10-D 1 mlf07005_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 15, 2007 to January 14, 2008 Commission File Number of issuing entity: 333-130408-06 ML-CFC Commercial Mortgage Trust 2007-5 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130408 Merrill Lynch Mortgage Investors, Inc. (Exact name of depositor as specified in its charter) Merrill Lynch Mortgage Lending, Inc. Countrywide Commercial Real Estate Finance, Inc. KeyBank National Association IXIS Real Estate Capital Inc. (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199313 54-2199314 54-6740314 54-6740315 54-6740316 54-6740317 54-6740318 54-6740319 (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-SB ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-4FL ______ ______ ___X___ ___________ AM ______ ______ ___X___ ___________ AM-FL ______ ______ ___X___ ___________ AJ ______ ______ ___X___ ___________ AJ-FL ______ ______ ___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___ ___________ P ______ ______ ___X___ ___________ Q ______ ______ ___X___ ___________ R-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ Y ______ ______ ___X___ ___________ Z ______ ______ ___X___ ___________ X ______ ______ ___X___ ___________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On January 14, 2008 a distribution was made to holders of ML-CFC Commercial Mortgage Trust 2007-5. 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 6. Significant Obligors of Pool Assets. The Peter Cooper Village & Stuyvesant Town Pool mortgage loan constitutes a significant obligor within the meaning of Item 1101(k)(2) of Regulation AB and as disclosed in the prospectus supplement for the ML-CFC Commercial Mortgage Trust, Commercial Mortgage Pass-Through Certificates, Series 2007-5. In accordance with Item 1112(b) of Regulation AB, the most recent unaudited net operating income of the significant obligor, as provided by the related borrower, was ($113,096,526)* (on an actual basis without adjustment) and $88,307,850 (on a CMSA normalized basis) through the end of the third quarter, September 30, 2007. There are no current updates to the net operating income at this time. *The net operating income reported by the borrower for the nine months ended September 30, 2007 includes an expense item labeled "Interest, including amortization and deferred financing cost of $8,387,933.78" in an amount equal to $221,400,734. This expense item was not included in the borrower's calculation of NOI related to the period ending June 30, 2007. 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 ML-CFC Commercial Mortgage Trust 2007-5, relating to the January 14, 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. Merrill Lynch Mortgage Investors, Inc. (Depositor) /s/ David Rodgers David Rodgers, Executive Vice President Chief Officer in charge of Commercial Mortgage Securitization Date: January 18, 2008 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of ML-CFC Commercial Mortgage Trust 2007-5, relating to the January 14, 2008 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 8480 Stagecoach Circle Frederick, MD 21701-4747 ML-CFC Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2007-5 For Additional Information, please contact CTSLink Customer Service 1-866-846-4526 Reports Available @ www.ctslink.com/cmbs Payment Date: January 14, 2008 Record Date: December 31, 2007 Determination Date: January 08, 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 - 27 NOI Detail 28 - 37 Principal Prepayment Detail 38 Historical Detail 39 Delinquency Loan Detail 40 - 42 Specially Serviced Loan Detail 43 - 45 Advance Summary 46 Modified Loan Detail 47 Historical Liquidated Loan Detail 48 Historical Bond/Collateral Loss Reconciliation Detail 49 Interest Shortfall Reconciliation Detail 50 - 51 Supplemental Reporting 52 Depositor Merrill Lynch Mortgage Investors Inc. 4 World Financial Center, 16th Floor 250 Vesey Street New York, NY 10080 Contact: Robert Denicola Phone Number: (212) 449-1000 Master Servicer KeyCorp Real Estate Capital Markets, Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number: (816) 221-8800 Master Servicer Wells Fargo Bank, N.A. 1320 Willow Pass Road, Suite 300 investorreporting@wellsfargo.com Concord, CA 94520 Contact: Myung J. Nam Phone Number: Special Servicer CWCapital Asset Management LLC. 1919 Pennsylvania Avenue, NW Suite 400 Washington, DC 20006-3434 Contact: Kathleen Olin Phone Number: (202) 973-6375 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2008, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 55312YAA0 4.275000% 87,368,000.00 8578,~~390~~086,~~261~~403.5838 ~~932~~981,~~079~~746.2354 ~~304~~278,~~202~~182.81 A-2 55312YAB8 5.282000% 63,315,000.00 63,315,000.00 0.00 278,691.53 A-2FL 55312YAM4 5.~~420000~~331880% 60,000,000.00 60,000,000.00 0.00 ~~280~~275,~~033~~480.3347 A-3 55312YAC6 5.364000% 153,428,000.00 153,428,000.00 0.00 685,823.16 A-SB 55312YAD4 5.362000% 187,053,000.00 187,053,000.00 0.00 835,815.16 A-1A 55312YAF9 5.371000% 1,205,597,000.00 1,~~205~~203,~~363~~703,~~513~~032.8504 ~~110~~117,~~072~~136.4455 5,~~395~~387,~~006~~574.2015 A-4 55312YAE2 5.378000% 1,090,152,000.00 1,090,152,000.00 0.00 4,885,697.88 A-4FL 55312YAP7 5.~~480000~~391880% 245,000,000.00 245,000,000.00 0.00 1,~~156~~137,~~127~~536.7891 AM 55312YAG7 5.419000% 341,702,000.00 341,702,000.00 0.00 1,543,069.28 AM-FL 55312YAQ5 5.~~500000~~411880% 100,000,000.00 100,000,000.00 0.00 ~~473~~466,~~611~~023.1100 AJ 55312YAH5 5.450000% 211,490,000.00 211,490,000.00 0.00 960,517.08 AJ-FL 55312YAR3 5.~~560000~~471880% 175,000,000.00 175,000,000.00 0.00 ~~837~~824,~~861~~581.1192 B 55312YAJ1 5.479000% 77,297,000.00 77,297,000.00 0.00 352,925.22 C 55312YAK8 5.509000% 33,128,000.00 33,128,000.00 0.00 152,085.13 D 55312YAL6 5.558000% 77,298,000.00 77,298,000.00 0.00 358,018.57 E 55312YAS1 5.588000% 38,649,000.00 38,649,000.00 0.00 179,975.51 F 55312YAT9 6.~~014242~~014183% 55,213,000.00 55,213,000.00 0.00 276,~~720~~717.2756 G 55312YAU6 6.~~110242~~110183% 49,691,000.00 49,691,000.00 0.00 253,~~020~~017.0258 H 55312YAV4 6.~~120242~~120183% 49,692,000.00 49,692,000.00 0.00 253,~~439~~436.2177 J 55312YAW2 5.042000% 16,563,000.00 16,563,000.00 0.00 69,592.21 K 55312YAX0 5.042000% 11,043,000.00 11,043,000.00 0.00 46,399.01 L 55312YAY8 5.042000% 11,043,000.00 11,043,000.00 0.00 46,399.01 M 55312YAZ5 5.042000% 11,042,000.00 11,042,000.00 0.00 46,394.80 N 55312YBA9 5.042000% 5,521,000.00 5,521,000.00 0.00 23,197.40 P 55312YBB7 5.042000% 11,043,000.00 11,043,000.00 0.00 46,399.01 Q 55312YBC5 5.042000% 49,691,866.00 49,691,866.00 0.00 ~~208~~202,~~711~~555.4753 R-I 55312YBE1 0.000000% 0.00 0.00 0.00 0.00 R-II 55312YBF8 0.000000% 0.00 0.00 0.00 0.00 Y N/A 0.000000% 0.00 0.01 0.00 0.00 Z N/A 0.000000% 0.00 0.01 0.00 0.00 Totals 4,417,019,866.00 4,~~414~~405,~~808~~844,~~641~~301.4544 1,~~042~~098,~~151~~883.6709 19,~~949~~866,~~733~~106.2766

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 55312YAA0 0.00 0.00 1,~~236~~259,~~282~~929.0435 8477,~~458~~104,~~182~~656.3584 30.0208% A-2 55312YAB8 0.00 0.00 278,691.53 63,315,000.00 30.0208% A-2FL 55312YAM4 0.00 0.00 ~~280~~275,~~033~~480.3347 60,000,000.00 30.0208% A-3 55312YAC6 0.00 0.00 685,823.16 153,428,000.00 30.0208% A-SB 55312YAD4 0.00 0.00 835,815.16 187,053,000.00 30.0208% A-1A 55312YAF9 ~~163~~34.4143 0.00 5,~~505~~504,~~242~~745.0513 1,~~205~~203,~~253~~585,~~441~~895.4149 30.0208% A-4 55312YAE2 0.00 0.00 4,885,697.88 1,090,152,000.00 30.0208% A-4FL 55312YAP7 0.00 0.00 1,~~156~~137,~~127~~536.7891 245,000,000.00 30.0208% AM 55312YAG7 0.00 0.00 1,543,069.28 341,702,000.00 20.0106% AM-FL 55312YAQ5 0.00 0.00 ~~473~~466,~~611~~023.1100 100,000,000.00 20.0106% AJ 55312YAH5 0.00 0.00 960,517.08 211,490,000.00 11.2628% AJ-FL 55312YAR3 0.00 0.00 ~~837~~824,~~861~~581.1192 175,000,000.00 11.2628% B 55312YAJ1 0.00 0.00 352,925.22 77,297,000.00 9.5153% C 55312YAK8 0.00 0.00 152,085.13 33,128,000.00 8.7677% D 55312YAL6 0.00 0.00 358,018.57 77,298,000.00 7.0102% E 55312YAS1 0.00 0.00 179,975.51 38,649,000.00 6.1314% F 55312YAT9 0.00 0.00 276,~~720~~717.2756 55,213,000.00 4.8889% G 55312YAU6 0.00 0.00 253,~~020~~017.0258 49,691,000.00 3.7576% H 55312YAV4 0.00 0.00 253,~~439~~436.2177 49,692,000.00 2.63% J 55312YAW2 0.00 0.00 69,592.21 16,563,000.00 2.2526% K 55312YAX0 0.00 0.00 46,399.01 11,043,000.00 2.0001% L 55312YAY8 0.00 0.00 46,399.01 11,043,000.00 1.75% M 55312YAZ5 0.00 0.00 46,394.80 11,042,000.00 1.50% N 55312YBA9 0.00 0.00 23,197.40 5,521,000.00 1.38% P 55312YBB7 0.00 0.00 46,399.01 11,043,000.00 1.13% Q 55312YBC5 0.00 0.00 ~~208~~202,~~711~~555.4753 49,691,866.00 0.00% R-I 55312YBE1 0.00 0.00 0.00 0.00 0.00% R-II 55312YBF8 0.00 0.00 0.00 0.00 0.00% Y N/A 0.00 0.00 0.00 0.01 0.00% Z N/A 0.00 0.00 0.00 0.01 0.00% Totals ~~163~~34.4143 0.00 20,~~992~~965,~~048~~024.3518 4,~~413~~404,~~766~~745,~~489~~418.7835

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 55312YBD3 0.~~735457~~733556% 4,417,019,866.00 4,~~414~~405,~~808~~844,~~641~~301.4342 2,~~705~~693,~~752~~276.7448

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 55312YBD3 6943.5957 2,~~705~~693,~~822~~320.3305 4,~~413~~404,~~766~~745,~~489~~418.7633 (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 55312YAA0 ~~977~~893.~~36312586~~76434598 1011.~~66842814~~23691214 3.~~48185617~~18403546 0.00000000 0.00000000 ~~966~~882.~~69469772~~52743384 A-2 55312YAB8 1,000.00000000 0.00000000 4.40166675 0.00000000 0.00000000 1,000.00000000 A-2FL 55312YAM4 1,000.00000000 0.00000000 4.~~66722217~~59134117 0.00000000 0.00000000 1,000.00000000 A-3 55312YAC6 1,000.00000000 0.00000000 4.47000000 0.00000000 0.00000000 1,000.00000000 A-SB 55312YAD4 1,000.00000000 0.00000000 4.46833336 0.00000000 0.00000000 1,000.00000000 A-1A 55312YAF9 ~~999~~998.~~80633151~~42902068 0.~~09130119~~09716062 4.~~47496651~~46880189 0.~~00013554~~00002856 0.00000000 ~~999~~998.~~71503032~~33186006 A-4 55312YAE2 1,000.00000000 0.00000000 4.48166667 0.00000000 0.00000000 1,000.00000000 A-4FL 55312YAP7 1,000.00000000 0.00000000 4.~~71888890~~64300780 0.00000000 0.00000000 1,000.00000000 AM 55312YAG7 1,000.00000000 0.00000000 4.51583333 0.00000000 0.00000000 1,000.00000000 AM-FL 55312YAQ5 1,000.00000000 0.00000000 4.~~73611110~~66023000 0.00000000 0.00000000 1,000.00000000 AJ 55312YAH5 1,000.00000000 0.00000000 4.54166665 0.00000000 0.00000000 1,000.00000000 AJ-FL 55312YAR3 1,000.00000000 0.00000000 4.~~78777777~~71189669 0.00000000 0.00000000 1,000.00000000 B 55312YAJ1 1,000.00000000 0.00000000 4.56583334 0.00000000 0.00000000 1,000.00000000 C 55312YAK8 1,000.00000000 0.00000000 4.59083343 0.00000000 0.00000000 1,000.00000000 D 55312YAL6 1,000.00000000 0.00000000 4.63166667 0.00000000 0.00000000 1,000.00000000 E 55312YAS1 1,000.00000000 0.00000000 4.65666667 0.00000000 0.00000000 1,000.00000000 F 55312YAT9 1,000.00000000 0.00000000 5.~~01186804~~01181896 0.00000000 0.00000000 1,000.00000000 G 55312YAU6 1,000.00000000 0.00000000 5.~~09186815~~09181904 0.00000000 0.00000000 1,000.00000000 H 55312YAV4 1,000.00000000 0.00000000 5.~~10020144~~10015234 0.00000000 0.00000000 1,000.00000000 J 55312YAW2 1,000.00000000 0.00000000 4.20166697 0.00000000 0.00000000 1,000.00000000 K 55312YAX0 1,000.00000000 0.00000000 4.20166712 0.00000000 0.00000000 1,000.00000000 L 55312YAY8 1,000.00000000 0.00000000 4.20166712 0.00000000 0.00000000 1,000.00000000 M 55312YAZ5 1,000.00000000 0.00000000 4.20166636 0.00000000 0.00000000 1,000.00000000 N 55312YBA9 1,000.00000000 0.00000000 4.20166636 0.00000000 0.00000000 1,000.00000000 P 55312YBB7 1,000.00000000 0.00000000 4.20166712 0.00000000 0.00000000 1,000.00000000 Q 55312YBC5 1,000.00000000 0.00000000 4.~~20011335~~07623111 0.00000000 0.00000000 1,000.00000000 R-I 55312YBE1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 55312YBF8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Y N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z 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 X 55312YBD3 ~~999~~997.~~49938541~~46988582 0.~~61257427~~60974969 0.~~00001575~~00000986 ~~999~~997.~~26344541~~22110200

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 3,~~209~~202,~~445~~141,~~003~~145.7757 3,~~209~~202,~~711~~343,~~985~~724.3984 ~~932~~981,~~079~~820.2334 0.00 0(73.0080) 2 1,~~205~~203,~~363~~703,~~637~~155.7190 1,~~205~~203,~~396~~733,~~520~~172.3712 ~~102~~114,~~305~~614.4455 72,~~767~~522.00 0.00 Total 4,~~414~~405,~~808~~844,~~641~~301.4847 4,~~415~~406,~~108~~076,~~505~~896.7696 1,~~034~~096,~~384~~434.6789 72,~~767~~522.00 0(73.0080)

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group Loss Principal Principal Distribution Balance Balance Amount 1 0.00 3,~~208~~201,~~512~~159,~~924~~399.5403 3,~~208~~201,~~641~~350,~~742~~305.0466 ~~932~~981,~~079~~746.2354 2 0.00 1,~~205~~203,~~253~~586,~~565~~019.2735 1,~~205~~203,~~269~~620,~~937~~936.9779 ~~110~~117,~~072~~136.4455 Total 0.00 4,~~413~~404,~~766~~745,~~489~~418.8138 4,~~413~~404,~~911~~971,~~680~~242.0145 1,~~042~~098,~~151~~883.6709

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0512/01/2007 - 0512/30/2007 30 ~~304~~278,~~202~~182.81 0.00 ~~304~~278,~~202~~182.81 A-2 0512/01/2007 - 0512/30/2007 30 278,691.53 0.00 278,691.53 A-2FL 0512/12/2007 - 0601/11/~~2007~~2008 31 ~~280~~275,~~033~~480.3347 0.00 ~~280~~275,~~033~~480.3347 A-3 0512/01/2007 - 0512/30/2007 30 685,823.16 0.00 685,823.16 A-SB 0512/01/2007 - 0512/30/2007 30 835,815.16 0.00 835,815.16 A-1A 0512/01/2007 - 0512/30/2007 30 5,~~395~~387,~~006~~574.1915 0.00 5,~~395~~387,~~006~~574.1915 A-4 0512/01/2007 - 0512/30/2007 30 4,885,697.88 0.00 4,885,697.88 A-4FL 0512/12/2007 - 0601/11/~~2007~~2008 31 1,~~156~~137,~~127~~536.7891 0.00 1,~~156~~137,~~127~~536.7891 X 0512/01/2007 - 0512/30/2007 30 2,~~705~~693,~~752~~276.7448 0.00 2,~~705~~693,~~752~~276.7448 AM 0512/01/2007 - 0512/30/2007 30 1,543,069.28 0.00 1,543,069.28 AM-FL 0512/12/2007 - 0601/11/~~2007~~2008 31 ~~473~~466,~~611~~023.1100 0.00 ~~473~~466,~~611~~023.1100 AJ 0512/01/2007 - 0512/30/2007 30 960,517.08 0.00 960,517.08 AJ-FL 0512/12/2007 - 0601/11/~~2007~~2008 31 ~~837~~824,~~861~~581.1192 0.00 ~~837~~824,~~861~~581.1192 B 0512/01/2007 - 0512/30/2007 30 352,925.22 0.00 352,925.22 C 0512/01/2007 - 0512/30/2007 30 152,085.13 0.00 152,085.13 D 0512/01/2007 - 0512/30/2007 30 358,018.57 0.00 358,018.57 E 0512/01/2007 - 0512/30/2007 30 179,975.51 0.00 179,975.51 F 0512/01/2007 - 0512/30/2007 30 276,~~720~~717.2756 0.00 276,~~720~~717.2756 G 0512/01/2007 - 0512/30/2007 30 253,~~020~~017.0258 0.00 253,~~020~~017.0258 H 0512/01/2007 - 0512/30/2007 30 253,~~439~~436.2177 0.00 253,~~439~~436.2177 J 0512/01/2007 - 0512/30/2007 30 69,592.21 0.00 69,592.21 K 0512/01/2007 - 0512/30/2007 30 46,399.01 0.00 46,399.01 L 0512/01/2007 - 0512/30/2007 30 46,399.01 0.00 46,399.01 M 0512/01/2007 - 0512/30/2007 30 46,394.80 0.00 46,394.80 N 0512/01/2007 - 0512/30/2007 30 23,197.40 0.00 23,197.40 P 0512/01/2007 - 0512/30/2007 30 46,399.01 0.00 46,399.01 Q 0512/01/2007 - 0512/30/2007 30 208,788.66 0.00 208,788.66 Total 22,~~655~~565,~~563~~616.1927 0.00 22,~~655~~565,~~563~~616.1927

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 ~~304~~278,~~202~~182.81 0.00 A-2 0.00 0.00 0.00 278,691.53 0.00 A-2FL 0.00 0.00 0.00 ~~280~~275,~~033~~480.3347 0.00 A-3 0.00 0.00 0.00 685,823.16 0.00 A-SB 0.00 0.00 0.00 835,815.16 0.00 A-1A 0.00 0.00 0.00 5,~~395~~387,~~006~~574.2015 0.00 A-4 0.00 0.00 0.00 4,885,697.88 0.00 A-4FL 0.00 0.00 0.00 1,~~156~~137,~~127~~536.7891 0.00 X 0.00 0.00 0.00 2,~~705~~693,~~752~~276.7448 0.00 AM 0.00 0.00 0.00 1,543,069.28 0.00 AM-FL 0.00 0.00 0.00 ~~473~~466,~~611~~023.1100 0.00 AJ 0.00 0.00 0.00 960,517.08 0.00 AJ-FL 0.00 0.00 0.00 ~~837~~824,~~861~~581.1192 0.00 B 0.00 0.00 0.00 352,925.22 0.00 C 0.00 0.00 0.00 152,085.13 0.00 D 0.00 0.00 0.00 358,018.57 0.00 E 0.00 0.00 0.00 179,975.51 0.00 F 0.00 0.00 0.00 276,~~720~~717.2756 0.00 G 0.00 0.00 0.00 253,~~020~~017.0258 0.00 H 0.00 0.00 0.00 253,~~439~~436.2177 0.00 J 0.00 0.00 0.00 69,592.21 0.00 K 0.00 0.00 0.00 46,399.01 0.00 L 0.00 0.00 0.00 46,399.01 0.00 M 0.00 0.00 0.00 46,394.80 0.00 N 0.00 0.00 0.00 23,197.40 0.00 P 0.00 0.00 0.00 46,399.01 0.00 Q 0.00 0.00 776,233.1913 ~~208~~202,~~711~~555.4753 7726,121.1931 Total 0.00 0.00 776,233.1913 22,~~655~~559,~~486~~383.0114 7726,121.1931

Other Required Information Available Distribution Amount (1) 23,~~697~~658,~~870~~344.6823 Loan Group 1 17,~~002~~014,~~239~~980.4896 Loan Group 2 6,~~556~~548,~~481~~072.0443 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 107,~~919~~687.9780 Less Delinquent Master Servicing Fees 1519,~~512~~524.3677 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 2213,~~355~~715.3937 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected ~~114~~101,~~763~~878.0040 Current 1 Month LIBOR Rate 5.3223% Next 1 Month LIBOR Rate 54.32% Class A-2FL SWAP counterparty receipt/(payment): 1511,~~933~~380.3347 Class A-4FL SWAP counterparty receipt/(payment): 5839,~~119~~528.4457 Class AM-FL SWAP counterparty receipt/(payment): 2214,~~027~~439.7867 Class AJ-FL SWAP counterparty receipt/(payment): 4329,~~069~~790.4425 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 22,580,025.63 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 73.80 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 22,580,099.43 Principal: Scheduled Principal 1,096,434.89 Unscheduled Principal 2,522.00 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 2,522.00 Negative Amortization 0.00 Principal Adjustments (73.80) Total Principal Collected 1,098,883.09 Other: Prepayment Penalties/Yield Maintenance 78.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 95,138.96 Total Other Collected: 95,216.96 Total Funds Collected 23,774,199.48 Total Funds Distributed Fees: Master Servicing Fee 107,687.80 Trustee Fee 1,934.36 Certificate Administrator Fee 0.00 Insurer Fee 0.00 Servicer Report Administrator Fee 0.00 Total Fees 109,622.16 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 1,401.31 ASER Amount 0.00 Special Servicing Fee 4,831.82 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 6,233.13 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 22,559,383.14 Principal Distribution 1,098,883.09 Prepayment Penalties/Yield Maintenance 78.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 23,658,344.23 Total Funds Distributed 23,774,199.52

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 65 77,~~103~~846,~~829~~132.1123 1.7577 ~~186~~175 6.~~2975~~2808 1.~~318554~~319393 2,000,000 to 3,999,999 6665 ~~195~~192,~~239~~160,~~851~~806.7309 4.4236 ~~119~~112 5.~~8789~~8795 1.~~374715~~449744 4,000,000 to 4,999,999 2123 92102,~~673~~314,~~178~~532.7142 2.1032 ~~112~~104 56.~~9500~~0218 1.~~317061~~363583 5,000,000 to 5,999,999 2422 ~~130~~119,~~275~~525,~~050~~580.0274 2.9571 ~~113~~107 5.~~9144~~8511 1.~~490015~~535015 6,000,000 to 6,999,999 13 8382,~~457~~817,~~595~~535.5818 1.8988 ~~113~~106 5.~~7266~~7299 12.~~494610~~064966 7,000,000 to 7,999,999 7 51,~~687~~485,~~653~~423.3545 1.17 ~~115~~108 5.~~8864~~8851 1.~~301892~~199457 8,000,000 to 9,999,999 24 209,~~648~~304,~~837~~653.7025 4.75 ~~115~~108 5.8404 1.~~350851~~348500 10,000,000 to 12,999,999 37 414,~~893~~056,~~107~~248.6245 9.40 ~~106~~99 5.~~8514~~8508 1.~~487766~~351354 13,000,000 to 19,999,999 29 ~~456~~455,~~873~~607,~~759~~346.4346 10.3534 ~~112~~105 5.~~8432~~8428 1.~~369140~~312751 20,000,000 to 49,999,999 35 1,~~039~~037,~~413~~127,~~626~~160.5611 23.55 ~~108~~101 5.~~7817~~7813 1.~~340261~~344622 50,000,000 to 99,999,999 9 567,500,000.00 12.8688 ~~111~~104 5.6585 1.~~326405~~559780 100,000,000 and Greater 3 1,095,000,000.00 24.8186 ~~115~~108 6.3898 0.~~731644~~751918 Totals ~~333~~332 4,~~413~~404,~~766~~745,~~489~~418.8138 100.00 ~~113~~106 5.~~9534~~9533 1.~~212394~~244114

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 20 63,~~378~~190,~~370~~909.9075 1.4443 ~~115~~108 5.~~8411~~8408 1.~~267853~~346182 Alaska 4 2423,~~221~~941,~~197~~215.0726 0.5554 ~~117~~110 6.~~0204~~0213 1.~~301046~~301646 Arizona 27 243,~~991~~733,~~085~~432.1715 5.53 ~~114~~107 5.~~8341~~8338 1.~~306298~~380607 Arkansas 5 ~~628~~615,~~064~~786.7883 0.01 9588 6.1900 2.~~670000~~800000 California 6968 ~~488~~486,~~596~~962,~~128~~148.2489 11.0706 ~~116~~109 5.~~8201~~8183 1.~~390041~~333270 Colorado 7 48,~~980~~976,~~765~~047.4329 1.11 ~~106~~99 5.~~7689~~7688 1.~~365720~~489341 Connecticut 5 5655,~~209~~937,~~942~~653.1974 1.27 ~~114~~107 6.~~1892~~1879 1.~~284468~~254545 Delaware 1 3,450,000.00 0.08 ~~116~~109 5.7500 1.~~640000~~750000 Florida 28 ~~240~~239,~~364~~930,~~891~~461.3579 5.45 ~~106~~99 5.~~8119~~8117 1.~~324050~~288489 Georgia 33 165,~~444~~026,~~017~~916.6162 3.75 ~~111~~104 5.~~6952~~6943 01.~~925789~~758658 Idaho 1 ~~670~~666,~~289~~977.1976 0.02 ~~170~~163 7.3750 1.300000 Illinois 5 22,~~789~~731,~~833~~535.5508 0.52 ~~114~~107 5.~~8647~~8643 1.~~347113~~382221 Indiana 5 62,~~226~~216,~~248~~838.3860 1.41 ~~108~~101 5.6716 1.~~247256~~166238 Iowa 4 24,~~487~~387,~~340~~202.8456 0.55 ~~115~~108 5.~~8471~~8469 1.~~158985~~136538 Kansas 8 4241,~~249~~892,~~616~~550.3324 0.9695 ~~118~~111 5.~~8323~~8322 10.~~256839~~955744 Kentucky 3 43,~~938~~184,~~033~~407.0521 10.0098 ~~110~~103 5.~~3361~~3421 1.~~604999~~382227 Louisiana 5 43,~~949~~691,~~413~~614.3550 10.0099 ~~110~~103 6.~~1549~~1548 1.~~036497~~105883 Maryland 19 ~~181~~180,~~022~~833,~~633~~520.9095 4.1011 ~~110~~103 5.~~7308~~7309 1.~~596807~~586240 Massachusetts 3 46,~~326~~288,~~401~~079.5388 1.05 ~~113~~106 5.~~7713~~7710 1.~~411919~~498422 Michigan 3 35,665,000.00 0.81 ~~104~~97 5.9093 1.~~243320~~072912 Minnesota 4 54,~~767~~591,~~847~~821.0900 1.24 ~~127~~120 5.~~7660~~7661 1.~~247935~~202940 Mississippi 8 1985,~~004,903~~259.9926 0.02 9588 6.1900 2.~~670000~~800000 Missouri 11 22,~~991~~676,~~228~~184.3973 0.5251 ~~109~~101 6.~~1411~~1421 1.~~262026~~265321 Nevada 3 38,~~510~~507,~~000~~525.0077 0.87 ~~116~~109 5.5682 1.~~185432~~295229 New Hampshire 1 ~~634~~631,~~984~~442.8366 0.01 ~~350~~343 6.8750 1.330000 New Jersey 6 ~~117~~116,~~163~~770,~~681~~158.1985 2.65 ~~115~~108 5.~~9901~~9885 1.~~931308~~373285 New Mexico 9 15,~~595~~559,~~513~~710.1540 0.35 ~~113~~106 5.~~6156~~6149 1.~~346505~~318157 New York 18 1,~~263~~262,~~000~~357,~~391~~589.0980 28.6266 ~~114~~107 6.~~3490~~3492 0.~~831139~~851841 North Carolina 14 80,~~864~~616,~~481~~573.6053 1.83 ~~101~~94 5.~~8960~~8957 1.~~375763~~423207 North Dakota 2 3,~~335~~312,~~238~~505.4761 0.08 ~~115~~108 5.8600 1.308282 Ohio 12 78,~~577~~419,~~007~~402.7098 1.78 ~~118~~111 5.~~7748~~7746 1.~~310200~~284468 Oklahoma 11 15,~~958~~870,~~489~~655.7841 0.36 ~~114~~107 5.~~9890~~9866 1.~~392112~~548734 Oregon 5 1211,~~067~~988,~~722~~241.8713 0.27 ~~125~~118 6.~~0722~~0726 1.~~309383~~433973 Pennsylvania 8 143,~~253~~014,~~990~~325.4338 3.25 ~~115~~108 5.~~6288~~6285 1.~~214082~~465965 South Carolina 5 45,~~700~~594,~~372~~220.7630 1.04 ~~115~~108 5.~~8216~~8218 1.~~334022~~337237 Tennessee 32 130,~~389~~310,~~759~~734.2154 2.95 96 89 5.~~6075~~6071 1.~~456605~~458638 Texas 143 ~~396~~395,~~050~~183,~~036~~791.0175 8.97 ~~115~~108 5.~~7447~~7443 1.~~468134~~543107 Utah 3 10,~~814~~752,~~933~~521.0450 0.2524 ~~116~~109 5.~~8608~~8590 1.~~321379~~488224 Vermont 2 5,~~344~~333,~~063~~993.7296 0.12 ~~193~~185 6.~~1983~~1970 1.~~180007~~097153 Virginia 10 78,~~806~~663,~~303~~941.1741 1.79 ~~118~~111 5.~~8657~~8651 1.~~351483~~506532 Washington 5 25,~~310~~251,~~500~~481.6898 0.57 ~~129~~122 5.~~8409~~8405 1.~~291460~~226907 Washington,DC 1 32,500,000.00 0.74 5649 5.8100 1.~~490000~~280000 Wisconsin 2 2,~~535~~531,~~768~~037.4397 0.06 ~~164~~157 6.~~0350~~0342 1.~~360420~~434740 Totals ~~570~~569 4,~~413~~404,~~766~~745,~~489~~418.8138 100.00 ~~113~~106 5.~~9534~~9533 1.~~212394~~244114

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 6982 1,~~698~~839,~~422~~556,~~874~~760.7975 3841.4876 ~~117~~107 6.~~1281~~1061 0.~~814944~~842190 1.20 to 1.24 6938 ~~636~~259,~~532~~486,~~437~~568.2308 145.4289 ~~113~~105 5.~~7790~~8994 1.~~215152~~217726 1.25 to 1.29 3731 ~~310~~252,~~547~~838,~~484~~357.1196 75.0474 ~~114~~101 5.~~9120~~8676 1.~~272724~~272929 1.30 to 1.34 3227 ~~230~~196,~~969~~837,~~172~~571.9052 54.2347 ~~104~~106 5.~~9058~~9192 1.~~314188~~313674 1.35 to 1.39 3219 ~~346~~167,~~173~~521,~~095~~163.3868 73.8480 ~~108~~111 5.~~6919~~7081 1.~~364155~~358946 1.40 to 1.44 1520 ~~126~~165,~~092~~055,~~402~~147.7334 23.8675 ~~112~~100 5.~~8582~~9127 1.~~414342~~411028 1.45 to 1.49 16 ~~320~~206,~~107~~324,~~187~~791.2943 74.2568 ~~105~~106 65.~~0974~~8452 1.~~481528~~475733 1.50 to 1.74 3569 ~~503~~1,~~431~~006,~~150~~000,329.1297 1122.4184 ~~109~~105 5.~~6868~~8223 1.~~614220~~597801 1.75 to 1.99 1419 ~~112~~229,~~545~~170,~~825~~275.7030 25.5520 ~~117~~105 65.~~1050~~8696 1.~~834509~~823186 2.00 and Greater 1411 ~~128~~81,~~944~~954,~~859~~452.5635 21.9286 ~~109~~99 65.~~0439~~7381 2.~~721384~~978490 Totals ~~333~~332 4,~~413~~404,~~766~~745,~~489~~418.8138 100.00 ~~113~~106 5.~~9534~~9533 1.~~212394~~244114

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 3 4342,~~213~~820,~~681~~158.1985 0.9897 ~~115~~108 6.4890 31.~~480000~~516581 Industrial 37 ~~366~~365,~~691~~171,~~431~~076.5827 8.3129 ~~106~~99 5.~~6507~~6517 1.~~396289~~335574 Lodging 28 ~~549~~548,~~379~~375,~~732~~428.9820 12.45 ~~111~~104 6.~~0481~~0482 1.~~542145~~709492 Mixed Use 7 71,~~695~~588,~~530~~735.5623 1.6263 ~~114~~107 5.~~8253~~8249 1.~~279276~~395454 Mobile Home Park 4 18,~~114~~070,~~272~~419.4386 0.41 9891 5.~~8590~~8589 1.~~251688~~251770 Multi-Family 7978 1,~~199~~198,~~827~~189,~~107~~277.6508 27.1820 ~~116~~109 6.~~2373~~2371 0.~~773993~~812153 Office 57 1,~~030~~028,~~476~~617,~~561~~430.7707 23.35 ~~113~~106 5.~~8711~~8709 1.~~229996~~280034 Retail 331 ~~977~~975,~~773~~532,~~421~~599.3639 22.15 ~~112~~105 5.~~7624~~7619 1.~~303527~~353304 Self Storage 24 156,~~594~~380,~~750~~294.9407 3.55 ~~113~~106 5.~~8089~~8088 1.~~638134~~646102 Totals ~~570~~569 4,~~413~~404,~~766~~745,~~489~~418.8138 100.00 ~~113~~106 5.~~9534~~9533 1.~~212394~~244114

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.2499% or Less 2 1211,~~258~~504,~~033~~407.0521 0.2826 9588 4.9900 2.600000 5.2500% to 5.4999% 12 331,~~732~~389,~~379~~514.8887 7.52 ~~109~~102 5.4512 1.~~142674~~333749 5.5000% to 5.7499% 80 1,~~179~~178,~~228~~183,~~479~~229.5652 26.7275 ~~110~~103 5.~~6288~~6287 1.~~337649~~431879 5.7500% to 5.9999% 136 1,~~148~~145,~~641~~845,~~424~~935.8816 26.0201 ~~111~~104 5.~~8412~~8411 1.~~370182~~395145 6.0000% to 6.0999% 20 153,~~730~~445,~~340~~745.4661 3.48 ~~110~~103 6.~~0375~~0374 1.~~393608~~399565 6.1000% to 6.1999% 15 ~~313~~312,~~569~~437,~~705~~203.6039 7.1009 ~~111~~104 6.~~1355~~1354 1.~~286580~~137918 6.2000% to 6.2999% 13 ~~104~~103,~~334~~874,~~279~~593.3880 2.36 ~~112~~105 6.2354 1.~~306819~~216386 6.3000% to 6.4999% 15 1,~~054~~053,~~498~~524,~~985~~154.8425 23.8992 ~~114~~107 6.~~4323~~4324 0.~~812456~~805401 6.5000% or Greater 4039 ~~115~~114,~~772~~540,~~861~~634.1657 2.6260 ~~170~~161 6.~~6921~~6917 1.~~540064~~548080 Totals ~~333~~332 4,~~413~~404,~~766~~745,~~489~~418.8138 100.00 ~~113~~106 5.~~9534~~9533 1.~~212394~~244114

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~328~~187 42,~~356~~481,~~714~~944,~~300~~652.9054 9856.7135 ~~113~~104 5.~~9495~~8233 1.~~203696~~354405 13 to 24 months 3142 271,~~894~~892,~~196~~361,107.8226 042.6396 ~~104~~108 6.~~0668~~1173 1.~~296618~~079512 25 to 36 months 23 2930,~~157~~439,~~992~~658.0958 0.6669 9588 6.~~4164~~3559 2.~~431451~~484270 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals ~~333~~332 4,~~413~~404,~~766~~745,~~489~~418.8138 100.00 ~~113~~106 5.~~9534~~9533 1.~~212394~~244114

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 11 163,~~924~~815,~~305~~617.7704 3.7172 5548 5.~~7801~~7798 1.~~454280~~319271 61 to 84 months 78 ~~130~~143,~~551~~454,~~698~~696.8550 23.9626 8074 5.~~7264~~7307 1.~~350429~~196023 85 to 121 months ~~276~~275 4,~~068~~048,~~665~~721,~~798~~326.2105 9291.1892 ~~114~~107 5.~~9628~~9633 1.~~194002~~239198 122 months or greater 9 12,~~515~~461,~~429~~649.8656 0.28 ~~238~~231 6.~~8548~~8558 1.~~166679~~185286 Totals 303 4,~~375~~368,~~657~~453,~~232~~289.6915 99.1418 ~~112~~105 5.~~9514~~9513 1.~~208341~~240629

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 121 months 2 1211,~~258~~504,~~033~~407.0521 0.2826 9588 4.9900 2.600000 122 months and greater 2827 2524,~~851~~787,~~224~~722.0702 0.5956 ~~329~~321 6.~~7423~~7469 1.~~240361~~228894 Totals 3029 3836,~~109~~292,~~257~~129.1223 0.8682 ~~253~~247 6.~~1787~~1899 1.~~677695~~663527

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 48 1,903,336,000.00 43.1221 ~~109~~102 6.0304 1.~~045508~~037900 240 months or less 13 8382,~~488~~102,~~920~~765.7765 1.8986 ~~116~~109 6.~~0345~~0349 1.~~297006~~345601 241 to 300 months 1314 ~~138~~142,~~929~~050,~~751~~143.3592 3.1522 ~~111~~104 6.~~2062~~2102 2.~~239672~~014163 301 to 360 months ~~220~~219 2,~~126~~118,~~599~~183,~~043~~555.6824 48.1809 ~~113~~106 5.~~8740~~8729 1.~~282303~~374823 361 months and greater 9 ~~123~~122,~~303~~780,~~516~~824.8934 2.79 ~~117~~110 5.~~7238~~7239 1.~~224197~~103108 Totals 303 4,~~375~~368,~~657~~453,~~232~~289.6915 99.1418 ~~112~~105 5.~~9514~~9513 1.~~208341~~240629

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 ~~295~~140 31,~~156~~060,~~157~~704,~~454~~762.9006 7124.5108 ~~112~~109 5.~~8536~~8599 1.~~388209~~375023 1 year or less 37178 13,~~255~~201,~~328~~056,~~617~~312.8260 2872.4467 ~~114~~104 65.~~2043~~9765 01.~~771145~~173638 1 to 2 years 16 269,~~280~~413,~~417~~832.0943 01.0558 ~~174~~108 56.~~9400~~3820 01.~~780000~~713534 2 years or greater 08 073,570,511.0029 01.0067 0110 05.~~0000~~8840 01.~~000000~~980221 Totals ~~333~~332 4,~~413~~404,~~766~~745,~~489~~418.8138 100.00 ~~113~~106 5.~~9534~~9533 1.~~212394~~244114 (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. 2,999,999 or less 57 110,~~979~~294,~~685~~135.6063 2.5150 ~~118~~111 5.~~9656~~9654 1.~~355410~~372464 3,000,000 to 3,999,999 24 86,~~614~~192,~~257~~710.5048 1.96 ~~110~~103 5.~~8145~~8144 1.~~448068~~558984 4,000,000 to 4,999,999 1921 8493,~~323~~964,~~178~~532.7142 12.9113 ~~111~~103 56.~~9643~~0409 1.~~326115~~355473 5,000,000 to 5,999,999 2321 ~~124~~113,~~315~~565,~~050~~580.0274 2.8258 ~~113~~107 5.~~9223~~8564 1.~~496248~~507988 6,000,000 to 6,999,999 9 57,~~861~~262,~~323~~641.1509 1.3130 ~~113~~106 5.~~7133~~7181 12.~~585005~~388569 7,000,000 to 7,999,999 7 51,~~687~~485,~~653~~423.3545 1.17 ~~115~~108 5.~~8864~~8851 1.~~301892~~199457 8,000,000 to 9,999,999 24 209,~~648~~304,~~837~~653.7025 4.75 ~~115~~108 5.8404 1.~~350851~~348500 10,000,000 to 14,999,999 42 ~~498~~497,~~565~~385,~~316~~550.5884 11.3029 ~~108~~101 5.~~8699~~8696 1.~~470373~~382730 15,000,000 to 19,999,999 12 ~~204~~203,~~453~~927,~~995~~011.3702 4.63 ~~115~~108 5.~~8543~~8535 1.~~438953~~303881 20,000,000 to 49,999,999 31 ~~917~~915,~~563~~277,~~626~~160.5611 20.7978 ~~110~~103 5.~~7894~~7890 1.~~346688~~369806 50,000,000 to 99,999,999 9 567,500,000.00 12.8688 ~~111~~104 5.6585 1.~~326405~~559780 100,000,000 and greater 2 295,000,000.00 6.6870 ~~116~~109 6.2700 1.~~305593~~163898 Totals 259 3,~~208~~201,~~512~~159,~~924~~399.5403 72.6968 ~~111~~104 5.~~8471~~8470 1.~~376561~~406075

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 19 43,~~460~~406,~~227~~601.2884 0.9899 ~~114~~107 5.~~8142~~8138 1.~~266870~~408252 Alaska 4 2423,~~221~~941,~~197~~215.0726 0.5554 ~~117~~110 6.~~0204~~0213 1.~~301046~~301646 Arizona 25 198,~~943~~700,~~657~~560.1626 4.51 ~~113~~106 5.~~8672~~8668 1.~~331769~~429424 Arkansas 5 ~~628~~615,~~064~~786.7883 0.01 9588 6.1900 2.~~670000~~800000 California 44 415,~~860~~225,~~391~~761.8540 9.4243 ~~112~~105 5.~~8019~~8018 1.~~410203~~379660 Colorado 7 48,~~980~~976,~~765~~047.4329 1.11 ~~106~~99 5.~~7689~~7688 1.~~365720~~489341 Connecticut 5 5655,~~209~~937,~~942~~653.1974 1.27 ~~114~~107 6.~~1892~~1879 1.~~284468~~254545 Delaware 1 3,450,000.00 0.08 ~~116~~109 5.7500 1.~~640000~~750000 Florida 27 236,~~878~~465,~~281~~488.8404 5.37 ~~106~~99 5.~~8054~~8052 1.~~324552~~288467 Georgia 33 165,~~444~~026,~~017~~916.6162 3.75 ~~111~~104 5.~~6952~~6943 01.~~925789~~758658 Idaho 1 ~~670~~666,~~289~~977.1976 0.02 ~~170~~163 7.3750 1.300000 Illinois 5 22,~~789~~731,~~833~~535.5508 0.52 ~~114~~107 5.~~8647~~8643 1.~~347113~~382221 Indiana 2 42,100,000.00 0.9596 ~~115~~108 5.6161 1.~~248076~~128361 Iowa 1 9,700,000.00 0.22 ~~114~~107 5.7850 1.050000 Kansas 8 4241,~~249~~892,~~616~~550.3324 0.9695 ~~118~~111 5.~~8323~~8322 10.~~256839~~955744 Kentucky 3 43,~~938~~184,~~033~~407.0521 10.0098 ~~110~~103 5.~~3361~~3421 1.~~604999~~382227 Louisiana 5 43,~~949~~691,~~413~~614.3550 10.0099 ~~110~~103 6.~~1549~~1548 1.~~036497~~105883 Maryland 18 167,~~297~~108,~~633~~520.9095 3.79 ~~114~~107 5.~~7218~~7220 1.~~620337~~624533 Massachusetts 3 46,~~326~~288,~~401~~079.5388 1.05 ~~113~~106 5.~~7713~~7710 1.~~411919~~498422 Michigan 2 22,165,000.00 0.50 9891 6.0368 1.~~233160~~001597 Minnesota 3 51,~~867~~691,~~047~~021.0900 1.1817 ~~115~~108 5.~~7040~~7039 1.~~253972~~206472 Mississippi 8 1985,~~004,903~~259.9926 0.02 9588 6.1900 2.~~670000~~800000 Missouri 11 22,~~991~~676,~~228~~184.3973 0.5251 ~~109~~101 6.~~1411~~1421 1.~~262026~~265321 Nevada 2 37,160,000.00 0.84 ~~116~~109 5.5528 1.~~185630~~299408 New Jersey 6 ~~117~~116,~~163~~770,~~681~~158.1985 2.65 ~~115~~108 5.~~9901~~9885 1.~~931308~~373285 New Mexico 8 12,~~613~~598,~~677~~944.9945 0.29 ~~113~~106 5.~~5910~~5903 1.~~366954~~289524 New York 13 ~~458~~457,~~461~~848,~~507~~527.6187 10.39 ~~113~~106 6.~~2014~~2018 1.~~372584~~290606 North Carolina 7 31,~~861~~765,~~928~~797.1442 0.72 ~~115~~108 5.~~9392~~9387 1.~~345497~~443411 Ohio 7 58,~~375~~256,~~076~~158.6440 1.32 ~~115~~108 5.~~7586~~7584 1.~~285768~~288118 Oklahoma 9 5,~~558~~473,~~489~~879.7883 0.1312 ~~111~~104 6.~~4685~~4688 1.~~490334~~660190 Oregon 5 1211,~~067~~988,~~722~~241.8713 0.27 ~~125~~118 6.~~0722~~0726 1.~~309383~~433973 Pennsylvania 5 129,~~504~~346,~~564~~619.4148 2.9394 ~~115~~108 5.~~6014~~6013 1.~~203367~~514103 South Carolina 3 28,~~380~~274,~~372~~220.7630 0.64 ~~115~~108 5.~~8896~~8902 1.~~324271~~329419 Tennessee 31 124,~~429~~350,~~759~~734.2154 2.82 9689 5.~~6007~~6003 1.~~461232~~430295 Texas 135 ~~331~~330,~~327~~467,~~248~~190.7640 7.5150 ~~114~~107 5.~~7428~~7424 1.~~513021~~590751 Utah 3 10,~~814~~752,~~933~~521.0450 0.2524 ~~116~~109 5.~~8608~~8590 1.~~321379~~488224 Vermont 1 3,563,000.00 0.08 ~~115~~108 5.8600 1.220000 Virginia 9 77,~~785~~648,~~340~~878.1614 1.76 ~~115~~108 5.~~8541~~8535 1.~~351502~~508579 Washington 4 23,~~819~~769,~~677~~087.0516 0.54 ~~116~~109 5.~~7762~~7759 1.~~300314~~231703 Washington,DC 1 32,500,000.00 0.74 5649 5.8100 1.~~490000~~280000 Wisconsin 1 21,~~000~~998,~~000~~258.0031 0.05 ~~114~~107 5.8100 1.~~390000~~460000 Totals 490 3,~~208~~201,~~512~~159,~~924~~399.5403 72.6968 ~~111~~104 5.~~8471~~8470 1.~~376561~~406075

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 4555 ~~802~~875,~~993~~904,~~454~~706.1530 ~~18.~~19.89 ~~115~~105 5.~~8451~~8559 1.~~066832~~021331 1.20 to 1.24 5829 ~~584~~195,~~983~~807,~~930~~357.8056 134.2545 ~~113~~106 5.~~7722~~9093 1.~~214415~~217759 1.25 to 1.29 2523 ~~223~~224,~~456~~380,~~413~~993.5818 5.0609 ~~114~~100 5.~~9520~~8782 1.~~272886~~273620 1.30 to 1.34 2117 ~~146~~133,~~252~~556,~~285~~482.5991 3.3103 ~~116~~104 5.~~9475~~9557 1.~~315351~~309772 1.35 to 1.44 3831 ~~426~~277,~~352~~808,~~404~~883.5965 96.6631 ~~107~~106 5.~~7351~~8085 1.~~379892~~383824 1.45 to 1.49 1315 ~~281~~204,~~728~~178,~~207~~620.1131 64.3864 ~~107~~106 65.~~1444~~8423 1.~~485230~~475688 1.50 to 1.59 1330 ~~189~~563,~~738~~621,~~905~~939.2160 412.3080 ~~115~~104 5.~~6493~~8987 1.~~552862~~552033 1.60 to 1.79 2641 ~~351~~469,~~245~~426,~~780~~812.0673 710.9666 106 5.~~6962~~7257 1.~~663649~~668690 1.80 and greater 2018 ~~201~~256,~~761~~473,~~543~~602.4579 45.5782 ~~111~~102 65.~~1545~~8392 2.~~414215~~197114 Totals 259 3,~~208~~201,~~512~~159,~~924~~399.5403 72.6968 ~~111~~104 5.~~8471~~8470 1.~~376561~~406075

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 3 4342,~~213~~820,~~681~~158.1985 0.9897 ~~115~~108 6.4890 31.~~480000~~516581 Industrial 37 ~~366~~365,~~691~~171,~~431~~076.5827 8.3129 ~~106~~99 5.~~6507~~6517 1.~~396289~~335574 Lodging 28 ~~549~~548,~~379~~375,~~732~~428.9820 12.45 ~~111~~104 6.~~0481~~0482 1.~~542145~~709492 Mixed Use 7 71,~~695~~588,~~530~~735.5623 1.6263 ~~114~~107 5.~~8253~~8249 1.~~279276~~395454 Mobile Home Park 2 10,700,000.00 0.24 8881 5.8303 1.278692 Multi-Family 1 1,~~987~~973,~~814~~677.8159 0.0504 ~~114~~107 5.6900 1.580000 Office 57 1,~~030~~028,~~476~~617,~~561~~430.7707 23.35 ~~113~~106 5.~~8711~~8709 1.~~229996~~280034 Retail 331 ~~977~~975,~~773~~532,~~421~~599.3639 22.15 ~~112~~105 5.~~7624~~7619 1.~~303527~~353304 Self Storage 24 156,~~594~~380,~~750~~294.9407 3.55 ~~113~~106 5.~~8089~~8088 1.~~638134~~646102 Totals 490 3,~~208~~201,~~512~~159,~~924~~399.5403 72.6968 ~~111~~104 5.~~8471~~8470 1.~~376561~~406075

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4999% or less 13 ~~337~~336,~~990~~893,~~412~~922.9308 7.6665 ~~109~~102 5.~~4345~~4355 1.~~191847~~377591 5.5000% to 5.7499% 66 ~~993~~992,~~927~~973,~~603~~145.3169 22.5254 ~~111~~104 5.6219 1.~~351586~~481460 5.7500% to 5.9999% 114 ~~987~~985,~~627~~286,~~463~~137.1068 22.3837 ~~112~~105 5.~~8404~~8403 1.~~381954~~410637 6.0000% to 6.0999% 19 139,~~808~~614,~~715~~690.6679 3.17 ~~111~~104 6.0317 1.~~399942~~406457 6.1000% to 6.1999% 12 ~~307~~306,~~209~~086,~~705~~731.6006 6.9695 ~~111~~104 6.~~1358~~1357 1.~~287194~~130492 6.2000% to 6.2999% 11 9998,~~293~~865,~~689~~381.6991 2.2524 ~~114~~107 6.2351 1.~~304542~~214999 6.3000% to 6.3999% 9 7776,~~435~~853,~~304~~995.6540 1.7574 ~~106~~99 6.3264 1.~~206061~~289603 6.4000% or 6.4999% 5 ~~177~~176,~~063~~670,~~681~~158.1985 4.01 ~~116~~109 6.4711 1.~~961679~~524868 6.5000% to 6.5999% 2 59,~~553~~488,~~585~~620.8159 1.35 ~~113~~106 6.5023 1.~~811829~~826046 6.6000% and greater 8 28,~~602~~426,~~762~~614.6098 0.65 ~~115~~108 6.~~9104~~9101 1.~~269713~~280033 Totals 259 3,~~208~~201,~~512~~159,~~924~~399.5403 72.6968 ~~111~~104 5.~~8471~~8470 1.~~376561~~406075

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~255~~166 32,~~165~~281,~~382~~114,~~360~~388.4311 7151.7279 ~~112~~104 5.~~8410~~8287 1.~~367344~~360918 13 to 24 months 290 13889,~~972~~605,~~572~~352.0234 020.3220 105 65.~~0388~~8766 1.~~263357~~484973 25 to 36 months 23 2930,~~157~~439,~~992~~658.0958 0.6669 9588 6.~~4164~~3559 2.~~431451~~484270 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 259 3,~~208~~201,~~512~~159,~~924~~399.5403 72.6968 ~~111~~104 5.~~8471~~8470 1.~~376561~~406075

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. 84 months or less 1314 ~~208~~221,~~439~~255,~~395~~339.1179 45.7202 6661 5.~~7570~~7578 1.~~436935~~315888 85 to 114 months 85237 ~~903~~2,~~700~~960,~~983~~033,127.5749 2067.4720 ~~112~~108 5.~~8940~~8546 1.~~377338~~408377 115 to 121 months ~~153~~0 ~~2,075,644,788~~0.7200 470.0300 ~~116~~0 50.~~8374~~0000 10.~~363345~~000000 122 months or greater 5 5,~~522~~493,~~131~~227.0833 0.1312 ~~169~~162 7.1558 1.~~332723~~374199 Totals 256 3,~~193~~186,~~307~~781,~~298~~694.4861 72.35 ~~111~~104 5.~~8505~~8501 1.~~372056~~401897

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 114 months 2 1211,~~258~~504,~~033~~407.0521 0.2826 9588 4.9900 2.600000 115 to 121 months 0 0.00 0.00 0 0.0000 0.000000 122 months or greater 1 2,~~947~~873,~~593~~297.0121 0.07 ~~175~~168 5.8200 1.~~170000~~260000 Totals 3 1514,~~205~~377,~~626~~704.0642 0.3433 ~~110~~104 5.~~1509~~1559 2.~~322796~~332209

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 39 917,841,000.00 20.7984 ~~107~~100 5.7434 1.~~454826~~390270 240 months or less 13 8382,~~488~~102,~~920~~765.7765 1.8986 ~~116~~109 6.~~0345~~0349 1.~~297006~~345601 241 to 300 months 1213 ~~136~~139,~~649~~792,~~334~~695.2688 3.1017 ~~110~~103 6.~~2106~~2146 2.~~264031~~034092 301 to 360 months ~~184~~183 1,~~933~~925,~~036~~274,~~608~~582.2593 43.8071 ~~113~~106 5.~~8767~~8754 1.~~282277~~382881 361 months or greater 8 ~~122~~121,~~291~~770,~~435~~650.2015 2.7776 ~~115~~108 5.~~7116~~7117 1.~~224480~~102387 Totals 256 3,~~193~~186,~~307~~781,~~298~~694.4861 72.35 ~~111~~104 5.~~8505~~8501 1.~~372056~~401897

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 ~~228~~96 2907,~~790~~052,~~863,732~~880.7409 6320.2359 ~~111~~105 5.~~8545~~8469 1.~~402220~~393666 1 year or less 31151 ~~417~~2,~~649~~153,~~191~~872,455.8069 948.4690 ~~114~~104 5.~~7979~~8289 1.~~205101~~381092 1 to 2 years 05 068,921,000.00 01.0056 0106 06.~~0000~~3790 01.~~000000~~716777 2 years or greater 07 071,313,063.0025 01.0062 0108 05.~~0000~~8823 02.~~000000~~018215 Totals 259 3,~~208~~201,~~512~~159,~~924~~399.5403 72.6968 ~~111~~104 5.~~8471~~8470 1.~~376561~~406075 (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. 3,499,999 or less 4847 6766,~~564~~363,~~980~~615.1088 1.5351 ~~209~~200 6.~~3148~~3104 1.~~250406~~293632 3,500,000 to 4,499,999 4 15,~~534~~506,~~757~~476.6433 0.35 ~~115~~108 5.7619 1.~~285428~~408684 4,500,000 to 6,999,999 5 31,~~556~~514,~~272~~894.4309 0.7172 ~~115~~108 5.~~7553~~7551 1.~~303440~~474148 7,000,000 to 12,999,999 4 44,~~529~~447,~~426~~705.0290 1.01 ~~105~~98 5.~~7348~~7345 1.~~292820~~151585 13,000,000 to 19,999,999 8 ~~124~~123,~~218~~903,~~129~~327.0815 2.81 ~~107~~100 5.~~7836~~7832 1.~~271494~~233251 20,000,000 and greater 5 921,850,000.00 20.8993 ~~111~~104 6.3401 0.~~622025~~673420 Totals 7473 1,~~205~~203,~~253~~586,~~565~~019.2735 27.3132 ~~116~~109 6.~~2362~~2360 0.~~775363~~813347

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 1 19,~~918~~784,~~143~~307.6291 0.45 ~~116~~109 5.9000 1.~~270000~~210000 Arizona 2 45,~~047~~032,~~428~~871.0189 1.02 ~~115~~108 5.~~6881~~6880 1.~~193814~~165210 California 2524 7271,~~735,~~736,387.3949 1.6563 ~~140~~131 5.~~9242~~9143 1.~~274762~~064754 Florida 1 3,~~486~~464,~~609~~973.5175 0.08 5649 6.2550 1.290000 Indiana 3 20,~~126~~116,~~248~~838.3860 0.46 9588 5.7877 1.~~245542~~245507 Iowa 3 14,~~787~~687,~~340~~202.8456 0.3433 ~~115~~108 5.~~8878~~8879 1.~~230476~~193691 Maryland 1 13,725,000.00 0.31 5447 5.8400 1.~~310000~~120000 Michigan 1 13,500,000.00 0.31 ~~115~~108 5.7000 1.~~260000~~190000 Minnesota 1 2,900,800.00 0.07 ~~349~~342 6.8750 1.140000 Nevada 1 1,~~350~~347,~~000~~525.0077 0.03 ~~113~~106 5.9920 1.180000 New Hampshire 1 ~~634~~631,~~984~~442.8366 0.01 ~~350~~343 6.8750 1.330000 New Mexico 1 2,~~981~~960,~~835~~765.1695 0.07 ~~114~~107 5.7200 1.~~260000~~440000 New York 5 804,~~538~~509,~~883~~061.4893 18.2326 ~~115~~108 6.4331 0.~~522599~~602138 North Carolina 7 4948,~~002~~850,~~553~~776.4611 1.11 9285 5.~~8680~~8677 1.~~395443~~410069 North Dakota 2 3,~~335~~312,~~238~~505.4761 0.08 ~~115~~108 5.8600 1.308282 Ohio 5 20,~~201~~163,~~931~~244.0658 0.46 ~~125~~118 5.~~8217~~8214 1.~~380800~~273923 Oklahoma 2 10,~~400~~396,~~000~~775.0058 0.24 ~~115~~108 5.7327 1.~~339615~~490053 Pennsylvania 3 13,~~749~~667,~~426~~705.0290 0.31 ~~114~~107 5.8862 1.~~315004~~010405 South Carolina 2 17,320,000.00 0.39 ~~115~~108 5.7100 1.350000 Tennessee 1 5,960,000.00 0.14 ~~114~~107 5.7500 12.~~360000~~050000 Texas 8 64,~~722~~716,~~787~~601.2535 1.47 ~~118~~111 5.~~7543~~7542 1.~~238350~~299823 Vermont 1 1,~~781~~770,~~063~~993.7296 0.04 ~~348~~341 6.8750 10.~~100000~~850000 Virginia 1 1,~~020~~015,~~963~~063.0127 0.02 ~~349~~342 6.7500 1.350000 Washington 1 1,~~490~~482,~~823~~394.6382 0.03 ~~348~~341 6.8750 1.150000 Wisconsin 1 ~~535~~532,~~768~~779.4366 0.01 ~~350~~343 6.8750 1.~~250000~~340000 Totals 8079 1,~~205~~203,~~253~~586,~~565~~019.2735 27.3132 ~~116~~109 6.~~2362~~2360 0.~~775363~~813347

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 2427 ~~895~~963,~~429~~652,~~420~~054.6445 2021.2988 ~~119~~109 6.~~3819~~3335 0.~~589059~~679360 1.20 to 1.24 119 5163,~~548~~679,~~506~~210.4352 1.1745 ~~113~~105 5.~~8567~~8691 1.~~223506~~217625 1.25 to 1.29 128 8728,~~091~~457,~~070~~364.5378 10.9765 ~~116~~110 5.~~8094~~7837 1.~~272308~~267479 1.30 to 1.39 2015 ~~130~~87,~~629~~042,~~980~~750.8303 21.9698 99117 5.~~8035~~8463 1.~~327530~~331780 1.40 and greater 714 4060,~~554~~754,~~586~~639.8457 01.9238 ~~104~~100 5.~~8119~~8442 1.~~473482~~559349 Totals 7473 1,~~205~~203,~~253~~586,~~565~~019.2735 27.3132 ~~116~~109 6.~~2362~~2360 0.~~775363~~813347

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 2 7,~~414~~370,~~272~~419.4386 0.17 ~~114~~107 5.~~9004~~9005 1.~~212717~~212687 Multi-Family 7877 1,~~197~~196,~~839~~215,~~292~~599.8449 27.1416 ~~116~~109 6.~~2382~~2380 0.~~772656~~810886 Totals 8079 1,~~205~~203,~~253~~586,~~565~~019.2735 27.3132 ~~116~~109 6.~~2362~~2360 0.~~775363~~813347

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.7999% or less 20 234,~~792~~682,~~184~~799.6443 5.3233 ~~101~~94 5.6810 1.~~291460~~238611 5.8000% to 5.8999% 9 68,~~227~~063,~~119~~202.9472 1.55 ~~102~~95 5.~~8416~~8415 1.~~263974~~263622 5.9000% to 6.0999% 9 6362,~~217~~854,~~158~~933.2598 1.43 ~~115~~108 5.9524 1.~~268013~~180724 6.1000% to 6.1999% 3 6,~~360~~350,~~000~~472.0033 0.14 ~~113~~106 6.1200 1.~~256918~~495828 6.2000% and greater 3332 ~~832~~831,~~657~~634,~~102~~610.4489 18.8788 ~~122~~114 6.~~4475~~4472 0.~~548716~~623510 Totals 7473 1,~~205~~203,~~253~~586,~~565~~019.2735 27.3132 ~~116~~109 6.~~2362~~2360 0.~~775363~~813347

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 7321 1200,~~191~~830,~~331,940~~264.4743 264.9956 ~~116~~100 65.~~2378~~7621 01.~~768881~~280417 13 to 24 months 152 131,~~921~~002,~~624~~755,754.8092 022.3277 ~~103~~111 6.~~0950~~3309 10.~~330000~~719803 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 7473 1,~~205~~203,~~253~~586,~~565~~019.2735 27.3132 ~~116~~109 6.~~2362~~2360 0.~~775363~~813347

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. 109 months or less 643 991,~~958~~174,~~234~~703,172.31 2.26.67 71103 56.~~8020~~2219 10.~~337503~~804348 110 months or greater 414 16,~~082~~968,~~391,699~~422.9023 240.5216 ~~115~~285 6.~~2630~~6192 01.~~713418~~036365 Totals 47 1,~~182~~181,~~349~~671,~~934~~594.2154 26.7983 ~~112~~105 6.~~2241~~2242 0.~~766180~~805716

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 109 months or less 0 0.00 0.00 0 0.0000 0.000000 110 months or greater 2726 2221,~~903~~914,~~631~~424.0681 0.5250 ~~348~~341 6.~~8610~~8684 1.~~249416~~224815 Totals 2726 2221,~~903~~914,~~631~~424.0681 0.5250 ~~348~~341 6.~~8610~~8684 1.~~249416~~224815

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 9 985,495,000.00 22.3337 ~~110~~103 6.2976 0.~~664290~~709720 360 months or less 37 195,~~842~~166,~~852~~420.5235 4.4443 ~~116~~109 5.~~8488~~8486 1.~~276707~~288461 361 months or greater 1 1,~~012~~010,~~081~~174.6919 0.02 ~~350~~343 7.2000 1.190000 Totals 47 1,~~182~~181,~~349~~671,~~934~~594.2154 26.7983 ~~112~~105 6.~~2241~~2242 0.~~766180~~805716

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 6744 ~~365~~153,~~293~~651,~~722~~881.1697 83.2849 ~~120~~133 5.~~8464~~9367 1.~~281160~~264968 1 year or less 627 ~~837~~1,~~679~~047,~~426~~183,856.0291 1823.9877 ~~114~~105 6.~~4069~~2803 0.~~554783~~746943 1 to 2 years 1 2492,~~280,417~~832.0943 0.0501 ~~174~~342 56.~~9400~~8000 01.~~780000~~260000 2 years or greater 01 02,257,448.0004 0.0005 0167 05.~~0000~~9400 0.~~000000~~780000 Totals 7473 1,~~205~~203,~~253~~586,~~565~~019.2735 27.3132 ~~116~~109 6.~~2362~~2360 0.~~775363~~813347 (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 10035770 1 MF New York NY 4,432,311.11 0.00 6.434% 10034365 2 OF New York NY 896,339.17 0.00 6.123% 170204472 3 LO New York NY 696,423.61 0.00 6.470% 10035690 4 LO Austin TX 393,561.79 0.00 5.506% 10032921 5 OF Atlanta GA 386,595.83 0.00 5.475% 170204430 6 IN Memphis TN 315,611.69 0.00 5.470% 10032773 7 RT Camp Hill PA 307,847.22 0.00 5.500% 170204411 8 OF Santa Monica CA 298,070.17 0.00 5.583% 10035657 9 LO New York NY 307,847.22 0.00 6.500% 170204459 10 IN Miami FL 251,999.86 0.00 5.470% 10034171 11 RT Scottsdale AZ 250,927.78 0.00 5.828% 170204397 12 OF Phoenix AZ 252,736.11 0.00 5.870% 10035686 13 HC Union City NJ ~~105~~104,~~174~~222.1585 2223,~~474~~425.4373 6.489% 10035687 14 HC Irvington NJ 6867,~~311~~693.5466 1415,~~597~~215.3422 6.489% 10035688 15 HC Jersey City NJ 6867,~~270~~652.2271 1415,~~588~~206.5102 6.489% 10033926 16 MF Glendale AZ 209,717.84 0.00 5.677% 310905396 17 LO Dallas TX 206,184.44 0.00 5.840% 10035689 18 RT Kingsport TN 192,603.65 0.00 5.663% 10035670 19 OF San Diego CA 191,385.48 0.00 5.743% 10035663 20 OF Cerritos CA 184,049.58 0.00 5.700% 10034065 21 OF Eagan MN ~~182~~181,~~652~~785.7244 2223,~~142~~009.5583 5.750% 10035696 22 OF Bala Cynwyd PA 171,098.47 0.00 5.677% 10035681 23 OF New Orleans LA ~~185~~184,~~384~~218.2261 2829,~~299~~464.0465 6.170% 10033008 24 OF Overland Park KS ~~169~~168,~~898~~729.3197 3032,~~996~~164.2155 5.730% 170204420 25 IN Indianapolis IN 162,316.00 0.00 5.610% 10032943 26 RT Highland Heights OH 163,852.22 0.00 5.680% 10029457 27 IN Liverpool NY ~~164~~163,~~774~~088.0933 4446,~~829~~515.8561 5.850% 170204449 28 LO Washington DC 162,599.31 0.00 5.810% 310905125 29 RT Lexington KY 149,221.60 0.00 5.470% 310905143 30 LO San Antonio TX ~~159~~158,~~570~~505.2405 2728,~~168~~233.0221 5.928% 10035726 31 OF East Windsor NJ 149,482.82 0.00 5.627% 170204445 32 IN Wytheville VA 151,665.86 0.00 5.753% 10033705 33 MF Temecula CA 148,390.97 0.00 5.650% 10032962 34 MU South Deerfield MA 145,576.00 0.00 5.870% 10033925 35 RT Richardson TX ~~128~~127,~~016~~334.7477 19,~~188~~870.3027 5.327% 10035723 36 OF Stamford CT ~~149~~148,~~441~~519.9633 2122,~~735~~658.9356 6.330% 170204434 37 OF Tucson AZ ~~144~~143,~~295~~229.8194 2627,~~040~~106.4734 6.210% 10035697 38 OF Elkridge MD 131,013.75 0.00 5.635% 10035694 39 MF Fayetteville NC 131,252.06 0.00 5.790% 930903070 40 RT Various Various ~~128~~126,~~741~~269.8644 3529,~~249~~032.5048 6.190% 310905178 41 RT Paramus NJ 122,036.67 0.00 5.905% 10035692 42 RT Lancaster PA ~~115~~114,~~334~~775.3267 1415,~~447~~006.4005 5.696% 170204363 43 OF Thousand Oaks CA 125,332.03 0.00 6.210% 10035669 44 RT Eagle Pass TX 111,555.44 0.00 5.590% 170204415 45 IN Plano TX 108,878.03 0.00 5.570% 10033049 46 RT Pahrump NV 106,640.69 0.00 5.470% 170204379 47 MF Grapevine TX 111,168.91 0.00 5.835% 170204471 48 RT Victorville CA 106,723.76 0.00 5.853% 170204319 49 LO Chantilly VA 105,110.58 0.00 6.013% 10035658 50 OF Valhalla NY 100,319.44 0.00 5.825% 170204463 51 MF Huntsville AL ~~101~~100,~~283~~606.3583 1718,~~343~~020.9547 5.900% 310905518 52 RT Moreno Valley CA 93,502.89 0.00 5.540% 310905513 53 MU Union City NJ 91,364.32 0.00 5.555% 170204454 54 OF Stratford CT 90,675.00 0.00 5.850% 600876169 55 SS Bethesda MD 87,147.20 0.00 5.760% 170204466 56 OF Kansas City MO 8887,~~909~~561.2315 3537,~~861~~209.2129 5.940% 170204427 57 MF Various SC 85,161.48 0.00 5.710% 170204460 58 LO Jacksonville FL 89,440.81 0.00 6.030% 10035725 59 MF North Richland Hills TX 83,328.78 0.00 5.659% 10030892 60 RT Boca Raton FL 84,~~400~~001.0055 015,347.0020 6.330% 10032297 61 RT Mesa AZ 76,032.67 0.00 5.660% 170204450 62 MF Redlands CA 73,943.61 0.00 5.540% 10033397 63 RT Greenville SC 76,843.40 0.00 5.900% 10033956 64 RT Colorado Springs CO 72,484.85 0.00 5.579% 10035662 65 RT Blaine MN 72,217.08 0.00 5.591% 170204425 66 LO Hollywood FL 6968,~~436~~916.7297 1415,~~792~~312.9065 5.400% 170204400 67 OF Dallas TX 80,711.08 0.00 6.280% 10035676 68 RT Las Vegas NV 71,043.94 0.00 5.682% 170204440 69 LO Tallahassee FL 75,303.74 0.00 6.031% 10035691 70 RT Various TX 75,~~726~~233.4199 12,~~142~~635.8325 6.100% 10032818 71 OF Anchorage AK 7271,~~104~~009.08 2930,~~548~~643.15 5.860% 10035700 72 MF Jacksonville NC 7372,~~128~~655.4962 1112,~~665~~138.5744 6.095% 10032775 73 OF Various Various 71,170.83 0.00 6.000% 10035727 74 MF Fort Washington MD 69,021.50 0.00 5.840% 170204396 75 LO Lakewood CO 67,773.75 0.00 5.830% 10029845 76 MF Shelby Township MI 66,262.50 0.00 5.700% 10034067 77 IN Fort Lauderdale FL 66,487.08 0.00 5.762% 170204408 78 MF West Des Moines IA 66,~~722~~269.19 11 12,~~739~~193.9503 5.850% 170204389 79 IN Phoenix AZ 64,250.08 0.00 5.775% 10035664 80 OF Huntsville AL 61,693.10 0.00 5.686% 170204317 81 IN Dry Ridge KY 2826,~~044~~348.8746 5556,~~301~~998.7617 4.990% 170204318 82 IN Owensboro KY 2523,~~078~~550.9087 4951,~~815~~343.1114 4.990% 10033044 83 RT Dupont WA 62,000.00 0.00 5.760% 310903750 84 OF Orlando FL 6463,~~346~~911.3004 1011,~~691~~126.7298 6.140% 170204465 85 RT Phoenix AZ 58,557.28 0.00 5.620% 10028976 86 MF Slippery Rock PA 6160,~~170~~756.0293 1011,~~599~~012.5059 5.900% 170204447 87 MF Bloomington IN 58,900.00 0.00 5.700% 600876172 88 SS Bowie MD 59,272.00 0.00 5.760% 600876170 89 SS Ellicott City MD 58,949.60 0.00 5.760% 170204458 90 LO Birmingham AL 61,531.13 0.00 6.030% 10034066 91 OF Long Beach CA 57,820.43 0.00 5.739% 170204452 92 IN Phoenix AZ 58,565.98 0.00 5.813% 10030722 93 OF Detroit MI 61,876.34 0.00 6.160% 10033423 94 RT Norton MA 51,493.75 0.00 5.350% 10035683 95 RT Statesboro GA 6059,~~067~~320.4678 19,~~167~~913.1785 6.100% 600876171 96 SS Beltsville MD 55,502.40 0.00 5.760% 10035667 97 OF Duluth GA 53,849.58 0.00 5.685% 10032788 98 OF Oxnard CA 5352,~~004~~625.4296 10,~~283~~661.0652 5.620% 170204469 99 IN Maspeth NY 5554,~~507~~661.8090 2223,~~666~~512.3424 5.900% 170204403 100 RT Newport News VA 51,905.19 0.00 5.530% 10030839 101 OF Cornwall NY 57,493.25 0.00 6.140% 10033223 102 RT Orlando FL 53,909.43 0.00 5.770% 10032340 103 RT Conyers GA 51,930.00 0.00 5.770% 310900783 104 IN Fremont CA 61,465.85 0.00 6.671% 10033170 105 OF Oxon Hill MD 52,351.25 0.00 5.790% 10030714 106 OF Livonia MI 53,345.83 0.00 5.900% 170204353 107 MF Troy OH 50,542.92 0.00 5.590% 310905281 108 RT Albuquerque NM 49,244.53 0.00 5.520% 310905336 109 OF Bonita CA 50,112.36 0.00 5.650% 310905049 110 RT Duluth GA 5554,~~286~~954.5053 78,~~799~~131.9693 6.330% 170204470 111 IN Deer Park NY 47,963.89 0.00 5.570% 170204418 112 OF Decatur GA 50,030.56 0.00 5.810% 310905332 113 MF Bedford TX 49,341.67 0.00 5.730% 10032636 114 RT Laguna Beach CA 48,480.56 0.00 5.630% 10034377 115 RT Yonkers NY 49,298.61 0.00 5.725% 310905278 116 RT Anchorage AK 53,~~655~~324.9466 78,~~915~~247.7806 6.250% 10034162 117 MU Basalt CO 48,793.66 0.00 5.782% 310905315 118 RT West Des Moines IA 48,320.82 0.00 5.785% 170204435 119 RT Sedona AZ 47,393.40 0.00 5.950% 310905517 120 RT Folsom CA 44,522.89 0.00 5.620% 170204412 121 Various Rochester NY 4645,~~044~~734.0177 78,~~931~~240.4165 5.900% 170204431 122 RT Newhall CA 45,182.50 0.00 5.830% 310905527 123 IN Van Nuys CA 43,~~330~~021.1373 8,~~393~~702.7414 5.610% 310905173 124 RT Union City CA 42,~~318~~006.6728 89,~~725~~038.8827 5.490% 10034904 125 RT Bowling Green OH 47,~~844~~650.0417 4,~~405~~599.7764 6.250% 170204381 126 OF La Mesa CA 48,773.33 0.00 6.400% 10032437 127 RT Trussville AL 41,279.08 0.00 5.510% 600876173 128 SS Baltimore MD 42,209.60 0.00 5.760% 170204429 129 OF Indianapolis IN 41,281.67 0.00 5.640% 10031962 130 OF Wellington FL 43,183.00 0.00 5.970% 600876177 131 SS Laurel MD 41,589.60 0.00 5.760% 600876175 132 SS Pasadena MD 41,292.00 0.00 5.760% 170204451 133 LO Tampa FL 43,312.17 0.00 6.060% 170204387 134 SS Torrance CA 4342,~~136~~854.4670 7,~~013~~295.9167 6.050% 600876176 135 SS Catonsville MD 40,920.00 0.00 5.760% 10035668 136 RT Stevensville MD 39,542.22 0.00 5.600% 170204398 137 RT Bradenton FL 39,757.50 0.00 5.700% 170204365 138 RT Wilmette IL 40,001.63 0.00 5.735% 170204361 139 LO Winston Salem NC 40,920.00 0.00 5.940% 600876174 140 SS Germantown MD 38,390.40 0.00 5.760% 170204360 141 OF Kennesaw GA 38,354.75 0.00 5.880% 10034245 142 OF Tampa FL 36,605.83 0.00 5.668% 10035679 143 LO Danbury CT 4241,~~238~~655.5446 1314,~~676~~260.9806 6.670% 310905357 144 RT Austin TX 3736,~~152~~907.2592 6,~~175~~419.4275 5.970% 10035672 145 RT Prince Frederick MD 3433,~~179~~930.1065 67,~~869~~117.0146 5.537% 170204423 146 IN Memphis TN 35,217.72 0.00 5.720% 10033980 147 MF Tulsa OK 33,669.44 0.00 5.750% 10035699 148 LO Columbia SC 3332,~~250~~729.3009 14,~~413~~934.7798 5.730% 170204464 149 MF Muncie IN 34,347.23 0.00 5.925% 10035698 150 LO Kennesaw GA 32,~~396~~062.5795 9,~~064~~398.6527 5.735% 170204453 151 LO Greenville SC 33,912.22 0.00 6.030% 170204421 152 RT Cathedral City CA 33,303.47 0.00 5.950% 600876178 153 SS Owings Mills MD 32,190.40 0.00 5.760% 170204432 154 RT Alhambra CA 30,017.30 0.00 5.520% 10035695 155 RT Pasadena CA 32,~~316~~172.7265 3,~~495~~639.3037 5.974% 170204368 156 MH Perris CA 30,~~732~~524.6317 5,~~370~~579.6713 5.880% 10033118 157 OF Fremont CA 29,605.00 0.00 5.730% 170204394 158 MF Beaumont TX 28,158.33 0.00 5.450% 10035680 159 LO Auburn MA 31,~~470~~269.1053 45,~~928~~128.3592 6.110% 170204428 160 MU El Segundo CA 32,~~581~~383.8017 4,~~673~~872.9861 6.330% 10033706 161 MF Memphis TN 29,510.28 0.00 5.750% 170204433 162 OF Draper UT 28,298.69 0.00 5.570% 170204422 163 MH Santa Rosa CA 28,318.50 0.00 5.670% 10032961 164 IN Sarasota FL 27,973.28 0.00 5.630% 170204416 165 LO Cary NC 29,015.14 0.00 5.860% 10035701 166 LO Chesapeake VA 28,~~324~~133.5742 45,~~901~~092.8398 5.903% 170204352 167 LO Knoxville TN 29,~~569~~288.2582 67,~~865~~146.7114 6.295% 10033655 168 IN Federal Way WA 26,656.56 0.00 5.680% 170204439 169 RT Vestavia AL 27,758.33 0.00 5.930% 10034102 170 RT Altamonte Springs FL 26,~~954~~772.6057 4,~~692~~874.6770 5.875% 170204366 171 RT Sarasota FL 28,250.47 0.00 6.190% 170204462 172 RT Greenwood NC 27,~~259~~081.9959 4,~~488~~667.9333 5.992% 170204461 173 RT Los Angeles CA 25,299.44 0.00 5.650% 170204377 174 SS Medford OR 14,~~804~~701.1505 2,~~722~~825.1020 5.760% 170204376 175 SS Medford OR 10,~~856~~780.3777 12,~~996~~071.2181 5.760% 10035671 176 LO Hampton VA 27,~~925~~432.5189 12,~~381~~874.5618 6.300% 170204371 177 RT Calumet City IL 24,834.88 04,620.0027 5.655% 600876179 178 SS Westminster MD 25,097.60 0.00 5.760% 930902587 179 RT Various Various 32,~~589~~299.6799 56,~~837~~127.8755 7.500% 170204401 180 LO Pharr TX 25,~~442~~270.5801 4,~~446~~618.2279 5.880% 170204455 181 RT Lone Tree CO 25,402.78 0.00 5.900% 10032638 182 SS Elk Grove CA 25,618.06 0.00 5.950% 170204409 183 SS Sun Valley CA 24,756.94 0.00 5.750% 170204441 184 MH Grass Valley CA 25,401.06 0.00 6.020% 170204456 185 SS Austin TX 25,591.53 0.00 6.090% 10031759 186 RT Winston-Salem NC 2625,~~018~~796.0185 5,~~354~~575.3854 6.320% 10033823 187 LO Bourbonnais IL 23,~~982~~820.0408 4,~~175~~337.1612 5.875% 170204426 188 MU Portland OR 23,~~659~~499.5054 4,~~127~~287.7672 5.870% 600876180 189 SS Woodlawn MD 23,039.20 0.00 5.760% 10032078 190 RT Melbourne FL 18,004.80 0.00 5.940% 10032076 191 RT Melbourne FL 5,673.86 0.00 5.990% 10035673 192 LO Midwest City OK 25,~~654~~290.1286 89,~~723~~086.5480 6.530% 170204448 193 RT Houma LA 2322,~~053~~899.3401 34,~~964~~118.5184 5.890% 10035665 194 OF Savannah GA 22,029.38 0.00 5.685% 10032436 195 RT Gahanna OH 22,048.75 0.00 5.690% 170204414 196 OF Monterey Park CA 22,~~237~~086.0537 34,~~896~~046.0977 5.860% 10035656 197 RT Los Angeles CA 22,~~770~~620.4050 3,~~737~~887.2616 6.045% 10034069 198 MF Sherman TX 21,772.66 0.00 5.813% 170204417 199 RT Seminole FL 21,661.25 0.00 5.850% 10035675 200 RT Martinez GA 2120,~~222~~897.1533 8,~~674~~999.4426 5.920% 10033991 201 OF Boca Raton FL 21,146.74 0.00 5.875% 10033264 202 RT Jacksonville FL 21,364.17 0.00 6.000% 10035693 203 IN Batavia IL 22,~~120~~030.2366 2,~~014~~104.6623 6.305% 170204378 204 MF Austin TX 19,977.78 0.00 5.800% 10033204 205 RT Austin TX 20,332.56 0.00 5.903% 10033750 206 RT Pinehurst TX 19,977.78 0.00 5.800% 10033912 207 RT Charlotte NC 19,055.01 0.00 5.645% 10034002 208 RT Panama City FL 18,768.09 0.00 5.560% 10034068 209 RT Royersford PA 19,~~369~~223.7478 3,~~808~~954.2218 5.854% 170204390 210 RT Austin TX 19,659.60 0.00 5.930% 170204386 211 SS Anaheim CA 19,~~909~~779.1309 3,~~237~~367.2024 6.050% 170204385 212 SS Cypress CA 19,~~909~~779.1309 3,~~237~~367.2024 6.050% 10034234 213 RT Los Angeles CA 17,787.80 0.00 5.436% 170204383 214 OF Lafayette LA 19,862.39 0.00 6.070% 10035677 215 LO Salt Lake City UT 19,~~728~~437.6034 7,~~463~~754.0834 6.150% 170204467 216 RT Milton FL 19,~~247~~123.2418 3,~~079~~203.0612 6.060% 10032952 217 OF Los Angeles CA 18,~~673~~548.7041 3,~~225~~350.0231 5.880% 10035659 218 IN Hyattsville MD 17,~~640~~009.2738 18,~~182~~813.5948 5.600% 170204364 219 SS Highland CA 18,~~226~~099.5636 3,~~365~~492.6484 5.750% 10033117 220 IN Scottsdale AZ 18,017.54 0.00 5.780% 170204395 221 MF Edmond OK 17,670.00 03,224.0042 5.700% 170204446 222 MF Durham NC 17,~~673~~550.0120 3,~~267~~389.0586 5.720% 10034139 223 RT Bennington VT 17,979.29 0.00 5.860% 10035682 224 MF Jacksonville FL 18,~~794~~678.6574 2,~~766~~882.8475 6.255% 10035660 225 OF Westport CT 17,415.54 0.00 5.820% 10034433 226 RT Newark DE 17,082.29 0.00 5.750% 170204404 227 RT Houston TX 17,249.09 0.00 5.840% 10034193 228 IN Vancouver WA 17,~~194~~023.7054 4,~~504~~675.1834 5.900% 170204374 229 MF Blacklick OH 16,~~213~~098.7511 3,~~123~~239.6529 5.650% 10032496 230 RT Westlake OH 1615,~~079~~963.0740 3,~~150~~266.7239 5.610% 10033024 231 RT Tucson AZ 16,197.50 0.00 5.700% 10029300 232 MF Canton OH 16,~~864~~847.0059 02,585.0060 6.120% 10035724 233 RT Aurora CO 15,516.53 0.00 5.631% 10032493 234 RT Kent OH 15,~~377~~266.4885 3,~~013~~123.2386 5.610% 170204419 235 OF Amherst NY 15,~~954~~854.8162 2,~~419~~519.2645 6.200% 170204393 236 RT Fort Walton Beach FL 14,~~933~~830.4255 2,~~688~~791.2815 5.810% 170204375 237 MF Las Cruces NM 14,~~700~~597.7447 2,~~749~~852.3158 5.720% 10032581 238 RT Overland Park KS 14,~~823~~452.4899 10,~~201~~571.4190 5.820% 170204331 239 MF Bemidji MN 17,173.14 0.00 6.875% 10033914 240 RT Houston TX 14,~~382~~240.5393 3,~~657~~799.9151 6.000% 170204391 241 RT Pensacola FL 13,~~937~~841.8685 2,~~509~~605.0607 5.810% 170204436 242 OF Lancaster CA 1514,~~008~~649.7136 9,~~090~~450.7914 6.310% 10031404 243 RT Hanford CA 14,~~389~~297.5060 2,~~242~~334.4333 6.150% 10033317 244 IN Joplin MO 14,~~476~~385.7775 2,~~178~~269.3840 6.250% 170204407 245 MF Durham NC 13,~~405~~313.5531 2,~~419~~511.5983 5.790% 170204384 246 SS Montgomery AL 13,~~533~~443.7960 2,~~286~~376.2140 5.960% 10032494 247 RT Hudson OH 12,~~618~~529.1349 2,~~359~~448.8347 5.720% 10032816 248 RT San Francisco CA 12,012.50 0.00 5.580% 170204457 249 RT Spokane Valley WA 12,~~660~~575.4285 2,~~167~~252.9956 5.900% 170204362 250 RT Los Angeles CA 12,~~746~~661.1805 2,~~162~~247.3144 5.950% 170204399 251 MF Durham NC 12,~~250~~164.6156 2,~~291~~377.1015 5.720% 170204329 252 MF Bellflower CA 14,~~561~~480.6899 1,~~705~~786.7443 6.900% 170204413 253 MF Los Angeles CA 12,595.04 0.00 5.970% 10032492 254 RT Carrollton OH 11,~~725~~640.3397 2,~~297~~381.5995 5.610% 170204402 255 MF Los Angeles CA 12,~~164~~082.1564 2,~~086~~168.4900 5.910% 10032566 256 RT Redlands CA 11,595.29 0.00 5.730% 10032316 257 MF New York NY 11,~~679~~563.9607 3,~~054~~171.7362 5.940% 10032828 258 RT Brentwood TN 11,179.38 0.00 5.770% 170204373 259 SS Huffman TX 11,~~122~~045.5021 2,~~036~~113.4978 5.770% 170204438 260 RT San Antonio TX 10,987.78 0.00 5.800% 10035684 261 RT Valley Springs CA 11,094.38 0.00 5.910% 10034280 262 RT Philadelphia PA 11,~~110~~036.0971 1,~~861~~935.6907 5.951% 620905257 263 MF Phoenix AZ 10,~~938~~864.2252 1,~~887~~961.3505 5.910% 10029301 264 MF Canton OH 11,~~330~~319.5048 01,737.0020 6.120% 10032825 265 RT Clayton NC 10,434.08 0.00 5.770% 170204372 266 SS Escondido CA 10,~~381~~308.0087 1,~~900~~972.7285 5.770% 10035678 267 RT Henderson NC 10,~~314~~211.4828 2,~~731~~834.2747 5.870% 410905327 268 RT Various TX 10,~~222~~155.7204 1,~~721~~788.0371 5.940% 170204405 269 RT Austin TX 10,040.56 0.00 5.830% 170204382 270 RT Green Bay WI 10,006.11 01,741.0069 5.810% 410905284 271 RT Scottsdale AZ 10,~~265~~197.9094 1,~~712~~780.2622 5.990% 170204367 272 OF Cape Coral FL 10,~~162~~094.4629 1,~~738~~806.6986 5.930% 170204369 273 MF San Francisco CA 9,~~748~~679.7986 1,~~846~~915.5548 5.690% 170204410 274 MU New York NY 10,~~672~~516.7206 34,~~945~~102.8450 6.250% 170204444 275 RT Smyrna GA 9,~~984~~918.1815 1,~~669~~735.4750 5.970% 170204392 276 RT Pace FL 9,~~706~~639.7286 1,~~747~~814.3925 5.810% 410905264 277 MF Minot ND 9,~~528~~463.0145 1,~~669~~733.3894 5.860% 170204380 278 RT Marble Falls TX 9,651.08 0.00 5.930% 170204370 279 RT Wichita KS 9,366.31 0.00 5.960% 410903209 280 OF Dallas TX 8,~~377~~309.5845 12,~~964~~032.6073 5.360% 410905331 281 RT Various Various 9,~~116~~055.3297 1,~~534~~595.7712 5.940% 170204321 282 MF Middlebury VT 10,~~551~~492.6034 1,~~259~~319.9824 6.875% 170204350 283 RT Mira Loma CA 10,~~475~~418.3197 1,~~167~~223.4882 7.000% 10035674 284 MF Parkesburg PA 8,575.63 0.00 5.790% 10032831 285 RT Hendersonville TN 8,593.03 0.00 5.870% 170204333 286 MF Paramount CA 9,~~751~~695.6196 1,~~205~~260.2893 6.775% 10035661 287 RT Dallas TX 8,400.95 0.00 5.870% 170204334 288 OF Bend OR 109,~~048~~995.6186 1,~~067~~120.7550 7.125% 170204468 289 MF Clive IA 8,~~316~~264.5876 1,~~248~~299.0688 6.210% 410904950 290 RT Hobbs NM 7,465.83 0.00 5.780% 170204406 291 RT Colorado Springs CO 7,871.42 0.00 6.094% 170204443 292 RT Roswell GA 7,~~680~~629.1435 1,~~284~~335.2100 5.970% 170204322 293 MF Spokane WA 8,~~832~~782.1352 1,~~054~~104.6526 6.875% 410905261 294 MF Minot ND 7,~~316~~267.8729 1,~~281~~331.9755 5.860% 170204388 295 RT College Station TX 7,209.22 0.00 5.980% 410905416 296 MF Indianapolis IN 7,~~065~~018.7232 1,~~220~~267.2868 5.880% 410905013 297 MU Newnan GA 7,~~069~~022.6696 1,~~174~~220.1686 6.000% 170204355 298 MH Reno NV 6,~~965~~958.7075 01,128.0024 5.992% 170204325 299 MF North Tonawanda NY 7,~~530~~489.6156 ~~852~~893.2025 7.000% 170204424 300 RT Thousand Oaks CA 6,~~712~~670.4789 ~~992~~1,033.1371 6.260% 10034897 301 RT North Salt Lake UT 6,~~598~~559.1514 ~~904~~943.7879 6.396% 170204356 302 RT Orlando FL 5,607.56 0.00 5.920% 170204342 303 MF Willoughby OH 6,~~343~~311.5808 ~~647~~680.9444 7.200% 170204327 304 MF Blacksburg VA 5,~~938~~904.6657 ~~741~~775.9099 6.750% 170204357 305 MF Long Beach CA 6,~~276~~264.0227 ~~179~~191.4924 7.200% 170204359 306 MF New Hartford NY 5,322.70 0.00 6.120% 410905382 307 RT Lenexa KS 4,~~949~~826.7111 3,~~397~~520.2989 5.830% 170204336 308 MF El Cajon CA 5,~~625~~594.0120 ~~647~~678.5940 6.925% 170204347 309 OF Lakewood CO 5,~~481~~452.0629 ~~582~~611.4118 7.125% 170204354 310 MF Corona CA 4,~~971~~942.2247 ~~626~~654.1893 6.750% ~~170204346 311 MF Bakersfield CA 4,837.84 620.06 6.675%~~ 170204320 312 MF Oakland CA 4,736.11 0.00 6.875% 170204442 313 RT Catonsville MD 4,~~096~~068.0799 ~~684~~712.9200 5.970% 170204437 314 RT Chicago Heights IL 4,~~188~~162.3719 ~~629~~655.7088 6.220% 170204341 315 MF Santa Clarita CA 4,~~327~~302.3666 ~~537~~561.1383 6.750% 170204332 316 MF Bellflower CA 4,~~208~~184.9579 ~~525~~549.8298 6.750% 170204326 317 MF Santa Ana CA 4,~~180~~156.1213 ~~522~~546.2221 6.750% 170204351 318 RT Boise ID 4,~~259~~238.3646 ~~402~~423.7060 7.375% 170204330 319 MF Commerce TX 3,~~788~~766.0631 ~~473~~494.2398 6.750% 170204349 320 MF Manchester NH 3,~~761~~740.8297 ~~442~~463.5237 6.875% 170204328 321 MF Long Beach CA 3,~~479~~458.4386 ~~458~~479.4805 6.625% 170204348 322 RT Pendleton OR 3,~~784~~766.6453 ~~340~~358.7384 7.500% 170204344 323 MF Long Beach CA 3,~~514~~495.3960 ~~387~~406.4625 7.025% 170204340 324 MF Holmen WI 3,~~174~~156.0344 ~~373~~390.3998 6.875% 170204345 325 MF Santa Monica CA 3,~~126~~109.7148 ~~363~~381.8710 6.900% 170204343 326 MF La Porte TX 3,~~176~~161.7031 ~~293~~309.7312 7.425% 170204335 327 MF Los Angeles CA 2,~~926~~909.0968 ~~350~~366.2162 6.850% 170204337 328 MF Los Angeles CA 2,~~926~~909.0968 ~~350~~366.2162 6.850% 170204339 329 MF Ahaheim CA 2,~~904~~887.4698 ~~355~~371.1765 6.800% 170204323 330 MF Gardena CA 2,~~880~~863.2054 ~~362~~379.7945 6.750% 170204338 331 MF Santa Ana CA 2,~~740~~557.77 83,~~308~~246.69 6.675% 170204358 332 MF Colton CA 2,~~793~~777.7963 ~~351~~368.9107 6.750% 170204324 333 MF Los Angeles CA 2,~~605~~591.5453 ~~289~~303.1617 7.025% Totals 22,~~626~~580,~~271~~099.4043 1,~~042~~098,~~151~~883.6709 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 10035770 N/A 12/08/2016 N 800,000,000.00 800,000,000.00 06/01/2007 10034365 N/A 02/08/2017 N 170,000,000.00 170,000,000.00 06/08/2007 170204472 N/A 03/08/2017 N 125,000,000.00 125,000,000.00 06/08/2007 10035690 N/A 12/08/2016 N 83,000,000.00 83,000,000.00 06/08/2007 10032921 N/A 12/01/2016 N 82,000,000.00 82,000,000.00 06/01/2007 170204430 N/A 01/08/2017 N 67,000,000.00 67,000,000.00 06/08/2007 10032773 N/A 01/01/2017 N 65,000,000.00 65,000,000.00 06/01/2007 170204411 N/A 01/08/2017 N 62,000,000.00 62,000,000.00 06/08/2007 10035657 N/A 11/05/2016 N 55,000,000.00 55,000,000.00 06/05/2007 170204459 N/A 02/08/2014 N 53,500,000.00 53,500,000.00 06/08/2007 10034171 N/A 02/08/2017 N 50,000,000.00 50,000,000.00 06/08/2007 170204397 N/A 12/08/2016 N 50,000,000.00 50,000,000.00 06/08/2007 10035686 N/A 01/08/2017 N 18,822,272.52 18,799,798.09 06/08/2007 10035687 N/A 01/08/2017 N 12,225,231.92 12,210,634.58 06/08/2007 10035688 N/A 01/08/2017 N 12,217,837.03 12,203,248.52 06/08/2007 10033926 N/A 01/08/2017 N 42,900,000.00 42,900,000.00 06/08/2007 310905396 N/A 01/01/2017 N 41,000,000.00 41,000,000.00 06/01/2007 10035689 N/A 01/08/2012 N 39,500,000.00 39,500,000.00 06/08/2007 10035670 N/A 01/05/2017 N 38,700,000.00 38,700,000.00 06/05/2007 10035663 N/A 01/05/2017 N 37,500,000.00 37,500,000.00 06/05/2007 10034065 N/A 01/08/2017 N 36,889,189.64 36,867,047.09 06/08/2007 10035696 N/A 01/08/2017 N 35,000,000.00 35,000,000.00 05/08/2007 10035681 N/A 02/07/2017 N 34,892,204.79 34,863,905.75 06/07/2007 10033008 N/A 01/01/2017 N 34,433,030.78 34,402,034.57 06/01/2007 170204420 N/A 01/08/2017 N 33,600,000.00 33,600,000.00 06/08/2007 10032943 01/01/2017 01/01/2037 N 33,500,000.00 33,500,000.00 06/01/2007 10029457 11/01/2016 11/01/2031 N 32,709,497.12 32,664,667.27 06/01/2007 170204449 N/A 02/08/2012 N 32,500,000.00 32,500,000.00 06/08/2007 310905125 N/A 02/01/2017 N 31,680,000.00 31,680,000.00 06/01/2007 310905143 N/A 01/01/2017 N 31,262,316.47 31,235,148.45 06/01/2007 10035726 N/A 01/08/2017 N 30,850,000.00 30,850,000.00 06/08/2007 170204445 N/A 02/08/2017 N 30,615,000.00 30,615,000.00 06/08/2007 10033705 N/A 12/01/2011 N 30,500,000.00 30,500,000.00 06/01/2007 10032962 10/01/2016 10/01/2036 N 28,800,000.00 28,800,000.00 06/01/2007 10033925 N/A 01/08/2017 N 27,907,752.78 27,888,564.48 06/08/2007 10035723 N/A 11/11/2016 N 27,416,350.90 27,394,614.97 05/11/2007 170204434 N/A 01/08/2017 N 26,983,789.27 26,957,748.80 06/08/2007 10035697 N/A 02/08/2017 N 27,000,000.00 27,000,000.00 05/08/2007 10035694 N/A 01/01/2014 N 26,325,000.00 26,325,000.00 05/01/2007 930903070 N/A 05/01/2015 N 24,152,937.29 24,117,687.79 06/01/2007 310905178 11/01/2016 11/01/2038 N 24,000,000.00 24,000,000.00 06/01/2007 10035692 N/A 01/01/2017 N 23,514,154.79 23,499,707.39 05/01/2007 170204363 N/A 12/08/2016 N 23,437,500.00 23,437,500.00 06/08/2007 10035669 N/A 01/05/2017 N 23,175,000.00 23,175,000.00 06/05/2007 170204415 N/A 01/08/2017 N 22,700,000.00 22,700,000.00 06/08/2007 10033049 N/A 02/01/2017 N 22,640,000.00 22,640,000.00 06/01/2007 170204379 N/A 12/08/2016 N 22,125,000.00 22,125,000.00 06/08/2007 170204471 N/A 03/08/2017 N 21,175,000.00 21,175,000.00 06/08/2007 170204319 N/A 10/08/2016 N 20,300,000.00 20,300,000.00 06/08/2007 10035658 N/A 12/11/2016 N 20,000,000.00 20,000,000.00 05/11/2007 170204463 N/A 02/08/2017 N 19,935,487.57 19,918,143.62 06/08/2007 310905518 N/A 02/01/2017 N 19,600,000.00 19,600,000.00 06/01/2007 310905513 N/A 01/01/2017 N 19,100,000.00 19,100,000.00 06/01/2007 170204454 N/A 02/08/2017 N 18,000,000.00 18,000,000.00 06/08/2007 600876169 N/A 12/01/2016 N 17,570,000.00 17,570,000.00 06/01/2007 170204466 N/A 02/08/2017 N 17,382,058.49 17,346,197.28 06/08/2007 170204427 N/A 01/08/2017 N 17,320,000.00 17,320,000.00 06/08/2007 170204460 N/A 02/08/2017 N 17,225,000.00 17,225,000.00 06/08/2007 10035725 N/A 12/01/2016 N 17,100,000.00 17,100,000.00 05/01/2007 10030892 N/A 07/01/2016 N 16,000,000.00 16,000,000.00 06/01/2007 10032297 N/A 02/01/2017 N 15,600,000.00 15,600,000.00 06/01/2007 170204450 N/A 02/08/2017 N 15,500,000.00 15,500,000.00 06/08/2007 10033397 N/A 12/01/2016 N 15,125,000.00 15,125,000.00 06/01/2007 10033956 N/A 01/08/2017 N 15,088,000.00 15,088,000.00 06/08/2007 10035662 N/A 01/05/2017 N 15,000,000.00 15,000,000.00 06/05/2007 170204425 N/A 01/08/2017 N 14,932,627.51 14,917,834.61 06/08/2007 170204400 N/A 12/08/2016 N 14,925,000.00 14,925,000.00 06/08/2007 10035676 N/A 02/07/2017 N 14,520,000.00 14,520,000.00 06/07/2007 170204440 N/A 01/08/2017 N 14,500,000.00 14,500,000.00 06/08/2007 10035691 N/A 11/01/2016 N 14,416,451.08 14,404,308.25 05/01/2007 10032818 03/01/2017 03/01/2027 N 14,289,040.27 14,259,492.12 06/01/2007 10035700 N/A 01/01/2016 N 13,933,290.37 13,921,624.80 05/08/2007 10032775 N/A 03/01/2017 N 13,775,000.00 13,775,000.00 06/01/2007 10035727 N/A 12/05/2011 N 13,725,000.00 13,725,000.00 05/05/2007 170204396 N/A 12/08/2013 N 13,500,000.00 13,500,000.00 06/08/2007 10029845 N/A 01/01/2017 N 13,500,000.00 13,500,000.00 06/01/2007 10034067 N/A 01/08/2017 N 13,400,000.00 13,400,000.00 06/08/2007 170204408 N/A 01/08/2017 N 13,245,100.61 13,233,360.66 06/08/2007 170204389 N/A 12/08/2014 N 12,920,000.00 12,920,000.00 06/08/2007 10035664 N/A 01/05/2017 N 12,600,000.00 12,600,000.00 06/05/2007 170204317 N/A 05/08/2015 N 6,526,700.66 6,471,398.90 06/08/2007 170204318 N/A 04/08/2015 N 5,836,449.26 5,786,634.15 06/08/2007 10033044 N/A 02/01/2017 N 12,500,000.00 12,500,000.00 06/01/2007 310903750 N/A 03/01/2016 N 12,170,152.91 12,159,461.19 05/01/2007 170204465 N/A 02/08/2017 N 12,100,000.00 12,100,000.00 06/08/2007 10028976 N/A 12/01/2016 N 12,040,025.52 12,029,426.02 06/01/2007 170204447 N/A 02/08/2014 N 12,000,000.00 12,000,000.00 06/08/2007 600876172 N/A 12/01/2016 N 11,950,000.00 11,950,000.00 06/01/2007 600876170 N/A 12/01/2016 N 11,885,000.00 11,885,000.00 06/01/2007 170204458 N/A 02/08/2017 N 11,850,000.00 11,850,000.00 06/08/2007 10034066 N/A 01/08/2012 N 11,700,000.00 11,700,000.00 06/08/2007 170204452 N/A 02/08/2017 N 11,700,000.00 11,700,000.00 06/08/2007 10030722 N/A 03/01/2014 N 11,665,000.00 11,665,000.00 06/01/2007 10033423 N/A 01/01/2017 N 11,550,000.00 11,550,000.00 06/01/2007 10035683 N/A 02/05/2017 N 11,435,371.10 11,416,203.93 06/05/2007 600876171 N/A 12/01/2016 N 11,190,000.00 11,190,000.00 06/01/2007 10035667 N/A 01/05/2017 N 11,000,000.00 11,000,000.00 06/05/2007 10032788 N/A 01/01/2017 N 10,952,584.20 10,942,301.14 06/01/2007 170204469 N/A 02/08/2017 N 10,925,537.64 10,902,871.30 06/08/2007 170204403 N/A 01/08/2017 N 10,900,000.00 10,900,000.00 06/08/2007 10030839 N/A 03/01/2014 N 10,874,000.00 10,874,000.00 06/01/2007 10033223 N/A 02/01/2017 N 10,850,000.00 10,850,000.00 05/01/2007 10032340 N/A 01/01/2017 N 10,800,000.00 10,800,000.00 06/01/2007 310900783 N/A 06/01/2015 N 10,700,000.00 10,700,000.00 06/01/2007 10033170 N/A 01/01/2017 N 10,500,000.00 10,500,000.00 06/01/2007 10030714 N/A 02/01/2017 N 10,500,000.00 10,500,000.00 06/01/2007 170204353 N/A 11/08/2016 N 10,500,000.00 10,500,000.00 06/08/2007 310905281 N/A 12/01/2016 N 10,360,000.00 10,360,000.00 06/01/2007 310905336 N/A 12/01/2016 N 10,300,000.00 10,300,000.00 06/01/2007 310905049 N/A 03/01/2012 N 10,142,760.90 10,134,960.94 06/01/2007 170204470 N/A 02/08/2012 N 10,000,000.00 10,000,000.00 06/08/2007 170204418 N/A 01/08/2017 N 10,000,000.00 10,000,000.00 06/08/2007 310905332 N/A 12/01/2016 N 10,000,000.00 10,000,000.00 06/01/2007 10032636 N/A 01/01/2017 N 10,000,000.00 10,000,000.00 06/01/2007 10034377 N/A 02/08/2017 N 10,000,000.00 10,000,000.00 06/08/2007 310905278 N/A 02/01/2017 N 9,969,620.73 9,961,704.95 06/01/2007 10034162 N/A 02/08/2017 N 9,800,000.00 9,800,000.00 06/08/2007 310905315 N/A 12/01/2016 N 9,700,000.00 9,700,000.00 06/01/2007 170204435 N/A 01/08/2017 N 9,250,000.00 9,250,000.00 06/08/2007 310905517 N/A 02/01/2017 N 9,200,000.00 9,200,000.00 06/01/2007 170204412 N/A 01/08/2017 N 9,062,790.99 9,054,859.58 06/08/2007 170204431 N/A 01/08/2017 N 9,000,000.00 9,000,000.00 06/08/2007 310905527 N/A 02/01/2017 N 8,969,493.68 8,961,099.94 06/01/2007 310905173 N/A 12/01/2016 N 8,951,595.84 8,942,869.96 06/01/2007 10034904 N/A 03/08/2017 N 8,889,731.20 8,885,325.43 06/08/2007 170204381 N/A 12/08/2016 N 8,850,000.00 8,850,000.00 06/08/2007 10032437 N/A 01/01/2017 N 8,700,000.00 8,700,000.00 06/01/2007 600876173 N/A 12/01/2016 N 8,510,000.00 8,510,000.00 06/01/2007 170204429 N/A 01/08/2017 N 8,500,000.00 8,500,000.00 06/08/2007 10031962 N/A 12/01/2016 N 8,400,000.00 8,400,000.00 06/01/2007 600876177 N/A 12/01/2016 N 8,385,000.00 8,385,000.00 06/01/2007 600876175 N/A 12/01/2016 N 8,325,000.00 8,325,000.00 06/01/2007 170204451 N/A 02/08/2017 N 8,300,000.00 8,300,000.00 06/08/2007 170204387 N/A 12/08/2016 N 8,279,991.75 8,272,977.84 06/08/2007 600876176 N/A 12/01/2016 N 8,250,000.00 8,250,000.00 06/01/2007 10035668 N/A 01/05/2017 N 8,200,000.00 8,200,000.00 06/05/2007 170204398 N/A 12/08/2016 N 8,100,000.00 8,100,000.00 05/08/2007 170204365 N/A 12/08/2016 N 8,100,000.00 8,100,000.00 06/08/2007 170204361 N/A 12/08/2016 N 8,000,000.00 8,000,000.00 06/08/2007 600876174 N/A 12/01/2016 N 7,740,000.00 7,740,000.00 06/01/2007 170204360 N/A 12/08/2016 N 7,575,000.00 7,575,000.00 06/08/2007 10034245 N/A 02/08/2017 N 7,500,000.00 7,500,000.00 06/08/2007 10035679 N/A 02/05/2017 N 7,354,004.20 7,340,327.22 06/05/2007 310905357 N/A 02/01/2017 N 7,226,892.82 7,220,717.40 06/01/2007 10035672 N/A 01/05/2017 N 7,168,477.74 7,161,608.73 06/05/2007 170204423 N/A 01/08/2017 N 7,150,000.00 7,150,000.00 06/08/2007 10033980 N/A 01/08/2017 N 6,800,000.00 6,800,000.00 06/08/2007 10035699 N/A 01/03/2017 N 6,738,786.53 6,724,372.76 05/03/2007 170204464 N/A 02/08/2017 N 6,732,000.00 6,732,000.00 06/08/2007 10035698 N/A 01/05/2017 N 6,560,039.32 6,550,974.67 05/05/2007 170204453 N/A 02/08/2017 N 6,531,000.00 6,531,000.00 06/08/2007 170204421 N/A 01/08/2017 N 6,500,000.00 6,500,000.00 06/08/2007 600876178 N/A 12/01/2016 N 6,490,000.00 6,490,000.00 06/01/2007 170204432 N/A 01/08/2017 N 6,315,000.00 6,315,000.00 06/08/2007 10035695 N/A 01/08/2017 N 6,282,072.12 6,278,576.82 05/08/2007 170204368 N/A 12/08/2016 N 6,069,643.10 6,064,272.43 06/08/2007 10033118 N/A 01/01/2017 N 6,000,000.00 6,000,000.00 06/01/2007 170204394 N/A 12/08/2016 N 6,000,000.00 6,000,000.00 06/08/2007 10035680 N/A 02/05/2017 N 5,981,329.88 5,976,401.53 06/05/2007 170204428 N/A 01/08/2017 N 5,977,398.31 5,972,724.33 06/08/2007 10033706 N/A 12/01/2016 N 5,960,000.00 5,960,000.00 06/01/2007 170204433 N/A 01/08/2017 N 5,900,000.00 5,900,000.00 06/08/2007 170204422 N/A 01/08/2017 N 5,800,000.00 5,800,000.00 06/08/2007 10032961 03/01/2017 03/01/2037 N 5,770,000.00 5,770,000.00 06/01/2007 170204416 N/A 01/08/2017 N 5,750,000.00 5,750,000.00 06/08/2007 10035701 N/A 12/01/2016 N 5,572,259.96 5,567,358.13 05/01/2007 170204352 N/A 11/08/2016 N 5,454,882.14 5,448,016.43 06/08/2007 10033655 N/A 12/01/2016 N 5,450,000.00 5,450,000.00 06/01/2007 170204439 N/A 01/08/2017 N 5,436,000.00 5,436,000.00 06/08/2007 10034102 N/A 01/08/2017 N 5,328,020.60 5,323,327.93 06/08/2007 170204366 N/A 12/08/2016 N 5,300,000.00 5,300,000.00 05/08/2007 170204462 N/A 02/08/2017 N 5,283,171.35 5,278,682.42 05/08/2007 170204461 N/A 02/08/2017 N 5,200,000.00 5,200,000.00 06/08/2007 170204377 N/A 12/08/2016 N 2,984,707.04 2,981,984.94 06/08/2007 170204376 N/A 12/08/2016 N 2,188,785.17 2,186,788.96 06/08/2007 10035671 N/A 01/05/2017 N 5,147,560.11 5,135,178.55 04/05/2007 170204371 N/A 12/08/2016 N 5,100,000.00 5,100,000.00 06/08/2007 600876179 N/A 12/01/2016 N 5,060,000.00 5,060,000.00 06/01/2007 930902587 N/A 03/01/2015 N 5,046,142.17 5,040,304.30 06/01/2007 170204401 N/A 12/08/2016 N 5,024,868.47 5,020,422.25 06/08/2007 170204455 N/A 02/08/2017 N 5,000,000.00 5,000,000.00 06/08/2007 10032638 N/A 01/01/2017 N 5,000,000.00 5,000,000.00 06/01/2007 170204409 N/A 01/08/2017 N 5,000,000.00 5,000,000.00 06/08/2007 170204441 N/A 01/08/2012 N 4,900,000.00 4,900,000.00 06/08/2007 170204456 N/A 02/08/2017 N 4,880,000.00 4,880,000.00 05/08/2007 10031759 02/01/2017 02/01/2033 N 4,780,769.01 4,775,414.63 06/01/2007 10033823 N/A 01/08/2017 N 4,740,444.48 4,736,269.32 06/08/2007 170204426 N/A 01/08/2017 N 4,680,672.71 4,676,544.95 06/08/2007 600876180 N/A 12/01/2016 N 4,645,000.00 4,645,000.00 06/01/2007 10032078 N/A 01/01/2017 N 3,520,000.00 3,520,000.00 06/01/2007 10032076 N/A 01/01/2017 N 1,100,000.00 1,100,000.00 06/01/2007 10035673 N/A 01/05/2017 N 4,562,309.35 4,553,585.81 06/05/2007 170204448 N/A 02/08/2017 N 4,545,265.98 4,541,301.47 06/08/2007 10035665 N/A 01/05/2017 N 4,500,000.00 4,500,000.00 06/05/2007 10032436 N/A 01/01/2017 N 4,500,000.00 4,500,000.00 06/01/2007 170204414 N/A 01/08/2017 N 4,406,769.11 4,402,873.02 06/08/2007 10035656 N/A 11/07/2016 N 4,374,366.42 4,370,629.16 06/07/2007 10034069 N/A 01/05/2017 N 4,350,000.00 4,350,000.00 06/05/2007 170204417 N/A 01/08/2017 N 4,300,000.00 4,300,000.00 06/08/2007 10035675 N/A 01/05/2017 N 4,163,020.80 4,154,346.36 06/05/2007 10033991 N/A 01/08/2017 N 4,180,000.00 4,180,000.00 06/08/2007 10033264 N/A 11/01/2016 N 4,135,000.00 4,135,000.00 06/01/2007 10035693 N/A 01/08/2017 N 4,074,228.65 4,072,213.99 05/08/2007 170204378 N/A 12/08/2016 N 4,000,000.00 4,000,000.00 06/08/2007 10033204 N/A 11/01/2016 N 4,000,000.00 4,000,000.00 06/01/2007 10033750 N/A 12/01/2016 N 4,000,000.00 4,000,000.00 06/01/2007 10033912 N/A 01/08/2017 N 3,920,000.00 3,920,000.00 06/08/2007 10034002 N/A 01/08/2017 N 3,920,000.00 3,920,000.00 06/08/2007 10034068 N/A 01/08/2017 N 3,842,481.67 3,838,673.45 06/08/2007 170204390 N/A 12/08/2016 N 3,850,000.00 3,850,000.00 06/08/2007 170204386 N/A 12/08/2016 N 3,821,534.64 3,818,297.44 06/08/2007 170204385 N/A 12/08/2016 N 3,821,534.64 3,818,297.44 06/08/2007 10034234 N/A 02/08/2017 N 3,800,000.00 3,800,000.00 06/08/2007 170204383 N/A 12/08/2011 N 3,800,000.00 3,800,000.00 06/08/2007 10035677 N/A 02/05/2017 N 3,725,306.32 3,717,843.24 06/05/2007 170204467 N/A 02/08/2017 N 3,688,387.71 3,685,308.65 06/08/2007 10032952 N/A 02/01/2017 N 3,688,024.28 3,684,799.26 06/01/2007 10035659 N/A 12/05/2016 N 3,658,120.68 3,639,938.09 06/05/2007 170204364 N/A 12/08/2011 N 3,681,100.96 3,677,735.32 06/08/2007 10033117 N/A 01/01/2017 N 3,620,000.00 3,620,000.00 06/01/2007 170204395 N/A 12/08/2016 N 3,600,000.00 3,600,000.00 06/08/2007 170204446 N/A 02/08/2017 N 3,588,024.69 3,584,757.64 06/08/2007 10034139 N/A 01/08/2017 N 3,563,000.00 3,563,000.00 06/08/2007 10035682 N/A 02/05/2012 N 3,489,376.35 3,486,609.51 06/05/2007 10035660 N/A 01/01/2017 N 3,475,000.00 3,475,000.00 06/01/2007 10034433 N/A 02/08/2017 N 3,450,000.00 3,450,000.00 06/08/2007 170204404 N/A 01/08/2017 N 3,430,000.00 3,430,000.00 05/08/2007 10034193 N/A 02/08/2017 N 3,384,413.27 3,379,909.09 06/08/2007 170204374 N/A 12/08/2016 N 3,332,544.47 3,329,420.82 06/08/2007 10032496 12/01/2016 12/01/2036 N 3,328,426.32 3,325,275.60 06/01/2007 10033024 N/A 02/01/2017 N 3,300,000.00 3,300,000.00 06/01/2007 10029300 N/A 11/01/2016 N 3,200,000.00 3,200,000.00 06/01/2007 10035724 N/A 01/08/2017 N 3,200,000.00 3,200,000.00 06/08/2007 10032493 12/01/2016 12/01/2036 N 3,183,193.15 3,180,179.92 06/01/2007 170204419 N/A 01/08/2017 N 2,988,414.07 2,985,994.81 06/08/2007 170204393 N/A 12/08/2016 N 2,984,859.23 2,982,170.95 06/08/2007 170204375 N/A 12/08/2016 N 2,984,584.47 2,981,835.16 06/08/2007 10032581 N/A 01/01/2022 N 2,957,794.42 2,947,593.01 06/01/2007 170204331 N/A 07/01/2036 N 2,900,800.00 2,900,800.00 05/01/2007 10033914 N/A 01/08/2017 N 2,783,716.41 2,780,058.50 05/08/2007 170204391 N/A 12/08/2016 N 2,785,868.61 2,783,359.55 06/08/2007 170204436 N/A 01/08/2017 N 2,762,198.23 2,753,107.44 06/08/2007 10031404 N/A 12/01/2016 N 2,717,136.35 2,714,893.92 06/01/2007 10033317 11/01/2013 11/01/2036 N 2,689,877.23 2,687,698.85 06/01/2007 170204407 N/A 01/08/2017 N 2,688,727.98 2,686,308.39 06/08/2007 170204384 N/A 12/08/2016 N 2,637,022.94 2,634,736.73 06/08/2007 10032494 12/01/2016 12/01/2036 N 2,561,768.35 2,559,408.52 06/01/2007 10032816 N/A 01/01/2017 N 2,500,000.00 2,500,000.00 06/01/2007 170204457 N/A 02/08/2017 N 2,491,935.95 2,489,767.96 05/08/2007 170204362 N/A 12/08/2016 N 2,487,732.76 2,485,570.45 06/08/2007 170204399 N/A 12/08/2016 N 2,487,153.73 2,484,862.63 06/08/2007 170204329 N/A 07/01/2036 N 2,450,773.32 2,449,067.58 06/01/2007 170204413 N/A 01/08/2017 N 2,450,000.00 2,450,000.00 06/08/2007 10032492 12/01/2016 12/01/2036 N 2,427,184.76 2,424,887.17 06/01/2007 170204402 N/A 01/08/2017 N 2,390,205.20 2,388,118.71 06/08/2007 10032566 N/A 01/01/2017 N 2,350,000.00 2,350,000.00 06/01/2007 10032316 N/A 12/01/2021 N 2,283,471.82 2,280,417.09 06/01/2007 10032828 N/A 12/01/2016 N 2,250,000.00 2,250,000.00 06/01/2007 170204373 N/A 12/08/2016 N 2,238,553.17 2,236,516.68 06/08/2007 170204438 N/A 01/08/2017 N 2,200,000.00 2,200,000.00 06/08/2007 10035684 N/A 03/05/2017 N 2,180,000.00 2,180,000.00 06/05/2007 10034280 N/A 02/08/2017 N 2,168,045.26 2,166,183.57 06/08/2007 620905257 N/A 12/01/2016 N 2,149,315.36 2,147,428.01 06/01/2007 10029301 N/A 11/01/2016 N 2,150,000.00 2,150,000.00 05/01/2007 10032825 N/A 12/01/2016 N 2,100,000.00 2,100,000.00 06/01/2007 170204372 N/A 12/08/2016 N 2,089,316.31 2,087,415.59 06/08/2007 10035678 N/A 02/05/2017 N 2,040,562.36 2,037,831.09 06/05/2007 410905327 N/A 02/01/2017 N 1,998,576.77 1,996,855.74 06/01/2007 170204405 N/A 01/08/2017 N 2,000,000.00 2,000,000.00 06/08/2007 170204382 N/A 12/08/2016 N 2,000,000.00 2,000,000.00 06/08/2007 410905284 N/A 12/01/2016 N 1,990,265.11 1,988,552.85 06/01/2007 170204367 N/A 12/08/2016 N 1,990,146.55 1,988,407.86 06/08/2007 170204369 N/A 12/08/2016 N 1,989,661.36 1,987,814.81 06/08/2007 170204410 N/A 01/08/2017 N 1,983,060.49 1,979,114.65 06/08/2007 170204444 N/A 01/08/2017 N 1,942,131.77 1,940,462.30 06/08/2007 170204392 N/A 12/08/2016 N 1,940,158.49 1,938,411.10 06/08/2007 410905264 N/A 01/01/2017 N 1,888,188.51 1,886,519.13 06/01/2007 170204380 N/A 12/08/2016 N 1,890,000.00 1,890,000.00 06/08/2007 170204370 N/A 12/08/2016 N 1,825,000.00 1,825,000.00 06/08/2007 410903209 N/A 12/01/2015 N 1,815,075.43 1,813,110.83 06/01/2007 410905331 N/A 02/01/2017 N 1,782,271.93 1,780,737.16 06/01/2007 170204321 N/A 06/01/2036 N 1,782,323.70 1,781,063.72 06/01/2007 170204350 N/A 08/01/2021 N 1,737,839.92 1,736,672.44 06/01/2007 10035674 N/A 01/07/2017 N 1,720,000.00 1,720,000.00 06/07/2007 10032831 N/A 12/01/2016 N 1,700,000.00 1,700,000.00 06/01/2007 170204333 N/A 07/01/2036 N 1,671,506.31 1,670,301.03 06/01/2007 10035661 N/A 12/07/2016 N 1,662,000.00 1,662,000.00 06/07/2007 170204334 N/A 07/01/2021 N 1,637,804.37 1,636,736.62 06/01/2007 170204468 N/A 02/08/2017 N 1,555,228.24 1,553,980.18 06/08/2007 410904950 N/A 01/01/2017 N 1,500,000.00 1,500,000.00 06/01/2007 170204406 N/A 01/08/2017 N 1,500,000.00 1,500,000.00 06/08/2007 170204443 N/A 01/08/2017 N 1,493,947.51 1,492,663.30 06/08/2007 170204322 N/A 06/01/2036 N 1,491,878.28 1,490,823.63 05/01/2007 410905261 N/A 01/01/2017 N 1,450,001.31 1,448,719.34 05/01/2007 170204388 N/A 12/08/2016 N 1,400,000.00 1,400,000.00 06/08/2007 410905416 N/A 02/01/2017 N 1,395,468.66 1,394,248.38 06/01/2007 410905013 N/A 12/01/2016 N 1,368,320.79 1,367,146.63 06/01/2007 170204355 N/A 11/08/2016 N 1,350,000.00 1,350,000.00 06/08/2007 170204325 N/A 06/01/2036 N 1,249,318.59 1,248,466.39 05/01/2007 170204424 N/A 01/08/2017 N 1,245,227.66 1,244,235.53 06/08/2007 10034897 N/A 03/08/2017 N 1,197,994.58 1,197,089.80 06/08/2007 170204356 N/A 11/08/2016 N 1,100,000.00 1,100,000.00 05/08/2007 170204342 N/A 08/01/2036 N 1,023,158.18 1,022,510.24 06/01/2007 170204327 N/A 07/01/2036 N 1,021,704.91 1,020,963.01 06/01/2007 170204357 N/A 08/01/2036 N 1,012,261.18 1,012,081.69 06/01/2007 170204359 N/A 11/08/2016 N 1,010,000.00 1,010,000.00 06/08/2007 410905382 N/A 01/01/2017 N 985,943.24 982,545.95 06/01/2007 170204336 N/A 08/01/2036 N 943,287.35 942,639.76 06/01/2007 170204347 N/A 07/01/2021 N 893,347.84 892,765.43 06/01/2007 170204354 N/A 06/01/2036 N 855,263.40 854,637.22 06/01/2007 170204346 N/A 08/01/2036 N 841,668.41 841,048.35 06/01/2007 170204320 N/A 06/01/2036 N 800,000.00 800,000.00 06/01/2007 170204442 N/A 01/08/2017 N 796,772.00 796,087.08 06/08/2007 170204437 N/A 01/08/2017 N 781,979.94 781,350.24 06/08/2007 170204341 N/A 08/01/2036 N 744,491.47 743,954.34 06/01/2007 170204332 N/A 07/01/2036 N 724,120.97 723,595.15 06/01/2007 170204326 N/A 07/01/2036 N 719,161.22 718,639.00 06/01/2007 170204351 N/A 08/01/2021 N 670,691.89 670,289.19 06/01/2007 170204330 N/A 07/01/2036 N 651,708.88 651,235.65 05/01/2007 170204349 N/A 08/01/2036 N 635,427.35 634,984.83 06/01/2007 170204328 N/A 07/01/2036 N 609,906.23 609,447.75 06/01/2007 170204348 N/A 07/01/2021 N 586,008.13 585,667.40 06/01/2007 170204344 N/A 08/01/2036 N 580,957.73 580,570.27 05/01/2007 170204340 N/A 08/01/2036 N 536,141.82 535,768.43 06/01/2007 170204345 N/A 08/01/2036 N 526,234.22 525,870.35 05/01/2007 170204343 N/A 08/01/2036 N 496,845.33 496,551.60 05/01/2007 170204335 N/A 07/01/2036 N 496,063.39 495,713.18 06/01/2007 170204337 N/A 07/01/2036 N 496,063.39 495,713.18 06/01/2007 170204339 N/A 07/01/2036 N 496,018.50 495,663.33 06/01/2007 170204323 N/A 06/01/2036 N 495,517.61 495,154.82 06/01/2007 170204338 N/A 05/01/2034 N 476,828.79 468,520.10 06/01/2007 170204358 N/A 06/01/2036 N 480,652.08 480,300.17 06/01/2007 170204324 N/A 07/01/2036 N 430,717.14 430,427.98 06/01/2007 Totals 4,414,808,641.48 4,413,766,489.81 See footnotes on the last page of this section.

Mortgage Loan Detail (continued) Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) 310903750 13 170204366 2 10035671 2 Totals 0.00 (1) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other IW - Industrial/warehouse (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 (3) Modification Code 1 - Maturity Date Extension 2 - Amortization Change 3 - Principal Write-Off 4 - Blank 5 - Temporary Rate Reduction 6 - Capitalization of Interest 7 - Capitalization of Taxes 8 - Other 9 - Combination

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 10035770 1 Multi-Family New York NY 800,000,000.00 10034365 2 Office New York NY 170,000,000.00 170204472 3 Lodging New York NY 125,000,000.00 10035690 4 Lodging Austin TX 83,000,000.00 10032921 5 Office Atlanta GA 82,000,000.00 170204430 6 Industrial Memphis TN 67,000,000.00 10032773 7 Retail Camp Hill PA 65,000,000.00 170204411 8 Office Santa Monica CA 62,000,000.00 10035657 9 Lodging New York NY 55,000,000.00 170204459 10 Industrial Miami FL 53,500,000.00 10034171 11 Retail Scottsdale AZ 50,000,000.00 170204397 12 Office Phoenix AZ 50,000,000.00 10035686 13 Health Care Union City NJ 18,~~799~~628,~~798~~599.0907 10035687 14 Health Care Irvington NJ 12,~~210~~099,~~634~~439.5829 10035688 15 Health Care Jersey City NJ 12,~~203~~092,~~248~~120.5249 10033926 16 Multi-Family Glendale AZ 42,900,000.00 310905396 17 Lodging Dallas TX 41,000,000.00 10035689 18 Retail Kingsport TN 39,500,000.00 10035670 19 Office San Diego CA 38,700,000.00 10035663 20 Office Cerritos CA 37,500,000.00 10034065 21 Office Eagan MN 36,~~867~~691,~~047~~021.0900 10035696 22 Office Bala Cynwyd PA 35,000,000.00 10035681 23 Office New Orleans LA 34,~~863~~643,~~905~~353.7599 10033008 24 Office Overland Park KS 34,~~402~~164,~~034~~079.5770 170204420 25 Industrial Indianapolis IN 33,600,000.00 10032943 26 Retail Highland Heights OH 33,500,000.00 10029457 27 Industrial Liverpool NY 32,~~664~~328,~~667~~339.2732 170204449 28 Lodging Washington DC 32,500,000.00 310905125 29 Retail Lexington KY 31,680,000.00 310905143 30 Lodging San Antonio TX 31,~~235~~025,~~148~~395.4502 10035726 31 Office East Windsor NJ 30,850,000.00 170204445 32 Industrial Wytheville VA 30,615,000.00 10033705 33 Multi-Family Temecula CA 30,500,000.00 10032962 34 Mixed Use South Deerfield MA 28,800,000.00 10033925 35 Retail Richardson TX 27,~~888~~739,~~564~~213.4807 10035723 36 Office Stamford CT 27,~~394~~224,~~614~~427.9773 170204434 37 Office Tucson AZ 26,~~957~~757,~~748~~362.8003 10035697 38 Office Elkridge MD 27,000,000.00 10035694 39 Multi-Family Fayetteville NC 26,325,000.00 930903070 40 Retail Various Various 2423,~~117~~646,~~687~~214.7946 310905178 41 Retail Paramus NJ 24,000,000.00 10035692 42 Retail Lancaster PA 23,~~499~~385,~~707~~253.3979 170204363 43 Office Thousand Oaks CA 23,437,500.00 10035669 44 Retail Eagle Pass TX 23,175,000.00 170204415 45 Industrial Plano TX 22,700,000.00 10033049 46 Retail Pahrump NV 22,640,000.00 170204379 47 Multi-Family Grapevine TX 22,125,000.00 170204471 48 Retail Victorville CA 21,175,000.00 170204319 49 Lodging Chantilly VA 20,300,000.00 10035658 50 Office Valhalla NY 20,000,000.00 170204463 51 Multi-Family Huntsville AL 19,~~918~~784,~~143~~307.6291 310905518 52 Retail Moreno Valley CA 19,600,000.00 310905513 53 Mixed Use Union City NJ 19,100,000.00 170204454 54 Office Stratford CT 18,000,000.00 600876169 55 Self Storage Bethesda MD 17,570,000.00 170204466 56 Office Kansas City MO 17,~~346~~081,~~197~~295.2861 170204427 57 Multi-Family Various SC 17,320,000.00 170204460 58 Lodging Jacksonville FL 17,225,000.00 10035725 59 Multi-Family North Richland Hills TX 17,100,000.00 10030892 60 Retail Boca Raton FL 1615,~~000~~909,~~000~~116.0034 10032297 61 Retail Mesa AZ 15,600,000.00 170204450 62 Multi-Family Redlands CA 15,500,000.00 10033397 63 Retail Greenville SC 15,125,000.00 10033956 64 Retail Colorado Springs CO 15,088,000.00 10035662 65 Retail Blaine MN 15,000,000.00 170204425 66 Lodging Hollywood FL 14,~~917~~805,~~834~~541.6144 170204400 67 Office Dallas TX 14,925,000.00 10035676 68 Retail Las Vegas NV 14,520,000.00 170204440 69 Lodging Tallahassee FL 14,500,000.00 10035691 70 Retail Various TX 14,~~404~~310,~~308~~070.2513 10032818 71 Office Anchorage AK 14,~~259~~041,~~492~~396.1272 10035700 72 Multi-Family Jacksonville NC 13,~~921~~831,~~624~~054.8082 10032775 73 Office Various Various 13,775,000.00 10035727 74 Multi-Family Fort Washington MD 13,725,000.00 170204396 75 Lodging Lakewood CO 13,500,000.00 10029845 76 Multi-Family Shelby Township MI 13,500,000.00 10034067 77 Industrial Fort Lauderdale FL 13,400,000.00 170204408 78 Multi-Family West Des Moines IA 13,~~233~~142,~~360~~964.6642 170204389 79 Industrial Phoenix AZ 12,920,000.00 10035664 80 Office Huntsville AL 12,600,000.00 170204317 81 Industrial Dry Ridge KY 6,~~471~~074,~~398~~908.9049 170204318 82 Industrial Owensboro KY 5,~~786~~429,~~634~~498.1572 10033044 83 Retail Dupont WA 12,500,000.00 310903750 84 Office Orlando FL 12,~~159~~076,~~461~~703.1922 170204465 85 Retail Phoenix AZ 12,100,000.00 10028976 86 Multi-Family Slippery Rock PA 1211,~~029~~947,~~426~~705.0290 170204447 87 Multi-Family Bloomington IN 12,000,000.00 600876172 88 Self Storage Bowie MD 11,950,000.00 600876170 89 Self Storage Ellicott City MD 11,885,000.00 170204458 90 Lodging Birmingham AL 11,850,000.00 10034066 91 Office Long Beach CA 11,700,000.00 170204452 92 Industrial Phoenix AZ 11,700,000.00 10030722 93 Office Detroit MI 11,665,000.00 10033423 94 Retail Norton MA 11,550,000.00 10035683 95 Retail Statesboro GA 11,~~416~~273,~~203~~306.9366 600876171 96 Self Storage Beltsville MD 11,190,000.00 10035667 97 Office Duluth GA 11,000,000.00 10032788 98 Office Oxnard CA 10,~~942~~863,~~301~~718.1467 170204469 99 Industrial Maspeth NY 10,~~902~~735,~~871~~528.3062 170204403 100 Retail Newport News VA 10,900,000.00 10030839 101 Office Cornwall NY 10,874,000.00 10033223 102 Retail Orlando FL 10,850,000.00 10032340 103 Retail Conyers GA 10,800,000.00 310900783 104 Industrial Fremont CA 10,700,000.00 10033170 105 Office Oxon Hill MD 10,500,000.00 10030714 106 Office Livonia MI 10,500,000.00 170204353 107 Multi-Family Troy OH 10,500,000.00 310905281 108 Retail Albuquerque NM 10,360,000.00 310905336 109 Office Bonita CA 10,300,000.00 310905049 110 Retail Duluth GA 10,~~134~~073,~~960~~725.9460 170204470 111 Industrial Deer Park NY 10,000,000.00 170204418 112 Office Decatur GA 10,000,000.00 310905332 113 Multi-Family Bedford TX 10,000,000.00 10032636 114 Retail Laguna Beach CA 10,000,000.00 10034377 115 Retail Yonkers NY 10,000,000.00 310905278 116 Retail Anchorage AK 9,~~961~~899,~~704~~818.9554 10034162 117 Mixed Use Basalt CO 9,800,000.00 310905315 118 Retail West Des Moines IA 9,700,000.00 170204435 119 Retail Sedona AZ 9,250,000.00 310905517 120 Retail Folsom CA 9,200,000.00 170204412 121 Various Rochester NY 98,~~054~~993,~~859~~683.5822 170204431 122 Retail Newhall CA 9,000,000.00 310905527 123 Industrial Van Nuys CA 8,~~961~~896,~~099~~951.9435 310905173 124 Retail Union City CA 8,~~942~~876,~~869~~477.9688 10034904 125 Retail Bowling Green OH 8,~~885~~849,~~325~~109.4339 170204381 126 Office La Mesa CA 8,850,000.00 10032437 127 Retail Trussville AL 8,700,000.00 600876173 128 Self Storage Baltimore MD 8,510,000.00 170204429 129 Office Indianapolis IN 8,500,000.00 10031962 130 Office Wellington FL 8,400,000.00 600876177 131 Self Storage Laurel MD 8,385,000.00 600876175 132 Self Storage Pasadena MD 8,325,000.00 170204451 133 Lodging Tampa FL 8,300,000.00 170204387 134 Self Storage Torrance CA 8,~~272~~218,~~977~~612.8487 600876176 135 Self Storage Catonsville MD 8,250,000.00 10035668 136 Retail Stevensville MD 8,200,000.00 170204398 137 Retail Bradenton FL 8,100,000.00 170204365 138 Retail Wilmette IL 8,100,000.00 170204361 139 Lodging Winston Salem NC 8,000,000.00 600876174 140 Self Storage Germantown MD 7,740,000.00 170204360 141 Office Kennesaw GA 7,575,000.00 10034245 142 Office Tampa FL 7,500,000.00 10035679 143 Lodging Danbury CT 7,~~340~~238,~~327~~226.2201 310905357 144 Retail Austin TX 7,~~220~~172,~~717~~945.4091 10035672 145 Retail Prince Frederick MD 7,~~161~~109,~~608~~251.7353 170204423 146 Industrial Memphis TN 7,150,000.00 10033980 147 Multi-Family Tulsa OK 6,800,000.00 10035699 148 Lodging Columbia SC 6,~~724~~618,~~372~~220.7630 170204464 149 Multi-Family Muncie IN 6,732,000.00 10035698 150 Lodging Kennesaw GA 6,~~550~~483,~~974~~085.6773 170204453 151 Lodging Greenville SC 6,531,000.00 170204421 152 Retail Cathedral City CA 6,500,000.00 600876178 153 Self Storage Owings Mills MD 6,490,000.00 170204432 154 Retail Alhambra CA 6,315,000.00 10035695 155 Retail Pasadena CA 6,~~278~~250,~~576~~426.8257 170204368 156 Mobile Home Park Perris CA 6,~~064~~022,~~272~~894.4309 10033118 157 Office Fremont CA 6,000,000.00 170204394 158 Multi-Family Beaumont TX 6,000,000.00 10035680 159 Lodging Auburn MA 5,~~976~~938,~~401~~079.5388 170204428 160 Mixed Use El Segundo CA 5,~~972~~936,~~724~~084.3318 10033706 161 Multi-Family Memphis TN 5,960,000.00 170204433 162 Office Draper UT 5,900,000.00 170204422 163 Mobile Home Park Santa Rosa CA 5,800,000.00 10032961 164 Industrial Sarasota FL 5,770,000.00 170204416 165 Lodging Cary NC 5,750,000.00 10035701 166 Lodging Chesapeake VA 5,~~567~~529,~~358~~562.1305 170204352 167 Lodging Knoxville TN 5,~~448~~396,~~016~~003.4326 10033655 168 Industrial Federal Way WA 5,450,000.00 170204439 169 Retail Vestavia AL 5,436,000.00 10034102 170 Retail Altamonte Springs FL 5,~~323~~287,~~327~~163.9392 170204366 171 Retail Sarasota FL 5,300,000.00 170204462 172 Retail Greenwood NC 5,~~278~~243,~~682~~929.4261 170204461 173 Retail Los Angeles CA 5,200,000.00 170204377 174 Self Storage Medford OR 2,~~981~~961,~~984~~096.9496 170204376 175 Self Storage Medford OR 2,~~186~~171,~~788~~471.9613 10035671 176 Lodging Hampton VA 5,~~135~~043,~~178~~879.5539 170204371 177 Retail Calumet City IL 5,~~100~~095,~~000~~379.0073 600876179 178 Self Storage Westminster MD 5,060,000.00 930902587 179 Retail Various Various 54,~~040~~995,~~304~~161.3064 170204401 180 Lodging Pharr TX 54,~~020~~986,~~422~~166.2540 170204455 181 Retail Lone Tree CO 5,000,000.00 10032638 182 Self Storage Elk Grove CA 5,000,000.00 170204409 183 Self Storage Sun Valley CA 5,000,000.00 170204441 184 Mobile Home Park Grass Valley CA 4,900,000.00 170204456 185 Self Storage Austin TX 4,880,000.00 10031759 186 Retail Winston-Salem NC 4,~~775~~734,~~414~~556.6312 10033823 187 Lodging Bourbonnais IL 4,~~736~~704,~~269~~093.3247 170204426 188 Mixed Use Portland OR 4,~~676~~644,~~544~~739.9586 600876180 189 Self Storage Woodlawn MD 4,645,000.00 10032078 190 Retail Melbourne FL 3,520,000.00 10032076 191 Retail Melbourne FL 1,100,000.00 10035673 192 Lodging Midwest City OK 4,~~553~~488,~~585~~620.8159 170204448 193 Retail Houma LA 4,~~541~~510,~~301~~719.4774 10035665 194 Office Savannah GA 4,500,000.00 10032436 195 Retail Gahanna OH 4,500,000.00 170204414 196 Office Monterey Park CA 4,~~402~~372,~~873~~863.0227 10035656 197 Retail Los Angeles CA 4,~~370~~341,~~629~~683.1615 10034069 198 Multi-Family Sherman TX 4,350,000.00 170204417 199 Retail Seminole FL 4,300,000.00 10035675 200 Retail Martinez GA 4,~~154~~090,~~346~~301.3685 10033991 201 Office Boca Raton FL 4,180,000.00 10033264 202 Retail Jacksonville FL 4,135,000.00 10035693 203 Industrial Batavia IL 4,~~072~~055,~~213~~626.9933 170204378 204 Multi-Family Austin TX 4,000,000.00 10033204 205 Retail Austin TX 4,000,000.00 10033750 206 Retail Pinehurst TX 4,000,000.00 10033912 207 Retail Charlotte NC 3,920,000.00 10034002 208 Retail Panama City FL 3,920,000.00 10034068 209 Retail Royersford PA 3,~~838~~809,~~673~~573.4591 170204390 210 Retail Austin TX 3,850,000.00 170204386 211 Self Storage Anaheim CA 3,~~818~~793,~~297~~205.4487 170204385 212 Self Storage Cypress CA 3,~~818~~793,~~297~~205.4487 10034234 213 Retail Los Angeles CA 3,800,000.00 170204383 214 Office Lafayette LA 3,800,000.00 10035677 215 Lodging Salt Lake City UT 3,~~717~~662,~~843~~554.2465 170204467 216 Retail Milton FL 3,~~685~~661,~~308~~411.6540 10032952 217 Office Los Angeles CA 3,~~684~~659,~~799~~930.2653 10035659 218 Industrial Hyattsville MD 3,~~639~~508,~~938~~478.0929 170204364 219 Self Storage Highland CA 3,~~677~~651,~~735~~917.3269 10033117 220 Industrial Scottsdale AZ 3,620,000.00 170204395 221 Multi-Family Edmond OK 3,~~600~~596,~~000~~775.0058 170204446 222 Multi-Family Durham NC 3,~~584~~559,~~757~~700.6475 10034139 223 Retail Bennington VT 3,563,000.00 10035682 224 Multi-Family Jacksonville FL 3,~~486~~464,~~609~~973.5175 10035660 225 Office Westport CT 3,475,000.00 10034433 226 Retail Newark DE 3,450,000.00 170204404 227 Retail Houston TX 3,430,000.00 10034193 228 Industrial Vancouver WA 3,~~379~~346,~~909~~048.0965 170204374 229 Multi-Family Blacklick OH 3,~~329~~305,~~420~~536.8261 10032496 230 Retail Westlake OH 3,~~325~~301,~~275~~214.6069 10033024 231 Retail Tucson AZ 3,300,000.00 10029300 232 Multi-Family Canton OH 3,~~200~~194,~~000~~301.0021 10035724 233 Retail Aurora CO 3,200,000.00 10032493 234 Retail Kent OH 3,~~180~~157,~~179~~168.9293 170204419 235 Office Amherst NY 2,~~985~~967,~~994~~127.8165 170204393 236 Retail Fort Walton Beach FL 2,~~982~~961,~~170~~508.9520 170204375 237 Multi-Family Las Cruces NM 2,~~981~~960,~~835~~765.1695 10032581 238 Retail Overland Park KS 2,~~947~~873,~~593~~297.0121 170204331 239 Multi-Family Bemidji MN 2,900,800.00 10033914 240 Retail Houston TX 2,~~780~~752,~~058~~509.50 170204391 241 Retail Pensacola FL 2,~~783~~764,~~359~~074.5532 170204436 242 Office Lancaster CA 2,~~753~~686,~~107~~612.4486 10031404 243 Retail Hanford CA 2,~~714~~697,~~893~~448.9207 10033317 244 Industrial Joplin MO 2,~~687~~670,~~698~~696.8550 170204407 245 Multi-Family Durham NC 2,~~686~~667,~~308~~715.3960 170204384 246 Self Storage Montgomery AL 2,~~634~~617,~~736~~073.7345 10032494 247 Retail Hudson OH 2,~~559~~541,~~408~~324.5212 10032816 248 Retail San Francisco CA 2,500,000.00 170204457 249 Retail Spokane Valley WA 2,~~489~~473,~~767~~038.9651 170204362 250 Retail Los Angeles CA 2,~~485~~468,~~570~~870.4530 170204399 251 Multi-Family Durham NC 2,~~484~~467,~~862~~304.6394 170204329 252 Multi-Family Bellflower CA 2,~~449~~435,~~067~~406.5877 170204413 253 Multi-Family Los Angeles CA 2,450,000.00 10032492 254 Retail Carrollton OH 2,~~424~~407,~~887~~341.1727 170204402 255 Multi-Family Los Angeles CA 2,~~388~~372,~~118~~019.7165 10032566 256 Retail Redlands CA 2,350,000.00 10032316 257 Multi-Family New York NY 2,~~280~~257,~~417~~448.0904 10032828 258 Retail Brentwood TN 2,250,000.00 170204373 259 Self Storage Huffman TX 2,~~236~~220,~~516~~884.6858 170204438 260 Retail San Antonio TX 2,200,000.00 10035684 261 Retail Valley Springs CA 2,180,000.00 10034280 262 Retail Philadelphia PA 2,~~166~~151,~~183~~791.5778 620905257 263 Multi-Family Phoenix AZ 2,~~147~~132,~~428~~871.0189 10029301 264 Multi-Family Canton OH 2,~~150~~146,~~000~~171.0012 10032825 265 Retail Clayton NC 2,100,000.00 170204372 266 Self Storage Escondido CA 2,~~087~~072,~~415~~825.5965 10035678 267 Retail Henderson NC 2,~~037~~017,~~831~~311.0969 410905327 268 Retail Various TX 1,~~996~~983,~~855~~556.7454 170204405 269 Retail Austin TX 2,000,000.00 170204382 270 Retail Green Bay WI 21,~~000~~998,~~000~~258.0031 410905284 271 Retail Scottsdale AZ 1,~~988~~975,~~552~~309.8581 170204367 272 Office Cape Coral FL 1,~~988~~974,~~407~~988.8692 170204369 273 Multi-Family San Francisco CA 1,~~987~~973,~~814~~677.8159 170204410 274 Mixed Use New York NY 1,~~979~~949,~~114~~849.6506 170204444 275 Retail Smyrna GA 1,~~940~~927,~~462~~553.3053 170204392 276 Retail Pace FL 1,~~938~~924,~~411~~980.1028 410905264 277 Multi-Family Minot ND 1,~~886~~873,~~519~~660.1368 170204380 278 Retail Marble Falls TX 1,890,000.00 170204370 279 Retail Wichita KS 1,825,000.00 410903209 280 Office Dallas TX 1,~~813~~798,~~110~~282.8348 410905331 281 Retail Various Various 1,~~780~~768,~~737~~877.1629 170204321 282 Multi-Family Middlebury VT 1,~~781~~770,~~063~~993.7296 170204350 283 Retail Mira Loma CA 1,~~736~~727,~~672~~269.4410 10035674 284 Multi-Family Parkesburg PA 1,720,000.00 10032831 285 Retail Hendersonville TN 1,700,000.00 170204333 286 Multi-Family Paramount CA 1,~~670~~660,~~301~~705.0339 10035661 287 Retail Dallas TX 1,662,000.00 170204334 288 Office Bend OR 1,~~636~~628,~~736~~086.6269 170204468 289 Multi-Family Clive IA 1,~~553~~544,~~980~~238.1814 410904950 290 Retail Hobbs NM 1,500,000.00 170204406 291 Retail Colorado Springs CO 1,500,000.00 170204443 292 Retail Roswell GA 1,~~492~~482,~~663~~733.3045 170204322 293 Multi-Family Spokane WA 1,~~490~~482,~~823~~394.6382 410905261 294 Multi-Family Minot ND 1,~~448~~438,~~719~~844.3493 170204388 295 Retail College Station TX 1,400,000.00 410905416 296 Multi-Family Indianapolis IN 1,~~394~~384,~~248~~838.3860 410905013 297 Mixed Use Newnan GA 1,~~367~~358,~~146~~062.6313 170204355 298 Mobile Home Park Reno NV 1,~~350~~347,~~000~~525.0077 170204325 299 Multi-Family North Tonawanda NY 1,~~248~~241,~~466~~613.3989 170204424 300 Retail Thousand Oaks CA 1,~~244~~236,~~235~~479.5393 10034897 301 Retail North Salt Lake UT 1,~~197~~189,~~089~~966.8085 170204356 302 Retail Orlando FL 1,100,000.00 170204342 303 Multi-Family Willoughby OH 1,~~022~~017,~~510~~235.2464 170204327 304 Multi-Family Blacksburg VA 1,~~020~~015,~~963~~063.0127 170204357 305 Multi-Family Long Beach CA 1,~~012~~010,~~081~~174.6919 170204359 306 Multi-Family New Hartford NY 1,010,000.00 410905382 307 Retail Lenexa KS ~~982~~957,~~545~~801.9570 170204336 308 Multi-Family El Cajon CA ~~942~~937,~~639~~443.7639 170204347 309 Office Lakewood CO ~~892~~888,~~765~~047.4329 170204354 310 Multi-Family Corona CA ~~854~~849,~~637~~661.2276 ~~170204346 311 Multi-Family Bakersfield CA 841,048.35~~ 170204320 312 Multi-Family Oakland CA 800,000.00 170204442 313 Retail Catonsville MD ~~796~~790,~~087~~791.0813 170204437 314 Retail Chicago Heights IL ~~781~~776,~~350~~435.2455 170204341 315 Multi-Family Santa Clarita CA ~~743~~739,~~954~~680.3420 170204332 316 Multi-Family Bellflower CA ~~723~~719,~~595~~413.1574 170204326 317 Multi-Family Santa Ana CA ~~718~~714,~~639~~486.0023 170204351 318 Retail Boise ID ~~670~~666,~~289~~977.1976 170204330 319 Multi-Family Commerce TX ~~651~~647,~~235~~472.6540 170204349 320 Multi-Family Manchester NH ~~634~~631,~~984~~442.8366 170204328 321 Multi-Family Long Beach CA ~~609~~605,~~447~~822.7513 170204348 322 Retail Pendleton OR ~~585~~582,~~667~~846.4049 170204344 323 Multi-Family Long Beach CA ~~580~~577,~~570~~445.2752 170204340 324 Multi-Family Holmen WI ~~535~~532,~~768~~779.4366 170204345 325 Multi-Family Santa Monica CA ~~525~~522,~~870~~954.3518 170204343 326 Multi-Family La Porte TX ~~496~~494,~~551~~128.6095 170204335 327 Multi-Family Los Angeles CA ~~495~~492,~~713~~915.1815 170204337 328 Multi-Family Los Angeles CA ~~495~~492,~~713~~915.1815 170204339 329 Multi-Family Ahaheim CA ~~495~~492,~~663~~832.3343 170204323 330 Multi-Family Gardena CA ~~495~~492,~~154~~272.8216 170204338 331 Multi-Family Santa Ana CA ~~468~~441,~~520~~743.1069 170204358 332 Multi-Family Colton CA ~~480~~477,~~300~~503.1799 170204324 333 Multi-Family Los Angeles CA ~~430~~428,~~427~~097.9868 Totals 4,~~413~~404,~~766~~745,~~489~~418.8138

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 10035770 0.00 24,824,342.00 01/01/2007 03/31/2007 10034365 0.00 0.00 170204472 0.00 0.00 10035690 0.00 0.00 10032921 0.00 5,451,306.00 01/01/2006 10/31/2006 170204430 0.00 0.00 10032773 0.00 4,500,053.00 01/01/2006 10/31/2006 170204411 0.00 0.00 10035657 7,229,776.37 0.00 170204459 0.00 0.00 10034171 0.00 0.00 170204397 0.00 0.00 10035686 0.00 0.00 10035687 0.00 0.00 10035688 0.00 0.00 10033926 0.00 0.00 310905396 0.00 0.00 10035689 0.00 0.00 10035670 0.00 0.00 10035663 0.00 0.00 10034065 0.00 0.00 10035696 0.00 0.00 10035681 2,398,698.96 759,321.16 01/01/2007 03/31/2007 10033008 0.00 0.00 170204420 0.00 0.00 10032943 0.00 0.00 10029457 0.00 0.00 170204449 0.00 0.00 310905125 0.00 0.00 310905143 0.00 0.00 10035726 1,778,384.20 0.00 170204445 0.00 0.00 10033705 0.00 0.00 10032962 0.00 0.00 10033925 0.00 0.00 10035723 0.00 0.00 170204434 0.00 0.00 10035697 0.00 0.00 10035694 0.00 0.00 930903070 0.00 0.00 310905178 0.00 0.00 10035692 0.00 0.00 170204363 0.00 0.00 10035669 2,067,883.65 0.00 170204415 0.00 0.00 10033049 0.00 0.00 170204379 0.00 0.00 170204471 0.00 0.00 170204319 0.00 0.00 10035658 0.00 0.00 170204463 0.00 0.00 310905518 0.00 0.00 310905513 0.00 0.00 170204454 0.00 0.00 600876169 0.00 0.00 170204466 0.00 0.00 170204427 0.00 0.00 170204460 0.00 0.00 10035725 0.00 0.00 10030892 927,691.00 0.00 10032297 0.00 0.00 170204450 0.00 0.00 10033397 0.00 0.00 10033956 0.00 0.00 10035662 0.00 0.00 170204425 0.00 0.00 170204400 0.00 0.00 10035676 0.00 0.00 170204440 0.00 0.00 10035691 0.00 0.00 10032818 0.00 0.00 10035700 0.00 0.00 10032775 0.00 0.00 10035727 0.00 0.00 170204396 0.00 0.00 10029845 0.00 1,195,562.00 12/01/2005 11/30/2006 10034067 0.00 0.00 170204408 0.00 0.00 170204389 0.00 0.00 10035664 0.00 0.00 170204317 0.00 0.00 170204318 0.00 0.00 10033044 0.00 0.00 310903750 0.00 0.00 170204465 0.00 0.00 10028976 0.00 1,131,338.00 10/01/2005 09/30/2006 170204447 0.00 0.00 600876172 0.00 0.00 600876170 0.00 0.00 170204458 0.00 0.00 10034066 0.00 0.00 170204452 0.00 0.00 10030722 0.00 0.00 10033423 0.00 0.00 10035683 0.00 0.00 600876171 0.00 0.00 10035667 0.00 0.00 10032788 0.00 1,317,552.00 01/01/2006 10/30/2006 170204469 0.00 0.00 170204403 0.00 0.00 10030839 0.00 0.00 10033223 0.00 0.00 10032340 0.00 0.00 310900783 0.00 0.00 10033170 0.00 1,233,944.00 01/01/2006 11/30/2006 10030714 0.00 0.00 170204353 0.00 0.00 310905281 0.00 0.00 310905336 0.00 0.00 310905049 0.00 0.00 170204470 0.00 0.00 170204418 0.00 0.00 310905332 0.00 0.00 10032636 0.00 226,707.69 01/01/2007 03/31/2007 10034377 0.00 0.00 310905278 0.00 0.00 10034162 0.00 0.00 310905315 0.00 0.00 170204435 0.00 0.00 310905517 0.00 0.00 170204412 0.00 0.00 170204431 0.00 0.00 310905527 0.00 0.00 310905173 0.00 0.00 10034904 0.00 0.00 170204381 0.00 0.00 10032437 0.00 526,582.00 01/01/2006 10/31/2006 600876173 0.00 0.00 170204429 0.00 0.00 10031962 0.00 0.00 600876177 0.00 0.00 600876175 0.00 0.00 170204451 0.00 0.00 170204387 0.00 0.00 600876176 0.00 0.00 10035668 0.00 0.00 170204398 0.00 0.00 170204365 0.00 0.00 170204361 0.00 0.00 600876174 0.00 0.00 170204360 0.00 0.00 10034245 0.00 0.00 10035679 0.00 0.00 310905357 0.00 0.00 10035672 0.00 0.00 170204423 0.00 0.00 10033980 0.00 145,622.63 01/01/2007 03/31/2007 10035699 0.00 0.00 170204464 0.00 0.00 10035698 0.00 0.00 170204453 0.00 0.00 170204421 0.00 0.00 600876178 0.00 0.00 170204432 0.00 0.00 10035695 0.00 0.00 170204368 0.00 0.00 10033118 0.00 872,127.00 01/01/2006 11/30/2006 170204394 0.00 0.00 10035680 0.00 0.00 170204428 0.00 0.00 10033706 0.00 0.00 170204433 0.00 0.00 170204422 0.00 0.00 10032961 0.00 0.00 170204416 0.00 0.00 10035701 0.00 0.00 170204352 0.00 0.00 10033655 417,294.40 0.00 170204439 0.00 0.00 10034102 0.00 0.00 170204366 0.00 0.00 170204462 0.00 0.00 170204461 0.00 0.00 170204377 0.00 0.00 170204376 0.00 0.00 10035671 0.00 0.00 170204371 0.00 0.00 600876179 0.00 0.00 930902587 0.00 0.00 170204401 0.00 0.00 170204455 0.00 0.00 10032638 0.00 396,917.00 01/01/2006 10/31/2006 170204409 0.00 0.00 170204441 0.00 0.00 170204456 0.00 0.00 10031759 0.00 123,671.25 01/01/2007 03/31/2007 10033823 0.00 0.00 170204426 0.00 0.00 600876180 0.00 0.00 10032078 0.00 354,200.00 01/01/2006 11/30/2006 10032076 0.00 105,675.00 01/01/2006 11/30/2006 10035673 0.00 0.00 170204448 0.00 0.00 10035665 0.00 0.00 10032436 0.00 368,669.00 01/01/2006 10/31/2006 170204414 0.00 0.00 10035656 0.00 0.00 10034069 0.00 0.00 170204417 0.00 0.00 10035675 0.00 96,489.42 01/01/2007 03/31/2007 10033991 0.00 0.00 10033264 253,108.68 0.00 10035693 0.00 0.00 170204378 0.00 0.00 10033204 0.00 0.00 10033750 0.00 0.00 10033912 0.00 0.00 10034002 0.00 0.00 10034068 304,862.40 0.00 170204390 0.00 0.00 170204386 0.00 0.00 170204385 0.00 0.00 10034234 0.00 0.00 170204383 0.00 0.00 10035677 0.00 0.00 170204467 0.00 0.00 10032952 0.00 379,606.00 01/01/2006 11/30/2006 10035659 0.00 0.00 170204364 0.00 0.00 10033117 0.00 456,378.00 01/01/2006 11/30/2006 170204395 0.00 0.00 170204446 0.00 0.00 10034139 0.00 0.00 10035682 0.00 0.00 10035660 0.00 0.00 10034433 0.00 0.00 170204404 0.00 0.00 10034193 0.00 0.00 170204374 0.00 0.00 10032496 0.00 347,445.00 02/01/2007 01/19/2007 10033024 0.00 270,350.00 02/01/2006 10/31/2006 10029300 0.00 364,290.00 12/01/2005 11/30/2006 10035724 0.00 0.00 10032493 0.00 307,147.00 01/01/2006 09/30/2006 170204419 0.00 0.00 170204393 0.00 0.00 170204375 0.00 0.00 10032581 0.00 0.00 170204331 0.00 0.00 10033914 0.00 0.00 170204391 0.00 0.00 170204436 0.00 0.00 10031404 0.00 0.00 10033317 0.00 0.00 170204407 0.00 0.00 170204384 0.00 0.00 10032494 0.00 237,659.00 01/01/2006 09/30/2006 10032816 0.00 0.00 170204457 0.00 0.00 170204362 0.00 0.00 170204399 0.00 0.00 170204329 0.00 0.00 170204413 0.00 0.00 10032492 0.00 224,550.00 01/01/2006 09/30/2006 170204402 0.00 0.00 10032566 0.00 0.00 10032316 0.00 0.00 10032828 0.00 144,446.00 01/01/2006 10/31/2006 170204373 0.00 0.00 170204438 0.00 0.00 10035684 0.00 0.00 10034280 0.00 0.00 620905257 0.00 0.00 10029301 0.00 230,527.00 12/01/2005 11/30/2006 10032825 0.00 152,086.00 01/01/2006 10/31/2006 170204372 0.00 0.00 10035678 0.00 0.00 410905327 0.00 0.00 170204405 0.00 0.00 170204382 0.00 0.00 410905284 0.00 0.00 170204367 0.00 0.00 170204369 0.00 0.00 170204410 0.00 0.00 170204444 0.00 0.00 170204392 0.00 0.00 410905264 0.00 0.00 170204380 0.00 0.00 170204370 0.00 0.00 410903209 0.00 0.00 410905331 0.00 0.00 170204321 0.00 0.00 170204350 0.00 0.00 10035674 0.00 0.00 10032831 0.00 147,618.00 02/01/2007 01/22/2007 170204333 0.00 0.00 10035661 0.00 0.00 170204334 0.00 0.00 170204468 0.00 0.00 410904950 0.00 0.00 170204406 0.00 0.00 170204443 0.00 0.00 170204322 0.00 0.00 410905261 0.00 0.00 170204388 0.00 0.00 410905416 0.00 0.00 410905013 0.00 0.00 170204355 0.00 0.00 170204325 0.00 0.00 170204424 0.00 0.00 10034897 0.00 0.00 170204356 0.00 0.00 170204342 0.00 0.00 170204327 0.00 0.00 170204357 0.00 0.00 170204359 0.00 0.00 410905382 0.00 0.00 170204336 0.00 0.00 170204347 0.00 0.00 170204354 0.00 0.00 170204346 0.00 0.00 170204320 0.00 0.00 170204442 0.00 0.00 170204437 0.00 0.00 170204341 0.00 0.00 170204332 0.00 0.00 170204326 0.00 0.00 170204351 0.00 0.00 170204330 0.00 0.00 170204349 0.00 0.00 170204328 0.00 0.00 170204348 0.00 0.00 170204344 0.00 0.00 170204340 0.00 0.00 170204345 0.00 0.00 170204343 0.00 0.00 170204335 0.00 0.00 170204337 0.00 0.00 170204339 0.00 0.00 170204323 0.00 0.00 170204338 0.00 0.00 170204358 0.00 0.00 170204324 0.00 0.00

Principal Prepayment Detail Loan Loan Offering Principal Prepayment Amount Prepayment Penalties Number Group Document Payoff Curtailment Prepayment Yield Maintenance Cross-Reference Amount Amount Premium Premium 170204338 2 331 0.00 72,~~767~~522.00 ~~233~~78.00 0.00 Totals 0.00 72,~~767~~522.00 ~~233~~78.00 0.00 Subtotal for Loan Group 2 0.00 72,~~767~~522.00 ~~233~~78.00 0.00

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 01/14/2008 0 $0.00 0 $0.00 2 $10,343,879.39 12/14/2007 0 $0.00 0 $0.00 3 $22,444,583.77 11/15/2007 0 $0.00 1 $5,300,000.00 2 $17,171,392.51 10/15/2007 0 $0.00 1 $12,111,951.12 2 $10,383,171.69 09/14/2007 1 $12,124,949.81 1 $5,096,720.97 1 $5,300,000.00 08/14/2007 1 $12,135,823.04 1 $5,300,000.00 1 $5,109,310.03 07/13/2007 1 $5,300,000.00 1 $5,121,831.17 0 $0.00 06/14/2007 1 $5,135,178.55 0 $0.00 0 $0.00 05/14/2007 1 $12,170,152.91 0 $0.00 0 $0.00 04/13/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 01/14/2008 0 $0.00 0 $0.00 0 $0.00 12/14/2007 0 $0.00 0 $0.00 0 $0.00 11/15/2007 0 $0.00 0 $0.00 0 $0.00 10/15/2007 0 $0.00 0 $0.00 0 $0.00 09/14/2007 0 $0.00 0 $0.00 0 $0.00 08/14/2007 0 $0.00 0 $0.00 0 $0.00 07/13/2007 0 $0.00 0 $0.00 0 $0.00 06/14/2007 0 $0.00 0 $0.00 0 $0.00 05/14/2007 0 $0.00 0 $0.00 0 $0.00 04/13/2007 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 01/14/2008 1 $2,522.00 0 $0.00 5.953290% 5.923397% 106 12/14/2007 2 $217,383.50 0 $0.00 5.953279% 5.923384% 107 11/15/2007 1 $3,883.50 0 $0.00 5.953282% 5.923386% 108 10/15/2007 0 $0.00 0 $0.00 5.953272% 5.924061% 109 09/14/2007 1 $3,880.00 1 $839,008.95 5.953263% 5.924052% 110 08/14/2007 1 $7,767.00 0 $0.00 5.953390% 5.924180% 111 07/13/2007 0 $0.00 0 $0.00 5.953380% 5.924470% 112 06/14/2007 1 $7,767.00 0 $0.00 5.953370% 5.924459% 113 05/14/2007 1 $3,883.50 0 $0.00 5.953359% 5.924447% 114 04/13/2007 0 $0.00 0 $0.00 5.953350% 5.924438% 115 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 10035696 22 0 0512/08/2007 171,098.47 171,098.47 B 10035723 36 0 0512/11/2007 171,177.89 171,177.89 A 10035697 38 0 0512/08/2007 131,013.75 131,013.75 B 10035694 39 0 0512/01/2007 131,252.06 131,252.06 A 10035692 42 0 0512/01/2007 129,781.72 129,781.72 B 170204319 49 0 12/08/2007 104,760.97 104,760.97 B 10035658 50 0 0512/11/2007 100,319.44 100,319.44 A 600876169 55 0 12/01/2007 86,542.02 86,542.02 A 10035725 59 0 0512/01/2007 83,328.78 83,328.78 B 10032297 61 0 12/01/2007 76,032.67 76,032.67 B 170204425 66 0 12/08/2007 83,974.37 83,974.37 B 10035691 70 0 0512/01/2007 87,869.24 87,869.24 B 10035700 72 0 0512/08/2007 84,794.06 84,794.06 B ~~10035727~~170204408 7478 0 0512/0508/2007 6978,~~021~~235.5058 6978,~~021~~235.5058 B ~~310903750~~600876172 8488 0 0512/01/2007 7458,~~723~~860.6238 7458,~~723~~860.6238 BA ~~10033223~~600876170 ~~102~~89 0 0512/01/2007 5358,~~909~~540.4322 5358,~~909~~540.4322 BA ~~170204398~~600876171 ~~137~~96 0 0512/01/2007 55,116.96 55,116.96 A 10034904 125 0 12/08/2007 3952,~~618~~249.0081 3952,~~618~~249.0081 B 600876173 128 0 12/01/2007 41,916.48 41,916.48 A 600876177 131 0 12/01/2007 41,300.78 41,300.78 A 600876175 132 0 12/01/2007 41,005.24 41,005.24 A 600876176 135 0 12/01/2007 40,635.84 40,635.84 A 600876174 140 0 12/01/2007 38,123.80 38,123.80 A 10035699 148 0 0512/03/2007 47,664.07 47,664.07 B 10035698 150 0 0512/05/2007 41,461.22 41,461.22 B 600876178 153 0 12/01/2007 31,966.86 31,966.86 A 10035695 155 0 0512/08/2007 35,812.02 35,812.02 B 10035701 166 0 0512/01/2007 33,226.40 33,226.40 B 170204366 171 04 0508/08/2007 28,159.19 28138,~~159~~979.1925 B3 ~~170204462~~10035671 ~~172~~176 05 07/05/~~08/~~2007 3140,~~657~~219.9398 31241,~~657~~842.9342 B3 ~~10035671~~600876179 ~~176~~178 10 0412/0501/2007 4024,~~218~~923.4232 8024,~~614~~923.1432 1A ~~170204456~~170204426 ~~185~~188 0 0512/08/2007 2527,~~507~~707.4919 2527,~~507~~707.4919 B 600876180 189 0 12/01/2007 22,879.20 22,879.20 A 10035693 203 0 0512/08/2007 24,134.89 24,134.89 B 10034234 213 0 12/08/2007 17,787.80 17,787.80 B 170204404 227 0 0512/08/2007 17,190.02 17,190.02 B 10029300 232 0 12/01/2007 19,433.19 19,433.19 A 170204331 239 0 0512/01/2007 17,123.18 17,123.18 A ~~10033914~~10029301 ~~240~~264 0 0512/0801/2007 1813,~~040~~056.4468 1813,~~040~~056.4468 BA ~~170204457~~170204333 ~~249~~286 0 0512/0801/2007 1410,~~785~~928.4927 1410,~~785~~928.4927 BA ~~10029301~~170204334 ~~264~~288 0 0512/01/2007 11,~~330~~088.5030 11,~~330~~088.5030 A 170204322 293 0 0512/01/2007 9,861.0923 9,861.0923 A ~~410905261~~410905013 ~~294~~297 0 0512/01/2007 8,~~561~~208.3871 8,~~561~~208.3871 B 170204325 299 0 0512/01/2007 8,361.2941 8,361.2941 A ~~170204356~~10034897 ~~302~~301 0 0512/08/2007 57,~~588~~502.6293 57,~~588~~502.6293 B 170204342 303 0 12/01/2007 6,973.99 6,973.99 A 170204357 305 0 12/01/2007 6,438.11 6,438.11 A 170204330 319 0 0512/01/2007 4,250.0713 4,250.0713 A 170204328 321 0 12/01/2007 3,927.47 3,927.47 A 170204344 323 0 0512/01/2007 3,891.8490 3,891.8490 A 170204345 325 0 0512/01/2007 3,481.5257 3,481.5257 A ~~170204343~~170204339 ~~326~~329 0 0512/01/2007 3,~~461~~251.8714 3,~~461~~251.8714 A Totals 3552 12,~~761~~478,~~676~~840.90 12,~~802~~791,~~072~~283.6240

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 10035696 35,000,000.00 0.00 10035723 27,~~416~~247,~~350~~086.9029 0.00 10035697 27,000,000.00 0.00 10035694 26,325,000.00 0.00 10035692 23,~~514~~400,~~154~~259.7984 0.00 170204319 20,300,000.00 0.00 10035658 20,000,000.00 420.00 600876169 17,~~345~~570,000.4400 0.00 10035725 17,100,000.00 0.00 10032297 15,600,000.00 0.00 170204425 14,820,854.09 0.00 10035691 14,~~416~~322,~~451~~705.0838 0.00 10035700 13,~~933~~843,~~290~~193.3827 0.00 ~~10035727~~170204408 13,~~725~~155,157.45 0.00 600876172 11,950,000.00 0.00 ~~310903750~~600876170 1211,~~170~~885,~~152~~000.9200 0.00 ~~10033223~~600876171 1011,~~850~~190,000.00 0.00 ~~170204398~~10034904 8,~~100~~853,709.03 0.00 600876173 8,510,000.00 0.00 600876177 8,385,000.00 0.00 600876175 8,325,000.00 0.00 600876176 8,250,000.00 0.00 600876174 7,740,000.00 0.00 10035699 6,~~738~~633,~~786~~155.5328 0.00 10035698 6,~~560~~492,~~039~~484.3200 0.00 600876178 6,490,000.00 0.00 10035695 6,~~282~~254,~~072~~065.1294 0.00 10035701 5,~~572~~534,~~259~~655.9603 0.00 170204366 2 07/27/2007 5,300,000.00 083,815.0058 ~~170204462~~10035671 2 08/06/2007 5,~~283~~121,~~171~~831.3517 041,784.0028 ~~10035671~~600876179 5,~~160~~060,~~773~~000.1200 50.00 170204426 4,~~193~~649,027.8858 ~~170204456~~0.00 600876180 4,~~880~~645,000.00 0.00 10035693 4,~~074~~057,~~228~~730.6556 0.00 10034234 3,800,000.00 0.00 170204404 3,430,000.00 3,883.45 10029300 3,196,886.81 0.00 170204331 2,900,800.00 0.00 ~~10033914~~10029301 2,~~783~~147,~~716~~908.4132 0.00 ~~170204457~~170204333 21,~~491~~661,~~935~~966.9532 0.00 ~~10029301~~170204334 21,~~150~~629,~~000~~207.0019 0.00 170204322 1,~~491~~483,~~878~~499.2808 0.00 ~~410905261~~410905013 1,~~450~~359,~~001~~282.3199 0.00 170204325 1,~~249~~242,~~318~~507.5914 0.00 ~~170204356~~10034897 1,~~100~~190,~~000~~910.64 0.00 170204342 1,017,916.08 0.00 170204357 1,010,365.43 0.00 170204330 ~~651~~647,~~708~~967.8838 0.00 170204328 606,301.18 0.00 170204344 ~~580~~577,~~957~~851.7377 0.00 170204345 ~~526~~523,~~234~~335.2228 0.00 ~~170204343~~170204339 ~~496~~493,~~845~~204.3308 ~~9,036~~0.5800 Totals ~~320~~459,~~705~~930,~~127~~824.8260 56129,~~575~~483.9031

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 = 13 (12 ~~loan~~loans) 4068,~~218~~379.4217 80380,~~614~~821.1467 510,~~160~~421,~~773~~831.1217 5125,~~193~~599.8886 Total for Status Code = A (1129 loans) ~~464~~1,~~510~~066,627.7506 ~~464~~1,~~510~~066,627.7506 83202,~~789~~711,~~093~~802.9335 ~~51,382~~0.0200 Total for Status Code = B (2321 loans) 1,~~256~~343,~~947~~834.7367 1,~~256~~343,~~947~~834.7367 ~~231~~246,~~755~~797,~~260~~191.7708 03,883.0045 (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.

~~Advance~~Specially ~~Summary~~Serviced ~~Current~~Loan ~~Period~~Detail ~~Interest~~- ~~Current~~Part ~~Outstanding~~1 ~~Outstanding~~Offering onServicing ~~P&I~~Resolution ~~and~~Scheduled ~~Loan~~Property PInterest &Actual ILoan PDocument &Transfer IStrategy ~~Servicing~~Balance ~~Servicing~~Type ~~Group~~(2) ~~Advances~~State ~~Advances~~Rate ~~Advances~~Balance ~~Advances~~Number ~~Paid~~Cross 1Date Code (1) Reference 310903750 84 10/02/2007 13 12,~~322~~076,~~957~~703.7622 ~~1,363,353~~OF FL 6.48140% 4712,~~539~~076,703.3223 ~~0.00~~170204366 171 07/27/2007 2 ~~438~~5,~~719~~300,000.1400 ~~438,719~~RT FL 6.14190% 95,~~423~~300,000.9700 ~~77.19~~10035671 ~~Totals~~176 108/06/2007 2 5,~~761~~043,~~676~~879.9039 ~~1,802,072~~LO VA 6.62300% 565,~~963~~121,831.~~29 77.19~~17

~~Interest~~Specially ~~Shortfall~~Serviced ~~Reconciliation~~Loan Detail - Part 1 ~~Offering~~(continued) ~~Stated~~Net ~~Principal~~Remaining ~~Current~~Loan ~~Ending~~Operating ~~Special~~DSCR ~~Servicing~~Note ~~Fees~~Maturity ~~ASER~~Amortization ~~Document~~Number ~~Balance~~Income atDate ~~Scheduled~~DSCR ~~Monthly~~Date ~~Liquidation~~Date ~~Work~~Term ~~Out~~310903750 ~~Cross-Reference Contribution Balance 156 6~~1,~~081~~026,~~285~~119.8500 ~~6,064,272~~1.4324 ~~0.00~~04/01/2006 ~~0.00~~03/01/2016 0337 170204366 296,339.00 01.0020 ~~326~~01/08/2007 ~~497,528.45~~12/08/2016 ~~496,551.60~~349 ~~0.00~~10035671 01,307,803.00 ~~0.00~~12/31/2005 02.0070 ~~Totals~~02/05/2007 ~~6,578,814.30~~01/05/2017 203 (1) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6~~,560,824.03~~ ~~0.00~~- ~~0.00~~DPO ~~0.00~~7 ~~0.00~~- 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 (2) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other

~~Interest~~Specially ~~Shortfall~~Serviced ~~Reconciliation~~Loan Detail - Part 12 ~~(continued)~~ Offering ~~PPIS~~Document ~~(Excess)~~Resolution ~~Non-Recoverable~~Site ~~Interest~~Other onREO ~~Modified~~Loan ~~Interest~~Cross ~~Additional~~Strategy ~~Document~~Inspection ~~(Scheduled~~Phase ~~Advances~~1 ~~Rate~~Appraisal ~~Reduction~~Appraisal ~~Trust~~Property ~~Fund~~Number ~~Cross-~~Reference ~~Interest)~~Code /(~~Excess~~1) ~~Expense~~Date ~~156~~Date ~~0.00~~Date ~~0.00~~Value ~~28.17~~Revenue ~~0.00~~310903750 ~~0.00~~84 ~~326~~13 016,600,000.00 ~~0.00~~170204366 ~~49.02~~171 ~~0.00~~2 008/10/2007 6,300,000.00 ~~Totals~~10035671 ~~0.00~~176 ~~0.00~~2 ~~77.19~~09/12/2007 03,150,000.00 ~~0.00~~

~~Interest~~Specially ~~Shortfall~~Serviced ~~Reconciliation~~Loan Detail - Part 2 ~~Offering~~(continued) ~~Stated~~Loan ~~Principal~~Number ~~Current~~Comments ~~Ending~~from ~~Reimbursement~~Special Servicer 310903750 Borrower has paid all outstanding regular monthly payments through January 1, 2008 and the default interest and late fees are due and payable at once. All third party reports have been ordered and received except for the appraisal, which is due by the sec ond week of ~~Advances~~January 2008. 170204366 An order for a receiver was not entered until 12/10/07 and the receiver will not be appointed until 1/2/08. The minority member of the borrower has offered to purchase the ~~Servicer~~Note ~~Document~~and ~~Balance~~the atrequest ~~Scheduled~~is ~~Current~~under ~~Left~~review. A show cause hearing has been set for 1 /28/0 8. Estimated foreclosure sale date is early March 2008. 10035671 Please see supplemental files as the comments are too large to ~~Other~~update. ~~Cross~~(1) Resolution Strategy Code 1 -~~Reference~~ ~~Contribution~~Modification ~~Balance~~2 ~~Month~~- ~~Reimburse~~Foreclosure ~~Shortfalls/~~3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer ~~(Refunds)~~10 ~~There~~- ~~are~~Deed noin ~~Interest~~Lieu ~~Shortfalls~~Of ~~for~~Foreclosure ~~the~~11 ~~above~~- ~~columns~~Full ~~for~~Payoff ~~this~~12 ~~Period.~~- ~~Totals~~Reps and Warranties 13 - Other or TBD

~~Interest~~Advance ~~Shortfall~~Summary ~~Reconciliation~~Current ~~Detail~~Period -Interest ~~Part~~Current 2Outstanding ~~(continued)~~Outstanding ~~Offering~~on ~~Comments~~P&I ~~Document~~and ~~Cross-Reference~~Loan ~~There~~P ~~are~~& noI ~~Interest~~P ~~Shortfalls~~& ~~for~~I ~~the~~Servicing ~~above~~Servicing ~~columns~~Group ~~for~~Advances ~~this~~Advances ~~Period.~~Advances ~~Interest~~Advances ~~Shortfall~~Paid ~~Reconciliation~~1 ~~Detail~~1,990,252.15 ~~Part~~ 2,302,694.65 ~~Total 0~~116,344.0013 ~~Interest Shortfall Reconciliation Detail Part~~ 1,401.31 ~~Total~~2 77488,588.1975 ~~Total~~488,588.75 ~~Interest~~2,588.25 ~~Shortfall~~0.00 ~~Allocated~~Totals to2,478,840.90 ~~Trust~~2,791,283.40 77118,932.1938 1,401.31

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

~~Supplemental~~Interest ~~Reporting~~Shortfall ~~Trustee~~Reconciliation ~~Fee~~Detail ~~Trustee~~- ~~Fee~~Part is1 ~~paid~~Offering toStated ~~Wells~~Principal ~~Fargo~~Current ~~Bank,~~Ending ~~N.A.~~Special ~~Master~~Servicing ~~Servicer~~Fees ~~No.~~ASER 1Document ~~KeyCorp~~Balance ~~Real~~at ~~Estate~~Scheduled ~~Capital~~Monthly ~~Markets,~~Liquidation ~~Inc~~Work isOut ~~Master~~Cross-Reference ~~Servicer~~Contribution ~~No.~~Balance 119 ~~Master Servicer No~~38,700,000.00 ~~2 Wells Fargo Bank~~38,700,000.00 N0.A00 0.00 is0.00 ~~Master~~0.00 ~~Servicer~~84 No12,193,424.00 12,076,703.22 2,602.24 ~~Statement~~0.00 ~~Revision~~0.00 We0.00 ~~revised~~171 ~~the~~5,300,000.00 ~~April~~5,300,000.00 ~~2007~~1,140.97 ~~statement~~0.00 to0.00 ~~update~~0.00 ~~the~~176 ~~CUSIPs~~5,173,016.58 ~~for~~5,043,879.39 ~~the~~1,088.61 ~~Residual~~0.00 ~~classes~~0.00 ~~April~~0.00 ~~and~~207 ~~May~~3,920,000.00 ~~Cycle~~3,920,000.00 ~~Revision~~0.00 ~~The~~0.00 ~~reports~~0.00 ~~for~~0.00 ~~the~~240 ~~April~~2,791,435.78 ~~and~~2,752,509.50 ~~May~~0.00 ~~cycles~~0.00 ~~are~~0.00 ~~revised~~0.00 as301 of1,200,000.00 ~~6/4/07~~1,189,966.85 ~~There~~0.00 ~~were~~0.00 ~~changes~~0.00 ~~made~~0.00 toTotals ~~the~~69,277,876.36 ~~SWAP contracts and to the interest accrual period definition in the PSA for the A-2FL~~68,983,058.96 ~~A-4FL~~4,831.82 ~~AM-FL~~0.00 ~~and AJ-FL classes which are causing a change to the payments and reporting in these cycles~~0.00 ~~June 2007 Revised Statement The June 2007 report has been revised to reflect current NOI information on Significant Obligor Loan #1 / #10035770 as reported on the May 10-D~~0.00

Filing Compare · ML-CFC Commercial Mortgage Trust 2007-5