadelphia PA 25,620,000.00 3405772 26 Retail Cartersville GA 23,297,527.00 3405773 27 Retail St Petersburg FL 23,172,886.00 883228962 28 Retail New York NY 22,000,000.00 3404645 29 Office Wailuku HI 21,700,000.00 883228970 30 Retail Cranberry Township PA 21,450,000.00 883406314 31 Office Torrance CA 19,800,000.00 3403893 32 Self Storage Various CA 19,000,000.00 3404734 33 Other Philadelphia PA 18,500,000.00 3404317 34 Industrial Costa Mesa CA 17,700,000.00 883228988 35 Multi-Family Chatsworth CA 17,300,000.00 3406182 36 Office Charlotte NC 17,000,000.00 3405700 37 Retail Folsom CA 17,000,000.00 883228996 38 Retail Brentwood CA 16,750,000.00 3405457 39 Retail Brandon FL 16,133,156.00 883218450 40 Retail Las Vegas NV 16,000,000.00 883404443 41 Office Omaha NE 15,915,000.00 883229002 42 Other New York NY 15,000,000.00 3405759 43 Retail Fort Myers FL 14,649,463.00 883229010 44 Multi-Family Austin TX 14,000,000.00 3404076 45 Multi-Family Various IL 13,~~877~~839,~~800~~294.1296 3402392 46 Retail Tracy CA 13,700,000.00 3405760 47 Retail Anderson SC 13,653,259.00 883228574 48 Lodging Augusta GA 12,~~457~~422,~~600~~550.0525 3403580 49 Industrial Indianapolis IN 12,~~287~~249,~~383~~744.1494 3404871 50 Industrial Moreno Valley CA 12,100,000.00 883228582 51 Lodging Chattanooga TN 11,~~456~~421,~~657~~321.6960 3405887 52 Industrial Loves Park IL 11,000,000.00 3405454 53 Retail Grapevine TX 10,719,085.00 883229028 54 Industrial Wilmington MA 10,600,000.00 883405909 55 Retail Cave Creek AZ 10,300,000.00 3405684 56 Industrial Arlington WA 10,200,000.00 3405449 57 Retail Richardson TX 10,148,677.00 3405776 58 Retail West Palm Beach FL 10,148,501.00 3405466 59 Retail Arlington TX 10,120,995.00 3402090 60 Self Storage Englishtown NJ 10,100,000.00 3405762 61 Retail Jacksonville NC 10,098,326.00 883228590 62 Self Storage Baltimore MD 10,060,000.00 3406322 63 Multi-Family New York NY 10,050,000.00 3406266 64 Retail Metairie LA 10,000,000.00 3405691 65 Office Norcross GA 9,900,000.00 883228608 66 Self Storage Glen Burnie MD 9,890,000.00 883228616 67 Self Storage Lanham MD 9,870,000.00 3405458 68 Retail Plano TX 9,789,751.00 3405456 69 Retail Flower Mound TX 9,745,034.00 883401449 70 Retail Portland OR 9,500,000.00 883229036 71 Retail The Woodlands TX 9,440,000.00 3405460 72 Retail Carrollton TX 9,346,170.00 883228624 73 Self Storage Washington DC 9,100,000.00 883229044 74 Industrial Various MA 9,000,000.00 883229051 75 Various Huntsville AL 9,000,000.00 883228632 76 Office Richmond VA 8,~~582~~554,~~981~~256.8820 883405179 77 Multi-Family Tumwater WA 8,500,000.00 3400184 78 Self Storage Pompano Beach FL 8,~~445~~423,~~557~~031.6514 3405459 79 Retail Austin TX 8,434,692.00 883228855 80 Multi-Family Batavia OH 8,400,000.00 3405451 81 Retail Flower Mound TX 8,341,692.00 3403583 82 Industrial Yorktown IN 8,~~323~~297,~~138~~642.0799 3405447 83 Retail Flower Mound TX 8,192,687.00 3402366 84 Retail Indianapolis IN 8,~~084~~060,~~801~~036.0804 3406097 85 Multi-Family New York NY 8,000,000.00 3405077 86 Retail Chicago IL 8,000,000.00 3405888 87 Retail Columbus OH 7,892,542.00 3405452 88 Retail Tucker GA 7,721,653.00 3405445 89 Retail Plano TX 7,711,759.00 3404899 90 Retail Santa Fe NM 7,600,000.00 3405462 91 Retail Grapevine TX 7,531,973.00 883228863 92 Industrial Wilmington MA 7,500,000.00 3404238 93 Office Brooklyn NY 7,500,000.00 883228640 94 Lodging Gainesville FL 7,500,000.00 883406456 95 Retail Hillsboro OR 7,~~478~~456,~~881~~254.5534 883228699 96 Office Charlotte NC 7,~~448~~428,~~227~~079.6636 883406797 97 Mixed Use Portland ME 7,300,000.00 3402757 98 Retail Reno NV 7,300,000.00 883228848 99 Retail Hiram GA 7,~~172~~150,~~736~~522.5823 3405448 100 Retail Aiken SC 6,800,038.00 3406643 101 Retail Duluth GA 6,684,000.00 883229085 102 Lodging San Antonio TX 6,~~377~~358,~~376~~779.9594 3405985 103 Lodging Fairfield NJ 6,~~376~~357,~~784~~765.6024 3405455 104 Retail Augusta GA 6,380,929.00 3405450 105 Retail Nicholasville KY 6,092,460.00 3405879 106 Retail Shallotte NC 6,077,500.00 883228871 107 Other St Louis MO 6,000,000.00 883228707 108 Multi-Family Boone NC 5,~~785~~768,~~102~~981.5217 3405667 109 Office Las Vegas NV 5,500,000.00 883228889 110 Multi-Family New York NY 5,100,000.00 3403586 111 Retail Indianapolis IN 4,~~830~~816,~~873~~076.8410 3405461 112 Retail West Lake Hills TX 4,802,876.00 883406325 113 Office Gulf Breeze FL 4,~~742~~728,~~159~~339.0079 883228897 114 Retail The Woodlands TX 4,600,000.00 883228905 115 Retail Bronx NY 4,600,000.00 3406000 116 Industrial Bow NH 4,560,000.00 3402374 117 Retail Anderson IN 4,~~533~~519,~~354~~468.6626 883406374 118 Mixed Use Lafayette CA 4,500,000.00 3404557 119 Industrial Hicksville NY 2,300,000.00 3404556 120 Industrial Elk Grove IL 2,200,000.00 3403007 121 Retail Seattle WA 4,500,000.00 883406548 122 Lodging Durham NC 4,~~381~~362,~~749~~520.8437 883405311 123 Retail Ocoee FL 4,282,500.00 883228715 124 Multi-Family Hickory NC 4,~~268~~248,~~396~~552.1722 883406553 125 Lodging Huntersville NC 4,~~238~~220,~~862~~553.1065 883228913 126 Multi-Family Chicago IL 4,200,000.00 3403584 127 Retail Greenfield IN 4,~~182~~170,~~992~~179.7051 883406547 128 Multi-Family Fort Worth TX 3,~~988~~975,~~116~~453.8417 883228726 129 Office Fairfax VA 3,~~985~~972,~~135~~995.5334 3406597 130 Retail Hamilton Township NJ 3,900,000.00 883228731 131 Office Newnan GA 3,~~819~~809,~~213~~061.8177 883406803 132 Industrial Baltimore MD 3,~~594~~584,~~270~~325.4037 883228921 133 Office Chicago IL 3,500,000.00 883228749 134 Self Storage Longwood FL 3,400,000.00 883228756 135 Multi-Family Boone NC 3,~~391~~381,~~267~~816.0056 3406220 136 Multi-Family Los Angeles CA 3,~~341~~331,~~024~~079.8406 883228764 137 Mixed Use Richmond VA 3,~~306~~296,~~114~~544.6770 3405465 138 Retail Garland TX 3,238,160.00 883405351 139 Office Glen Allen VA 3,220,000.00 883228772 140 Industrial Alpharetta GA 2,~~689~~677,~~133~~654.9143 3405463 141 Retail Plano TX 2,683,331.00 883228780 142 Industrial Fort Lauderdale FL 2,~~482~~472,~~915~~128.1323 883228798 143 Industrial Pooler GA 2,~~341~~334,~~673~~830.1026 3405446 144 Retail Nashville TN 2,314,703.00 3405464 145 Retail Mesquite TX 2,250,179.00 883403027 146 Industrial Ronkonkoma NY 2,~~142~~136,~~762~~773.4219 883228806 147 Office Decatur GA 1,~~838~~833,~~348~~274.4799 883406738 148 Retail Houston TX 1,~~595~~591,~~759~~186.6084 883228814 149 Industrial Laurel MD 1,~~497~~493,~~604~~449.3310 883228822 150 Office Lafayette LA 1,~~263~~260,~~256~~131.1441 883228830 151 Office Nashville TN 1,~~215~~210,~~526~~759.7995 Totals 3,~~515~~514,~~296~~686,~~455~~329.8367

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 3406070 0.00 0.00 883228491 0.00 0.00 3228038 0.00 ~~6,982,217~~0.7800 0301/01/2007 0609/30/2007 3406713 0.00 09,488,097.0034 01/01/2007 09/30/2007 3406386 0.00 0.00 883228558 0.00 0.00 3406646 0.00 0.00 3406563 0.00 2,489,407.08 04/01/2007 06/30/2007 883229069 0.00 0.00 883228939 0.00 0.00 883228566 0.00 0.00 883228947 0.00 0.00 3405751 0.00 12,~~605~~179,~~468~~345.0020 0301/01/2007 06/30/2007 3400017 0.00 0.00 883228954 0.00 0.00 3405766 0.00 02,177,758.0087 01/01/2007 06/30/2007 3405845 0.00 0.00 3405753 0.00 01,606,329.0065 01/01/2007 06/30/2007 3405768 0.00 01,790,409.0078 01/01/2007 06/30/2007 3405754 0.00 1,417,860.25 01/01/2007 06/30/2007 3405755 0.00 0922,305.0069 03/01/2007 06/30/2007 3405961 0.00 0.00 3405756 0.00 0911,422.0027 03/01/2007 06/30/2007 883406246 0.00 0.00 3405932 0.00 0.00 3405772 0.00 01,241,753.0088 01/01/2007 06/30/2007 3405773 0.00 0910,240.0043 01/01/2007 06/30/2007 883228962 0.00 0.00 3404645 0.00 0.00 883228970 0.00 0.00 883406314 0.00 0.00 3403893 0.00 01,100,132.0048 3404734 0.00 01,194,673.0088 01/01/2007 06/30/2007 3404317 0.00 0953,829.0033 01/01/2007 09/30/2007 883228988 0.00 0.00 3406182 0.00 0.00 3405700 0.00 0798,709.0062 01/01/2007 09/30/2007 883228996 0.00 0.00 3405457 0.00 0278,913.0013 04/01/2007 06/30/2007 883218450 0.00 0669,668.0003 01/01/2007 06/30/2007 883404443 0.00 0.00 883229002 0.00 0.00 3405759 0.00 ~~545~~738,~~144~~101.3811 0301/01/2007 06/30/2007 883229010 0.00 0.00 3404076 0.00 0636,202.0020 3402392 0.00 0466,639.0044 01/01/2007 06/30/2007 3405760 0.00 0492,874.0065 03/01/2007 06/30/2007 883228574 0.00 0.00 3403580 0.00 0.00 3404871 0.00 0.00 883228582 0.00 0.00 3405887 0.00 01,184,758.0091 01/01/2007 06/30/2007 3405454 0.00 0455,828.0064 01/01/2007 06/30/2007 883229028 0.00 0.00 883405909 0.00 0.00 3405684 0.00 0319,945.0089 05/01/2007 09/30/2007 3405449 0.00 0328,032.0073 01/01/2007 06/30/2007 3405776 0.00 0448,464.0059 01/01/2007 06/30/2007 3405466 0.00 450,338.86 01/01/2007 06/30/2007 3402090 0.00 0.00 3405762 0.00 0532,115.0014 01/01/2007 06/30/2007 883228590 0.00 0.00 3406322 0.00 0.00 3406266 0.00 0252,697.0080 06/01/2007 09/30/2007 3405691 0.00 193,040.16 04/01/2007 06/30/2007 883228608 0.00 0.00 883228616 0.00 0.00 3405458 0.00 ~~397~~324,~~992~~666.7328 01/01/2007 06/30/2007 3405456 0.00 0236,719.0060 04/01/2007 06/30/2007 883401449 0.00 0319,189.0015 01/01/2007 06/30/2007 883229036 0.00 0.00 3405460 0.00 ~~199~~518,~~491~~003.1264 01/01/2007 06/30/2007 883228624 0.00 0.00 883229044 0.00 0.00 883229051 0.00 0.00 883228632 0.00 0.00 883405179 0.00 0418,875.00 01/01/2007 06/30/2007 3400184 381,323.60 ~~346~~478,~~609~~345.0978 01/01/2007 0609/30/2007 3405459 0.00 220,271.12 04/01/2007 06/30/2007 883228855 0.00 0.00 3405451 0.00 0401,489.0027 01/01/2007 06/30/2007 3403583 0.00 0.00 3405447 0.00 0198,468.0048 04/01/2007 06/30/2007 3402366 0.00 0.00 3406097 0.00 0.00 3405077 0.00 0.00 3405888 0.00 0593,398.0082 01/01/2007 09/30/2007 3405452 0.00 0181,700.0083 04/01/2007 06/30/2007 3405445 0.00 0241,439.0061 01/01/2007 06/30/2007 3404899 0.00 0188,255.0011 01/01/2007 09/30/2007 3405462 0.00 0194,427.0035 04/01/2007 06/30/2007 883228863 0.00 0.00 3404238 0.00 0.00 883228640 0.00 0.00 883406456 0.00 0.00 883228699 0.00 0.00 883406797 0.00 0.00 3402757 0.00 0567,518.0012 01/01/2007 09/30/2007 883228848 0.00 0.00 3405448 0.00 0184,157.0023 04/01/2007 06/30/2007 3406643 0.00 0.00 883229085 0.00 0.00 3405985 0.00 0.00 3405455 0.00 0332,548.0042 01/01/2007 06/30/2007 3405450 0.00 0298,894.0043 01/01/2007 06/30/2007 3405879 0.00 0.00 883228871 0.00 0.00 883228707 0.00 0.00 3405667 0.00 0.00 883228889 0.00 0.00 3403586 0.00 0.00 3405461 0.00 0229,167.0040 01/01/2007 09/30/2007 883406325 0.00 0.00 883228897 0.00 0.00 883228905 0.00 0.00 3406000 0.00 0231,470.0027 01/01/2007 09/30/2007 3402374 0.00 0.00 883406374 0.00 0.00 3404557 0.00 0135,826.0018 01/01/2007 09/30/2007 3404556 0.00 0171,784.00 01/01/2007 09/30/2007 3403007 0.00 0.00 883406548 0.00 0.00 883405311 0.00 0143,448.00 01/01/2007 06/30/2007 883228715 0.00 0.00 883406553 0.00 0.00 883228913 0.00 0.00 3403584 0.00 0.00 883406547 0.00 0.00 883228726 0.00 0.00 3406597 0.00 0152,369.0080 06/01/2007 09/30/2007 883228731 0.00 0.00 883406803 0.00 0.00 883228921 0.00 0.00 883228749 0.00 0.00 883228756 0.00 0.00 3406220 0.00 0.00 883228764 0.00 0.00 3405465 0.00 148,493.25 01/01/2007 06/30/2007 883405351 0.00 0.00 883228772 0.00 0.00 3405463 0.00 0130,964.0039 01/01/2007 06/30/2007 883228780 0.00 0.00 883228798 0.00 0.00 3405446 0.00 113,479.93 01/01/2007 06/30/2007 3405464 0.00 51119,~~896~~094.7861 04/01/2007 0609/30/2007 883403027 0.00 0.00 883228806 0.00 0.00 883406738 0.00 0.00 883228814 0.00 0.00 883228822 0.00 0.00 883228830 0.00 0.00

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 12/10/2007 0 $0.00 0 $0.00 0 $0.00 11/13/2007 0 $0.00 0 $0.00 0 $0.00 10/10/2007 0 $0.00 0 $0.00 0 $0.00 09/10/2007 0 $0.00 0 $0.00 0 $0.00 08/10/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 12/10/2007 0 $0.00 0 $0.00 0 $0.00 11/13/2007 0 $0.00 0 $0.00 0 $0.00 10/10/2007 0 $0.00 0 $0.00 0 $0.00 09/10/2007 0 $0.00 0 $0.00 0 $0.00 08/10/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 12/10/2007 0 $0.00 0 $0.00 5.702687% 5.658597% 99 11/13/2007 0 $0.00 0 $0.00 5.702703% 5.658612% 100 10/10/2007 0 $0.00 0 $0.00 5.702716% 5.658625% 101 09/10/2007 0 $0.00 0 $0.00 5.702732% 5.658640% 102 08/10/2007 0 $0.00 0 $0.00 5.702745% 5.658653% 103 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~883228558~~3228038 63 0 0811/01/2007 ~~871~~976,~~013~~640.9063 ~~871~~976,~~013~~640.9063 A 883229069 9 0 0811/06/2007 ~~602~~583,~~777~~333.7833 ~~602~~583,~~777~~333.7833 A 883228939 10 0 0811/06/2007 ~~489~~473,~~197~~416.2267 ~~489~~473,~~197~~416.2267 A ~~883228566~~883228947 1112 0 0811/0106/2007 ~~477~~265,~~658~~330.3266 ~~477~~265,~~658~~330.3266 BA ~~883228947~~3400017 1214 0 0811/0601/2007 ~~274~~235,~~175~~000.0201 ~~274~~235,~~175~~000.0201 A ~~3400017~~3405845 1417 0 0811/01/2007 ~~242~~169,~~833~~340.3320 ~~242~~169,~~833~~340.3320 A ~~883228954~~3405961 1522 0 0811/01/2007 ~~288~~131,~~472~~297.2126 ~~288~~131,~~472~~297.2126 BA ~~3405845~~3405932 1725 0 0811/01/2007 ~~174~~121,~~984~~630.8895 ~~174~~121,~~984~~630.8895 A ~~3405961~~3404645 2229 0 0811/01/2007 ~~135~~102,~~673~~369.8374 ~~135~~102,~~673~~369.8374 A ~~3405932~~3404317 2534 0 0811/01/2007 ~~125~~82,~~685~~821.3225 ~~125~~82,~~685~~821.3225 A ~~883228962~~883228988 2835 0 0811/0106/2007 ~~103~~86,~~967~~355.1283 ~~103~~86,~~967~~355.1283 BA ~~3404645~~883228996 2938 0 0811/0106/2007 ~~105~~82,~~782~~214.0859 ~~105~~82,~~782~~214.0859 A ~~3404317~~883229010 3444 0 0811/01/2007 8563,~~581~~816.9766 8563,~~581~~816.9766 A ~~883228988~~3404076 3545 0 0811/0601/2007 8984,~~234~~220.3795 8984,~~234~~220.3795 A ~~883228996~~3403580 3849 0 0811/0601/2007 8472,~~955~~645.0689 8472,~~955~~645.0689 A ~~883218450~~883229028 4054 0 0811/0107/2007 7749,~~899~~767.5501 7749,~~899~~767.5501 A ~~883229010~~883405909 4455 0 0811/01/2007 6548,~~943~~873.8849 6548,~~943~~873.8849 BA ~~3404076~~3405684 4556 0 0811/01/2007 8449,~~204~~189.3150 8449,~~204~~189.3150 A ~~3403580~~3402090 4960 0 0811/01/2007 7251,~~619~~249.9009 7251,~~619~~249.9009 A ~~3404871~~883228590 5062 0 0811/01/2007 5951,~~995~~389.1683 5951,~~995~~389.1683 A ~~883229028~~3406322 5463 0 0811/0701/2007 5145,~~425~~560.9000 5145,~~425~~560.9000 A ~~3405684~~3405691 5665 0 0811/01/2007 5046,~~829~~002.1400 5046,~~829~~002.1400 A ~~3402090~~883228608 6066 0 0811/01/2007 5250,~~957~~521.4042 5250,~~957~~521.4042 A ~~3406322~~883228616 6367 0 0811/01/2007 4750,~~078~~419.6725 4750,~~078~~419.6725 A 883229036 71 0 0811/06/2007 4644,~~497~~997.2433 4644,~~497~~997.2433 A 883229044 74 0 0811/07/2007 4342,~~663~~255.5000 4342,~~663~~255.5000 A 883229051 75 0 0811/06/2007 4543,~~120~~665.5000 4543,~~120~~665.5000 A 883228855 80 0 0811/06/2007 4139,~~230~~900.0100 4139,~~230~~900.0100 A 3402366 84 0 0811/01/2007 47,~~782~~799.1524 47,~~782~~799.1524 A ~~3406097~~3405077 8586 0 0811/01/2007 3937,~~487~~653.1134 3937,~~487~~653.1134 A 883228863 92 0 0811/07/2007 3635,~~386~~212.2650 3635,~~386~~212.2650 A 883406797 97 0 0811/01/2007 3634,~~120~~954.0083 3634,~~120~~954.0083 A ~~3406643 101 0 08/01/2007 33,428.92 33,428.92 A~~ 883228889 110 0 0811/06/2007 25,~~871~~036.3075 25,~~871~~036.3075 A 3403586 111 0 0811/01/2007 28,~~551~~561.0527 28,~~551~~561.0527 A 883228897 114 0 0811/06/2007 22,~~922~~183.9551 22,~~922~~183.9551 A ~~883406374~~883228905 ~~118~~115 0 0811/0106/2007 2122,~~746~~118.5034 2122,~~746~~118.5034 A 3403007 121 0 0811/01/2007 2322,~~501~~743.8875 2322,~~501~~743.8875 A 883228913 126 0 0811/06/2007 2120,~~280~~594.4600 2120,~~280~~594.4600 A 883228731 131 0 11/01/2007 23,673.44 23,673.44 A 883228921 133 0 0811/06/2007 16,~~907~~362.9149 16,~~907~~362.9149 A ~~3406220~~883228814 ~~136~~149 0 0811/01/2007 199,~~641~~088.0058 199,~~641~~088.0058 A Totals 41 54,~~265~~490,~~085~~205.0658 54,~~265~~490,~~085~~205.0658

Delinquency Loan Detail (continued) Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~883228558~~3228038 ~~175~~187,~~000~~500,000.00 0.00 883229069 125,000,000.00 0.00 883228939 100,000,000.00 0.00 ~~883228566 86,000,000.00 0.00~~ 883228947 58,400,000.00 0.00 3400017 50,000,000.00 0.00 ~~883228954 50,000,000.00 0.00~~ 3405845 37,750,000.00 0.00 3405961 28,100,000.00 0.00 3405932 25,620,000.00 0.00 ~~883228962 22,000,000.00 0.00~~ 3404645 21,700,000.00 0.00 3404317 17,700,000.00 0.00 883228988 17,300,000.00 0.00 883228996 16,750,000.00 0.00 ~~883218450 16,000,000.00 0.00~~ 883229010 14,000,000.00 0.00 3404076 13,~~888~~852,~~929~~981.3714 0.00 3403580 12,~~298~~263,~~473~~017.1038 0.00 ~~3404871~~883229028 1210,~~100~~600,000.00 0.00 ~~883229028~~883405909 10,~~600~~300,000.00 0.00 3405684 10,200,000.00 0.00 3402090 10,100,000.00 0.00 883228590 10,060,000.00 0.00 3406322 10,050,000.00 0.00 3405691 9,900,000.00 0.00 883228608 9,890,000.00 0.00 883228616 9,870,000.00 0.00 883229036 9,440,000.00 0.00 883229044 9,000,000.00 0.00 883229051 9,000,000.00 0.00 883228855 8,400,000.00 0.00 3402366 8,~~092~~068,~~098~~768.0199 0.00 ~~3406097~~3405077 8,000,000.00 0.00 883228863 7,500,000.00 0.00 883406797 7,300,000.00 0.00 ~~3406643 6,684,000.00 0.00~~ 883228889 5,100,000.00 0.00 3403586 4,~~835~~821,~~233~~294.9426 0.00 883228897 4,600,000.00 0.00 ~~883406374~~883228905 4,~~500~~600,000.00 0.00 3403007 4,500,000.00 0.00 883228913 4,200,000.00 0.00 883228731 3,812,686.82 0.00 883228921 3,500,000.00 0.00 ~~3406220~~883228814 31,~~343~~494,~~947~~926.4002 0.00 Totals 1920,~~048~~243,~~552,681~~674.8261 0.00

Delinquency Loan Detail (continued) Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (3741 loans) 4,~~329~~490,~~043~~205.5358 4,~~329~~490,~~043~~205.5358 ~~876~~920,~~552~~243,~~681~~674.8261 0.00 ~~Total for Status Code = B~~ (~~4 loans) 936,041.53 936,041.53 172,000,000.00 0.00 (~~1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Advance Summary Current Period Interest Current Outstanding Outstanding on P&I and Loan P & I P & I Servicing Servicing Group Advances Advances Advances Advances Paid 1 3,~~785~~955,~~115~~381.1719 3,~~785~~955,~~115~~381.1719 0.00 0(815.0089) 2 1534,~~479,969~~824.8939 1534,~~479,969~~824.8939 0.00 0(82.0024) Totals 54,~~265~~490,~~085~~205.0658 54,~~265~~490,~~085~~205.0658 0.00 0(898.0013)

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

Interest Shortfall Reconciliation Detail - Part 1 Offering Stated Principal Current Ending Special Servicing Fees ASER Document Balance at Scheduled Monthly Liquidation Work Out Cross-Reference Contribution Balance ~~There~~10 ~~are~~100,000,000.00 no100,000,000.00 ~~Interest~~0.00 ~~Shortfalls~~0.00 ~~for~~0.00 ~~the~~0.00 ~~above~~28 ~~columns~~22,000,000.00 ~~for~~22,000,000.00 ~~this~~0.00 ~~Period~~0.00 0.00 0.00 62 10,060,000.00 10,060,000.00 0.00 0.00 0.00 0.00 66 9,890,000.00 9,890,000.00 0.00 0.00 0.00 0.00 67 9,870,000.00 9,870,000.00 0.00 0.00 0.00 0.00 110 5,100,000.00 5,100,000.00 0.00 0.00 0.00 0.00 126 4,200,000.00 4,200,000.00 0.00 0.00 0.00 0.00 Totals 161,120,000.00 161,120,000.00 0.00 0.00 0.00 0.00

Interest Shortfall Reconciliation Detail - Part 1 (continued) Offering (PPIS) (Excess) Non-Recoverable Interest on Modified Interest Additional Document (Scheduled Advances Rate (Reduction) Trust Fund Cross-Reference Interest) /(Excess) Expense ~~There~~10 ~~are~~0.00 no0.00 ~~Interest~~(336.32) ~~Shortfalls~~0.00 ~~for~~0.00 ~~the~~28 ~~above~~0.00 ~~columns~~0.00 ~~for~~(142.95) ~~this~~0.00 ~~Period~~0.00 62 0.00 0.00 (109.52) 0.00 0.00 66 0.00 0.00 (119.64) 0.00 0.00 67 0.00 0.00 (107.46) 0.00 0.00 110 0.00 0.00 (23.72) 0.00 0.00 126 0.00 0.00 (58.52) 0.00 0.00 Totals 0.00 0.00 (898.13) 0.00 0.00

Interest Shortfall Reconciliation Detail - Part 2 Offering Stated Principal Current Ending Reimbursement of Advances to the Servicer Document Balance at Scheduled Current Left to Other Cross-Reference Contribution Balance Month Reimburse (Shortfalls)/ Master Servicer (Refunds) There are no Interest Shortfalls for the above columns for this Period. Totals

Interest Shortfall Reconciliation Detail - Part 2 (continued) Offering Comments Document Cross-Reference There are no Interest Shortfalls for the above columns for this Period. Interest Shortfall Reconciliation Detail Part 2 Total 0.00 Interest Shortfall Reconciliation Detail Part 1 Total 0(898.0013) Total Interest Shortfall Allocated to Trust 0(898.0013)

Filing Compare · Banc of America Commercial Mortgage Inc., Series 2007-3