10-D 1 bac07004_10d-200801.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: December 11, 2007 to January 10, 2008 Commission File Number of issuing entity: 333-130755-09 Banc of America Commercial Mortgage Trust 2007-4 (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 (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2201088 54-2201089 54-6760621 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-SB ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ Q ______ ______ ___X___ ___________ S ______ ______ ___X___ ___________ 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 January 10, 2008 a distribution was made to holders of Banc of America Commercial Mortgage Trust 2007-4. 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 2007-4, relating to the January 10, 2008 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: January 18, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Banc of America Commercial Mortgage Trust 2007-4, relating to the January 10, 2008 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 2007-4 For Additional Information, please contact CTSLink Customer Service 1-866-846-4526 Reports Available @ www.ctslink.com/cmbs Payment Date: January 10, 2008 Record Date: December 31, 2007 Determination Date: January 04, 2008 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: Capital Markets Servicing Group Phone Number: (704) 317-4501 Special Servicer Midland Loan Services, Inc. 10851 Mastin Street, Building 82 Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9000 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 2008, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 059513AA9 5.054000% 27,809,000.00 27,~~809~~524,~~000~~676.0035 ~~284~~244,~~323~~213.6514 ~~117~~115,~~122~~924.2476 A-2 059513AB7 5.546000% 77,306,000.00 77,306,000.00 0.00 357,282.56 A-3 059513AC5 56.~~812132~~002914% 287,473,000.00 287,473,000.00 0.00 1,~~392~~438,~~359~~063.1800 A-SB 059513AD3 5.706000% 73,686,000.00 73,686,000.00 0.00 350,376.93 A-4 059513AE1 5.~~745132~~935914% 817,600,000.00 817,600,000.00 0.00 34,~~914~~044,~~349~~335.9283 A-1A 059513AF8 5.774000% 278,019,000.00 ~~278~~277,~~019~~939,~~000~~512.0097 7967,~~487~~175.0366 1,337,~~734~~352.7629 A-M 059513AG6 56.~~812132~~002914% 223,130,000.00 223,130,000.00 0.00 1,~~080~~116,~~717~~191.5177 A-J 059513AH4 56.~~812132~~002914% 178,522,000.00 178,522,000.00 0.00 ~~864~~893,~~661~~043.1946 B 059513AL5 56.~~812132~~002914% 22,313,000.00 22,313,000.00 0.00 ~~108~~111,~~071~~619.7518 C 059513AN1 56.~~812132~~002914% 19,524,000.00 19,524,000.00 0.00 9497,~~563~~667.3941 D 059513AQ4 56.~~812132~~002914% 22,313,000.00 22,313,000.00 0.00 ~~108~~111,~~071~~619.7518 E 059513AS0 56.~~812132~~002914% 22,313,000.00 22,313,000.00 0.00 ~~108~~111,~~071~~619.7518 F 059513AU5 56.~~812132~~002914% 13,946,000.00 13,946,000.00 0.00 6769,~~546~~763.6686 G 059513AW1 56.~~812132~~002914% 16,734,000.00 16,734,000.00 0.00 8183,~~050~~710.1863 H 059513AY7 56.~~812132~~002914% 27,892,000.00 27,892,000.00 0.00 ~~135~~139,~~093~~527.3272 J 059513BA8 56.~~812132~~002914% 22,313,000.00 22,313,000.00 0.00 ~~108~~111,~~071~~619.7518 K 059513BC4 4.735000% 19,524,000.00 19,524,000.00 0.00 77,038.45 L 059513BE0 4.735000% 13,945,000.00 13,945,000.00 0.00 55,024.65 M 059513BG5 4.735000% 5,578,000.00 5,578,000.00 0.00 22,009.86 N 059513BJ9 4.735000% 5,579,000.00 5,579,000.00 0.00 22,013.80 O 059513BL4 4.735000% 5,578,000.00 5,578,000.00 0.00 22,009.86 P 059513BN0 4.735000% 5,578,000.00 5,578,000.00 0.00 22,009.86 Q 059513BQ3 4.735000% 5,579,000.00 5,579,000.00 0.00 22,013.80 S 059513BS9 4.735000% 39,047,788.00 39,047,788.00 0.00 154,076.06 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 2,231,301,788.00 2,~~231~~230,~~301~~937,~~788~~977.0032 ~~363~~311,~~810~~388.6880 10,~~621~~885,~~341~~913.1828

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 059513AA9 0.00 0.00 ~~401~~360,~~445~~137.8990 27,~~524~~280,~~676~~463.3521 30.01% A-2 059513AB7 0.00 0.00 357,282.56 77,306,000.00 30.01% A-3 059513AC5 0.00 0.00 1,~~392~~438,~~359~~063.1800 287,473,000.00 30.01% A-SB 059513AD3 0.00 0.00 350,376.93 73,686,000.00 30.01% A-4 059513AE1 0.00 0.00 34,~~914~~044,~~349~~335.9283 817,600,000.00 30.01% A-1A 059513AF8 0.00 0.00 1,~~417~~404,~~221~~527.7995 277,~~939~~872,~~512~~337.9731 30.01% A-M 059513AG6 0.00 0.00 1,~~080~~116,~~717~~191.5177 223,130,000.00 20.0001% A-J 059513AH4 0.00 0.00 ~~864~~893,~~661~~043.1946 178,522,000.00 12.00% B 059513AL5 0.00 0.00 ~~108~~111,~~071~~619.7518 22,313,000.00 11.00% C 059513AN1 0.00 0.00 9497,~~563~~667.3941 19,524,000.00 10.13% D 059513AQ4 0.00 0.00 ~~108~~111,~~071~~619.7518 22,313,000.00 9.13% E 059513AS0 0.00 0.00 ~~108~~111,~~071~~619.7518 22,313,000.00 8.13% F 059513AU5 0.00 0.00 6769,~~546~~763.6686 13,946,000.00 7.50% G 059513AW1 0.00 0.00 8183,~~050~~710.1863 16,734,000.00 6.75% H 059513AY7 0.00 0.00 ~~135~~139,~~093~~527.3272 27,892,000.00 5.50% J 059513BA8 0.00 0.00 ~~108~~111,~~071~~619.7518 22,313,000.00 4.50% K 059513BC4 0.00 0.00 77,038.45 19,524,000.00 3.63% L 059513BE0 0.00 0.00 55,024.65 13,945,000.00 3.00% M 059513BG5 0.00 0.00 22,009.86 5,578,000.00 2.75% N 059513BJ9 0.00 0.00 22,013.80 5,579,000.00 2.50% O 059513BL4 0.00 0.00 22,009.86 5,578,000.00 2.25% P 059513BN0 0.00 0.00 22,009.86 5,578,000.00 2.00% Q 059513BQ3 0.00 0.00 22,013.80 5,579,000.00 1.75% S 059513BS9 0.00 0.00 154,076.06 39,047,788.00 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 1011,~~985~~197,~~151~~302.8608 2,230,~~937~~626,~~977~~588.3252

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount XW 059513AJ0 0.~~099947~~147486% 2,231,301,788.00 2,~~231~~230,~~301~~937,~~788~~977.0032 ~~185~~274,~~842~~193.5542

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount XW 059513AJ0 0.00 ~~185~~274,~~842~~193.5542 2,230,~~937~~626,~~977~~588.3252 (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 059513AA9 ~~1,000~~989.~~00000000~~77584056 108.~~22415944~~78180229 4.~~21166673~~16860585 0.00000000 0.00000000 ~~989~~980.~~77584056~~99403826 A-2 059513AB7 1,000.00000000 0.00000000 4.62166662 0.00000000 0.00000000 1,000.00000000 A-3 059513AC5 1,000.00000000 0.00000000 45.~~84344331~~00242805 0.00000000 0.00000000 1,000.00000000 A-SB 059513AD3 1,000.00000000 0.00000000 4.75500000 0.00000000 0.00000000 1,000.00000000 A-4 059513AE1 1,000.00000000 0.00000000 4.~~78760998~~94659470 0.00000000 0.00000000 1,000.00000000 A-1A 059513AF8 ~~1,000~~999.~~00000000~~71409497 0.~~28590503~~24162255 4.~~81166668~~81029099 0.00000000 0.00000000 999.~~71409497~~47247242 A-M 059513AG6 1,000.00000000 0.00000000 45.~~84344333~~00242805 0.00000000 0.00000000 1,000.00000000 A-J 059513AH4 1,000.00000000 0.00000000 45.~~84344333~~00242805 0.00000000 0.00000000 1,000.00000000 B 059513AL5 1,000.00000000 0.00000000 45.~~84344328~~00242818 0.00000000 0.00000000 1,000.00000000 C 059513AN1 1,000.00000000 0.00000000 45.~~84344345~~00242829 0.00000000 0.00000000 1,000.00000000 D 059513AQ4 1,000.00000000 0.00000000 45.~~84344328~~00242818 0.00000000 0.00000000 1,000.00000000 E 059513AS0 1,000.00000000 0.00000000 45.~~84344328~~00242818 0.00000000 0.00000000 1,000.00000000 F 059513AU5 1,000.00000000 0.00000000 45.~~84344328~~00242794 0.00000000 0.00000000 1,000.00000000 G 059513AW1 1,000.00000000 0.00000000 45.~~84344329~~00242799 0.00000000 0.00000000 1,000.00000000 H 059513AY7 1,000.00000000 0.00000000 45.~~84344328~~00242794 0.00000000 0.00000000 1,000.00000000 J 059513BA8 1,000.00000000 0.00000000 45.~~84344328~~00242818 0.00000000 0.00000000 1,000.00000000 K 059513BC4 1,000.00000000 0.00000000 3.94583333 0.00000000 0.00000000 1,000.00000000 L 059513BE0 1,000.00000000 0.00000000 3.94583363 0.00000000 0.00000000 1,000.00000000 M 059513BG5 1,000.00000000 0.00000000 3.94583363 0.00000000 0.00000000 1,000.00000000 N 059513BJ9 1,000.00000000 0.00000000 3.94583259 0.00000000 0.00000000 1,000.00000000 O 059513BL4 1,000.00000000 0.00000000 3.94583363 0.00000000 0.00000000 1,000.00000000 P 059513BN0 1,000.00000000 0.00000000 3.94583363 0.00000000 0.00000000 1,000.00000000 Q 059513BQ3 1,000.00000000 0.00000000 3.94583259 0.00000000 0.00000000 1,000.00000000 S 059513BS9 1,000.00000000 0.00000000 3.94583324 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 059513AJ0 ~~1,000~~999.~~00000000~~83695138 0.~~08328885~~12288496 0.00000000 999.~~83695138~~69739661

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 1,~~953~~952,~~282~~997,~~271~~948.7813 01,953,035,731.0046 ~~284~~244,~~323~~213.6514 0.00 0.00 2 ~~278~~277,~~019~~940,~~516~~029.2219 0277,944,327.0059 7967,~~487~~175.0366 0.00 0.00 Total 2,~~231~~230,~~301~~937,~~788~~977.0032 02,230,980,059.0005 ~~363~~311,~~810~~388.6880 0.00 0.00

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group Loss Principal Principal Distribution Balance Balance Amount 1 0.00 1,952,~~997~~753,~~948~~734.1399 1,~~953~~952,~~035~~781,~~731~~078.4686 ~~284~~244,~~323~~213.6514 2 0.00 277,~~940~~872,~~029~~853.1953 277,~~944~~876,~~327~~517.5920 7967,~~487~~175.0366 Total 0.00 2,230,~~937~~626,~~977~~588.3252 2,230,~~980~~657,~~059~~596.0506 ~~363~~311,~~810~~388.6880

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 1112/01/2007 - 1112/30/2007 30 ~~117~~115,~~122~~924.2476 0.00 ~~117~~115,~~122~~924.2476 A-2 1112/01/2007 - 1112/30/2007 30 357,282.56 0.00 357,282.56 A-3 1112/01/2007 - 1112/30/2007 30 1,~~392~~438,~~359~~063.1800 0.00 1,~~392~~438,~~359~~063.1800 A-SB 1112/01/2007 - 1112/30/2007 30 350,376.93 0.00 350,376.93 A-4 1112/01/2007 - 1112/30/2007 30 34,~~914~~044,~~349~~335.9283 0.00 34,~~914~~044,~~349~~335.9283 A-1A 1112/01/2007 - 1112/30/2007 30 1,337,~~734~~352.7629 0.00 1,337,~~734~~352.7629 A-M 1112/01/2007 - 1112/30/2007 30 1,~~080~~116,~~717~~191.5177 0.00 1,~~080~~116,~~717~~191.5177 A-J 1112/01/2007 - 1112/30/2007 30 ~~864~~893,~~661~~043.1946 0.00 ~~864~~893,~~661~~043.1946 XW 1112/01/2007 - 1112/30/2007 30 ~~185~~274,~~842~~193.5542 0.00 ~~185~~274,~~842~~193.5542 B 1112/01/2007 - 1112/30/2007 30 ~~108~~111,~~071~~619.7518 0.00 ~~108~~111,~~071~~619.7518 C 1112/01/2007 - 1112/30/2007 30 9497,~~563~~667.3941 0.00 9497,~~563~~667.3941 D 1112/01/2007 - 1112/30/2007 30 ~~108~~111,~~071~~619.7518 0.00 ~~108~~111,~~071~~619.7518 E 1112/01/2007 - 1112/30/2007 30 ~~108~~111,~~071~~619.7518 0.00 ~~108~~111,~~071~~619.7518 F 1112/01/2007 - 1112/30/2007 30 6769,~~546~~763.6686 0.00 6769,~~546~~763.6686 G 1112/01/2007 - 1112/30/2007 30 8183,~~050~~710.1863 0.00 8183,~~050~~710.1863 H 1112/01/2007 - 1112/30/2007 30 ~~135~~139,~~093~~527.3272 0.00 ~~135~~139,~~093~~527.3272 J 1112/01/2007 - 1112/30/2007 30 ~~108~~111,~~071~~619.7518 0.00 ~~108~~111,~~071~~619.7518 K 1112/01/2007 - 1112/30/2007 30 77,038.45 0.00 77,038.45 L 1112/01/2007 - 1112/30/2007 30 55,024.65 0.00 55,024.65 M 1112/01/2007 - 1112/30/2007 30 22,009.86 0.00 22,009.86 N 1112/01/2007 - 1112/30/2007 30 22,013.80 0.00 22,013.80 O 1112/01/2007 - 1112/30/2007 30 22,009.86 0.00 22,009.86 P 1112/01/2007 - 1112/30/2007 30 22,009.86 0.00 22,009.86 Q 1112/01/2007 - 1112/30/2007 30 22,013.80 0.00 22,013.80 S 1112/01/2007 - 1112/30/2007 30 154,076.06 0.00 154,076.06 Total 1011,~~807~~160,~~183~~106.7370 0.00 1011,~~807~~160,~~183~~106.7370

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 ~~117~~115,~~122~~924.2476 0.00 A-2 0.00 0.00 0.00 357,282.56 0.00 A-3 0.00 0.00 0.00 1,~~392~~438,~~359~~063.1800 0.00 A-SB 0.00 0.00 0.00 350,376.93 0.00 A-4 0.00 0.00 0.00 34,~~914~~044,~~349~~335.9283 0.00 A-1A 0.00 0.00 0.00 1,337,~~734~~352.7629 0.00 A-M 0.00 0.00 0.00 1,~~080~~116,~~717~~191.5177 0.00 A-J 0.00 0.00 0.00 ~~864~~893,~~661~~043.1946 0.00 XW 0.00 0.00 0.00 ~~185~~274,~~842~~193.5542 0.00 B 0.00 0.00 0.00 ~~108~~111,~~071~~619.7518 0.00 C 0.00 0.00 0.00 9497,~~563~~667.3941 0.00 D 0.00 0.00 0.00 ~~108~~111,~~071~~619.7518 0.00 E 0.00 0.00 0.00 ~~108~~111,~~071~~619.7518 0.00 F 0.00 0.00 0.00 6769,~~546~~763.6686 0.00 G 0.00 0.00 0.00 8183,~~050~~710.1863 0.00 H 0.00 0.00 0.00 ~~135~~139,~~093~~527.3272 0.00 J 0.00 0.00 0.00 ~~108~~111,~~071~~619.7518 0.00 K 0.00 0.00 0.00 77,038.45 0.00 L 0.00 0.00 0.00 55,024.65 0.00 M 0.00 0.00 0.00 22,009.86 0.00 N 0.00 0.00 0.00 22,013.80 0.00 O 0.00 0.00 0.00 22,009.86 0.00 P 0.00 0.00 0.00 22,009.86 0.00 Q 0.00 0.00 0.00 22,013.80 0.00 S 0.00 0.00 0.00 154,076.06 0.00 Total 0.00 0.00 0.00 1011,~~807~~160,~~183~~106.7370 0.00

Other Required Information Available Distribution Amount (1) 11,~~170~~471,~~994~~495.4150 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 9699,~~455~~620.6854 Less Delinquent Master Servicing Fees 7,~~639~~711.7555 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 07,413.0085 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 8899,~~815~~322.9384 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 11,261,609.02 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 11,261,609.02 Principal: Scheduled Principal 311,388.80 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 311,388.80 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 11,572,997.82 Total Funds Distributed Fees: Master Servicing Fee 99,620.54 Trustee Fee - Wells Fargo Bank, N.A. 1,882.66 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 101,503.20 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 11,160,106.70 Principal Distribution 311,388.80 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 11,471,495.50 Total Funds Distributed 11,572,998.70

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 6 10,~~364~~363,~~882~~348.3582 0.46 ~~104~~103 6.~~0130~~0129 1.~~200884~~200890 2,000,000 to 2,999,999 17 41,~~855~~833,~~886~~141.6036 1.88 ~~114~~113 6.~~0297~~0296 1.~~292725~~292701 3,000,000 to 3,999,999 12 40,~~901~~858,~~713~~693.3647 1.83 ~~117~~116 6.~~0866~~0867 1.~~256671~~256718 4,000,000 to 4,999,999 11 49,~~546~~518,~~418~~764.6701 2.22 ~~115~~114 6.0317 1.~~263638~~287450 5,000,000 to 7,499,999 30 179,~~300~~232,~~500~~319.5170 8.04 ~~116~~115 6.0206 1.~~334560~~334845 7,500,000 to 9,999,999 15 130,~~799~~755,~~847~~174.4818 5.86 ~~115~~114 5.~~9034~~9035 1.~~273351~~273344 10,000,000 to 14,999,999 23 277,~~127~~098,~~323~~397.9474 12.42 ~~107~~106 5.7854 1.~~374706~~403716 15,000,000 to 19,999,999 9 151,~~615~~595,~~398~~855.2456 6.80 9796 5.~~8889~~8888 1.~~382201~~381443 20,000,000 to 29,999,999 5 122,~~095~~040,~~168~~055.1768 5.47 ~~129~~128 6.2107 1.~~327876~~327853 30,000,000 to 49,999,999 5 180,985,000.00 8.11 ~~114~~113 5.8711 1.278341 50,000,000 to 99,999,999 5 339,665,445.00 15.23 ~~105~~104 5.9270 1.~~913587~~867110 100,000,000 or greater 5 706,680,393.00 31.68 ~~102~~101 5.7168 1.448041 Totals 143 2,230,~~937~~626,~~977~~588.3252 100.00 ~~108~~107 5.~~8650~~8649 1.~~453965~~451011

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 9 122,~~702~~697,~~319~~465.8776 5.50 ~~115~~114 5.7262 1.~~282098~~290479 Arkansas 1 3,~~488~~485,~~240~~570.8610 0.16 ~~116~~115 6.3970 1.195430 California 27 509,~~530~~482,~~467~~049.3246 22.84 ~~107~~106 5.~~7277~~7276 1.~~494043~~493892 Colorado 1 3,~~089~~087,~~488~~097.6730 0.14 8079 6.3570 1.217211 Florida 9 199,~~738~~728,~~948~~005.2316 8.95 9190 5.9230 1.~~198254~~198242 Georgia 2 71,212,000.00 3.19 ~~116~~115 6.2651 1.~~382650~~146534 Idaho 1 1,600,000.00 0.07 ~~114~~113 5.8140 1.280386 Illinois 5 71,~~103~~089,~~549~~036.9442 3.19 ~~115~~114 6.~~2378~~2379 1.~~374821~~374857 Indiana 3 15,950,000.00 0.7172 ~~115~~114 6.1034 1.221146 Kansas 1 2,~~369~~367,~~229~~198.1078 0.11 ~~115~~114 5.9960 1.186740 Louisiana 10 122,~~009~~001,~~080~~557.0496 5.47 ~~116~~115 5.9768 2.~~618401~~618484 Maryland 3 152,478,334.00 6.8384 8685 6.0607 1.069966 Massachusetts 2 14,~~970~~962,~~100~~813.2561 0.67 ~~114~~113 5.8230 1.~~319184~~319238 Michigan 2 16,~~923~~919,~~241~~541.8069 0.76 9796 5.9401 10.~~225393~~970058 Minnesota 3 20,~~070~~066,~~633~~970.8720 0.90 9695 5.7104 1.~~776150~~684178 Mississippi 1 1,722,500.00 0.08 ~~114~~113 5.5300 1.292203 Missouri 3 20,~~363~~350,~~334~~467.1144 0.91 8079 5.9220 1.~~139467~~139485 Nevada 5 85,~~928~~921,~~616~~687.8048 3.85 ~~115~~114 6.0334 1.~~288968~~288977 New Jersey 5 48,~~370~~342,~~715~~781.9272 2.17 ~~116~~115 6.4198 1.~~384025~~384054 New Mexico 1 3,~~596~~584,~~981~~107.8598 0.16 ~~172~~171 5.7870 1.237686 New York 9 128,~~139~~133,~~548~~730.3711 5.74 ~~107~~106 6.0301 1.~~655094~~680941 North Carolina 1 36,885,000.00 1.65 ~~113~~112 5.5040 1.351517 Ohio 4 40,~~207~~190,~~293~~742.8339 1.80 7170 5.9616 1.~~171325~~090547 Oregon 2 27,~~840~~808,~~975~~138.2912 1.25 ~~165~~164 5.~~8348~~8349 1.~~249656~~249707 Pennsylvania 4 22,~~775~~769,~~965~~430.3178 1.02 ~~114~~113 5.9228 1.~~287718~~287743 Tennessee 2 25,921,250.00 1.16 ~~113~~112 5.8236 1.416832 Texas 27 311,~~617~~565,~~146~~487.0251 13.97 ~~112~~111 5.6454 1.~~574645~~624060 Virginia 6 88,~~574~~572,~~745~~409.9472 3.97 ~~112~~111 5.7194 1.~~249969~~247931 Washington 9 46,~~707~~685,~~256~~517.5880 2.09 ~~115~~114 5.~~9007~~9006 1.~~223558~~223540 Wisconsin 2 15,~~051~~045,~~013~~697.3503 0.67 ~~116~~115 5.7483 1.~~497790~~506145 Totals 160 2,230,~~937~~626,~~977~~588.3252 100.00 ~~108~~107 5.~~8650~~8649 1.~~453965~~451011

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 4143 ~~563~~642,~~757~~135,~~191~~187.8694 2528.2779 9395 5.~~9474~~9803 1.~~127582~~118416 1.20 to 1.24 4139 ~~362~~344,~~179~~811,~~509~~677.7475 1615.2346 115 5.~~9704~~9736 1.~~215972~~214122 1.25 to 1.29 16 215,~~451~~422,~~742~~231.2659 9.66 ~~116~~115 5.7654 1.~~285985~~285987 1.30 to 1.34 6 55,~~394~~379,~~247~~042.3522 2.48 ~~135~~134 6.~~0482~~0481 1.~~324284~~324282 1.35 to 1.39 65 ~~140~~74,~~298~~678,~~129~~421.2079 63.2935 ~~115~~113 5.~~9362~~6496 1.~~375435~~365914 1.40 to 1.49 11 166,~~225~~211,~~183~~483.0705 7.45 ~~114~~113 5.7853 1.~~410285~~416467 1.50 to 1.59 45 ~~101~~106,~~640~~040,000.00 4.5675 ~~116~~114 6.~~1302~~1114 1.~~549335~~547288 1.60 to 1.69 6 267,~~846~~815,~~874~~243.6451 12.01 9998 5.~~6582~~6581 1.~~663578~~663580 1.70 to 1.79 3 185,967,155.00 8.34 ~~112~~111 5.5906 1.794614 1.80 to 1.89 32 2821,~~075~~514,~~000~~173.00 10.2696 ~~116~~97 5.~~6602~~6855 1.~~854369~~883940 1.90 to 1.99 1 155,~~000~~775,000.00 0.6726 ~~116~~114 5.~~9980~~5400 1.~~909401~~900000 2.00 to 2.99 4 ~~115~~119,~~102~~326,~~944~~972.2067 5.1635 ~~113~~115 6.~~0352~~0631 2.~~858153~~837934 3.00 or greater 12 1425,~~000~~550,000.00 01.6315 115 5.~~4000~~5293 3.~~094303~~074276 Totals 143 2,230,~~937~~626,~~977~~588.3252 100.00 ~~108~~107 5.~~8650~~8649 1.~~453965~~451011

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 15 188,~~184~~131,~~004~~943.1002 8.4443 ~~124~~123 6.0519 1.~~215905~~215902 Lodging 7 235,~~152~~121,~~962~~280.6805 10.54 ~~115~~114 5.~~7316~~7315 1.~~722663~~722689 Mixed Use 7 39,~~545~~518,~~676~~475.3393 1.77 ~~120~~119 5.~~9921~~9922 1.~~429161~~429271 Multi-Family 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329 Office 32 642,~~546~~492,~~715~~690.5596 28.80 ~~106~~105 5.~~7033~~7032 1.~~479213~~474115 Other 2 24,~~544~~521,~~192~~917.8856 1.10 ~~116~~115 6.~~9343~~9342 1.~~618502~~618489 Retail 67 802,~~671~~616,~~155~~857.7337 35.98 ~~102~~101 5.9764 1.~~449865~~426559 Self Storage 4 20,~~353~~350,~~240~~570.8610 0.91 ~~114~~113 5.~~8928~~8927 1.~~263213~~321272 Totals 160 2,230,~~937~~626,~~977~~588.3252 100.00 ~~108~~107 5.~~8650~~8649 1.~~453965~~451011

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 4 90,602,000.00 4.06 7776 5.4417 1.794000 5.550% to 5.749% 43 928,~~220~~165,~~563~~933.4354 41.61 ~~112~~111 5.5995 1.~~476389~~492035 5.750% to 5.999% 41 478,~~555~~413,~~921~~579.8387 21.45 ~~100~~99 5.8619 1.~~239787~~230888 6.000% to 6.249% 21 430,~~930,~~905,661.44 19.32 ~~107~~106 6.1273 1.~~665964~~665804 6.250% to 6.499% 26 237,~~776~~739,~~509~~950.8020 10.66 ~~117~~116 6.3359 1.~~278960~~208231 6.500% or greater 8 64,~~852~~799,~~076~~463.8247 2.9190 ~~111~~110 6.8079 1.~~471382~~471377 Totals 143 2,230,~~937~~626,~~977~~588.3252 100.00 ~~108~~107 5.~~8650~~8649 1.~~453965~~451011

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 4618 ~~692~~164,~~802~~185,~~608~~693.0435 317.0536 ~~110~~122 6.~~2023~~3243 1.~~537645~~430791 5 to 8 months 89108 1,~~453~~787,~~893~~120,~~760~~045.1886 6580.1712 ~~107~~104 5.~~7144~~8523 1.~~430414~~483898 9 months or greater 817 84279,~~241~~320,~~609~~849.1031 312.7852 ~~105~~117 5.~~6893~~6760 1.~~172247~~252482 Totals 143 2,230,~~937~~626,~~977~~588.3252 100.00 ~~108~~107 5.~~8650~~8649 1.~~453965~~451011

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 6 109,~~485~~467,~~625~~540.1821 4.91 5453 5.~~7402~~7401 1.~~456647~~427037 60 to 79 months 47 ~~178~~320,~~297~~469,~~863~~600.1174 714.9937 7778 5.~~7854~~9292 1.~~225797~~190767 80 to 99 months 41 ~~155~~12,~~033~~847,~~995~~000.6700 60.9558 8191 65.~~0991~~9852 10.~~166996~~910000 100 to 119 months 124 1,~~714~~713,~~072~~840,~~536~~201.2247 76.83 ~~115~~114 5.~~8499~~8498 1.~~513260~~514903 120 to 139 months 1 28,750,000.00 1.29 ~~125~~124 6.3780 1.187209 140 months or greater 3 41,~~700~~668,~~975~~138.2912 1.87 ~~174~~173 5.~~9347~~9349 1.~~254697~~254735 Totals 142 2,227,~~340~~042,~~995~~480.4754 99.84 ~~108~~107 5.8651 1.~~454314~~451354

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 59 months or less 0 0.00 0.00 0 0.0000 0.000000 60 to 79 months 0 0.00 0.00 0 0.0000 0.000000 80 to 99 months 0 0.00 0.00 0 0.0000 0.000000 100 to 119 months 0 0.00 0.00 0 0.0000 0.000000 120 to 139 months 0 0.00 0.00 0 0.0000 0.000000 140 months or greater 1 3,~~596~~584,~~981~~107.8598 0.16 ~~172~~171 5.7870 1.237686 Totals 1 3,~~596~~584,~~981~~107.8598 0.16 ~~172~~171 5.7870 1.237686

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 31 1,210,147,082.00 54.2425 ~~106~~105 5.7313 1.~~643940~~643791 274 months or less 3 14,~~539~~508,~~220~~064.9598 0.65 ~~115~~114 5.7659 1.~~349423~~349429 275 to 299 months 6 62,~~660~~583,~~623~~495.1102 2.81 ~~137~~136 6.~~3281~~3282 1.~~535162~~534069 300 to 324 months 1 4,800,000.00 0.22 ~~116~~115 6.1640 1.420000 325 months or greater 101 935,~~194~~003,~~069~~838.4154 41.92 ~~108~~107 6.0071 1.~~205327~~198494 Totals 142 2,227,~~340~~042,~~995~~480.4754 99.84 ~~108~~107 5.8651 1.~~454314~~451354

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 ~~141~~131 21,~~219~~995,~~184~~469,~~576~~604.6771 9989.4746 ~~108~~107 5.~~8636~~8618 1.~~450824~~450352 1 year or less 212 11235,~~753~~156,~~400~~983.6581 010.5354 ~~115~~107 65.~~1291~~8918 21.~~047104~~456599 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 143 2,230,~~937~~626,~~977~~588.3252 100.00 ~~108~~107 5.~~8650~~8649 1.~~453965~~451011 (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 6 10,~~364~~363,~~882~~348.3582 0.46 ~~104~~103 6.~~0130~~0129 1.~~200884~~200890 2,000,000 to 2,999,999 13 31,~~547~~532,~~367~~633.9526 1.41 ~~115~~114 6.1285 1.~~313548~~313512 3,000,000 to 3,999,999 12 40,~~901~~858,~~713~~693.3647 1.83 ~~117~~116 6.~~0866~~0867 1.~~256671~~256718 4,000,000 to 4,999,999 9 40,~~689~~665,~~957~~966.8081 1.82 ~~115~~114 6.~~0374~~0373 1.~~256475~~285458 5,000,000 to 7,499,999 25 148,~~686~~640,~~437~~104.8536 6.66 ~~116~~115 6.0620 1.~~284343~~285197 7,500,000 to 9,999,999 10 87,~~617~~590,~~874~~303.3068 3.93 ~~115~~114 5.~~9116~~9115 1.~~312638~~312628 10,000,000 to 14,999,999 18 216,~~940~~919,~~925~~897.35 9.72 ~~112~~111 5.~~7842~~7841 1.~~405584~~377169 15,000,000 to 19,999,999 6 103,~~207~~196,~~783~~893.0056 4.63 9796 5.~~8661~~8660 1.~~368100~~366364 20,000,000 to 29,999,999 5 122,~~095~~040,~~168~~055.1768 5.47 ~~129~~128 6.2107 1.~~327876~~327853 30,000,000 to 49,999,999 3 104,600,000.00 4.69 ~~114~~113 6.0682 1.206133 50,000,000 to 99,999,999 5 339,665,445.00 15.23 ~~105~~104 5.9270 1.~~913587~~867110 100,000,000 or greater 5 706,680,393.00 31.68 ~~102~~101 5.7168 1.448041 Totals 117 1,952,~~997~~753,~~948~~734.1399 87.54 ~~108~~107 5.8761 1.~~469579~~458934

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 6 97,~~202~~197,~~319~~465.8776 4.36 ~~115~~114 5.6353 1.~~307928~~318509 Arkansas 1 3,~~488~~485,~~240~~570.8610 0.16 ~~116~~115 6.3970 1.195430 California 23 481,~~377~~337,~~066~~645.6765 21.58 ~~107~~106 5.~~7142~~7141 1.~~487461~~487463 Colorado 1 3,~~089~~087,~~488~~097.6730 0.14 8079 6.3570 1.217211 Florida 9 199,~~738~~728,~~948~~005.2316 8.95 9190 5.9230 1.~~198254~~198242 Georgia 2 71,212,000.00 3.19 ~~116~~115 6.2651 1.~~382650~~146534 Idaho 1 1,600,000.00 0.07 ~~114~~113 5.8140 1.280386 Illinois 5 71,~~103~~089,~~549~~036.9442 3.19 ~~115~~114 6.~~2378~~2379 1.~~374821~~374857 Indiana 2 10,650,000.00 0.48 ~~115~~114 6.2767 1.233714 Kansas 1 2,~~369~~367,~~229~~198.1078 0.11 ~~115~~114 5.9960 1.186740 Louisiana 10 122,~~009~~001,~~080~~557.0496 5.47 ~~116~~115 5.9768 2.~~618401~~618484 Maryland 3 152,478,334.00 6.8384 8685 6.0607 1.069966 Massachusetts 2 14,~~970~~962,~~100~~813.2561 0.67 ~~114~~113 5.8230 1.~~319184~~319238 Michigan 2 16,~~923~~919,~~241~~541.8069 0.76 9796 5.9401 10.~~225393~~970058 Minnesota 2 16,014,173.00 0.72 9190 5.6832 1.~~934641~~819250 Mississippi 1 1,722,500.00 0.08 ~~114~~113 5.5300 1.292203 Missouri 3 20,~~363~~350,~~334~~467.1144 0.91 8079 5.9220 1.~~139467~~139485 Nevada 4 46,~~428~~421,~~616~~687.8048 2.08 ~~116~~115 6.3239 1.~~193466~~193468 New Jersey 5 48,~~370~~342,~~715~~781.9272 2.17 ~~116~~115 6.4198 1.~~384025~~384054 New Mexico 1 3,~~596~~584,~~981~~107.8598 0.16 ~~172~~171 5.7870 1.237686 New York 7 110,~~189~~183,~~548~~730.3711 4.94 ~~105~~104 6.~~0427~~0426 1.~~632121~~632146 Ohio 2 10,720,000.00 0.48 ~~116~~115 5.9798 1.230016 Oregon 2 27,~~840~~808,~~975~~138.2912 1.25 ~~165~~164 5.~~8348~~8349 1.~~249656~~249707 Pennsylvania 4 22,~~775~~769,~~965~~430.3178 1.02 ~~114~~113 5.9228 1.~~287718~~287743 Tennessee 2 25,921,250.00 1.16 ~~113~~112 5.8236 1.416832 Texas 16 220,~~509~~495,~~272~~577.1838 9.88 ~~114~~113 5.~~6138~~6137 1.~~699851~~705216 Virginia 6 88,~~574~~572,~~745~~409.9472 3.97 ~~112~~111 5.7194 1.~~249969~~247931 Washington 9 46,~~707~~685,~~256~~517.5880 2.09 ~~115~~114 5.~~9007~~9006 1.~~223558~~223540 Wisconsin 2 15,~~051~~045,~~013~~697.3503 0.67 ~~116~~115 5.7483 1.~~497790~~506145 Totals 134 1,952,~~997~~753,~~948~~734.1399 87.54 ~~108~~107 5.8761 1.~~469579~~458934

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 3335 ~~485~~563,~~149~~555,~~880~~769.6748 2125.7526 9596 56.~~9724~~0065 1.~~128150~~123390 1.20 to 1.24 3230 ~~295~~278,~~981~~641,~~797~~077.0285 1312.2749 115 5.~~9932~~9985 1.~~215696~~213391 1.25 to 1.29 14 202,~~205~~178,~~137~~800.6323 9.06 ~~117~~116 5.~~7591~~7590 1.~~286613~~286614 1.30 to 1.34 6 55,~~394~~379,~~247~~042.3522 2.48 ~~135~~134 6.~~0482~~0481 1.~~324284~~324282 1.35 to 1.39 54 ~~103~~37,~~413~~793,~~129~~421.2079 41.6469 ~~115~~113 65.~~0904~~7916 1.~~383966~~379966 1.40 to 1.49 9 121,~~925~~911,~~183~~483.0705 5.47 ~~115~~114 5.8006 1.~~412839~~421267 1.50 to 1.59 45 ~~101~~106,~~640~~040,000.00 4.5675 ~~116~~114 6.~~1302~~1114 1.~~549335~~547288 1.60 to 1.69 6 267,~~846~~815,~~874~~243.6451 12.01 9998 5.~~6582~~6581 1.~~663578~~663580 1.70 to 1.79 2 180,767,155.00 8.10 ~~112~~111 5.5780 1.797279 1.80 to 1.89 2 1621,~~525~~514,~~000~~173.00 0.7496 ~~116~~97 5.~~6421~~6855 1.~~878075~~883940 1.90 to 2.99 3 ~~108~~103,~~149~~157,~~543~~568.5586 4.8562 ~~112~~115 6.~~0307~~0405 2.~~882466~~913135 3.00 or greater 1 14,000,000.00 0.63 ~~115~~114 5.4000 3.094303 Totals 117 1,952,~~997~~753,~~948~~734.1399 87.54 ~~108~~107 5.8761 1.~~469579~~458934

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 15 188,~~184~~131,~~004~~943.1002 8.4443 ~~124~~123 6.0519 1.~~215905~~215902 Lodging 7 235,~~152~~121,~~962~~280.6805 10.54 ~~115~~114 5.~~7316~~7315 1.~~722663~~722689 Mixed Use 7 39,~~545~~518,~~676~~475.3393 1.77 ~~120~~119 5.~~9921~~9922 1.~~429161~~429271 Office 32 642,~~546~~492,~~715~~690.5596 28.80 ~~106~~105 5.~~7033~~7032 1.~~479213~~474115 Other 2 24,~~544~~521,~~192~~917.8856 1.10 ~~116~~115 6.~~9343~~9342 1.~~618502~~618489 Retail 67 802,~~671~~616,~~155~~857.7337 35.98 ~~102~~101 5.9764 1.~~449865~~426559 Self Storage 4 20,~~353~~350,~~240~~570.8610 0.91 ~~114~~113 5.~~8928~~8927 1.~~263213~~321272 Totals 134 1,952,~~997~~753,~~948~~734.1399 87.54 ~~108~~107 5.8761 1.~~469579~~458934

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 4 90,602,000.00 4.06 7776 5.4417 1.794000 5.500% to 5.749% 31 780,~~629~~609,~~294~~454.2277 3435.9900 ~~113~~112 5.5946 1.~~505225~~505624 5.750% to 5.999% 32 382,~~327~~208,~~562~~608.5092 17.1413 ~~101~~100 5.8545 1.~~225623~~214312 6.000% to 6.249% 18 413,~~977~~961,~~504~~257.7963 18.56 ~~107~~106 6.1285 1.~~654691~~654709 6.250% to 6.499% 24 220,~~609~~572,~~509~~950.8020 9.89 ~~117~~116 6.3403 1.~~285101~~208869 6.500% or greater 8 64,~~852~~799,~~076~~463.8247 2.9190 ~~111~~110 6.8079 1.~~471382~~471377 Totals 117 1,952,~~997~~753,~~948~~734.1399 87.54 ~~108~~107 5.8761 1.~~469579~~458934

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 4317 ~~661~~152,~~452~~635,~~608~~693.0435 296.6584 ~~109~~122 6.~~2162~~3725 1.~~525130~~308265 5 to 8 months 7192 1,~~242~~582,~~941~~379,~~554~~102.1246 5570.7194 ~~107~~104 5.~~7011~~8562 1.~~450414~~499169 9 months or greater 38 48217,~~603~~738,~~785~~939.9718 29.1876 ~~111~~121 5.~~7222~~6727 1.~~203680~~272149 Totals 117 1,952,~~997~~753,~~948~~734.1399 87.54 ~~108~~107 5.8761 1.~~469579~~458934

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 4 79,~~998~~996,~~331~~797.3582 3.59 5453 5.6610 1.~~569681~~569689 60 to 79 months 36 ~~165~~308,~~879~~050,~~143~~880.1174 713.4481 78 5.~~7933~~9392 1.~~242330~~198258 80 to 99 months 41 ~~155~~12,~~033~~847,~~995~~000.6700 60.9558 8191 65.~~0991~~9852 10.~~166996~~910000 100 to 119 months 101 1,~~478~~477,~~038~~856,~~520~~810.8633 66.25 ~~115~~114 5.8624 1.~~533523~~523627 120 to 139 months 1 28,750,000.00 1.29 ~~125~~124 6.3780 1.187209 140 months or greater 3 41,~~700~~668,~~975~~138.2912 1.87 ~~174~~173 5.~~9347~~9349 1.~~254697~~254735 Totals 116 1,949,~~400~~169,~~966~~627.2801 87.38 ~~108~~107 5.~~8763~~8762 1.~~470007~~459341

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 27 1,141,512,082.00 51.17 ~~105~~104 5.7343 1.~~647850~~632353 274 months or less 3 14,~~539~~508,~~220~~064.9598 0.65 ~~115~~114 5.7659 1.~~349423~~349429 275 to 299 months 4 53,~~460~~395,~~617~~659.8385 2.4039 ~~141~~140 6.~~3779~~3780 1.~~424125~~424152 300 months or greater 82 739,~~889~~753,~~045~~820.5018 33.16 ~~109~~108 6.0612 1.~~201311~~197061 Totals 116 1,949,~~400~~169,~~966~~627.2801 87.38 ~~108~~107 5.~~8763~~8762 1.~~470007~~459341

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 ~~117~~110 1,~~952~~771,~~997~~352,~~948~~116.1399 8779.5441 ~~108~~107 5.~~8761~~8762 1.~~469579~~474630 1 year or less 07 0181,401,618.00 08.0013 0110 05.~~0000~~8745 01.~~000000~~305666 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 117 1,952,~~997~~753,~~948~~734.1399 87.54 ~~108~~107 5.8761 1.~~469579~~458934 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 4 10,~~308~~300,~~518~~508.6510 0.46 ~~112~~111 5.~~7272~~7271 1.~~228999~~228994 3,000,000 to 4,999,999 2 8,~~856~~852,~~460~~797.8720 0.40 ~~115~~114 6.~~0055~~0056 1.~~296543~~296604 5,000,000 to 7,499,999 5 30,~~614~~592,~~062~~215.6634 1.37 ~~113~~112 5.8195 1.~~578454~~576075 7,500,000 to 9,999,999 5 43,~~181~~164,~~973~~870.1850 1.94 ~~113~~112 5.~~8870~~8871 1.~~193635~~193630 10,000,000 to 14,999,999 5 60,~~186~~178,~~398~~500.5939 2.70 9291 5.7900 1.~~263408~~499408 15,000,000 to 19,999,999 3 48,~~407~~398,~~615~~962.2400 2.17 9695 5.9374 1.~~412266~~413596 20,000,000 or greater 2 76,385,000.00 3.42 ~~114~~113 5.6012 1.377220 Totals 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 3 25,500,000.00 1.14 ~~115~~114 6.0728 1.183640 California 4 28,~~153~~144,~~400~~403.6581 1.26 ~~115~~114 5.9592 1.~~606597~~603850 Indiana 1 5,300,000.00 0.24 ~~115~~114 5.7550 1.195890 Minnesota 1 4,~~056~~052,~~460~~797.8720 0.18 ~~114~~113 5.8180 1.150457 Nevada 1 39,500,000.00 1.77 ~~114~~113 5.6920 1.401222 New York 2 17,950,000.00 0.80 ~~116~~115 5.9530 1.~~796118~~980463 North Carolina 1 36,885,000.00 1.65 ~~113~~112 5.5040 1.351517 Ohio 2 29,~~487~~470,~~293~~742.8339 1.32 5554 5.9550 1.~~149988~~039815 Texas 11 91,~~107~~069,~~873~~910.8413 4.08 ~~107~~106 5.7219 1.~~271607~~427569 Totals 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329

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 8 78,~~607~~579,~~311~~418.1946 3.52 8584 5.7926 1.~~124077~~082747 1.20 to 1.24 9 66,~~197~~170,~~712~~599.7290 2.97 ~~113~~112 5.~~8685~~8686 1.~~217204~~217202 1.25 to 1.29 2 13,~~246~~243,~~604~~431.6336 0.59 ~~112~~111 5.8622 1.~~276407~~276413 1.30 to 1.34 0 0.00 0.00 0 0.0000 0.000000 1.35 to 1.39 1 36,885,000.00 1.65 ~~113~~112 5.5040 1.351517 1.40 to 1.49 2 44,300,000.00 1.99 ~~114~~113 5.7431 1.403257 1.50 to 1.79 1 5,200,000.00 0.23 ~~115~~114 6.0260 1.701959 1.80 to 1.89 10 ~~11,550,000~~0.00 0.5200 ~~117~~0 50.~~6860~~0000 10.~~820453~~000000 1.90 to 1.99 10 ~~15,000,000~~0.00 0.6700 ~~116~~0 50.~~9980~~0000 10.~~909401~~000000 2.00 or greater 13 633,~~953~~494,~~400~~403.6581 01.3150 115 65.~~1050~~9126 2.~~480000~~517739 Totals 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329 Totals 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.749% or less 12 147,~~591~~556,~~269~~478.2177 6.62 ~~110~~109 5.6256 1.~~323873~~420143 5.750% to 5.999% 9 96,~~228~~204,~~359~~970.3395 4.31 9695 5.8911 1.~~296062~~296740 6.000% to 6.249% 3 16,~~953~~944,~~400~~403.6581 0.76 ~~115~~114 6.0975 1.~~941240~~936856 6.250% or greater 2 17,167,000.00 0.77 ~~115~~114 6.2790 1.200042 Totals 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329

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 31 3111,~~350~~550,000.00 10.4152 116 5.~~9085~~6860 13.~~801698~~050000 5 to 8 months 1816 ~~210~~204,~~952~~740,~~206~~943.0640 9.4618 ~~106~~105 5.~~7926~~8221 1.~~312572~~365866 9 months or greater 59 3561,~~637~~581,~~823~~910.13 12.6076 97102 5.~~6444~~6875 1.~~129378~~182942 Totals 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329

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 2 29,~~487~~470,~~293~~742.8339 1.32 5554 5.9550 1.~~149988~~039815 60 to 79 months 1 12,418,720.00 0.56 7372 5.6800 1.004965 80 months or greater 23 ~~236~~235,~~034~~983,~~015~~391.3614 10.58 ~~114~~113 5.7712 1.~~386373~~460270 Totals 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329

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 4 68,635,000.00 3.08 ~~114~~113 5.6821 1.~~578905~~834026 299 months or less 2 9,~~200~~187,~~005~~835.2817 0.41 ~~114~~113 6.0388 2.~~180388~~172857 300 to 324 months 1 4,800,000.00 0.22 ~~116~~115 6.1640 1.420000 325 months or greater 19 195,~~305~~250,~~023~~018.9136 8.75 ~~102~~101 5.8022 1.~~220542~~203922 Totals 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329

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 2421 ~~266~~224,~~186~~117,~~628~~487.5472 1110.9305 ~~105~~106 5.~~7715~~7474 1.~~313219~~258467 1 year or less 25 1153,~~753~~755,~~400~~365.6581 02.5341 ~~115~~98 65.~~1291~~9501 21.~~047104~~965934 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 26 277,~~940~~872,~~029~~853.1953 12.46 ~~106~~105 5.~~7867~~7866 1.~~344253~~395329 (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 3407137 1 OF Sacramento CA ~~759~~784,~~430~~744.0640 0.00 5.559% 3407153 2 OF Roseville CA ~~248~~256,~~407~~687.0225 0.00 5.455% 3407151 3 OF Roseville CA 8588,~~673~~529.4422 0.00 5.513% 3229093 4 LO Dallas TX ~~808~~835,~~572~~525.9235 0.00 5.545% 883407000 5 RT Sunrise FL ~~643~~664,~~338~~782.2484 0.00 5.820% 3407568 6 RT Hanover MD ~~656~~678,~~638~~526.8986 0.00 6.140% 3406566 7 OF La Jolla CA ~~498~~515,~~654~~275.0080 0.00 5.605% 3406989 8 RT Metairie LA ~~479~~495,~~512~~496.5025 0.00 6.057% 3407373 9 RT Columbus GA ~~342~~353,~~412~~826.6338 0.00 6.263% 3406702 10 OF Scottsdale AZ ~~301~~311,~~005~~039.6012 0.00 5.609% 3406186 11 OF New York NY ~~306~~316,~~325~~535.0083 0.00 6.126% 3405280 12 RT Fairfax VA ~~195~~201,~~092~~595.0007 0.00 5.738% 883406695 13 MF Reno NV ~~187~~193,~~361~~607.6706 0.00 5.692% 3406656 14 MF Durham NC ~~169~~174,~~179~~818.2051 0.00 5.504% 883406896 15 IN Las Vegas NV ~~176~~182,~~440~~321.0033 0.00 6.416% 3406945 16 OF Plantation FL ~~157~~162,~~413~~660.6779 0.00 6.133% 3406809 17 IN Edwardsville IL ~~152~~157,~~806~~899.2579 0.00 6.378% 3407677 18 LO Chicago IL ~~144~~149,~~900~~730.00 0.00 6.210% 3406312 19 RT Various LA 5860,~~606~~560.4803 0.00 5.530% 3405982 20 RT Various TX 5557,~~576~~429.5005 0.00 5.530% 3406313 21 RT Gulfport MS 78,~~937~~202.8545 0.00 5.530% 3404862 22 IN Portland OR ~~116~~119,~~198~~890.6496 3632,~~529~~837.4917 5.753% 3407164 23 OT Irvine CA ~~122~~126,~~634~~563.6986 2622,~~204~~275.4932 7.031% 3406066 24 IN Phoenix AZ 9598,~~701~~891.4752 0.00 5.674% 883407470 25 MF Balch Springs TX 8790,~~642~~563.0848 0.00 5.863% 3406692 26 RT New York NY 8790,~~541~~459.2529 0.00 5.935% 3405231 27 RT Gainesville VA 8284,~~162~~901.6742 0.00 5.602% 3402719 28 RT Brentwood CA 5355,~~612~~399.0007 0.00 6.186% 3403076 29 RT Brentwood CA 3637,~~600~~820.5052 0.00 6.186% 883405576 30 IN Cordova TN 8386,~~591~~377.2057 0.00 5.888% 883400917 31 RT Wayne NJ 9396,~~749~~792.5410 1310,~~932~~889.0044 6.870% 3405119 32 RT Ladera Ranch CA 7174,~~885~~281.4563 0.00 5.439% 3406541 33 MF Cincinnati OH 7679,~~952~~460.36 11 8,~~160~~653.9924 5.965% 3407486 34 MF Hempstead NY 7477,~~975~~474.0017 0.00 5.998% 883406897 35 RT Midlothian VA 6770,~~963~~228.0043 0.00 5.586% 3406513 36 OF St Louis MO 7174,~~891~~210.5666 1512,~~185~~866.7767 5.910% 3406651 37 MF Dayton OH 6971,~~484~~748.5771 107,~~162~~898.3420 5.944% 3405686 38 OF New York NY 6365,~~000~~100.00 0.00 5.400% 3406163 39 OF Rockville MD 6264,~~571~~657.9871 0.00 5.635% 3407647 40 OF Grand Rapids MI 6466,~~076~~212.5544 0.00 5.985% 883407318 41 RT San Antonio TX 6264,~~368~~446.0093 0.00 5.847% 3406908 42 OF Tampa FL 6062,~~258~~266.0060 0.00 5.808% 3404632 43 MF Dallas TX 5860,~~781~~741.9434 0.00 5.680% 3403697 44 RT Visalia CA 5961,~~123~~093.2097 0.00 5.952% 3407356 45 MF Universal City TX 54,727.75 0.00 5.686% 3406780 46 RT Jamaica Plain MA 5557,~~707~~564.9285 0.00 5.813% 3407130 47 MF Azusa CA 5355,~~666~~455.6756 0.00 5.750% 883406036 48 MF Dallas TX 5355,~~790~~583.00 0.00 5.868% 883403391 49 RT Rancho Mirage CA 5456,~~340~~151.3064 0.00 5.960% 3406167 50 OF Rockville MD 5052,~~890~~586.0740 0.00 5.644% 3407161 51 RT Eden Prairie MN 50,896.60 0.00 5.674% 3405799 52 MU Sacramento CA 5152,~~035~~736.6381 0.00 5.697% 3406253 53 LO Mt Laurel NJ 5557,~~242~~029.2443 98,~~948~~161.5233 6.329% 3406834 54 OF Englewood NJ 4850,~~650~~271.0067 0.00 5.838% 3406156 55 IN Fairless Hills PA 4748,~~091~~661.9467 0.00 5.684% 3402655 56 MF College Station TX 4647,~~482~~978.1446 109,~~921~~425.3806 5.645% 3404685 57 IN Beloit WI 4546,~~470~~951.3057 65,~~797~~316.5932 5.878% 3406615 58 LO East Brunswick NJ 4749,~~651~~192.3196 87,~~566~~024.4681 6.334% 3407440 59 RT Hartsdale NY 4749,~~887~~483.5075 0.00 6.385% 3406683 60 MU Tacoma WA 4446,~~699~~142.4025 97,~~150~~707.2641 5.981% 883405511 61 RT Farragut TN 4243,~~203~~610.7554 0.00 5.700% 3406916 62 MF Glendale AZ 4547,~~671~~193.3068 0.00 6.280% 883406032 63 RT Ruston LA 4142,~~427~~764.9506 87,~~858~~522.1908 5.876% 3406490 64 MF Glendale AZ 4445,~~155~~627.2711 0.00 6.278% 3406900 65 MF Bullhead City AZ 3940,~~220~~528.6501 0.00 5.648% 3405683 66 RT Vancouver WA 3839,~~705~~995.6786 0.00 5.596% 3403870 67 IN Huron OH 3941,~~683~~006.3311 0.00 5.953% 3402652 68 MF Austin TX 3637,~~405~~576.2924 87,~~848~~677.5762 5.586% 883405513 69 RT Winchester VA 3638,~~978~~211.7538 0.00 5.700% 3406609 70 SS Sacramento CA 3436,~~989~~155.6799 0.00 5.674% 3402656 71 MF College Station TX 3334,~~208~~277.6102 76,~~955~~886.3493 5.626% 3406674 72 OF Tacoma WA 3334,~~655~~740.1322 76,~~362~~277.7970 5.796% 3406668 73 MF Cypress CA 3536,~~426~~554.9361 108,~~124~~996.5284 6.105% 3406176 74 RT South Fort Meyers FL 3435,~~783~~907.2019 65,~~683~~559.9596 6.159% 3405427 75 IN Orange CA 3132,~~623~~677.0920 0.00 5.674% 3405019 76 OF Champaign IL 3031,~~995~~954.5816 1514,~~472~~513.1052 5.600% 3405680 77 RT Camas WA 3233,~~753~~812.5631 65,~~202~~144.8611 6.186% 3402660 78 MF Houston TX 2829,~~420~~334.3555 65,~~877~~963.7555 5.598% 883406379 79 RT Puyallup WA 2728,~~561~~479.2293 0.00 5.429% 3406769 80 MU Indianapolis IN 3133,~~960~~025.0033 0.00 6.392% 883406775 81 IN Redwood City CA 3233,~~571~~611.0321 87,~~083~~043.9880 6.538% 883406801 82 IN Pompano Beach FL 3031,~~929~~960.5856 0.00 6.217% 3404450 83 RT Lemon Grove CA 3132,~~020~~054.8992 0.00 6.250% 883407136 84 LO Sugar Land TX 3132,~~817~~847.2159 54,~~369~~338.3799 6.530% 3405469 85 RT Marrero LA 2829,~~178~~117.0027 0.00 5.790% 3405226 86 RT Delavan WI 26,661.25 0.00 5.540% 3404835 87 RT Lake Zurich IL 31,700.13 0.00 6.596% 3407121 88 RT Snellville GA 2930,~~381~~360.3371 0.00 6.296% 3406442 89 IN City of Industry CA 2728,~~119~~023.5857 0.00 5.917% 3407004 90 RT Davie FL 2829,~~507~~457.5075 0.00 6.335% 3406811 91 RT Corona CA 2728,~~970~~903.7511 0.00 6.333% 883405000 92 MF Indianapolis IN 2526,~~417~~265.9218 0.00 5.755% 883406458 93 OF Woodbury MN 2425,~~946~~777.2579 0.00 5.702% 3407227 94 IN Lancaster PA 2728,~~243~~151.6375 0.00 6.239% 3406904 95 MF Valley Village CA 26,~~112~~983.6709 0.00 6.026% 3407059 96 RT Casa Grande AZ 2425,~~239~~047.3331 0.00 5.648% 3408608 97 OF Burbank CA 2829,~~637~~566.5964 43,~~384~~455.4641 6.764% 883407549 98 SS Las Vegas NV 2526,~~540~~391.2660 0.00 6.051% 3405885 99 MU Huntington NY 2526,~~591~~418.6686 4,~~836~~009.7656 6.206% 3406673 100 MF Northridge CA 2425,~~656~~477.0087 0.00 6.164% 883404999 101 RT Chester VA 2425,~~216~~023.0020 0.00 6.054% 3407498 102 IN Las Vegas NV 25,~~180~~995.9460 43,~~548~~733.5387 6.306% 3407344 103 RT New Albany IN 2324,~~746~~537.0053 0.00 6.128% 883407009 104 LO Webster TX 22,~~052~~735.1079 109,~~039~~355.5081 5.943% 3404600 105 SS Plano TX 2021,~~823~~517.0010 0.00 5.679% 3405197 106 OF Fenton MO 21,~~285~~994.0050 0.00 5.805% 3405637 107 RT Dunmore PA 22,~~246~~966.1626 3,~~911~~191.7464 6.365% 3404462 108 RT Alma MI 1920,~~715~~351.9954 43,~~335~~700.6611 5.798% 3406108 109 MF Circle Pines MN 1920,~~687~~322.9164 43,~~298~~663.4067 5.818% 3406782 110 OT Portland OR 19,~~349~~994.6362 0.00 6.379% 883405320 111 MU Santa Fe NM 17,~~411~~924.0166 1312,~~387~~873.5287 5.787% 3407218 112 IN Santa Fe Springs CA 1718,~~702~~273.4970 3,~~701~~129.1392 5.922% 3404142 113 OF Henderson NV 1718,~~554~~120.5362 3,~~761~~195.5445 5.884% 883406453 114 SS Little Rock AR 1819,~~612~~215.6807 32,~~273~~670.1576 6.397% 3405849 115 RT Shrewsbury MA 1617,~~972~~498.2256 7,~~812~~286.9864 5.856% 3402439 116 RT Monaca PA 1516,~~871~~381.0857 3,~~853~~342.3889 5.589% 883406894 117 MU Coupeville WA 1718,~~644~~215.8464 32,~~180~~609.3656 6.341% 3407082 118 OF Jacksonville FL 1718,~~589~~158.5561 32,~~150~~581.4842 6.359% 3405134 119 OF Mesa AZ 15,~~366~~861.0322 32,~~433~~938.2001 5.754% 3408375 120 RT Mansfield TX 17,~~244~~818.0080 0.00 6.466% 883407064 121 OF Greenwood Village CO 16,~~382~~912.0412 2,~~921~~391.4537 6.357% 883407777 122 RT Roanoke VA 1516,~~765~~276.9701 2,~~846~~336.2622 6.322% 3405307 123 MF Waco TX 14,~~139~~594.1751 32,~~247~~791.0874 5.708% 883406952 124 MF Rotterdam NY 14,~~071~~540.5055 0.00 5.724% 883406294 125 RT San Angelo TX 13,~~200~~640.5759 0.00 5.729% 883407062 126 OF Toledo OH 1314,~~736~~193.0087 0.00 6.060% 883407418 127 RT Bellingham WA 14,~~170~~642.5085 0.00 6.298% 3407350 128 RT New York NY 14,~~047~~502.0337 21,~~264~~808.0470 6.615% 3401228 129 OF Shrewsbury NJ 1314,~~673~~116.1607 21,~~301~~858.5362 6.490% 883407412 130 LO Palm Coast FL 13,~~125~~544.3153 32,~~220~~801.9169 6.594% 883406895 131 OF Lawrence KS 1112,~~850~~232.3086 2,~~412~~030.8832 5.996% 883405281 132 MF Irving TX 1011,~~939~~286.3632 3,~~520~~173.2327 5.834% 883405574 133 RT Port Orchard WA 1011,~~775~~134.5169 0.00 5.899% 3403948 134 RT Mission Viejo CA 10,~~165~~493.6420 21,~~310~~983.6004 5.677% 3402662 135 MF Huntsville TX 10,~~092~~417.4029 2,~~370~~045.4354 5.646% 3406686 136 OF Tempe AZ 10,~~165~~504.4025 0.00 5.754% 3406687 137 OF Tempe AZ 10,~~021~~344.3227 21,~~239~~916.0510 5.754% 3403745 138 OF Somers NY 10,~~510~~860.0033 0.00 6.306% 3406899 139 MU Chicago IL 9,~~278~~588.7605 0.00 5.681% 3406293 140 RT Long Beach CA 910,~~752~~067.5069 1,~~848~~533.7253 6.215% 883407415 141 RT Sumner WA 910,~~834~~161.0787 0.00 6.484% 883406557 142 RT Eagle ID 78,~~752~~010.0040 0.00 5.814% 883407768 143 RT Kirkwood MO 7,~~390~~637.8420 0.00 6.421% Totals 1011,~~905~~261,~~461~~609.7102 ~~363~~311,~~810~~388.6880 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 3407137 N/A 05/01/2017 N 163,950,000.00 163,950,000.00 1201/01/~~2007~~2008 3407153 N/A 05/01/2012 N 54,650,000.00 54,650,000.00 1201/01/~~2007~~2008 3407151 N/A 05/01/2014 N 18,650,000.00 18,650,000.00 1201/01/~~2007~~2008 3229093 N/A 06/01/2017 N 175,000,000.00 175,000,000.00 1201/01/~~2007~~2008 883407000 N/A 07/01/2014 N 132,647,059.00 132,647,059.00 1201/01/~~2007~~2008 3407568 N/A 08/01/2014 N 128,333,334.00 128,333,334.00 1201/01/~~2007~~2008 3406566 N/A 10/01/2017 N 106,750,000.00 106,750,000.00 1201/01/~~2007~~2008 3406989 N/A 08/01/2017 N 95,000,000.00 95,000,000.00 1201/01/~~2007~~2008 3407373 N/A 08/01/2017 N 65,612,000.00 65,612,000.00 1201/01/~~2007~~2008 3406702 N/A 07/01/2017 N 64,403,445.00 64,403,445.00 1112/01/2007 3406186 N/A 07/01/2017 N 60,000,000.00 60,000,000.00 1201/01/~~2007~~2008 3405280 N/A 03/01/2017 N 40,800,000.00 40,800,000.00 1112/01/2007 883406695 N/A 06/01/2017 N 39,500,000.00 39,500,000.00 1201/01/~~2007~~2008 3406656 N/A 05/01/2017 N 36,885,000.00 36,885,000.00 1201/01/~~2007~~2008 883406896 N/A 08/01/2017 N 33,000,000.00 33,000,000.00 1201/01/~~2007~~2008 3406945 N/A 08/01/2017 N 30,800,000.00 30,800,000.00 1201/01/~~2007~~2008 3406809 N/A 05/01/2018 N 28,750,000.00 28,750,000.00 1201/01/~~2007~~2008 3407677 N/A 09/01/2017 N 28,000,000.00 28,000,000.00 1201/01/~~2007~~2008 3406312 N/A 06/01/2017 N 12,717,500.00 12,717,500.00 1201/01/~~2007~~2008 3405982 N/A 06/01/2017 N 12,060,000.00 12,060,000.00 1201/01/~~2007~~2008 3406313 N/A 06/01/2017 N 1,722,500.00 1,722,500.00 1201/01/~~2007~~2008 3404862 N/A 04/01/2022 N 24,~~237~~200,~~504~~975.7829 24,~~200~~168,~~975~~138.29 12 01/01/~~2007~~2008 3407164 N/A 08/01/2017 N 20,~~930~~904,~~397~~192.3788 20,~~904~~881,~~192~~917.8856 1201/01/~~2007~~2008 3406066 N/A 06/01/2017 N 20,240,000.00 20,240,000.00 1201/01/~~2007~~2008 883407470 N/A 07/01/2017 N 17,938,000.00 17,938,000.00 1201/01/~~2007~~2008 3406692 N/A 06/01/2012 N 17,700,000.00 17,700,000.00 1201/01/~~2007~~2008 3405231 N/A 04/01/2017 N 17,600,000.00 17,600,000.00 1201/01/~~2007~~2008 3402719 N/A 09/01/2022 N 10,400,000.00 10,400,000.00 1201/01/~~2007~~2008 3403076 N/A 09/01/2022 N 7,100,000.00 7,100,000.00 1201/01/~~2007~~2008 883405576 N/A 04/01/2017 N 17,036,250.00 17,036,250.00 1201/01/~~2007~~2008 883400917 N/A 09/01/2017 N 16,~~375~~361,~~465~~533.00 16,~~361~~350,~~533~~643.0056 1101/01/~~2007~~2008 3405119 N/A 05/01/2017 N 15,860,000.00 15,860,000.00 1201/01/~~2007~~2008 3406541 N/A 07/01/2012 N 15,~~480~~469,~~776~~615.2324 15,~~469~~460,~~615~~962.2400 1201/01/~~2007~~2008 3407486 N/A 08/01/2017 N 15,000,000.00 15,000,000.00 1201/01/~~2007~~2008 883406897 N/A 07/01/2017 N 14,600,000.00 14,600,000.00 1201/01/~~2007~~2008 3406513 N/A 07/01/2013 N 14,~~597~~582,~~269~~084.8811 14,~~582~~569,~~084~~217.1144 1201/01/~~2007~~2008 3406651 N/A 07/01/2012 N 14,~~027~~017,~~840~~678.9359 14,~~017~~009,~~678~~780.5939 1201/01/~~2007~~2008 3405686 N/A 07/01/2017 N 14,000,000.00 14,000,000.00 1201/01/~~2007~~2008 3406163 N/A 07/01/2017 N 13,325,000.00 13,325,000.00 1201/01/~~2007~~2008 3407647 N/A 08/01/2015 N 12,847,000.00 12,847,000.00 1201/01/~~2007~~2008 883407318 N/A 07/01/2017 N 12,800,000.00 12,800,000.00 1201/01/~~2007~~2008 3406908 N/A 05/01/2017 N 12,450,000.00 12,450,000.00 1201/01/~~2007~~2008 3404632 N/A 01/01/2014 N 12,418,720.00 12,418,720.00 1201/01/~~2007~~2008 3403697 N/A 08/01/2017 N 11,920,000.00 11,920,000.00 1201/01/~~2007~~2008 3407356 N/A 09/01/2017 N 11,550,000.00 11,550,000.00 1201/01/~~2007~~2008 3406780 N/A 06/01/2017 N 11,500,000.00 11,500,000.00 1201/01/~~2007~~2008 3407130 N/A 07/01/2017 N 11,200,000.00 11,200,000.00 1201/01/~~2007~~2008 883406036 N/A 04/01/2017 N 11,000,000.00 11,000,000.00 1201/01/~~2007~~2008 883403391 N/A 08/01/2017 N 10,941,000.00 10,941,000.00 1101/01/~~2007~~2008 3406167 N/A 07/01/2017 N 10,820,000.00 10,820,000.00 1201/01/~~2007~~2008 3407161 N/A 08/01/2014 N 10,764,173.00 10,764,173.00 12/01/2007 3405799 N/A 08/01/2017 N 10,750,000.00 10,750,000.00 12/01/2007 3406253 N/A 08/01/2017 N 10,~~474~~464,~~116~~168.7624 10,~~464~~456,~~168~~006.2491 1201/01/~~2007~~2008 3406834 N/A 07/01/2017 N 10,000,000.00 10,000,000.00 1101/01/~~2007~~2008 3406156 N/A 06/01/2017 N 9,942,000.00 9,942,000.00 1201/01/~~2007~~2008 3402655 N/A 04/01/2017 N 9,~~881~~870,~~058~~136.0769 9,~~870~~860,~~136~~711.6963 1201/01/~~2007~~2008 3404685 N/A 08/01/2017 N 9,~~282~~276,~~810~~013.9435 9,~~276~~270,~~013~~697.3503 1201/01/~~2007~~2008 3406615 N/A 08/01/2017 N 9,~~027~~019,~~718~~151.1771 9,~~019~~012,~~151~~126.7190 1201/01/~~2007~~2008 3407440 N/A 09/01/2017 N 9,000,000.00 9,000,000.00 1201/01/~~2007~~2008 3406683 N/A 07/01/2017 N 8,~~968~~959,~~279~~129.4620 8,~~959~~951,~~129~~421.2079 1201/01/~~2007~~2008 883405511 N/A 06/01/2017 N 8,885,000.00 8,885,000.00 1201/01/~~2007~~2008 3406916 N/A 07/01/2017 N 8,727,000.00 8,727,000.00 1201/01/~~2007~~2008 883406032 N/A 06/01/2017 N 8,~~460~~451,~~438~~580.2304 8,~~451~~444,~~580~~057.0496 1201/01/~~2007~~2008 3406490 N/A 07/01/2017 N 8,440,000.00 8,440,000.00 1201/01/~~2007~~2008 3406900 N/A 06/01/2017 N 8,333,000.00 8,333,000.00 1201/01/~~2007~~2008 3405683 N/A 07/01/2017 N 8,300,000.00 8,300,000.00 1201/01/~~2007~~2008 3403870 09/01/2017 06/30/2022 N 8,000,000.00 8,000,000.00 1201/01/~~2007~~2008 3402652 N/A 02/01/2017 N 7,~~820~~811,~~685~~836.0649 7,~~811~~804,~~836~~158.4987 1201/01/~~2007~~2008 883405513 N/A 06/01/2017 N 7,785,000.00 7,785,000.00 1201/01/~~2007~~2008 3406609 N/A 07/01/2017 N 7,400,000.00 7,400,000.00 1201/01/~~2007~~2008 3402656 N/A 02/01/2017 N 7,~~083~~075,~~243~~288.4006 7,~~075~~068,~~288~~401.0613 1201/01/~~2007~~2008 3406674 N/A 07/01/2017 N 6,~~967~~960,~~935~~572.2445 6,~~960~~954,~~572~~294.4575 1201/01/~~2007~~2008 3406668 N/A 07/01/2017 N 6,~~963~~953,~~525~~400.1765 6,~~953~~944,~~400~~403.6581 1201/01/~~2007~~2008 3406176 N/A 07/01/2017 N 6,~~777~~770,~~048~~364.6671 6,~~770~~764,~~364~~804.7175 1211/01/2007 3405427 N/A 08/01/2017 N 6,688,000.00 6,688,000.00 1201/01/~~2007~~2008 3405019 N/A 07/01/2017 N 6,~~641~~626,~~911~~438.0494 6,~~626~~611,~~438~~925.9442 1201/01/~~2007~~2008 3405680 N/A 08/01/2017 N 6,~~353~~347,~~746~~543.5569 6,~~347~~342,~~543~~399.6958 1201/01/~~2007~~2008 3402660 N/A 02/01/2017 N 6,~~092~~085,~~251~~373.7095 6,~~085~~079,~~373~~410.9540 1201/01/~~2007~~2008 883406379 N/A 06/01/2017 N 6,092,000.00 6,092,000.00 1201/01/~~2007~~2008 3406769 N/A 07/01/2017 N 6,000,000.00 6,000,000.00 1201/01/~~2007~~2008 883406775 N/A 08/01/2017 N 5,~~978~~970,~~163~~079.0911 5,~~970~~963,~~079~~035.1131 1201/01/~~2007~~2008 883406801 N/A 07/01/2017 N 5,970,000.00 5,970,000.00 1201/01/~~2007~~2008 3404450 N/A 09/01/2017 N 5,956,488.00 5,956,488.00 1201/01/~~2007~~2008 883407136 N/A 07/01/2017 N 5,~~846~~841,~~959~~590.7942 5,~~841~~837,~~590~~251.4243 1201/01/~~2007~~2008 3405469 N/A 06/01/2017 N 5,840,000.00 5,840,000.00 1112/01/2007 3405226 N/A 07/01/2017 N 5,775,000.00 5,775,000.00 1201/01/~~2007~~2008 3404835 N/A 09/01/2012 N 5,767,155.00 5,767,155.00 1201/01/~~2007~~2008 3407121 N/A 09/01/2017 N 5,600,000.00 5,600,000.00 1201/01/~~2007~~2008 3406442 N/A 07/01/2017 N 5,500,000.00 5,500,000.00 1201/01/~~2007~~2008 3407004 N/A 09/01/2017 N 5,400,000.00 5,400,000.00 1112/01/2007 3406811 N/A 08/01/2017 N 5,300,000.00 5,300,000.00 1201/01/~~2007~~2008 883405000 N/A 07/01/2017 N 5,300,000.00 5,300,000.00 1201/01/~~2007~~2008 883406458 N/A 06/01/2017 N 5,250,000.00 5,250,000.00 1201/01/~~2007~~2008 3407227 N/A 07/01/2017 N 5,240,000.00 5,240,000.00 12/01/2007 3406904 N/A 07/01/2017 N 5,200,000.00 5,200,000.00 1201/01/~~2007~~2008 3407059 N/A 07/01/2017 N 5,150,000.00 5,150,000.00 1201/01/~~2007~~2008 3408608 N/A 10/01/2017 N 5,~~080~~076,~~589~~205.9953 5,~~076~~072,~~205~~750.53 12 01/01/~~2007~~2008 883407549 N/A 07/01/2017 N 5,065,000.00 5,065,000.00 1201/01/~~2007~~2008 3405885 N/A 07/01/2017 N 4,~~948~~943,~~434~~598.8004 4,~~943~~939,~~598~~588.0448 12/01/2007 3406673 N/A 08/01/2017 N 4,800,000.00 4,800,000.00 1201/01/~~2007~~2008 883404999 N/A 06/01/2017 N 4,800,000.00 4,800,000.00 1201/01/~~2007~~2008 3407498 N/A 09/01/2017 N 4,~~791~~787,~~805~~256.3986 4,~~787~~783,~~256~~522.8699 1201/01/~~2007~~2008 3407344 N/A 08/01/2017 N 4,650,000.00 4,650,000.00 1201/01/~~2007~~2008 883407009 N/A 06/01/2017 N 4,~~452~~442,~~721~~681.2676 4,~~442~~433,~~681~~325.7695 1201/01/~~2007~~2008 3404600 N/A 01/01/2017 N 4,400,000.00 4,400,000.00 1201/01/~~2007~~2008 3405197 N/A 06/01/2017 N 4,400,000.00 4,400,000.00 1201/01/~~2007~~2008 3405637 N/A 10/01/2017 N 4,~~194~~190,~~091~~179.0834 4,~~190~~186,~~179~~987.3470 1201/01/~~2007~~2008 3404462 N/A 06/01/2017 N 4,~~080~~076,~~577~~241.4680 4,~~076~~072,~~241~~541.8069 1112/01/2007 3406108 N/A 06/01/2017 N 4,~~060~~056,~~759~~460.2787 4,~~056~~052,~~460~~797.8720 1112/01/2007 3406782 N/A 08/01/2017 N 3,640,000.00 3,640,000.00 1201/01/~~2007~~2008 883405320 N/A 04/01/2022 N 3,~~610~~596,~~369~~981.3785 3,~~596~~584,~~981~~107.8598 1201/01/~~2007~~2008 3407218 N/A 07/01/2017 N 3,~~587~~583,~~130~~429.6249 3,~~583~~580,~~429~~299.4957 1201/01/~~2007~~2008 3404142 N/A 05/01/2017 N 3,~~580~~576,~~121~~359.4894 3,~~576~~573,~~359~~164.9449 1112/01/2007 883406453 N/A 08/01/2017 N 3,~~491~~488,~~514~~240.0186 3,~~488~~485,~~240~~570.8610 1201/01/~~2007~~2008 3405849 N/A 08/01/2017 N 3,~~477~~470,~~913~~100.2325 3,~~470~~462,~~100~~813.2561 1101/01/~~2007~~2008 3402439 N/A 02/01/2017 N 3,~~407~~403,~~639~~785.3597 3,~~403~~400,~~785~~443.9708 1101/01/~~2007~~2008 883406894 N/A 07/01/2017 N 3,~~339~~336,~~191~~011.6024 3,~~336~~333,~~011~~401.2468 1201/01/~~2007~~2008 3407082 N/A 07/01/2017 N 3,~~319~~316,~~304~~153.4597 3,~~316~~313,~~153~~572.9755 1201/01/~~2007~~2008 3405134 N/A 06/01/2017 N 3,~~204~~201,~~594~~161.3212 3,~~201~~198,~~161~~223.1211 1201/01/~~2007~~2008 3408375 N/A 09/01/2017 N 3,200,000.00 3,200,000.00 1201/01/~~2007~~2008 883407064 N/A 08/01/2014 N 3,~~092~~089,~~410~~488.1267 3,~~089~~087,~~488~~097.6730 1201/01/~~2007~~2008 883407777 N/A 08/01/2017 N 2,~~992~~989,~~592~~745.2094 2,~~989~~987,~~745~~409.9472 12/01/2007 3405307 N/A 04/01/2017 N 2,~~972~~969,~~494~~247.5042 2,~~969~~966,~~247~~455.4268 1201/01/~~2007~~2008 883406952 N/A 06/01/2017 N 2,950,000.00 2,950,000.00 1101/01/~~2007~~2008 883406294 N/A 06/01/2017 N 2,765,000.00 2,765,000.00 1201/01/~~2007~~2008 883407062 N/A 06/01/2017 N 2,720,000.00 2,720,000.00 1201/01/~~2007~~2008 883407418 N/A 07/01/2017 N 2,700,000.00 2,700,000.00 1201/01/~~2007~~2008 3407350 N/A 10/01/2017 N 2,~~548~~545,~~214~~950.3733 2,~~545~~544,~~950~~141.3363 1201/01/~~2007~~2008 3401228 N/A 10/01/2017 N 2,~~528~~525,~~164~~862.5097 2,~~525~~524,~~862~~004.9735 12/01/2007 883407412 N/A 07/01/2017 N 2,~~388~~385,~~591~~370.4655 2,~~385~~382,~~370~~568.5586 1201/01/~~2007~~2008 883406895 N/A 07/01/2017 N 2,~~371~~369,~~641~~229.9810 2,~~369~~367,~~229~~198.1078 1201/01/~~2007~~2008 883405281 N/A 02/01/2017 N 2,~~250~~246,~~124~~604.8663 2,~~246~~243,~~604~~431.6336 1201/01/~~2007~~2008 883405574 N/A 06/01/2017 N 2,192,000.00 2,192,000.00 12/01/2007 3403948 N/A 08/01/2017 N 2,~~148~~146,~~805~~495.9131 2,~~146~~144,~~495~~512.3127 1201/01/~~2007~~2008 3402662 N/A 04/01/2017 N 2,~~145~~142,~~037~~666.0360 2,~~142~~140,~~666~~621.6006 1201/01/~~2007~~2008 3406686 N/A 06/01/2017 N 2,120,000.00 2,120,000.00 1201/01/~~2007~~2008 3406687 N/A 06/01/2017 N 2,~~089~~087,~~952~~713.8075 2,~~087~~085,~~713~~797.7565 1101/01/~~2007~~2008 3403745 N/A 07/01/2017 N 2,000,000.00 2,000,000.00 1201/01/~~2007~~2008 3406899 N/A 07/01/2017 N 1,959,956.00 1,959,956.00 1201/01/~~2007~~2008 3406293 N/A 06/01/2012 N 1,~~883~~881,~~025~~176.0735 1,~~881~~879,~~176~~642.3582 1101/01/~~2007~~2008 883407415 N/A 07/01/2017 N 1,820,000.00 1,820,000.00 1201/01/~~2007~~2008 883406557 N/A 06/01/2017 N 1,600,000.00 1,600,000.00 1112/01/2007 883407768 N/A 08/01/2017 N 1,381,250.00 1,381,250.00 1201/01/~~2007~~2008 Totals 2,~~231~~230,~~301~~937,~~788~~977.0032 2,230,~~937~~626,~~977~~588.3252 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 3407137 1 Office Sacramento CA 163,950,000.00 3407153 2 Office Roseville CA 54,650,000.00 3407151 3 Office Roseville CA 18,650,000.00 3229093 4 Lodging Dallas TX 175,000,000.00 883407000 5 Retail Sunrise FL 132,647,059.00 3407568 6 Retail Hanover MD 128,333,334.00 3406566 7 Office La Jolla CA 106,750,000.00 3406989 8 Retail Metairie LA 95,000,000.00 3407373 9 Retail Columbus GA 65,612,000.00 3406702 10 Office Scottsdale AZ 64,403,445.00 3406186 11 Office New York NY 60,000,000.00 3405280 12 Retail Fairfax VA 40,800,000.00 883406695 13 Multi-Family Reno NV 39,500,000.00 3406656 14 Multi-Family Durham NC 36,885,000.00 883406896 15 Industrial Las Vegas NV 33,000,000.00 3406945 16 Office Plantation FL 30,800,000.00 3406809 17 Industrial Edwardsville IL 28,750,000.00 3407677 18 Lodging Chicago IL 28,000,000.00 3406312 19 Retail Various LA 12,717,500.00 3405982 20 Retail Various TX 12,060,000.00 3406313 21 Retail Gulfport MS 1,722,500.00 3404862 22 Industrial Portland OR 24,~~200~~168,~~975~~138.2912 3407164 23 Other Irvine CA 20,~~904~~881,~~192~~917.8856 3406066 24 Industrial Phoenix AZ 20,240,000.00 883407470 25 Multi-Family Balch Springs TX 17,938,000.00 3406692 26 Retail New York NY 17,700,000.00 3405231 27 Retail Gainesville VA 17,600,000.00 3402719 28 Retail Brentwood CA 10,400,000.00 3403076 29 Retail Brentwood CA 7,100,000.00 883405576 30 Industrial Cordova TN 17,036,250.00 883400917 31 Retail Wayne NJ 16,~~361~~350,~~533~~643.0056 3405119 32 Retail Ladera Ranch CA 15,860,000.00 3406541 33 Multi-Family Cincinnati OH 15,~~469~~460,~~615~~962.2400 3407486 34 Multi-Family Hempstead NY 15,000,000.00 883406897 35 Retail Midlothian VA 14,600,000.00 3406513 36 Office St Louis MO 14,~~582~~569,~~084~~217.1144 3406651 37 Multi-Family Dayton OH 14,~~017~~009,~~678~~780.5939 3405686 38 Office New York NY 14,000,000.00 3406163 39 Office Rockville MD 13,325,000.00 3407647 40 Office Grand Rapids MI 12,847,000.00 883407318 41 Retail San Antonio TX 12,800,000.00 3406908 42 Office Tampa FL 12,450,000.00 3404632 43 Multi-Family Dallas TX 12,418,720.00 3403697 44 Retail Visalia CA 11,920,000.00 3407356 45 Multi-Family Universal City TX 11,550,000.00 3406780 46 Retail Jamaica Plain MA 11,500,000.00 3407130 47 Multi-Family Azusa CA 11,200,000.00 883406036 48 Multi-Family Dallas TX 11,000,000.00 883403391 49 Retail Rancho Mirage CA 10,941,000.00 3406167 50 Office Rockville MD 10,820,000.00 3407161 51 Retail Eden Prairie MN 10,764,173.00 3405799 52 Mixed Use Sacramento CA 10,750,000.00 3406253 53 Lodging Mt Laurel NJ 10,~~464~~456,~~168~~006.2491 3406834 54 Office Englewood NJ 10,000,000.00 3406156 55 Industrial Fairless Hills PA 9,942,000.00 3402655 56 Multi-Family College Station TX 9,~~870~~860,~~136~~711.6963 3404685 57 Industrial Beloit WI 9,~~276~~270,~~013~~697.3503 3406615 58 Lodging East Brunswick NJ 9,~~019~~012,~~151~~126.7190 3407440 59 Retail Hartsdale NY 9,000,000.00 3406683 60 Mixed Use Tacoma WA 8,~~959~~951,~~129~~421.2079 883405511 61 Retail Farragut TN 8,885,000.00 3406916 62 Multi-Family Glendale AZ 8,727,000.00 883406032 63 Retail Ruston LA 8,~~451~~444,~~580~~057.0496 3406490 64 Multi-Family Glendale AZ 8,440,000.00 3406900 65 Multi-Family Bullhead City AZ 8,333,000.00 3405683 66 Retail Vancouver WA 8,300,000.00 3403870 67 Industrial Huron OH 8,000,000.00 3402652 68 Multi-Family Austin TX 7,~~811~~804,~~836~~158.4987 883405513 69 Retail Winchester VA 7,785,000.00 3406609 70 Self Storage Sacramento CA 7,400,000.00 3402656 71 Multi-Family College Station TX 7,~~075~~068,~~288~~401.0613 3406674 72 Office Tacoma WA 6,~~960~~954,~~572~~294.4575 3406668 73 Multi-Family Cypress CA 6,~~953~~944,~~400~~403.6581 3406176 74 Retail South Fort Meyers FL 6,~~770~~764,~~364~~804.7175 3405427 75 Industrial Orange CA 6,688,000.00 3405019 76 Office Champaign IL 6,~~626~~611,~~438~~925.9442 3405680 77 Retail Camas WA 6,~~347~~342,~~543~~399.6958 3402660 78 Multi-Family Houston TX 6,~~085~~079,~~373~~410.9540 883406379 79 Retail Puyallup WA 6,092,000.00 3406769 80 Mixed Use Indianapolis IN 6,000,000.00 883406775 81 Industrial Redwood City CA 5,~~970~~963,~~079~~035.1131 883406801 82 Industrial Pompano Beach FL 5,970,000.00 3404450 83 Retail Lemon Grove CA 5,956,488.00 883407136 84 Lodging Sugar Land TX 5,~~841~~837,~~590~~251.4243 3405469 85 Retail Marrero LA 5,840,000.00 3405226 86 Retail Delavan WI 5,775,000.00 3404835 87 Retail Lake Zurich IL 5,767,155.00 3407121 88 Retail Snellville GA 5,600,000.00 3406442 89 Industrial City of Industry CA 5,500,000.00 3407004 90 Retail Davie FL 5,400,000.00 3406811 91 Retail Corona CA 5,300,000.00 883405000 92 Multi-Family Indianapolis IN 5,300,000.00 883406458 93 Office Woodbury MN 5,250,000.00 3407227 94 Industrial Lancaster PA 5,240,000.00 3406904 95 Multi-Family Valley Village CA 5,200,000.00 3407059 96 Retail Casa Grande AZ 5,150,000.00 3408608 97 Office Burbank CA 5,~~076~~072,~~205~~750.5312 883407549 98 Self Storage Las Vegas NV 5,065,000.00 3405885 99 Mixed Use Huntington NY 4,~~943~~939,~~598~~588.0448 3406673 100 Multi-Family Northridge CA 4,800,000.00 883404999 101 Retail Chester VA 4,800,000.00 3407498 102 Industrial Las Vegas NV 4,~~787~~783,~~256~~522.8699 3407344 103 Retail New Albany IN 4,650,000.00 883407009 104 Lodging Webster TX 4,~~442~~433,~~681~~325.7695 3404600 105 Self Storage Plano TX 4,400,000.00 3405197 106 Office Fenton MO 4,400,000.00 3405637 107 Retail Dunmore PA 4,~~190~~186,~~179~~987.3470 3404462 108 Retail Alma MI 4,~~076~~072,~~241~~541.8069 3406108 109 Multi-Family Circle Pines MN 4,~~056~~052,~~460~~797.8720 3406782 110 Other Portland OR 3,640,000.00 883405320 111 Mixed Use Santa Fe NM 3,~~596~~584,~~981~~107.8598 3407218 112 Industrial Santa Fe Springs CA 3,~~583~~580,~~429~~299.4957 3404142 113 Office Henderson NV 3,~~576~~573,~~359~~164.9449 883406453 114 Self Storage Little Rock AR 3,~~488~~485,~~240~~570.8610 3405849 115 Retail Shrewsbury MA 3,~~470~~462,~~100~~813.2561 3402439 116 Retail Monaca PA 3,~~403~~400,~~785~~443.9708 883406894 117 Mixed Use Coupeville WA 3,~~336~~333,~~011~~401.2468 3407082 118 Office Jacksonville FL 3,~~316~~313,~~153~~572.9755 3405134 119 Office Mesa AZ 3,~~201~~198,~~161~~223.1211 3408375 120 Retail Mansfield TX 3,200,000.00 883407064 121 Office Greenwood Village CO 3,~~089~~087,~~488~~097.6730 883407777 122 Retail Roanoke VA 2,~~989~~987,~~745~~409.9472 3405307 123 Multi-Family Waco TX 2,~~969~~966,~~247~~455.4268 883406952 124 Multi-Family Rotterdam NY 2,950,000.00 883406294 125 Retail San Angelo TX 2,765,000.00 883407062 126 Office Toledo OH 2,720,000.00 883407418 127 Retail Bellingham WA 2,700,000.00 3407350 128 Retail New York NY 2,~~545~~544,~~950~~141.3363 3401228 129 Office Shrewsbury NJ 2,~~525~~524,~~862~~004.9735 883407412 130 Lodging Palm Coast FL 2,~~385~~382,~~370~~568.5586 883406895 131 Office Lawrence KS 2,~~369~~367,~~229~~198.1078 883405281 132 Multi-Family Irving TX 2,~~246~~243,~~604~~431.6336 883405574 133 Retail Port Orchard WA 2,192,000.00 3403948 134 Retail Mission Viejo CA 2,~~146~~144,~~495~~512.3127 3402662 135 Multi-Family Huntsville TX 2,~~142~~140,~~666~~621.6006 3406686 136 Office Tempe AZ 2,120,000.00 3406687 137 Office Tempe AZ 2,~~087~~085,~~713~~797.7565 3403745 138 Office Somers NY 2,000,000.00 3406899 139 Mixed Use Chicago IL 1,959,956.00 3406293 140 Retail Long Beach CA 1,~~881~~879,~~176~~642.3582 883407415 141 Retail Sumner WA 1,820,000.00 883406557 142 Retail Eagle ID 1,600,000.00 883407768 143 Retail Kirkwood MO 1,381,250.00 Totals 2,230,~~937~~626,~~977~~588.3252

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 3407137 0.00 0.00 3407153 0.00 0.00 3407151 0.00 0.00 3229093 0.00 0.00 883407000 0.00 0.00 3407568 0.00 0.00 3406566 0.00 0.00 3406989 0.00 0.00 3407373 0.00 01,249,556.0022 07/01/2007 09/30/2007 3406702 0.00 04,164,474.0092 01/01/2007 09/30/2007 3406186 0.00 0.00 3405280 0.00 0.00 883406695 0.00 0.00 3406656 0.00 0.00 01/01/2007 09/30/2007 883406896 0.00 0.00 3406945 0.00 0.00 3406809 0.00 0.00 3407677 0.00 0.00 3406312 0.00 0.00 3405982 0.00 0.00 3406313 0.00 0.00 3404862 0.00 0.00 3407164 0.00 0.00 3406066 0.00 0.00 883407470 0.00 0.00 3406692 0.00 0.00 3405231 0.00 0960,145.0064 01/01/2007 09/30/2007 3402719 0.00 0.00 3403076 0.00 0.00 883405576 0.00 0.00 883400917 0.00 0.00 3405119 0.00 0.00 3406541 0.00 0775,652.0063 01/01/2007 09/30/2007 3407486 0.00 01,513,026.0080 01/01/2007 09/30/2007 883406897 0.00 0.00 3406513 0.00 0.00 3406651 0.00 0.00 3405686 0.00 0.00 3406163 0.00 0.00 3407647 0.00 0622,125.00 01/01/2007 09/30/2007 883407318 0.00 0.00 3406908 0.00 0.00 3404632 0.00 0.00 01/01/2007 10/31/2007 3403697 0.00 0.00 3407356 0.00 0519,781.0050 07/01/2007 09/30/2007 3406780 0.00 0.00 3407130 0.00 0.00 883406036 0.00 0.00 883403391 0.00 0.00 3406167 0.00 0.00 3407161 0.00 0403,362.0031 06/01/2007 09/30/2007 3405799 0.00 0.00 3406253 0.00 0.00 3406834 0.00 0.00 3406156 0.00 0.00 3402655 0.00 0.00 3404685 0.00 0.00 3406615 0.00 0.00 3407440 0.00 0.00 3406683 0.00 0.00 883405511 0.00 0.00 3406916 0.00 0.00 883406032 0.00 0.00 3406490 0.00 0.00 3406900 0.00 0.00 3405683 0.00 0.00 3403870 0.00 0.00 3402652 0.00 0.00 883405513 0.00 0.00 3406609 0.00 0.00 3402656 0.00 0.00 3406674 0.00 0.00 3406668 0.00 1,~~046~~042,~~588~~343.4331 01/01/2007 09/30/2007 3406176 0.00 0.00 3405427 0.00 0.00 3405019 0.00 0.00 3405680 0.00 0.00 07/01/2007 09/30/2007 3402660 0.00 0.00 883406379 0.00 0.00 3406769 0.00 0.00 883406775 0.00 0.00 883406801 0.00 0.00 3404450 0.00 0.00 883407136 0.00 0.00 3405469 0.00 0.00 3405226 0.00 0268,619.0027 05/01/2007 09/30/2007 3404835 0.00 0.00 3407121 0.00 0.00 3406442 0.00 0.00 3407004 0.00 0.00 3406811 0.00 0.00 883405000 0.00 0.00 883406458 0.00 0.00 3407227 0.00 0.00 3406904 0.00 0.00 3407059 0.00 0.00 3408608 0.00 0.00 883407549 0.00 0.00 3405885 0.00 0.00 3406673 0.00 ~~334~~338,~~255~~701.4563 01/01/2007 09/30/2007 883404999 0.00 0.00 3407498 0.00 0.00 3407344 0.00 0.00 883407009 0.00 0.00 3404600 0.00 0289,962.0076 01/01/2007 09/30/2007 3405197 0.00 0.00 3405637 0.00 0.00 3404462 0.00 0.00 3406108 0.00 0.00 3406782 0.00 0.00 883405320 0.00 0.00 3407218 0.00 0.00 3404142 0.00 0.00 883406453 0.00 0.00 3405849 0.00 0.00 3402439 0.00 0.00 883406894 0.00 0.00 3407082 0.00 0.00 3405134 0.00 0.00 3408375 0.00 0.00 883407064 0.00 0.00 883407777 0.00 0.00 3405307 0.00 0.00 883406952 0.00 0.00 883406294 0.00 0.00 883407062 0.00 0.00 883407418 0.00 0.00 3407350 0.00 0.00 3401228 0.00 0.00 883407412 0.00 0.00 883406895 0.00 0.00 883405281 0.00 0.00 883405574 0.00 0.00 3403948 0.00 0.00 3402662 0.00 0.00 3406686 0.00 0.00 3406687 0.00 0.00 3403745 0.00 0.00 3406899 0.00 0.00 3406293 0.00 0.00 883407415 0.00 0.00 883406557 0.00 0.00 883407768 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 01/10/2008 1 $6,764,804.75 0 $0.00 0 $0.00 12/10/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 01/10/2008 0 $0.00 0 $0.00 0 $0.00 12/10/2007 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 01/10/2008 0 $0.00 0 $0.00 5.864925% 5.812068% 107 12/10/2007 0 $0.00 0 $0.00 5.864953% 5.812097% 108 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 3406702 10 0 1112/01/2007 ~~297~~307,~~248~~157.7302 ~~297~~307,~~248~~157.7302 A 3405280 12 0 1112/01/2007 ~~193~~200,~~732~~189.0073 ~~193~~200,~~732~~189.0073 A ~~883400917~~3407161 3151 0 1112/01/2007 ~~107~~50,~~135~~537.7080 ~~107~~50,~~135~~537.7080 A ~~883403391~~3405799 4952 0 1112/01/2007 5352,~~975~~366.60 53 52,~~975~~366.6053 A ~~3406834~~3406176 5474 01 11/01/2007 4841,~~316~~228.6624 4882,~~316~~475.6620 A1 3405469 85 0 1112/01/2007 2728,~~983~~916.3411 2728,~~983~~916.3411 A 3407004 90 0 1112/01/2007 2829,~~327~~271.5075 2829,~~327~~271.5075 A ~~3404462~~3407227 ~~108~~94 0 1112/01/2007 2327,~~915~~971.6327 2327,~~915~~971.6327 A ~~3406108~~3405885 ~~109~~99 0 1112/01/2007 2330,~~850~~258.9514 2330,~~850~~258.9514 A ~~3404142~~3404462 ~~113~~108 0 1112/01/2007 2123,~~196~~911.7325 2123,~~196~~911.7325 A ~~3405849~~3406108 ~~115~~109 0 1112/01/2007 2423,~~669~~846.2659 2423,~~669~~846.2659 A ~~3402439~~3404142 ~~116~~113 0 1112/01/2007 1921,~~610~~192.8889 1921,~~610~~192.8889 A ~~883406952~~883407777 ~~124~~122 0 1112/01/2007 1318,~~973~~509.1625 1318,~~973~~509.1625 A ~~3406687~~3401228 ~~137~~129 0 1112/01/2007 1215,~~190~~887.7169 1215,~~190~~887.7169 A ~~3406293~~883405574 ~~140~~133 0 1112/01/2007 11,~~538~~059.4619 11,~~538~~059.4619 A 883406557 142 0 1112/01/2007 7,~~698~~955.6628 7,~~698~~955.6628 A Totals 16 ~~915~~890,~~363~~258.9773 ~~915~~931,~~363~~505.9769

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 3406702 64,403,445.00 0.00 3405280 40,800,000.00 0.00 ~~883400917~~3407161 1610,~~375~~764,~~465~~173.00 0.00 ~~883403391~~3405799 10,~~941~~750,000.00 0.00 ~~3406834~~3406176 106,~~000~~777,~~000~~048.0066 0.00 3405469 5,840,000.00 0.00 3407004 5,400,000.00 0.00 ~~3404462~~3407227 45,~~080~~240,~~577~~000.4600 0.00 ~~3406108~~3405885 4,~~060~~943,~~759~~598.2704 0.00 ~~3404142~~3404462 34,~~580~~076,~~121~~241.4880 0.00 ~~3405849~~3406108 34,~~477~~056,~~913~~460.2387 0.00 ~~3402439~~3404142 3,~~407~~576,~~639~~359.3594 0.00 ~~883406952~~883407777 2,~~950~~989,~~000~~745.0094 0.00 ~~3406687~~3401228 2,~~089~~525,~~952~~862.8097 0.00 ~~3406293~~883405574 12,~~883~~192,~~025~~000.0700 0.00 883406557 1,600,000.00 0.00 Totals ~~180~~175,~~889~~934,~~898~~936.6622 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 = 1 (1 loan) 41,228.24 82,475.20 6,777,048.66 0.00 Total for Status Code = A (1615 loans) ~~915~~849,~~363~~030.9749 ~~915~~849,~~363~~030.9749 ~~180~~169,~~889~~157,~~898~~887.6656 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 ~~877~~866,~~539~~412.8614 ~~877~~907,~~539~~659.8610 0.00 0.00 2 3723,~~824~~846.1159 3723,~~824~~846.1159 0.00 0.00 Totals ~~915~~890,~~363~~258.9773 ~~915~~931,~~363~~505.9769 0.00 0.00

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

Filing Compare · Banc of America Commercial Mortgage Inc., Series 2007-4