10-D 1 bsc07p15_10d-200706.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: May 12, 2007 to June 11, 2007 Commission File Number of issuing entity: 333-130789-04 Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130789 Bear Stearns Commercial Mortgage Securities Inc. (Exact name of depositor as specified in its charter) Nationwide Life Insurance Company Principal Commercial Funding, LLC Principal Commercial Funding II, LLC Wells Fargo Bank, National Association Prudential Mortgage Capital Funding, LLC Bear Stearns Commercial Mortgage, Inc. (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199246 54-2199247 54-2199248 54-6740322 54-6740323 54-6740324 54-6740325 54-6740326 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-AB ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-4FL ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-MFL ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ A-JFL ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ R ______ ______ ___X___ ___________ V ______ ______ ___X___ ___________ X-2 ______ ______ ___X___ ___________ X-1 ______ ______ ___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 June 11, 2007 a distribution was made to holders of Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15. The distribution report is attached as an Exhibit to this Form 10-D, please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15, relating to the June 11, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Bear Stearns Commercial Mortgage Securities Inc. (Depositor) /s/ Adam Ansaldi Adam Ansaldi, Vice President Date: June 15, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15, relating to the June 11, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Bear Stearns Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates Series 2007-PWR15 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: June 11, 2007 Record Date: May 31, 2007 Determination Date: June 04, 2007 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Table of Contents 2 Certificate Distribution Detail 3 Certificate Factor Detail 4 Reconciliation Detail 5 Other Required Information 6 Cash Reconciliation 7 Ratings Detail 8 Current Mortgage Loan and Property Stratification Tables 9 - 16 Mortgage Loan Detail 17 - 23 NOI Detail 24 - 30 Principal Prepayment Detail 31 Historical Detail 32 Delinquency Loan Detail 33 - 35 Specially Serviced Loan Detail 36 - 37 Advance Summary 38 Modified Loan Detail 39 Historical Liquidated Loan Detail 40 Historical Bond/Collateral Loss Reconciliation Detail 41 Interest Shortfall Reconciliation Detail 42 - 43 Depositor Bear Stearns Commercial Mortgage Securities Inc. 383 Madison Avenue New York, NY 10179 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Prudential Asset Resources, Inc. 2200 Ross Avenue, Suite 4900E Dallas, TX 75201 Contact: Hal Collett Phone Number: (214) 721-6032 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 Centerline Servicing, Inc. 5221 N. O'Connor Blvd., Ste. 600 Irving, TX 75039 Contact: Chris Crouch Phone Number: (972) 868-5300 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2007, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 07388RAA5 5.016000% 85,700,000.00 8584,~~088~~395,~~040~~382.0313 ~~692~~618,~~657~~319.9077 ~~355~~352,~~668~~772.0170 A-2 07388RAB3 5.205000% 254,000,000.00 254,000,000.00 0.00 1,101,725.00 A-3 07388RAC1 5.309000% 71,800,000.00 71,800,000.00 0.00 317,655.17 A-AB 07388RAD9 5.315000% 101,500,000.00 101,500,000.00 0.00 449,560.42 A-4 07388RAE7 5.331000% 975,216,000.00 975,216,000.00 0.00 4,332,397.08 A-4FL 07388RBR7 5.475000% 170,000,000.00 170,000,000.00 0.00 ~~775~~801,~~625~~479.0017 A-1A 07388RAF4 5.317000% 306,757,000.00 306,~~656~~536,~~350~~772.2568 ~~119~~101,~~577~~748.5721 1,358,~~743~~213.1835 A-M 07388RAG2 5.363000% 155,710,000.00 155,710,000.00 0.00 695,893.94 A-MFL 07388RBS5 5.510000% 125,000,000.00 125,000,000.00 0.00 ~~573~~593,~~958~~090.3328 A-J 07388RAH0 5.403000% 117,113,000.00 117,113,000.00 0.00 527,301.28 A-JFL 07388RBT3 5.550000% 125,000,000.00 125,000,000.00 0.00 ~~578~~597,~~125~~395.0083 B 07388RAK3 5.444000% 52,633,000.00 52,633,000.00 0.00 238,778.38 C 07388RAL1 5.483000% 28,072,000.00 28,072,000.00 0.00 128,265.65 D 07388RAM9 5.542000% 38,597,000.00 38,597,000.00 0.00 178,253.81 E 07388RAN7 5.582000% 28,071,000.00 28,071,000.00 0.00 130,576.94 F 07388RAP2 5.~~744910~~931249% 38,598,000.00 38,598,000.00 0.00 ~~184~~190,~~785~~778.0361 G 07388RAQ0 5.~~744910~~931249% 28,071,000.00 28,071,000.00 0.00 ~~134~~138,~~387~~746.8173 H 07388RAR8 5.~~744910~~931249% 28,071,000.00 28,071,000.00 0.00 ~~134~~138,~~387~~746.8173 J 07388RAS6 5.022000% 10,527,000.00 10,527,000.00 0.00 44,055.50 K 07388RAT4 5.022000% 7,017,000.00 7,017,000.00 0.00 29,366.15 L 07388RAU1 5.022000% 10,527,000.00 10,527,000.00 0.00 44,055.50 M 07388RAV9 5.022000% 3,509,000.00 3,509,000.00 0.00 14,685.1617 N 07388RAW7 5.022000% 7,018,000.00 7,018,000.00 0.00 29,370.33 O 07388RAX5 5.022000% 7,018,000.00 7,018,000.00 0.00 29,370.33 P 07388RAY3 5.022000% 31,579,970.59 31,579,970.59 0.00 132,162.18 R N/A 0.000000% 0.00 0.00 0.00 0.00 V N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 2,807,104,970.59 2,~~806~~805,~~392~~580,~~360~~125.8740 ~~812~~720,~~235~~067.4798 12,~~519~~594,~~152~~696.9923

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 07388RAA5 0.00 0.00 1971,~~048,325~~092.9147 8483,~~395~~777,~~382~~062.1336 30.02% A-2 07388RAB3 0.00 0.00 1,101,725.00 254,000,000.00 30.02% A-3 07388RAC1 0.00 0.00 317,655.17 71,800,000.00 30.02% A-AB 07388RAD9 0.00 0.00 449,560.42 101,500,000.00 30.02% A-4 07388RAE7 0.00 0.00 4,332,397.08 975,216,000.00 30.02% A-4FL 07388RBR7 0.00 0.00 ~~775~~801,~~625~~479.0017 170,000,000.00 30.02% A-1A 07388RAF4 0.00 0.00 1,~~478~~459,~~320~~961.7556 306,~~536~~435,~~772~~024.6847 30.02% A-M 07388RAG2 0.00 0.00 695,893.94 155,710,000.00 20.0102% A-MFL 07388RBS5 0.00 0.00 ~~573~~593,~~958~~090.3328 125,000,000.00 20.0102% A-J 07388RAH0 0.00 0.00 527,301.28 117,113,000.00 11.38% A-JFL 07388RBT3 0.00 0.00 ~~578~~597,~~125~~395.0083 125,000,000.00 11.38% B 07388RAK3 0.00 0.00 238,778.38 52,633,000.00 9.51% C 07388RAL1 0.00 0.00 128,265.65 28,072,000.00 8.5051% D 07388RAM9 0.00 0.00 178,253.81 38,597,000.00 7.13% E 07388RAN7 0.00 0.00 130,576.94 28,071,000.00 6.13% F 07388RAP2 0.00 0.00 ~~184~~190,~~785~~778.0361 38,598,000.00 4.75% G 07388RAQ0 0.00 0.00 ~~134~~138,~~387~~746.8173 28,071,000.00 3.75% H 07388RAR8 0.00 0.00 ~~134~~138,~~387~~746.8173 28,071,000.00 2.75% J 07388RAS6 0.00 0.00 44,055.50 10,527,000.00 2.38% K 07388RAT4 0.00 0.00 29,366.15 7,017,000.00 2.13% L 07388RAU1 0.00 0.00 44,055.50 10,527,000.00 1.75% M 07388RAV9 0.00 0.00 14,685.1617 3,509,000.00 1.63% N 07388RAW7 0.00 0.00 29,370.33 7,018,000.00 1.38% O 07388RAX5 0.00 0.00 29,370.33 7,018,000.00 1.13% P 07388RAY3 0.00 0.00 132,162.18 31,579,970.59 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 13,~~331~~314,~~388~~764.4621 2,~~805~~804,~~580~~860,~~125~~057.4042

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-2 07388RBQ9 0.~~378342~~558261% 2,749,530,000.00 2,749,530,000.00 ~~866~~1,~~885~~279,129.2892 X-1 07388RAJ6 0.~~042922~~046458% 2,807,104,970.59 2,~~806~~805,~~392~~580,~~360~~125.8740 ~~100~~108,~~380~~616.0388

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-2 07388RBQ9 0.00 ~~866~~1,~~885~~279,129.2892 2,749,530,000.00 X-1 07388RAJ6 0.00 ~~100~~108,~~380~~616.0388 2,~~805~~804,~~580~~860,~~125~~057.4042 (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 07388RAA5 ~~992~~984.~~85927690~~77692100 87.~~08235589~~21493314 4.~~15015181~~11636756 0.00000000 0.00000000 ~~984~~977.~~77692100~~56198786 A-2 07388RAB3 1,000.00000000 0.00000000 4.33750000 0.00000000 0.00000000 1,000.00000000 A-3 07388RAC1 1,000.00000000 0.00000000 4.42416671 0.00000000 0.00000000 1,000.00000000 A-AB 07388RAD9 1,000.00000000 0.00000000 4.42916670 0.00000000 0.00000000 1,000.00000000 A-4 07388RAE7 1,000.00000000 0.00000000 4.44250000 0.00000000 0.00000000 1,000.00000000 A-4FL 07388RBR7 1,000.00000000 0.00000000 4.~~56250000~~71458335 0.00000000 0.00000000 1,000.00000000 A-1A 07388RAF4 999.~~67189094~~28207891 0.~~38981203~~33168994 4.~~42937954~~42765234 0.00000000 0.00000000 ~~999~~998.~~28207891~~95038897 A-M 07388RAG2 1,000.00000000 0.00000000 4.46916666 0.00000000 0.00000000 1,000.00000000 A-MFL 07388RBS5 1,000.00000000 0.00000000 4.~~59166664~~74472224 0.00000000 0.00000000 1,000.00000000 A-J 07388RAH0 1,000.00000000 0.00000000 4.50249998 0.00000000 0.00000000 1,000.00000000 A-JFL 07388RBT3 1,000.00000000 0.00000000 4.~~62500000~~77916664 0.00000000 0.00000000 1,000.00000000 B 07388RAK3 1,000.00000000 0.00000000 4.53666673 0.00000000 0.00000000 1,000.00000000 C 07388RAL1 1,000.00000000 0.00000000 4.56916679 0.00000000 0.00000000 1,000.00000000 D 07388RAM9 1,000.00000000 0.00000000 4.61833329 0.00000000 0.00000000 1,000.00000000 E 07388RAN7 1,000.00000000 0.00000000 4.65166684 0.00000000 0.00000000 1,000.00000000 F 07388RAP2 1,000.00000000 0.00000000 4.~~78742500~~94270714 0.00000000 0.00000000 1,000.00000000 G 07388RAQ0 1,000.00000000 0.00000000 4.~~78742510~~94270706 0.00000000 0.00000000 1,000.00000000 H 07388RAR8 1,000.00000000 0.00000000 4.~~78742510~~94270706 0.00000000 0.00000000 1,000.00000000 J 07388RAS6 1,000.00000000 0.00000000 4.18500047 0.00000000 0.00000000 1,000.00000000 K 07388RAT4 1,000.00000000 0.00000000 4.18500071 0.00000000 0.00000000 1,000.00000000 L 07388RAU1 1,000.00000000 0.00000000 4.18500047 0.00000000 0.00000000 1,000.00000000 M 07388RAV9 1,000.00000000 0.00000000 4.~~18499858~~18500142 0.00000000 0.00000000 1,000.00000000 N 07388RAW7 1,000.00000000 0.00000000 4.18500000 0.00000000 0.00000000 1,000.00000000 O 07388RAX5 1,000.00000000 0.00000000 4.18500000 0.00000000 0.00000000 1,000.00000000 P 07388RAY3 1,000.00000000 0.00000000 4.18500010 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V 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-2 07388RBQ9 1,000.00000000 0.~~31528490~~46521766 0.00000000 1,000.00000000 X-1 07388RAJ6 999.~~74614069~~45679082 0.~~03575927~~03869356 0.00000000 999.~~45679082~~20027459

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 2,499,~~735~~042,~~577~~919.4050 2,499,~~980~~315,~~350~~126.1755 ~~692~~618,~~657~~319.9077 0.00 0.00 2 306,~~656~~537,~~783~~205.4790 306,~~664~~546,~~698~~706.8203 ~~119~~101,~~577~~748.5721 0.00 0.00 Total 2,~~806~~805,~~392~~580,~~360~~125.8740 2,~~806~~805,~~645~~861,~~048~~832.9958 ~~812~~720,~~235~~067.4798 0.00 0.00

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group Loss Principal Principal Distribution Balance Balance Amount 1 0.00 2,~~499~~498,~~042~~424,~~919~~599.5073 2,~~499~~498,~~315~~692,~~126~~605.5503 ~~692~~618,~~657~~319.9077 2 0.00 306,~~537~~435,~~205~~457.9069 306,~~546~~443,~~706~~462.0334 ~~119~~101,~~577~~748.5721 Total 0.00 2,~~805~~804,~~580~~860,~~125~~057.4042 2,805,~~861~~136,~~832~~067.5837 ~~812~~720,~~235~~067.4798

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0405/01/2007 - 0405/30/2007 30 ~~355~~352,~~668~~772.0170 0.00 ~~355~~352,~~668~~772.0170 A-2 0405/01/2007 - 0405/30/2007 30 1,101,725.00 0.00 1,101,725.00 A-3 0405/01/2007 - 0405/30/2007 30 317,655.17 0.00 317,655.17 A-AB 0405/01/2007 - 0405/30/2007 30 449,560.42 0.00 449,560.42 A-4 0405/01/2007 - 0405/30/2007 30 4,332,397.08 0.00 4,332,397.08 A-4FL 0405/11/2007 - 0506/10/2007 3031 ~~775~~801,~~625~~479.0017 0.00 ~~775~~801,~~625~~479.0017 A-1A 0405/01/2007 - 0405/30/2007 30 1,358,~~743~~213.1835 0.00 1,358,~~743~~213.1835 A-M 0405/01/2007 - 0405/30/2007 30 695,893.94 0.00 695,893.94 A-MFL 0405/11/2007 - 0506/10/2007 3031 ~~573~~593,~~958~~090.3328 0.00 ~~573~~593,~~958~~090.3328 A-J 0405/01/2007 - 0405/30/2007 30 527,301.28 0.00 527,301.28 A-JFL 0405/11/2007 - 0506/10/2007 3031 ~~578~~597,~~125~~395.0083 0.00 ~~578~~597,~~125~~395.0083 X-2 0405/01/2007 - 0405/30/2007 30 ~~866~~1,~~885~~279,129.2892 0.00 ~~866~~1,~~885~~279,129.2892 X-1 0405/01/2007 - 0405/30/2007 30 ~~100~~108,~~380~~616.0388 0.00 ~~100~~108,~~380~~616.0388 B 0405/01/2007 - 0405/30/2007 30 238,778.38 0.00 238,778.38 C 0405/01/2007 - 0405/30/2007 30 128,265.65 0.00 128,265.65 D 0405/01/2007 - 0405/30/2007 30 178,253.81 0.00 178,253.81 E 0405/01/2007 - 0405/30/2007 30 130,576.94 0.00 130,576.94 F 0405/01/2007 - 0405/30/2007 30 ~~184~~190,~~785~~778.0361 0.00 ~~184~~190,~~785~~778.0361 G 0405/01/2007 - 0405/30/2007 30 ~~134~~138,~~387~~746.8173 0.00 ~~134~~138,~~387~~746.8173 H 0405/01/2007 - 0405/30/2007 30 ~~134~~138,~~387~~746.8173 0.00 ~~134~~138,~~387~~746.8173 J 0405/01/2007 - 0405/30/2007 30 44,055.50 0.00 44,055.50 K 0405/01/2007 - 0405/30/2007 30 29,366.15 0.00 29,366.15 L 0405/01/2007 - 0405/30/2007 30 44,055.50 0.00 44,055.50 M 0405/01/2007 - 0405/30/2007 30 14,685.17 0.00 14,685.17 N 0405/01/2007 - 0405/30/2007 30 29,370.33 0.00 29,370.33 O 0405/01/2007 - 0405/30/2007 30 29,370.33 0.00 29,370.33 P 0405/01/2007 - 0405/30/2007 30 132,162.18 0.00 132,162.18 Total 13,~~486~~982,~~418~~443.3103 0.00 13,~~486~~982,~~418~~443.3103

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 ~~355~~352,~~668~~772.0170 0.00 A-2 0.00 0.00 0.00 1,101,725.00 0.00 A-3 0.00 0.00 0.00 317,655.17 0.00 A-AB 0.00 0.00 0.00 449,560.42 0.00 A-4 0.00 0.00 0.00 4,332,397.08 0.00 A-4FL 0.00 0.00 0.00 ~~775~~801,~~625~~479.0017 0.00 A-1A 0.00 0.00 0.00 1,358,~~743~~213.1835 0.00 A-M 0.00 0.00 0.00 695,893.94 0.00 A-MFL 0.00 0.00 0.00 ~~573~~593,~~958~~090.3328 0.00 A-J 0.00 0.00 0.00 527,301.28 0.00 A-JFL 0.00 0.00 0.00 ~~578~~597,~~125~~395.0083 0.00 X-2 0.00 0.00 0.00 ~~866~~1,~~885~~279,129.2892 0.00 X-1 0.00 0.00 0.00 ~~100~~108,~~380~~616.0388 0.00 B 0.00 0.00 0.00 238,778.38 0.00 C 0.00 0.00 0.00 128,265.65 0.00 D 0.00 0.00 0.00 178,253.81 0.00 E 0.00 0.00 0.00 130,576.94 0.00 F 0.00 0.00 0.00 ~~184~~190,~~785~~778.0361 0.00 G 0.00 0.00 0.00 ~~134~~138,~~387~~746.8173 0.00 H 0.00 0.00 0.00 ~~134~~138,~~387~~746.8173 0.00 J 0.00 0.00 0.00 44,055.50 0.00 K 0.00 0.00 0.00 29,366.15 0.00 L 0.00 0.00 0.00 44,055.50 0.00 M 0.00 0.00 0.00 14,685.1617 0.00 N 0.00 0.00 0.00 29,370.33 0.00 O 0.00 0.00 0.00 29,370.33 0.00 P 0.00 0.00 0.00 132,162.18 0.00 Total 0.00 0.00 0.00 13,~~486~~982,~~418~~443.3003 0.00

Other Required Information Available Distribution Amount (1) 14,~~298~~702,~~653~~511.7701 Loan Group 1 0.00 Loan Group 2 0.00 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 8183,~~258~~879.5763 Less Delinquent Master Servicing Fees 1328,~~948~~034.3815 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 1913,~~637~~948.8738 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 8669,~~948~~793.0686 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 13,954,299.30 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 13,954,299.30 Principal: Scheduled Principal 720,067.98 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 720,067.98 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 115,281.95 Total Other Collected: 115,281.95 Total Funds Collected 14,789,649.23 Total Funds Distributed Fees: Master Servicing Fee 83,879.63 Trustee Fee - LaSalle Bank, N.A. 1,206.88 Certificate Administrator Fee - Wells Fargo Bank, N.A. 844.82 Insurer Fee 0.00 Servicer Report Administrator Fee - Wells Fargo Bank, N.A. 1,206.88 Total Fees 87,138.22 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 13,982,443.03 Principal Distribution 720,067.98 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 14,702,511.01 Total Funds Distributed 14,789,649.23

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or Less 12 15,~~607~~582,~~818~~274.9497 0.56 ~~131~~130 6.~~0920~~0921 1.~~449058~~448915 2,000,001 to 3,000,000 36 92,~~287~~210,~~306~~812.5871 3.29 ~~121~~120 5.9445 1.~~388518~~385732 3,000,001 to 5,000,000 43 168,~~104~~026,~~176~~649.0762 5.99 ~~112~~111 5.8728 1.~~476802~~483367 5,000,001 to 7,000,000 29 174,~~987~~885,~~522~~601.6527 6.24 ~~108~~107 5.8162 1.~~525238~~525260 7,000,001 to 9,000,000 21 163,~~676~~605,~~108~~995.6156 5.83 ~~115~~114 5.7683 1.~~485689~~485637 9,000,001 to 11,000,000 11 112,~~372~~309,~~472~~705.3097 4.0100 ~~111~~110 5.~~8370~~8369 1.~~654470~~654603 11,000,001 to 13,000,000 6 71,~~118~~088,~~442~~062.9325 2.53 ~~116~~115 5.6340 1.~~465708~~465827 13,000,001 to 15,000,000 5 69,~~305~~279,~~379~~205.0382 2.47 ~~116~~115 5.~~6410~~6411 1.~~293416~~293430 15,000,001 to 17,000,000 9 144,725,000.00 5.16 ~~117~~116 5.6838 1.514736 17,000,001 to 19,000,000 5 90,420,000.00 3.22 ~~105~~104 5.8040 1.455021 19,000,001 to 21,000,000 3 60,400,000.00 2.15 ~~117~~116 5.7209 1.~~362277~~464177 21,000,001 to 31,000,000 9 234,~~149~~102,~~889~~471.5965 8.35 ~~116~~115 5.7784 1.~~377793~~377822 31,000,001 to 61,000,000 10 466,350,000.00 16.6263 ~~116~~115 5.6547 1.508765 61,000,001 to 80,000,000 1 77,500,000.00 2.76 ~~118~~117 5.7300 1.360000 80,000,001 or Greater 6 864,~~576~~374,~~008~~277.7060 30.82 9998 5.~~8430~~8431 1.~~838165~~837842 Totals 206 2,~~805~~804,~~580~~860,~~125~~057.4042 100.00 ~~110~~109 5.~~7810~~7811 1.~~583559~~585966

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 7 13,~~692~~686,~~858~~538.4616 0.49 ~~116~~115 5.8832 1.~~717336~~717545 Arizona 5 71,~~453~~424,~~917~~668.5422 2.55 ~~116~~115 5.~~8167~~8166 1.~~250807~~250845 Arkansas 1 3,250,000.00 0.12 ~~115~~114 5.7700 1.720000 California 35 ~~296~~295,~~054~~901,~~446~~195.7658 10.55 8483 5.~~7236~~7237 1.~~874459~~874147 Colorado 4 8,~~880~~870,~~199~~640.3249 0.32 ~~136~~135 5.~~8566~~8565 1.~~618715~~618783 Connecticut 3 7,~~272~~260,~~798~~187.6618 0.26 ~~116~~115 5.~~7460~~7458 1.~~448330~~448332 Delaware 1 6,~~667~~662,~~977~~372.2669 0.24 ~~115~~114 6.0800 1.580000 Florida 8 128,~~673~~665,~~164~~815.3433 4.59 ~~112~~111 5.6018 1.~~946595~~946571 Georgia 13 83,~~990~~918,~~410~~520.7858 2.99 9493 5.~~6893~~6894 1.~~949177~~958799 Illinois 11 64,~~961~~928,~~330~~182.2808 2.3231 9392 5.~~5912~~5914 2.~~144553~~144002 Indiana 6 16,~~201~~185,~~894~~925.1237 0.58 ~~123~~122 5.8783 1.~~378715~~378855 Iowa 1 3,750,000.00 0.13 ~~117~~116 5.9000 1.440000 Kentucky 6 77,~~984~~981,~~757~~809.8919 2.78 ~~116~~115 5.6982 2.~~147706~~147740 Louisiana 1 6,~~180~~175,~~508~~335.2228 0.22 ~~117~~116 6.0500 1.891700 Maryland 4 27,~~771~~754,~~659~~575.6185 0.99 ~~116~~115 5.5809 1.~~513469~~513450 Massachusetts 4 14,~~470~~467,~~095~~831.2168 0.52 ~~118~~117 5.8284 1.~~345051~~345078 Michigan 2 5,~~357~~355,~~433~~209.9058 0.19 ~~116~~115 5.8806 1.~~624502~~624637 Minnesota 10 66,~~999~~988,~~850~~010.8412 2.39 8584 5.7392 1.~~467125~~467147 Missouri 1 3,~~138~~135,~~816~~984.1137 0.11 ~~116~~115 5.7800 1.290000 Nebraska 2 11,~~457~~447,~~891~~959.9049 0.41 ~~116~~115 5.9263 1.~~365697~~365698 Nevada 3 353,~~165~~158,~~703~~337.1424 12.59 ~~116~~115 6.3369 1.~~474665~~474670 New Jersey 19 397,~~795~~754,~~045~~130.0555 14.18 ~~118~~117 5.6206 1.~~512569~~512440 New York 25 204,~~195~~154,~~837~~624.1541 7.28 ~~105~~104 5.7120 1.~~595469~~595329 North Carolina 5 34,~~064~~063,~~563~~582.7781 1.21 ~~116~~115 5.8863 1.444055 North Dakota 1 1,~~617~~615,~~245~~797.6662 0.06 ~~116~~115 5.8100 1.430000 Ohio 5 51,~~745~~738,~~008~~185.7235 1.84 ~~117~~116 5.6044 1.~~451719~~451742 Oklahoma 1 31,000,000.00 1.1011 ~~116~~115 5.8800 1.290000 Oregon 2 14,750,000.00 0.53 ~~116~~115 5.8224 1.874956 Pennsylvania 14 192,~~403~~337,~~955~~377.7890 6.86 ~~119~~118 5.6338 1.~~450290~~450318 Rhode Island 1 12,~~043~~033,~~693~~568.1502 0.43 ~~115~~114 6.0840 1.200000 South Carolina 2 28,350,000.00 1.01 ~~130~~129 5.8470 1.586667 South Dakota 1 5,~~671~~665,~~059~~913.2702 0.20 ~~115~~114 5.7800 1.390000 Tennessee 1 2,~~708~~705,~~023~~977.5482 0.10 ~~115~~114 6.4800 1.210000 Texas 29 170,~~318~~259,~~840~~480.5438 6.07 ~~110~~109 5.8002 1.~~411409~~447604 Utah 5 38,~~242~~205,~~044~~221.6986 1.36 ~~117~~116 5.~~8148~~8149 1.~~405763~~405806 Virginia 8 102,~~684~~656,~~573~~112.1524 3.66 ~~112~~111 5.8212 1.~~374956~~374975 Washington 2 31,~~269~~264,~~458~~092.9089 1.11 ~~116~~115 5.~~6023~~6022 1.~~436832~~436845 Washington,DC 4 124,~~345~~336,~~061~~894.6907 4.43 ~~114~~113 5.~~5211~~5210 1.~~521992~~521981 Wisconsin 2 91,000,000.00 3.24 ~~118~~117 5.7330 1.358516 Totals 255 2,~~805~~804,~~580~~860,~~125~~057.4042 100.00 ~~110~~109 5.~~7810~~7811 1.~~583559~~585966

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or Less 2019 ~~146~~143,~~852~~548,~~691~~000.9924 5.2312 ~~121~~120 5.~~8982~~8913 1.~~031407~~032794 1.21 to 1.30 4142 ~~390~~393,~~984,~~993,214.4855 1314.9405 ~~101~~100 5.~~7710~~7746 1.~~268922~~268573 1.31 to 1.40 3736 ~~566~~546,~~314~~971,~~989~~538.5500 ~~20.~~19.50 ~~117~~116 5.~~7354~~7370 1.~~357108~~357759 1.41 to 1.50 45 870,~~987~~921,~~973~~316.9334 31.0405 ~~112~~111 5.9399 1.~~463507~~463509 1.51 to 1.60 20 262,~~035~~011,~~607~~976.9501 9.34 ~~118~~117 5.6947 1.~~528826~~528823 1.61 to 1.70 1415 ~~101~~121,~~946~~201,~~598~~949.3045 34.6332 ~~121~~119 5.~~8285~~8064 1.~~640288~~643046 1.71 to 1.80 5 46,~~773~~767,~~078~~285.8477 1.67 ~~116~~115 5.7680 1.~~750470~~750467 1.81 to 1.90 3 26,~~169~~162,~~952~~505.4223 0.93 ~~116~~115 5.9728 1.~~885645~~885648 1.91 to 2.00 1 2,850,000.00 0.10 ~~116~~115 5.8900 1.910000 2.01 to 2.10 6 109,~~078~~074,~~684~~527.0975 3.89 ~~111~~110 5.5735 2.045774 2.11 to 2.20 1 10,000,000.00 0.36 ~~116~~115 5.7900 2.200000 2.21 to 2.30 2 16,~~444~~431,~~201~~801.2503 0.59 ~~116~~115 6.~~0724~~0722 2.~~257251~~257233 2.31 to 2.50 2 22,250,000.00 0.79 ~~107~~106 5.3736 2.360899 2.51 or Greater 8 227,~~611~~395,~~353~~943.6005 8.11 7473 5.4026 3.~~098430~~098331 Totals 206 2,~~805~~804,~~580~~860,~~125~~057.4042 100.00 ~~110~~109 5.~~7810~~7811 1.~~583559~~585966

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 34 ~~279~~278,~~037~~799,~~929~~888.9542 9.9594 8382 5.~~5238~~5239 2.~~502149~~501782 Lodging 16 285,~~769~~700,~~734~~786.1162 10.19 9796 5.7684 1.~~713945~~713962 Mixed Use 14 153,~~624~~611,~~112~~746.0406 5.48 ~~111~~110 5.~~6968~~6967 1.~~358377~~358378 Mobile Home Park 5 31,~~787~~782,~~770~~355.7098 1.13 ~~116~~115 5.~~9048~~9047 1.~~336262~~336275 Multi-Family 31 257,~~949~~853,~~435~~101.2071 9.19 ~~111~~110 5.7159 1.~~380376~~380409 Office 39 709,~~187~~099,~~421~~975.1044 25.28 ~~114~~113 5.7009 1.~~466996~~466991 Other 5 370,~~861~~852,~~614~~071.9089 13.22 ~~116~~115 6.3050 1.~~460997~~461005 Retail 100 673,~~658~~497,~~436~~076.0216 24.01 ~~117~~116 5.7130 1.~~483119~~492306 Self Storage 11 43,~~703~~663,~~671~~055.3814 1.56 ~~107~~106 5.9973 1.~~516408~~535305 Totals 255 2,~~805~~804,~~580~~860,~~125~~057.4042 100.00 ~~110~~109 5.~~7810~~7811 1.~~583559~~585966

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.2500 % or Less 2 16,250,000.00 0.58 8079 5.0500 2.526154 5.2501% to 5.5000% 13 ~~447~~446,~~060~~810,~~014~~010.6033 15.93 9594 5.4002 2.~~093285~~092856 5.5001% to 5.7500% 59 990,~~610~~502,~~111~~743.7085 35.31 ~~114~~113 5.6147 1.~~496140~~502350 5.7501% to 6.0000% 88 767,~~782~~557,~~359~~648.0870 27.37 ~~110~~109 5.8588 1.~~497707~~497760 6.0001% to 6.2500% 34 165,~~923~~830,~~957~~738.2678 5.91 ~~111~~110 6.0926 1.~~326133~~331086 6.2501% to 6.5000% 8 416,~~362~~319,~~028~~026.1048 14.84 ~~115~~114 6.3425 1.~~469024~~469020 6.5001% to 6.7500% 1 ~~844~~843,~~563~~582.7781 0.03 ~~115~~114 6.6600 1.450000 6.7501% or Greater 1 ~~747~~746,~~090~~306.8947 0.03 ~~117~~116 7.0800 1.360000 Totals 206 2,~~805~~804,~~580~~860,~~125~~057.4042 100.00 ~~110~~109 5.~~7810~~7811 1.~~583559~~585966

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 205 2,~~717~~716,~~580~~860,~~125~~057.4042 96.86 ~~110~~109 5.~~7895~~7896 1.~~568779~~571260 13 to 24 Months 1 88,000,000.00 3.14 ~~110~~109 5.5180 2.040000 25 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 206 2,~~805~~804,~~580~~860,~~125~~057.4042 100.00 ~~110~~109 5.~~7810~~7811 1.~~583559~~585966

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 14 322,~~626~~419,~~253~~158.5060 11.50 5756 5.~~5933~~5935 2.~~233108~~232503 61 to 84 Months 7 74,~~655~~638,~~709~~217.4607 2.66 8079 5.~~4954~~4953 1.~~678064~~678159 85 to 120 Months 175 2,312,~~834~~426,~~496~~819.8538 82.44 ~~116~~115 5.8144 1.~~499317~~502350 121 Months or Greater 2 66,500,000.00 2.37 ~~144~~143 5.8011 1.395474 Totals 198 2,~~776~~775,~~616~~984,~~459~~195.8105 98.97 ~~109~~108 5.7798 1.~~586898~~589321

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 120 Months 1 1,~~170~~162,~~254~~917.2920 0.04 ~~116~~115 5.8500 1.470000 121 Months or Greater 7 27,~~793~~712,~~411~~945.3017 0.99 ~~204~~203 5.~~9032~~9033 1.~~254821~~254784 Totals 8 28,~~963~~875,~~665~~862.5937 1.03 ~~200~~199 5.~~9011~~9012 1.~~263515~~263452

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 112 2,176,770,000.00 77.5961 ~~112~~111 5.8011 1.~~504595~~507423 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 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 Months or Greater 86 599,~~846~~214,~~459~~195.8105 21.3836 9998 5.7025 1.~~885564~~886832 Totals 198 2,~~776~~775,~~616~~984,~~459~~195.8105 98.97 ~~109~~108 5.7798 1.~~586898~~589321

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 177 2,258,~~787~~324,~~943~~528.6746 80.51 ~~115~~114 5.8178 1.~~477907~~477929 1 Year or Less 25 ~~184~~209,~~576~~297,~~008~~954.7087 67.5846 6671 5.~~3184~~3767 2.~~985670~~813451 1 to 2 Years 2623 ~~355~~330,~~316~~337,~~173~~574.0309 1211.6678 ~~101~~99 5.~~7853~~7836 1.~~532737~~553209 2 Years or Greater 1 6,900,000.00 0.25 ~~117~~116 5.8900 1.280500 Totals 206 2,~~805~~804,~~580~~860,~~125~~057.4042 100.00 ~~110~~109 5.~~7810~~7811 1.~~583559~~585966 (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. 2,000,000 or Less 11 13,~~990~~966,~~573~~477.2835 0.50 ~~133~~132 6.~~1246~~1247 1.~~451261~~451103 2,000,001 to 3,000,000 32 81,~~970~~901,~~725~~347.2683 2.92 ~~123~~122 5.~~9475~~9474 1.~~396844~~393707 3,000,001 to 5,000,000 30 116,~~845~~780,~~471~~542.7339 4.16 ~~119~~118 5.8801 1.~~496366~~505803 5,000,001 to 7,000,000 23 138,~~385~~294,~~955~~352.1697 4.93 ~~111~~110 5.~~8019~~8018 1.~~495044~~495062 7,000,001 to 9,000,000 19 147,~~901~~830,~~108~~995.6156 5.27 ~~115~~114 5.~~7747~~7746 1.~~431598~~431515 9,000,001 to 11,000,000 11 112,~~372~~309,~~472~~705.3097 4.0100 ~~111~~110 5.~~8370~~8369 1.~~654470~~654603 11,000,001 to 13,000,000 4 46,~~220~~212,~~225~~694.4324 1.65 ~~116~~115 5.5874 1.~~592154~~592243 13,000,001 to 15,000,000 3 41,~~785~~759,~~379~~205.0382 1.49 ~~116~~115 5.~~6867~~6868 1.~~357008~~357071 15,000,001 to 17,000,000 9 144,725,000.00 5.16 ~~117~~116 5.6838 1.514736 17,000,001 to 19,000,000 3 54,220,000.00 1.93 9796 5.9244 1.497436 19,000,001 to 21,000,000 2 40,300,000.00 1.44 ~~117~~116 5.7713 1.~~480072~~632796 21,000,001 to 31,000,000 6 151,900,000.00 5.4142 ~~116~~115 5.8082 1.436409 31,000,001 to 61,000,000 10 466,350,000.00 16.6263 ~~116~~115 5.6547 1.508765 61,000,001 to 81,000,000 1 77,500,000.00 2.76 ~~118~~117 5.7300 1.360000 81,000,001 or Greater 6 864,~~576~~374,~~008~~277.7060 30.82 9998 5.~~8430~~8431 1.~~838165~~837842 Totals 170 2,~~499~~498,~~042~~424,~~919~~599.5073 89.07 ~~110~~109 5.~~7864~~7865 1.~~609008~~611704

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 6 7,~~192~~186,~~858~~538.4616 0.26 ~~116~~115 5.9855 1.~~263092~~263090 Arizona 4 45,~~607~~598,~~083~~126.7784 1.63 ~~116~~115 5.~~5343~~5342 1.~~285268~~285307 Arkansas 1 3,250,000.00 0.12 ~~115~~114 5.7700 1.720000 California 31 283,~~405~~263,~~747~~963.9182 10.10 8281 5.~~7219~~7220 1.~~899360~~899024 Colorado 4 8,~~880~~870,~~199~~640.3249 0.32 ~~136~~135 5.~~8566~~8565 1.~~618715~~618783 Connecticut 2 3,~~672~~660,~~798~~187.6618 0.13 ~~116~~115 5.8676 1.~~456494~~456527 Delaware 1 6,~~667~~662,~~977~~372.2669 0.24 ~~115~~114 6.0800 1.580000 Florida 8 128,~~673~~665,~~164~~815.3433 4.59 ~~112~~111 5.6018 1.~~946595~~946571 Georgia 12 75,~~590~~518,~~410~~520.7858 2.69 9190 5.6893 2.~~003537~~014281 Illinois 11 64,~~961~~928,~~330~~182.2808 2.3231 9392 5.~~5912~~5914 2.~~144553~~144002 Indiana 5 13,~~258~~245,~~881~~378.3158 0.47 ~~125~~124 5.8247 1.~~400626~~400801 Iowa 1 3,750,000.00 0.13 ~~117~~116 5.9000 1.440000 Kentucky 4 60,500,000.00 2.16 ~~116~~115 5.7466 2.453633 Maryland 4 27,~~771~~754,~~659~~575.6185 0.99 ~~116~~115 5.5809 1.~~513469~~513450 Massachusetts 4 14,~~470~~467,~~095~~831.2168 0.52 ~~118~~117 5.8284 1.~~345051~~345078 Michigan 2 5,~~357~~355,~~433~~209.9058 0.19 ~~116~~115 5.8806 1.~~624502~~624637 Minnesota 8 58,~~819~~808,~~850~~010.8412 2.10 8180 5.~~6710~~6709 1.~~484369~~484397 Nebraska 2 11,~~457~~447,~~891~~959.9049 0.41 ~~116~~115 5.9263 1.~~365697~~365698 Nevada 3 353,~~165~~158,~~703~~337.1424 12.59 ~~116~~115 6.3369 1.~~474665~~474670 New Jersey 18 368,~~795~~754,~~045~~130.0555 13.15 ~~118~~117 5.~~6285~~6286 1.~~526138~~526001 New York 12 131,~~145~~104,~~837~~624.1541 4.67 ~~113~~112 5.~~6958~~6957 1.~~697637~~697451 North Carolina 5 34,~~064~~063,~~563~~582.7781 1.21 ~~116~~115 5.8863 1.444055 Ohio 4 47,~~745~~738,~~008~~185.7235 1.70 ~~117~~116 5.6073 1.~~425892~~425913 Oklahoma 1 31,000,000.00 1.1011 ~~116~~115 5.8800 1.290000 Oregon 2 14,750,000.00 0.53 ~~116~~115 5.8224 1.874956 Pennsylvania 12 152,~~146~~119,~~375~~647.6164 5.42 ~~119~~118 5.7009 1.~~498839~~498835 South Carolina 2 28,350,000.00 1.01 ~~130~~129 5.8470 1.586667 Tennessee 1 2,~~708~~705,~~023~~977.5482 0.10 ~~115~~114 6.4800 1.210000 Texas 28 165,~~318~~259,~~840~~480.5438 5.89 ~~109~~108 5.7993 1.~~404090~~441378 Utah 5 38,~~242~~205,~~044~~221.6986 1.36 ~~117~~116 5.~~8148~~8149 1.~~405763~~405806 Virginia 7 82,~~584~~556,~~573~~112.1524 2.94 ~~112~~111 5.8702 1.~~435525~~435569 Washington 2 31,~~269~~264,~~458~~092.9089 1.11 ~~116~~115 5.~~6023~~6022 1.~~436832~~436845 Washington,DC 3 116,~~970~~961,~~061~~894.6907 4.17 ~~114~~113 5.5079 1.~~454042~~454026 Wisconsin 1 77,500,000.00 2.76 ~~118~~117 5.7300 1.360000 Totals 216 2,~~499~~498,~~042~~424,~~919~~599.5073 89.07 ~~110~~109 5.~~7864~~7865 1.~~609008~~611704

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or Less 1615 7471,~~842~~567,~~165~~890.0784 2.6755 126 5.~~8925~~8784 0.~~920705~~918492 1.21 to 1.30 3536 ~~337~~340,~~194~~254,~~269~~271.5567 12.0213 9998 5.~~8129~~8167 1.~~268827~~268424 1.31 to 1.40 2625 ~~474~~455,~~731~~401,~~788~~265.3849 16.9224 ~~118~~117 5.~~7346~~7365 1.~~358940~~359800 1.41 to 1.50 37 821,~~870~~805,~~728~~518.2772 29.2930 ~~113~~112 5.9543 1.~~465095~~465096 1.51 to 1.60 19 256,~~335~~311,~~607~~976.9501 9.14 ~~118~~117 5.~~6953~~6952 1.~~527910~~527908 1.61 to 1.70 1314 96116,~~946~~201,~~598~~949.3045 34.4614 ~~121~~119 5.~~8284~~8054 1.~~639612~~642601 1.71 to 1.80 4 42,~~773~~767,~~078~~285.8477 1.52 ~~116~~115 5.7865 1.~~749579~~749575 1.81 to 1.90 2 19,~~989~~987,~~444~~169.2095 0.71 ~~115~~114 5.9489 1.~~883773~~883778 1.91 to 2.00 1 2,850,000.00 0.10 ~~116~~115 5.8900 1.910000 2.01 to 2.10 6 109,~~078~~074,~~684~~527.0975 3.89 ~~111~~110 5.5735 2.045774 2.11 to 2.20 1 10,000,000.00 0.36 ~~116~~115 5.7900 2.200000 2.21 to 2.30 1 9,~~944~~931,~~201~~801.2503 0.35 ~~116~~115 6.2700 2.281600 2.31 to 2.40 1 16,000,000.00 0.57 ~~117~~116 5.5000 2.330000 2.41or Greater 8 226,~~486~~270,~~353~~943.6005 8.07 7372 5.3822 3.~~096500~~096399 Totals 170 2,~~499~~498,~~042~~424,~~919~~599.5073 89.07 ~~110~~109 5.~~7864~~7865 1.~~609008~~611704

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 34 ~~279~~278,~~037~~799,~~929~~888.9542 9.9594 8382 5.~~5238~~5239 2.~~502149~~501782 Lodging 16 285,~~769~~700,~~734~~786.1162 10.19 9796 5.7684 1.~~713945~~713962 Mixed Use 11 136,~~824~~811,~~112~~746.0406 4.88 ~~114~~113 5.6909 1.~~355035~~355036 Office 39 709,~~187~~099,~~421~~975.1044 25.28 ~~114~~113 5.7009 1.~~466996~~466991 Other 5 370,~~861~~852,~~614~~071.9089 13.22 ~~116~~115 6.3050 1.~~460997~~461005 Retail 100 673,~~658~~497,~~436~~076.0216 24.01 ~~117~~116 5.7130 1.~~483119~~492306 Self Storage 11 43,~~703~~663,~~671~~055.3814 1.56 ~~107~~106 5.9973 1.~~516408~~535305 Totals 216 2,~~499~~498,~~042~~424,~~919~~599.5073 89.07 ~~110~~109 5.~~7864~~7865 1.~~609008~~611704

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.2500% or Less 2 16,250,000.00 0.58 8079 5.0500 2.526154 5.2501% to 5.5000% 10 392,~~782~~572,~~434~~280.4307 14.00 9291 5.~~4022~~4023 2.~~215254~~214747 5.5001% to 5.7500% 44 846,~~868~~770,~~719~~563.3421 30.19 ~~114~~113 5.6122 1.~~508931~~516194 5.7501% to 6.0000% 78 720,~~605~~389,~~238~~953.0469 25.68 ~~112~~111 5.8582 1.~~495346~~495401 6.0001% to 6.2500% 27 130,~~429~~359,~~678~~428.7038 4.65 ~~110~~109 6.~~0863~~0862 1.~~313104~~319407 6.2501% to 6.5000% 7 390,~~515~~492,~~194~~485.3310 13.92 ~~115~~114 6.3443 1.~~487492~~487474 6.5001% to 6.7500% 1 ~~844~~843,~~563~~582.7781 0.03 ~~115~~114 6.6600 1.450000 6.7501% or Greater 1 ~~747~~746,~~090~~306.8947 0.03 ~~117~~116 7.0800 1.360000 Totals 170 2,~~499~~498,~~042~~424,~~919~~599.5073 89.07 ~~110~~109 5.~~7864~~7865 1.~~609008~~611704

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 169 2,~~411~~410,~~042~~424,~~919~~599.5073 85.94 ~~110~~109 5.~~7962~~7963 1.~~593277~~596068 13 to 24 Months 1 88,000,000.00 3.14 ~~110~~109 5.5180 2.040000 25 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 170 2,~~499~~498,~~042~~424,~~919~~599.5073 89.07 ~~110~~109 5.~~7864~~7865 1.~~609008~~611704

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 7 291,~~476~~269,~~253~~158.5060 10.3938 5857 5.~~5615~~5617 2.~~321391~~320783 61 to 84 months 7 74,~~655~~638,~~709~~217.4607 2.66 8079 5.~~4954~~4953 1.~~678064~~678159 85 to 120 months 146 2,037,~~447~~141,~~290~~361.9569 72.6263 ~~116~~115 5.8272 1.~~516446~~519881 121 months or greater 2 66,500,000.00 2.37 ~~144~~143 5.8011 1.395474 Totals 162 2,~~470~~469,~~079~~548,~~253~~737.9136 88.0405 ~~109~~108 5.7851 1.~~613059~~615776

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 120 months 1 1,~~170~~162,~~254~~917.2920 0.04 ~~116~~115 5.8500 1.470000 121 months or greater 7 27,~~793~~712,~~411~~945.3017 0.99 ~~204~~203 5.~~9032~~9033 1.~~254821~~254784 Totals 8 28,~~963~~875,~~665~~862.5937 1.03 ~~200~~199 5.~~9011~~9012 1.~~263515~~263452

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 90 1,984,045,000.00 70.7274 ~~112~~111 5.8122 1.~~512179~~515281 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 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 72 ~~486~~485,~~034~~503,~~253~~737.9136 17.3231 9594 5.~~6744~~6745 2.~~024865~~026458 Totals 162 2,~~470~~469,~~079~~548,~~253~~737.9136 88.0405 ~~109~~108 5.7851 1.~~613059~~615776

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 146 2,004,~~926~~559,~~245~~406.9905 71.4647 ~~115~~114 5.8257 1.~~492790~~492808 1 year or less 25 ~~184~~209,~~576~~297,~~008~~954.7087 67.5846 6671 5.~~3184~~3767 2.~~985670~~813451 1 to 2 years 2118 ~~302~~277,~~640~~667,~~664~~238.81 109.7990 9996 5.~~8093~~8095 1.~~546810~~572437 2 years or greater 1 6,900,000.00 0.25 ~~117~~116 5.8900 1.280500 Totals 170 2,~~499~~498,~~042~~424,~~919~~599.5073 89.07 ~~110~~109 5.~~7864~~7865 1.~~609008~~611704 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or Less 1 1,~~617~~615,~~245~~797.6662 0.06 ~~116~~115 5.8100 1.430000 2,000,001 to 3,000,000 4 10,~~316~~309,~~581~~464.3288 0.37 ~~102~~101 5.~~9210~~9209 1.~~322362~~322375 3,000,001 to 5,000,000 13 51,~~258~~246,~~704~~107.3423 1.83 9796 5.8560 1.~~432207~~432240 5,000,001 to 7,000,000 6 36,~~601~~591,~~567~~248.4930 1.30 9594 5.~~8705~~8704 1.639395 7,000,001 to 9,000,000 2 15,775,000.00 0.56 ~~116~~115 5.7087 1.992823 9,000,001 to 11,000,000 0 0.00 0.00 0 0.0000 0.000000 11,000,001 to 13,000,000 2 24,~~898~~875,~~217~~368.5001 0.89 ~~116~~115 5.~~7205~~7206 1.~~230977~~230975 13,000,001 to 15,000,000 2 27,520,000.00 0.98 ~~117~~116 5.5717 1.196860 15,000,001 to 18,000,000 1 17,200,000.00 0.61 ~~117~~116 5.6820 1.360000 18,000,001 to 21,000,000 2 39,100,000.00 1.39 ~~116~~115 5.5962 1.268916 21,000,001 or Greater 3 82,~~249~~202,~~889~~471.5965 2.93 ~~117~~116 5.7232 1.~~269541~~269561 Totals 36 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116

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 6,500,000.00 0.23 ~~115~~114 5.7700 2.220000 Arizona 1 25,~~846~~826,~~833~~541.7738 0.92 ~~116~~115 6.3150 1.190000 California 4 12,~~648~~637,~~698~~231.8576 0.45 ~~116~~115 5.7597 1.316533 Connecticut 1 3,600,000.00 0.13 ~~116~~115 5.6220 1.440000 Georgia 1 8,400,000.00 0.30 ~~116~~115 5.6900 1.460000 Indiana 1 2,~~943~~940,~~012~~546.8179 0.10 ~~114~~113 6.1200 1.280000 Kentucky 2 17,~~484~~481,~~757~~809.8919 0.62 ~~116~~115 5.~~5308~~5307 1.~~089151~~089124 Louisiana 1 6,~~180~~175,~~508~~335.2228 0.22 ~~117~~116 6.0500 1.891700 Minnesota 2 8,180,000.00 0.29 ~~115~~114 6.2300 1.343130 Missouri 1 3,~~138~~135,~~816~~984.1137 0.11 ~~116~~115 5.7800 1.290000 New Jersey 1 29,000,000.00 1.03 ~~117~~116 5.5200 1.340000 New York 13 73,050,000.00 2.60 9190 5.7412 1.412047 North Dakota 1 1,~~617~~615,~~245~~797.6662 0.06 ~~116~~115 5.8100 1.430000 Ohio 1 4,000,000.00 0.14 ~~117~~116 5.5700 1.760000 Pennsylvania 2 40,~~257~~217,~~580~~730.1726 1.43 ~~117~~116 5.3800 1.266807 Rhode Island 1 12,~~043~~033,~~693~~568.1502 0.43 ~~115~~114 6.0840 1.200000 South Dakota 1 5,~~671~~665,~~059~~913.2702 0.20 ~~115~~114 5.7800 1.390000 Texas 1 5,000,000.00 0.18 ~~116~~115 5.8300 1.653400 Virginia 1 20,100,000.00 0.72 ~~116~~115 5.6200 1.126100 Washington,DC 1 7,375,000.00 0.26 ~~116~~115 5.7300 2.599700 Wisconsin 1 13,500,000.00 0.48 ~~117~~116 5.7500 1.350000 Totals 39 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or Less 4 7271,~~010~~980,~~526~~109.9240 2.57 ~~116~~115 5.~~9042~~9041 1.~~146462~~146443 1.21 to 1.30 6 53,~~790~~738,~~723~~942.9388 1.92 ~~117~~116 5.5084 1.~~269518~~269519 1.31 to 1.40 12 96,~~863~~850,~~201~~272.1751 3.45 ~~107~~106 5.7432 1.~~350847~~350846 1.41 to 1.50 8 49,~~117~~115,~~245~~797.6662 1.75 9695 5.6994 1.436943 1.51 to 1.60 1 5,700,000.00 0.20 ~~115~~114 5.6700 1.570000 1.61 to 1.70 1 5,000,000.00 0.18 ~~116~~115 5.8300 1.653400 1.71 or Greater 4 24,~~055~~050,~~508~~335.2228 0.86 ~~116~~115 5.7964 2.~~175571~~175632 Totals 36 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mixed Use 3 16,800,000.00 0.60 8584 5.7443 1.385595 Mobile Home Park 5 31,~~787~~782,~~770~~355.7098 1.13 ~~116~~115 5.~~9048~~9047 1.~~336262~~336275 Multi-Family 31 257,~~949~~853,~~435~~101.2071 9.19 ~~111~~110 5.7159 1.~~380376~~380409 Totals 39 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.5000% or Less 3 54,~~277~~237,~~580~~730.1726 1.93 ~~117~~116 5.3852 1.~~210650~~210609 5.5001% to 5.7500% 15 143,~~741~~732,~~392~~180.3664 5.12 ~~114~~113 5.6293 1.~~420782~~420789 5.7501% to 6.0000% 10 47,~~177~~167,~~121~~695.0401 1.68 8483 5.8685 1.~~533763~~533796 6.0001% to 6.2500% 7 35,~~494~~471,~~278~~310.5640 1.2726 ~~115~~114 6.~~1158~~1159 1.~~374012~~374006 6.2501% or Greater 1 25,~~846~~826,~~833~~541.7738 0.92 ~~116~~115 6.3150 1.190000 Totals 36 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116

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 36 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116 13 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 36 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 7 31,150,000.00 1.11 5655 5.8907 1.407030 61 to 120 months 29 275,~~387~~285,~~205~~457.9069 9.8281 ~~116~~115 5.7196 1.~~372588~~372618 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 36 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116

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 22 192,725,000.00 6.87 ~~107~~106 5.6867 1.426524 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 14 113,~~812~~710,~~205~~457.9069 4.0605 ~~116~~115 5.~~8223~~8224 1.~~290682~~290681 Totals 36 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116

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 31 253,~~861~~765,~~697~~122.6841 9.05 ~~109~~108 5.7557 1.~~360361~~360399 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 5 52,~~675~~670,~~508~~335.2228 1.88 ~~116~~115 5.6472 1.~~451883~~451839 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 36 306,~~537~~435,~~205~~457.9069 10.93 ~~110~~109 5.7370 1.~~376088~~376116 (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 850204084 1 OT Las Vegas NV 1,~~825~~886,~~625~~479.0017 0.00 6.350% 506107028 2 IN Various Various ~~704~~726,~~452~~913.5505 ~~224~~201,~~191~~731.6010 5.290% 850203516 3 OF Washington DC ~~456~~472,~~916~~147.6722 0.00 5.483% 850202081 4 LO Orlando FL ~~404~~418,~~653~~141.3378 0.00 5.518% 600876200 5 RT Cherry Hill NJ ~~409~~423,~~933~~597.3378 0.00 5.590% 506107122 6 LO Universal City CA ~~409~~422,~~150~~788.0033 0.00 5.845% 600876197 7 OF West Allis WI ~~370~~382,~~062~~397.5092 0.00 5.730% 600876216 8 OF Plainsboro NJ ~~283~~293,~~772~~231.5058 0.00 5.610% 600876214 9 OF Plainsboro NJ ~~285~~295,~~645~~166.2172 0.00 5.795% 600876215 10 OF Plainsboro NJ ~~248~~256,~~476~~758.2579 0.00 5.610% 506107008 11 RT Easton PA ~~248~~256,~~630~~917.0067 0.00 5.640% 600876185 12 MU Fresh Meadows NY ~~224~~232,~~942~~440.2937 0.00 5.653% 600876198 13 OF San Antonio TX ~~199~~206,~~737~~395.5042 0.00 5.510% 600876203 14 OF West Windsor NJ ~~187~~193,~~000~~233.0033 0.00 5.610% 850500476 15 IN Windsor VA 184,933.33 0.00 5.840% 850500473 16 RT Hazelton PA ~~170~~176,~~839~~533.1276 0.00 5.438% 506106970 17 OF Louisville KY ~~163~~169,~~591~~044.6772 0.00 5.860% 506106962 18 RT Oklahoma City OK ~~151~~156,~~900~~963.0033 0.00 5.880% 600876239 19 OF Akron OH ~~139~~143,~~250~~891.0067 0.00 5.570% 600876241 20 MF Neptune NJ ~~133~~137,~~400~~846.0067 0.00 5.520% 600876225 21 MF Exton PA ~~122~~126,~~996~~952.3827 3127,~~081~~125.4455 5.380% 310904197 22 MF Glendale AZ ~~136~~140,~~148~~552.93 2420,~~696~~292.39 6.315% 506107011 23 MU Sammamish WA ~~114~~118,~~583~~402.3378 0.00 5.500% 850203083 24 OF Houston TX ~~117~~121,~~114~~018.6749 0.00 6.274% 310905398 25 LO Charlotte NC ~~109~~112,~~266~~908.6789 0.00 5.960% 850500535 26 OF Dallas TX ~~103~~106,~~110~~547.4243 0.00 5.755% 850500531 27 RT Aiken SC ~~102~~105,~~305~~715.0017 0.00 5.846% 506106981 28 MF Sterling VA 9497,~~135~~272.0083 0.00 5.620% 506106939 29 RT Bedford TX 9194,~~514~~564.1764 0.00 5.690% 850204251 30 Various Bronx NY 8891,~~207~~147.5075 0.00 5.571% 600876227 31 RT Country Club Hills IL 9295,~~466~~548.6789 0.00 5.840% 600876192 32 RT Wexford PA 7679,~~832~~393.0007 0.00 5.880% 600876189 33 RT Marple Township PA 1516,~~582~~101.0040 0.00 5.880% 610905699 34 OF Edina MN 8890,~~009~~942.3398 0.00 5.960% 600876193 35 RT New Kensington PA 3536,~~672~~861.0007 0.00 5.880% 600876195 36 RT North Versailles PA 2829,~~714~~671.0013 0.00 5.880% 600876194 37 RT Rochester PA 2223,~~393~~139.0043 0.00 5.880% 310905131 38 LO San Diego CA 8790,~~208~~115.3328 0.00 5.980% 310905555 39 MH Hamburg NY 8184,~~442~~156.0073 0.00 5.682% 506107016 40 RT Baldwin Park CA 7881,~~725~~350.8303 0.00 5.590% 850500481 41 RT Tucson AZ 7679,~~790~~349.0067 0.00 5.485% 850500500 42 MU Brooklyn NY 7780,~~706~~296.0424 0.00 5.567% 850203775 43 RT Various PA 8184,~~405~~118.0050 0.00 6.030% 610905562 44 RT San Antonio TX 7881,~~621~~242.6739 0.00 5.860% 600876226 45 IN Louisville KY 7375,~~333~~777.3378 0.00 5.500% 310905413 46 MU Falls Church VA 7275,~~846~~274.2546 0.00 5.770% 850500480 47 RT Tucson AZ 6971,~~225~~532.2778 0.00 5.485% 310904665 48 RT Various FL 7173,~~142~~513.5092 0.00 5.970% 310905509 49 RT Duluth GA 6567,~~534~~643.2396 1513,~~725~~615.3259 5.520% 506107069 50 MF Louisville KY 6365,~~090~~193.00 0.00 5.400% 310904654 51 MF Oak Creek WI 6466,~~687~~843.5075 0.00 5.750% 506106273 52 RT Sandy UT 6163,~~480~~459.0275 1412,~~537~~557.3562 5.560% 600876236 53 MF Exton PA 5759,~~696~~552.4815 1412,~~580~~724.0336 5.380% 850203605 54 MF West Warwick RI 6163,~~122~~096.8791 1210,~~099~~125.1713 6.084% 600876213 55 OF New York NY 5759,~~100~~003.0033 0.00 5.710% 600876217 56 OT Scottsdale AZ 5557,~~804~~620.8401 97,~~346~~531.3619 5.590% 850500465 57 RT Various NJ 5052,~~825~~519.4260 0.00 5.470% 600876242 58 RT Long Grove IL 5153,~~522~~239.5092 0.00 5.570% 600876212 59 IN Louisville KY 5254,~~800~~560.00 0.00 5.760% 506106895 60 OF Midvale UT 5254,~~632~~304.9890 1614,~~635~~963.2129 5.760% 600876229 61 OF Lawrenceville GA 5455,~~035~~836.0017 0.00 6.060% 506106955 62 OF Cottonwood Heights UT 5354,~~120~~891.8353 0.00 6.100% 850203784 63 RT Clackamas OR 5052,~~566~~252.6722 0.00 5.920% 310905399 64 LO Novato CA 4849,~~250~~858.0033 0.00 5.790% 600876201 65 RT Brooklyn Park MN 42,083.33 0.00 5.050% 600876231 66 RT Various Various 47,~~914~~745.7332 35,~~233~~402.4182 5.770% 850500482 67 OF Rockville MD 4748,~~350~~928.0033 0.00 5.682% 506106699 68 SS Glendale NY 5253,~~031~~690.9140 1412,~~058~~400.7122 6.270% 600876210 69 IN Fremont CA 4647,~~131~~668.2596 0.00 6.050% 600876222 70 OF Washington DC 4244,~~802~~182.8054 98,~~547~~167.3662 5.720% 506106943 71 LO Hapeville GA 3031,~~319~~284.3351 87,~~669~~704.5234 6.090% 506106945 72 LO Bremen GA 15,~~159~~642.6726 43,~~334~~852.7516 6.090% 310905074 73 LO Webster TX 4446,~~820~~246.9051 1311,~~221~~795.2564 6.010% 850203139 74 IN Chantilly VA 4647,~~184~~675.2690 87,~~955~~463.4783 6.203% 600876232 75 OF Owings Mills MD 3941,~~971~~258.8728 98,~~709~~423.6726 5.500% 506106963 76 MF Atlanta GA 3941,~~830~~157.0067 0.00 5.690% 600876224 77 OF West Palm Beach FL 3738,~~200~~440.00 0.00 5.580% 850500475 78 RT Washington DC 3738,~~206~~446.6789 0.00 5.581% 506106933 79 MU Charlotte NC 3637,~~623~~844.6746 0.00 5.620% 506107019 80 OF Minnetonka MN 3940,~~065~~367.0017 0.00 6.010% 600876223 81 OT Danvers MA 3638,~~923~~154.3311 0.00 5.830% 506107038 82 LO Independence OH 3536,~~606~~754.5120 76,~~971~~823.0637 5.710% 600876238 83 IN Simi Valley CA 36,~~887~~849.2429 7,~~694~~731.0398 5.920% 310905234 84 LO San Diego CA 3435,~~854~~976.0934 87,~~201~~079.8459 5.600% 850203774 85 RT Oxford FL 3537,~~933~~130.1794 0.00 5.827% 506107052 86 MF Washington DC 3536,~~215~~389.6348 0.00 5.730% 600876230 87 OF Charleston SC 3537,~~831~~025.2563 0.00 5.850% 506106971 88 RT Boonton NJ 3334,~~531~~648.2596 0.00 5.550% 850500499 89 RT North Richland Hills TX 3536,~~310~~449.1261 76,~~386~~247.4900 5.898% 850204079 90 RT Copiague NY 3334,~~669~~791.1343 0.00 5.635% 600876237 91 RT Riverside CA 3435,~~027~~124.1441 76,~~478~~380.0376 5.740% 850500516 92 OF Santa Rosa CA 3334,~~827~~955.5008 0.00 5.799% 506107053 93 RT Hemet CA 3334,~~867~~996.5042 0.00 5.890% 600876208 94 IN Minneapolis MN 3233,~~453~~499.2146 76,~~186~~140.5631 5.740% 850500514 95 MU Bronx NY 3334,~~310~~420.1751 0.00 5.966% 310905191 96 LO Rehoboth Beach DE 3334,~~818~~910.3557 65,~~696~~604.7957 6.080% 506107036 97 LO Virginia Beach VA 3334,~~041~~092.2887 98,~~682~~631.9031 5.970% 310905298 98 MF Montgomery AL 3132,~~254~~295.1797 0.00 5.770% 506106964 99 RT Colorado Springs CO 3031,~~570~~555.1559 65,~~778~~793.5107 5.750% 310905123 100 MU Seattle WA 3132,~~431~~446.5019 65,~~380~~366.7001 6.010% 600876199 101 RT Big Lake MN 26,302.08 0.00 5.050% 850204078 102 RT Islandia NY 2930,~~255~~230.0421 0.00 5.635% 600876245 103 RT Totowa NJ 3031,~~586~~606.6722 0.00 5.920% 850203779 104 OF Mason OH 2829,~~509~~459.6799 0.00 5.518% 506107018 105 MF Baton Rouge LA 3132,~~191~~198.2273 65,~~180~~172.4594 6.050% 310905503 106 RT Vienna VA 2829,~~835~~765.1601 65,~~293~~363.6580 5.780% 310905401 107 OF Hastings NE 2930,~~409~~358.7569 65,~~178~~229.4450 5.900% 850500512 108 MF Bronx NY 2930,~~084~~053.2573 0.00 5.966% 600876240 109 OF Pittsburgh PA 27,~~740~~641.0362 20,~~255~~353.2263 5.830% 850500513 110 MU Bronx NY 2829,~~338~~283.5012 0.00 5.966% 850203778 111 MF Buffalo NY 2627,~~932~~830.5025 0.00 5.670% 310905316 112 MF Sioux Falls SD 2728,~~344~~226.6412 65,~~027~~146.7325 5.780% 850500510 113 LO Omaha NE 2728,~~234~~113.2442 54,~~582~~702.0991 5.955% 310905483 114 LO Chesapeake VA 2526,~~884~~719.05 54,~~565~~730.91 5.800% 506107009 115 OT Clifton NJ 2526,~~219~~059.1781 0.00 5.710% 506106969 116 IN Eden Prairie MN 2526,~~564~~416.0013 0.00 5.810% 310905376 117 SS Beaumont CA 25,~~164~~963.0142 7,~~927~~128.5514 5.770% 850500464 118 RT Baltimore MD 2324,~~497~~254.6612 54,~~610~~853.1569 5.547% 600876218 119 RT Seldon NY 2425,~~700~~467.1447 10,~~948~~181.5623 5.940% 600876209 120 RT Evesham Township NJ 2425,~~916~~747.6722 0.00 5.980% 506106931 121 MF Houston TX 2425,~~291~~101.6739 0.00 5.830% 850500488 122 MF Bronx NY 2324,~~907~~704.9285 0.00 5.855% 600876206 123 RT Bolingbrook IL 2425,~~760~~585.0033 0.00 6.190% 410905423 124 SS Sylmar CA 2223,~~886~~613.1031 76,~~140~~412.1493 5.800% 310904386 125 MH Red Wing MN 2324,~~881~~677.6772 0.00 6.230% 506106973 126 RT Eugene OR 21,~~000~~700.00 0.00 5.600% 850500490 127 MF Bronx NY 2223,~~500~~250.00 0.00 6.000% 600876228 128 LO Shalimar FL 2021,~~876~~548.5083 4,~~900~~228.3300 5.580% 620905367 129 OF Reno NV 2122,~~713~~414.8867 43,~~496~~796.8506 5.940% 850500501 130 RT Various MA 2021,~~901~~598.5830 0.00 5.833% 850500496 131 RT Snellville GA 2021,~~342~~020.0007 0.00 5.812% 410904183 132 SS Oxnard CA 2122,~~806~~511.3210 43,~~059~~354.2446 6.320% 506106920 133 MU Hacienda Heights CA 2021,~~670~~359.8386 0.00 6.050% 600876196 134 RT Cincinnati OH 1920,~~773~~432.4253 0.00 5.830% 600876191 135 MF Cincinnati OH 1819,~~566~~185.6756 0.00 5.570% 600876246 136 MF Los Angeles CA 1819,~~823~~430.5004 43,~~291~~684.2268 5.660% 850500466 137 RT Baltimore MD 1819,~~429~~022.5484 43,~~400~~806.1181 5.547% 506107034 138 RT Freeport IL 18,~~336~~947.0020 0.00 5.730% 850203535 139 MF Bronx NY 18,~~040~~641.5085 0.00 5.697% 600876187 140 IN Northvale NJ 1819,~~911~~521.2982 3,~~847~~236.2067 5.990% 506106952 141 SS Las Vegas NV 1718,~~675~~245.9216 43,~~139~~569.0884 5.600% 410905502 142 RT Keokuk IA 1819,~~437~~052.5008 0.00 5.900% 850500484 143 MF West Haven CT 1617,~~866~~428.0020 0.00 5.622% 310904388 144 MH St Peter MN 1819,~~586~~205.1771 0.00 6.230% 410905328 145 RT Various AL 1718,~~519~~084.2778 3,~~610~~044.1665 5.940% 506107017 146 RT Fort Lauderdale FL 1617,~~849~~393.6706 3,~~664~~121.4001 5.790% 410905017 147 MH Bowling Green KY 1718,~~514~~080.7726 32,~~514~~948.1970 6.060% 410905541 148 RT Lumberton NC 1617,~~518~~068.3394 0.00 5.830% 410905528 149 RT Los Angeles CA 1718,~~869~~448.8701 32,~~219~~641.5541 6.320% 600876243 150 MF Los Angeles CA 1516,~~999~~515.9853 3,~~647~~131.5499 5.660% 620905225 151 SS Fort Wayne IN 16,~~212~~752.0040 0.00 5.790% 850500489 152 MF Bronx NY 16,~~101~~637.2596 0.00 5.855% 410905237 153 OF Birmingham AL 16,~~188~~711.8818 32,~~405~~883.7444 5.910% 410904913 154 OF Bentonville AR 1516,~~627~~147.0899 0.00 5.770% 506106991 155 SS Dallas GA 1617,~~512~~046.2504 32,~~107~~573.5374 6.210% 410904986 156 RT Pendleton IN 15,~~427~~924.1056 32,~~323~~826.8034 5.860% 600876235 157 MF Jennings MO 15,~~134~~622.6259 32,~~319~~831.7174 5.780% 410905176 158 MU Pleasanton CA 1415,~~946~~428.4716 32,~~360~~878.1041 5.712% 600876188 159 OF Waynesburg PA 15,~~133~~603.3116 6,~~844~~374.1934 5.870% 600876220 160 OF Miami FL 14,~~050~~518.0033 0.00 5.620% 600876186 161 OF Valley Stream NY 1415,~~967~~450.5385 32,~~018~~535.9967 6.000% 410905109 162 IN Santa Ana CA 15,~~042~~528.4515 32,~~021~~535.2959 6.040% 600876219 163 RT Shelton CT 14,~~297~~720.3990 10,~~663~~239.1362 5.780% 410905016 164 MH LaPorte IN 15,~~024~~509.4268 2,~~951~~466.2802 6.120% 410905140 165 MU Ridgecrest CA 1516,~~677~~185.7000 2,~~774~~267.7242 6.400% 410905317 166 RT Ann Arbor MI 1314,~~988~~455.7504 0.00 5.890% 310905402 167 LO Mankato MN 1314,~~950~~394.6008 43,~~238~~794.1769 5.900% 410905329 168 RT Various TX 1314,~~968~~418.0088 2,~~878~~427.3547 5.940% 410905474 169 IN Napa CA 1213,~~902~~332.0815 0.00 5.630% 600876190 170 RT Nashville TN 1415,~~636~~110.9377 2,~~519~~045.5672 6.480% 850500471 171 RT Monticello NY 12,~~345~~757.7528 0.00 5.487% 410905179 172 RT Compton CA 1213,~~885~~300.1846 2,~~871~~456.2901 5.750% 410904903 173 MF San Francisco CA 1314,~~715~~158.9085 2,~~698~~255.3237 6.130% 410905175 174 OF San Antonio TX 1213,~~830~~258.4210 0.00 5.810% 620905224 175 SS Fort Wayne IN 1213,~~738~~162.0060 0.00 5.790% 410905325 176 RT Various TX 13,~~039~~460.4434 2,~~687~~266.0010 5.940% 600876244 177 MF Los Angeles CA 12,~~235~~629.2852 2,~~789~~395.2905 5.660% 850500529 178 RT Walpole MA 12,~~469~~871.3261 2,~~665~~263.8253 5.816% 410905115 179 IN Hampton VA 12,~~430~~831.5443 2,~~671~~271.9506 5.850% 410905174 180 IN Traverse City MI 12,~~278~~674.3538 2,~~620~~224.3532 5.870% 410905356 181 OF Citrus Heights CA 1112,~~899~~283.7933 2,~~657~~274.7925 5.730% 600876233 182 RT Winder GA 1213,~~938~~340.3490 54,~~334~~932.8731 6.250% 506106990 183 SS Acworth GA 1213,~~642~~050.1987 21,~~379~~970.2052 6.210% 410904589 184 RT Orem UT 12,~~528~~933.9894 21,~~369~~964.7983 6.210% 600876211 185 IN Cranbury NJ 11,~~352~~704.4897 54,~~059~~706.1667 5.950% 620905299 186 SS Houston TX 11,~~043~~411.7588 0.00 5.890% 850500483 187 MU Jersey City NJ 11,~~188~~550.8423 21,~~215~~854.5314 6.066% 600876207 188 RT Potsdam NY 11,~~440~~821.0033 0.00 6.240% 620905249 189 RT Eagan MN 10,~~609~~951.2246 21,~~247~~905.9672 5.890% 410905326 190 RT San Antonio TX 10,~~431~~768.5527 21,~~149~~812.6088 5.940% 850203586 191 MU Mount Vernon NY 910,~~969~~302.7508 0.00 5.697% 600876204 192 RT Tehachapi CA 10,~~608~~951.5522 21,~~090~~747.2255 6.080% 410904661 193 RT Sugar Land TX 10,~~378~~713.9180 21,~~157~~822.7081 5.960% 410905318 194 SS Indianapolis IN 910,~~939~~253.7915 3,~~519~~206.7539 5.930% 410905330 195 RT Various TX 910,~~779~~095.5825 21,~~015~~699.2558 5.940% 410905133 196 RT Duluth GA 89,~~799~~078.2186 2,~~688~~408.4479 5.900% 620905052 197 OF Scottsdale AZ 8,~~566~~843.5925 1,~~702~~425.4074 6.070% 410905265 198 MF Minot ND 78,~~838~~091.4017 1,~~700~~448.8104 5.810% 410905235 199 OF San Luis Obispo CA 78,~~937~~194.6907 1,~~566~~309.2991 6.090% 600876234 200 RT Northglenn CO 7,~~422~~653.4131 32,~~108~~877.5565 6.170% 410905280 201 OF Lehi UT 5,~~741~~895.5116 7,~~490~~337.7409 5.850% 600876205 202 RT Aurora CO 5,~~400~~575.8331 ~~1,062~~888.5911 6.070% 600876221 203 OT Humble TX 5,~~058~~216.8709 2,~~169~~011.0482 6.110% 930905347 204 RT Various NC 4,~~693~~843.6157 ~~1,130~~980.9296 6.660% 930905344 205 RT Various Various 4,~~413~~554.3076 ~~925~~784.8842 7.080% 600876202 206 OF Shelton CT 3,~~725~~836.6956 2,~~482~~371.7386 6.230% Totals 13,~~519~~954,~~809~~299.1030 ~~812~~720,~~235~~067.4798 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 850204084 N/A 01/01/2017 N 345,000,000.00 345,000,000.00 0506/01/2007 506107028 N/A 03/05/2012 N 159,~~800~~576,~~200~~008.3070 159,~~576~~374,~~008~~277.7060 0405/05/2007 850203516 N/A 11/01/2016 N 100,000,000.00 100,000,000.00 0506/01/2007 850202081 N/A 07/01/2016 N 88,000,000.00 88,000,000.00 0506/01/2007 600876200 N/A 02/01/2017 N 88,000,000.00 88,000,000.00 0506/01/2007 506107122 N/A 02/05/2012 N 84,000,000.00 84,000,000.00 0405/05/2007 600876197 N/A 03/01/2017 N 77,500,000.00 77,500,000.00 05/01/2007 600876216 N/A 02/01/2017 N 60,700,000.00 60,700,000.00 0506/01/2007 600876214 N/A 02/01/2019 N 59,150,000.00 59,150,000.00 0506/01/2007 600876215 N/A 02/01/2017 N 53,150,000.00 53,150,000.00 0506/01/2007 506107008 N/A 02/05/2017 N 52,900,000.00 52,900,000.00 0506/05/2007 600876185 N/A 01/01/2017 N 47,750,000.00 47,750,000.00 0405/01/2007 600876198 N/A 01/01/2014 N 43,500,000.00 43,500,000.00 0506/01/2007 600876203 N/A 02/01/2017 N 40,000,000.00 40,000,000.00 0506/01/2007 850500476 01/01/2017 01/01/2037 N 38,000,000.00 38,000,000.00 0506/01/2007 850500473 N/A 01/01/2017 N 37,700,000.00 37,700,000.00 0506/01/2007 506106970 N/A 03/05/2017 N 33,500,000.00 33,500,000.00 05/05/2007 506106962 N/A 01/05/2017 N 31,000,000.00 31,000,000.00 0405/05/2007 600876239 02/01/2017 02/01/2027 N 30,000,000.00 30,000,000.00 0506/01/2007 600876241 N/A 02/01/2017 N 29,000,000.00 29,000,000.00 05/01/2007 600876225 N/A 02/01/2017 N 27,~~434~~403,~~137~~055.2682 27,~~403~~375,~~055~~930.8227 0506/01/2007 310904197 N/A 01/01/2017 N 25,~~871~~846,~~530~~833.1677 25,~~846~~826,~~833~~541.7738 0506/01/2007 506107011 N/A 01/05/2017 N 25,000,000.00 25,000,000.00 05/05/2007 850203083 N/A 07/01/2016 N 22,400,000.00 22,400,000.00 0506/01/2007 310905398 N/A 01/01/2017 N 22,000,000.00 22,000,000.00 0506/01/2007 850500535 N/A 03/01/2017 N 21,500,000.00 21,500,000.00 0506/01/2007 850500531 N/A 03/01/2017 N 21,000,000.00 21,000,000.00 0506/01/2007 506106981 N/A 01/05/2017 N 20,100,000.00 20,100,000.00 0405/05/2007 506106939 N/A 01/05/2017 N 19,300,000.00 19,300,000.00 05/05/2007 850204251 N/A 02/01/2017 N 19,000,000.00 19,000,000.00 0506/01/2007 600876227 N/A 02/01/2017 N 19,000,000.00 19,000,000.00 0506/01/2007 600876192 N/A 03/01/2017 N 15,680,000.00 15,680,000.00 05/01/2007 600876189 N/A 03/01/2017 N 3,180,000.00 3,180,000.00 05/01/2007 610905699 N/A 03/01/2012 N 17,720,000.00 17,720,000.00 0506/01/2007 600876193 N/A 03/01/2017 N 7,280,000.00 7,280,000.00 05/01/2007 600876195 N/A 03/01/2017 N 5,860,000.00 5,860,000.00 05/01/2007 600876194 N/A 03/01/2017 N 4,570,000.00 4,570,000.00 05/01/2007 310905131 N/A 12/01/2016 N 17,500,000.00 17,500,000.00 0506/01/2007 310905555 N/A 02/01/2017 N 17,200,000.00 17,200,000.00 0405/01/2007 506107016 02/05/2017 02/05/2037 N 16,900,000.00 16,900,000.00 05/05/2007 850500481 N/A 01/01/2017 N 16,800,000.00 16,800,000.00 0506/01/2007 850500500 N/A 02/01/2017 N 16,750,000.00 16,750,000.00 0506/01/2007 850203775 N/A 12/01/2016 N 16,200,000.00 16,200,000.00 0405/01/2007 610905562 N/A 03/01/2017 N 16,100,000.00 16,100,000.00 0506/01/2007 600876226 N/A 02/03/2017 N 16,000,000.00 16,000,000.00 0405/03/2007 310905413 N/A 02/01/2017 N 15,150,000.00 15,150,000.00 0506/01/2007 850500480 N/A 01/01/2017 N 15,145,000.00 15,145,000.00 0506/01/2007 310904665 N/A 11/01/2016 N 14,300,000.00 14,300,000.00 0506/01/2007 310905509 N/A 02/01/2017 N 14,~~246~~230,~~572~~847.4715 14,~~230~~217,~~847~~231.1556 0506/01/2007 506107069 N/A 02/05/2017 N 14,020,000.00 14,020,000.00 0405/05/2007 310904654 N/A 02/01/2017 N 13,500,000.00 13,500,000.00 0506/01/2007 506106273 N/A 02/05/2017 N 13,~~269~~254,~~069~~531.2388 13,~~254~~241,~~531~~974.8826 0406/05/2007 600876236 N/A 02/01/2017 N 12,~~869~~854,~~104~~524.3835 12,~~854~~841,~~524~~799.3599 0506/01/2007 850203605 12/01/2016 01/01/2017 N 12,~~055~~043,~~792~~693.3215 12,~~043~~033,~~693~~568.1502 0506/01/2007 600876213 N/A 01/05/2017 N 12,000,000.00 12,000,000.00 0405/05/2007 600876217 02/01/2017 02/01/2042 N 11,~~979~~970,~~571~~225.7943 11,~~970~~962,~~225~~694.4324 0506/01/2007 850500465 N/A 01/01/2017 N 11,150,000.00 11,150,000.00 0506/01/2007 600876242 N/A 02/01/2017 N 11,100,000.00 11,100,000.00 0506/01/2007 600876212 N/A 08/01/2016 N 11,000,000.00 11,000,000.00 05/01/2007 506106895 N/A 02/05/2017 N 10,~~965~~948,~~204~~569.4827 10,~~948~~933,~~569~~605.2798 0406/05/2007 600876229 N/A 03/01/2012 N 10,700,000.00 10,700,000.00 0506/01/2007 506106955 N/A 02/05/2017 N 10,450,000.00 10,450,000.00 0506/05/2007 850203784 N/A 01/01/2017 N 10,250,000.00 10,250,000.00 0506/01/2007 310905399 N/A 01/01/2017 N 10,000,000.00 10,000,000.00 0506/01/2007 600876201 N/A 01/01/2014 N 10,000,000.00 10,000,000.00 0506/01/2007 600876231 N/A 03/01/2022 N 9,~~964~~929,~~935~~701.1978 9,~~929~~894,~~701~~298.7896 0506/01/2007 850500482 N/A 01/01/2017 N 10,000,000.00 10,000,000.00 05/01/2007 506106699 N/A 01/05/2017 N 9,~~958~~944,~~259~~201.9625 9,~~944~~931,~~201~~801.2503 05/05/2007 600876210 N/A 02/01/2015 N 9,150,000.00 9,150,000.00 0506/01/2007 600876222 N/A 02/01/2017 N 8,~~979~~970,~~609~~061.0569 8,~~970~~961,~~061~~894.6907 0506/01/2007 506106943 N/A 01/05/2017 N 5,~~974~~965,~~252~~583.7422 5,~~965~~957,~~583~~878.2288 05/05/2007 506106945 N/A 01/05/2017 N 2,~~987~~982,~~126~~791.3964 2,~~982~~978,~~791~~939.6448 05/05/2007 310905074 N/A 12/01/2016 N 8,~~949~~936,~~264~~043.9267 8,~~936~~924,~~043~~248.6703 0506/01/2007 850203139 N/A 08/01/2016 N 8,~~934~~925,~~566~~611.8033 8,~~925~~918,~~611~~147.3350 0506/01/2007 600876232 01/01/2017 01/01/2037 N 8,~~721~~711,~~135~~425.4073 8,~~711~~703,~~425~~002.7347 0506/01/2007 506106963 01/05/2017 01/05/2016 N 8,400,000.00 8,400,000.00 0506/05/2007 600876224 N/A 03/01/2017 N 8,000,000.00 8,000,000.00 05/01/2007 850500475 N/A 01/01/2017 N 8,000,000.00 8,000,000.00 0506/01/2007 506106933 N/A 02/05/2017 N 7,820,000.00 7,820,000.00 0405/05/2007 506107019 N/A 01/05/2012 N 7,800,000.00 7,800,000.00 0405/05/2007 600876223 03/01/2017 03/01/2037 N 7,600,000.00 7,600,000.00 0506/01/2007 506107038 N/A 02/01/2017 N 7,~~482~~475,~~979~~008.7872 7,~~475~~468,~~008~~185.7235 05/01/2007 600876238 N/A 01/01/2017 N 7,~~477~~469,~~143~~449.8077 7,~~469~~461,~~449~~717.7779 0506/01/2007 310905234 N/A 12/01/2016 N 7,~~468~~460,~~732~~530.5773 7,~~460~~453,~~530~~451.7314 0506/01/2007 850203774 N/A 12/01/2016 N 7,400,000.00 7,400,000.00 0506/01/2007 506107052 N/A 01/05/2017 N 7,375,000.00 7,375,000.00 0405/05/2007 600876230 N/A 02/01/2021 N 7,350,000.00 7,350,000.00 0506/01/2007 506106971 01/05/2017 01/05/2037 N 7,250,000.00 7,250,000.00 05/05/2007 850500499 02/01/2017 02/01/2037 N 7,~~184~~176,~~154~~767.0859 7,~~176~~170,~~767~~520.59 0506/01/2007 850204079 01/01/2017 01/01/2037 N 7,170,000.00 7,170,000.00 0506/01/2007 600876237 N/A 03/01/2017 N 7,~~113~~106,~~687~~209.4138 7,~~106~~099,~~209~~828.3862 0506/01/2007 850500516 N/A 03/01/2017 N 7,000,000.00 7,000,000.00 05/01/2007 506107053 N/A 02/05/2017 N 6,900,000.00 6,900,000.00 0405/05/2007 600876208 N/A 02/01/2017 N 6,~~784~~777,~~643~~457.6913 6,~~777~~771,~~457~~316.1382 0506/01/2007 850500514 N/A 02/01/2012 N 6,700,000.00 6,700,000.00 0405/01/2007 310905191 N/A 12/01/2016 N 6,~~674~~667,~~674~~977.0526 6,~~667~~662,~~977~~372.2669 0506/01/2007 506107036 N/A 03/05/2017 N 6,~~641~~631,~~462~~779.5161 6,~~631~~623,~~779~~148.6130 05/05/2007 310905298 N/A 12/01/2016 N 6,500,000.00 6,500,000.00 0506/01/2007 506106964 N/A 01/05/2017 N 6,~~379~~373,~~857~~078.3584 6,~~373~~367,~~078~~285.8477 0405/05/2007 310905123 N/A 12/01/2016 N 6,~~275~~269,~~839~~458.6090 6,~~269~~264,~~458~~092.9089 0506/01/2007 600876199 N/A 01/01/2014 N 6,250,000.00 6,250,000.00 0506/01/2007 850204078 01/01/2017 01/01/2037 N 6,230,000.00 6,230,000.00 0506/01/2007 600876245 N/A 03/01/2017 N 6,200,000.00 6,200,000.00 0506/01/2007 850203779 N/A 12/01/2016 N 6,200,000.00 6,200,000.00 0506/01/2007 506107018 N/A 02/05/2017 N 6,~~186~~180,~~688~~508.6722 6,~~180~~175,~~508~~335.2228 0405/05/2007 310905503 02/01/2012 02/01/2037 N 5,~~986~~980,~~538~~244.4580 5,~~980~~974,~~244~~881.8000 0506/01/2007 310905401 N/A 01/01/2017 N 5,~~981~~975,~~645~~466.0359 5,~~975~~970,~~466~~237.5909 0506/01/2007 850500512 N/A 02/01/2012 N 5,850,000.00 5,850,000.00 0405/01/2007 600876240 N/A 02/01/2022 N 5,~~709~~689,~~782~~527.8866 5,~~689~~669,~~527~~174.6603 0506/01/2007 850500513 N/A 02/01/2012 N 5,700,000.00 5,700,000.00 0405/01/2007 850203778 N/A 12/01/2016 N 5,700,000.00 5,700,000.00 0506/01/2007 310905316 N/A 12/01/2016 N 5,~~677~~671,~~087~~059.0027 5,~~671~~665,~~059~~913.2702 0506/01/2007 850500510 N/A 02/01/2017 N 5,~~488~~482,~~007~~425.4031 5,~~482~~477,~~425~~722.3140 0506/01/2007 310905483 N/A 03/01/2017 N 5,~~355~~349,~~320~~754.2635 5,~~349~~345,~~754~~023.3544 0506/01/2007 506107009 01/05/2017 01/05/2037 N 5,300,000.00 5,300,000.00 05/05/2007 506106969 N/A 12/05/2016 N 5,280,000.00 5,280,000.00 0405/05/2007 310905376 N/A 02/01/2014 N 5,~~233~~225,~~415~~488.5601 5,~~225~~218,~~488~~359.0187 0506/01/2007 850500464 N/A 01/01/2017 N 5,~~083~~077,~~323~~713.6348 5,~~077~~072,~~713~~859.4879 0506/01/2007 600876218 N/A 03/01/2027 N 4,~~989~~978,~~926~~977.3074 4,~~978~~968,~~977~~796.7451 0506/01/2007 600876209 N/A 01/01/2017 N 5,000,000.00 5,000,000.00 0506/01/2007 506106931 N/A 01/05/2017 N 5,000,000.00 5,000,000.00 05/05/2007 850500488 N/A 01/01/2012 N 4,900,000.00 4,900,000.00 0405/01/2007 600876206 N/A 01/01/2017 N 4,800,000.00 4,800,000.00 0506/01/2007 410905423 N/A 02/01/2014 N 4,~~735~~727,~~055~~915.9783 4,~~727~~721,~~915~~502.8390 0506/01/2007 310904386 N/A 12/01/2016 N 4,600,000.00 4,600,000.00 0506/01/2007 506106973 N/A 01/05/2017 N 4,500,000.00 4,500,000.00 0405/05/2007 850500490 N/A 01/01/2012 N 4,500,000.00 4,500,000.00 0405/01/2007 600876228 N/A 02/01/2017 N 4,~~489~~484,~~568~~668.8249 4,~~484~~480,~~668~~440.49 0506/01/2007 620905367 N/A 01/01/2017 N 4,~~386~~382,~~641~~144.5671 4,~~382~~378,~~144~~348.7165 0506/01/2007 850500501 02/01/2017 02/01/2037 N 4,300,000.00 4,300,000.00 0506/01/2007 850500496 02/01/2017 02/01/2037 N 4,200,000.00 4,200,000.00 0405/01/2007 410904183 N/A 08/01/2016 N 4,~~140~~136,~~440~~381.3107 4,~~136~~133,~~381~~026.0761 0506/01/2007 506106920 N/A 02/05/2017 N 4,100,000.00 4,100,000.00 0405/05/2007 600876196 N/A 01/01/2017 N 4,070,000.00 4,070,000.00 05/01/2007 600876191 N/A 02/01/2017 N 4,000,000.00 4,000,000.00 05/01/2007 600876246 N/A 02/01/2017 N 3,~~990~~986,~~848~~556.1795 3,~~986~~982,~~556~~872.9527 0506/01/2007 850500466 N/A 01/01/2017 N 3,~~986~~982,~~920~~520.5140 3,~~982~~978,~~520~~713.4059 0506/01/2007 506107034 N/A 01/05/2017 N 3,840,000.00 3,840,000.00 0405/05/2007 850203535 N/A 12/01/2011 N 3,800,000.00 3,800,000.00 0405/01/2007 600876187 N/A 01/01/2017 N 3,~~788~~784,~~572~~725.3818 3,~~784~~781,~~725~~488.1851 0506/01/2007 506106952 N/A 01/05/2017 N 3,~~787~~783,~~697~~558.5143 3,~~783~~779,~~558~~988.4359 0405/05/2007 410905502 N/A 02/01/2017 N 3,750,000.00 3,750,000.00 0506/01/2007 850500484 N/A 01/01/2017 N 3,600,000.00 3,600,000.00 0506/01/2007 310904388 N/A 12/01/2016 N 3,580,000.00 3,580,000.00 0506/01/2007 410905328 N/A 02/01/2017 N 3,~~539~~535,~~246~~636.9377 3,~~535~~532,~~636~~592.7712 0506/01/2007 506107017 N/A 02/05/2017 N 3,~~492~~488,~~160~~495.2585 3,~~488~~485,~~495~~374.8584 05/05/2007 410905017 N/A 11/01/2016 N 3,~~468~~464,~~272~~757.0889 3,~~464~~461,~~757~~809.8919 0506/01/2007 410905541 N/A 01/01/2017 N 3,400,000.00 3,400,000.00 0506/01/2007 410905528 N/A 02/01/2014 N 3,~~393~~389,~~013~~794.7924 3,~~389~~387,~~794~~152.2483 0506/01/2007 600876243 N/A 02/01/2017 N 3,~~392~~388,~~220~~573.9339 3,~~388~~385,~~573~~441.3940 0506/01/2007 620905225 N/A 12/01/2016 N 3,360,000.00 3,360,000.00 0506/01/2007 850500489 N/A 01/01/2012 N 3,300,000.00 3,300,000.00 0405/01/2007 410905237 N/A 12/01/2016 N 3,~~287~~283,~~081~~676.9824 3,~~283~~280,~~676~~792.2480 0405/01/2007 410904913 N/A 12/01/2016 N 3,250,000.00 3,250,000.00 0506/01/2007 506106991 N/A 01/05/2017 N 3,~~190~~187,~~772~~665.8128 3,~~187~~185,~~665~~091.2854 05/05/2007 410904986 N/A 11/01/2016 N 3,~~159~~155,~~132~~808.7797 3,~~155~~152,~~808~~982.9763 0506/01/2007 600876235 N/A 01/01/2017 N 3,~~142~~138,~~135~~816.8211 3,~~138~~135,~~816~~984.1137 0405/01/2007 410905176 N/A 01/01/2017 N 3,~~140~~136,~~014~~654.6858 3,~~136~~133,~~654~~776.5817 0506/01/2007 600876188 N/A 03/01/2017 N 3,~~093~~086,~~692~~847.1495 3,~~086~~080,~~847~~473.9561 0506/01/2007 600876220 N/A 02/01/2017 N 3,000,000.00 3,000,000.00 0506/01/2007 600876186 N/A 02/01/2017 N 2,~~993~~990,~~506~~487.3637 2,~~990~~987,~~487~~951.3770 05/01/2007 410905109 N/A 12/01/2016 N 2,~~988~~985,~~565~~544.9768 2,~~985~~983,~~544~~009.6809 0506/01/2007 600876219 N/A 01/01/2017 N 2,~~968~~957,~~316~~652.1198 2,~~957~~947,~~652~~413.9836 0506/01/2007 410905016 N/A 11/01/2016 N 2,~~945~~943,~~964~~012.0981 2,~~943~~940,~~012~~546.8179 0506/01/2007 410905140 N/A 12/01/2016 N 2,~~939~~936,~~568~~794.9523 2,~~936~~934,~~794~~526.2381 0506/01/2007 410905317 N/A 01/01/2017 N 2,850,000.00 2,850,000.00 0506/01/2007 310905402 N/A 01/01/2017 N 2,~~837~~833,~~409~~171.2811 2,~~833~~829,~~171~~376.1142 0506/01/2007 410905329 N/A 02/01/2017 N 2,~~821,~~818,940.5419 2,~~818~~816,~~940~~512.1972 0506/01/2007 410905474 N/A 02/01/2017 N 2,750,000.00 2,750,000.00 0506/01/2007 600876190 12/05/2016 12/10/2016 N 2,~~710~~708,~~543~~023.1054 2,~~708~~705,~~023~~977.5482 0405/10/2007 850500471 N/A 01/01/2017 N 2,700,000.00 2,700,000.00 0506/01/2007 410905179 N/A 12/01/2016 N 2,~~689~~686,~~080~~208.1081 2,~~686~~683,~~208~~752.8180 0506/01/2007 410904903 N/A 10/01/2016 N 2,~~685~~682,~~004~~306.8149 2,~~682~~680,~~306~~051.4912 0506/01/2007 410905175 N/A 12/01/2016 N 2,650,000.00 2,650,000.00 0506/01/2007 620905224 N/A 12/01/2016 N 2,640,000.00 2,640,000.00 0506/01/2007 410905325 N/A 02/01/2017 N 2,~~634~~631,~~229~~542.47 2,~~631~~629,~~542~~276.4737 0506/01/2007 600876244 N/A 02/01/2017 N 2,~~594~~591,~~051~~262.3102 2,~~591~~588,~~262~~866.0297 0506/01/2007 850500529 03/01/2017 03/01/2037 N 2,~~572~~570,~~761~~095.0321 2,~~570~~567,~~095~~831.2168 0506/01/2007 410905115 N/A 12/01/2016 N 2,~~549~~547,~~855~~183.0106 2,~~547~~544,~~183~~912.0600 0506/01/2007 410905174 12/01/2016 12/01/2036 N 2,~~510~~507,~~054~~433.2590 2,~~507~~505,~~433~~209.9058 0506/01/2007 410905356 N/A 01/01/2017 N 2,~~492~~489,~~101~~444.9920 2,~~489~~487,~~444~~169.2095 0506/01/2007 600876233 N/A 01/01/2027 N 2,~~484~~478,~~160~~825.4558 2,~~478~~473,~~825~~893.5827 0506/01/2007 506106990 N/A 01/05/2017 N 2,~~442~~440,~~935~~556.4525 2,~~440~~438,~~556~~585.2573 05/05/2007 410904589 N/A 12/01/2016 N 2,~~421~~418,~~059~~689.0425 2,~~418~~416,~~689~~724.2542 05/01/2007 600876211 N/A 02/01/2027 N 2,~~289~~284,~~575~~516.3620 2,~~284~~279,~~516~~809.2053 0506/01/2007 620905299 N/A 01/01/2017 N 2,250,000.00 2,250,000.00 0506/01/2007 850500483 N/A 01/01/2017 N 2,~~213~~211,~~419~~204.8633 2,~~211~~209,~~204~~350.3319 0506/01/2007 600876207 01/01/2017 01/01/2037 N 2,200,000.00 2,200,000.00 0506/01/2007 620905249 N/A 12/01/2016 N 2,~~161~~159,~~470~~222.5660 2,~~159~~157,~~222~~316.6088 0506/01/2007 410905326 N/A 02/01/2017 N 2,~~107~~105,~~383~~233.5898 2,~~105~~103,~~233~~421.9810 0506/01/2007 850203586 N/A 12/01/2011 N 2,100,000.00 2,100,000.00 0405/01/2007 600876204 01/01/2017 01/01/2037 N 2,~~093~~091,~~792~~701.1896 2,~~091~~089,~~701~~954.9641 0506/01/2007 410904661 N/A 11/01/2016 N 2,~~089~~087,~~714~~556.1646 2,~~087~~085,~~556~~733.4665 0506/01/2007 410905318 N/A 12/01/2016 N 2,~~011~~007,~~425~~905.0126 2,~~007~~004,~~905~~698.2687 0506/01/2007 410905330 N/A 02/01/2017 N 1,~~975~~973,~~672~~656.1085 1,~~973~~971,~~656~~957.8527 0506/01/2007 410905133 N/A 12/01/2016 N 1,~~789~~786,~~670~~982.5713 1,~~786~~784,~~982~~573.1334 0506/01/2007 620905052 N/A 12/01/2016 N 1,~~693~~691,~~560~~858.7434 1,~~691~~690,~~858~~432.3460 0506/01/2007 410905265 N/A 01/01/2017 N 1,~~618~~617,~~946~~245.4766 1,~~617~~615,~~245~~797.6662 0506/01/2007 410905235 N/A 12/01/2013 N 1,~~564~~562,~~077~~511.6738 1,~~562~~561,~~511~~201.3847 0506/01/2007 600876234 N/A 02/01/2027 N 1,~~443~~440,~~581~~472.4287 1,~~440~~437,~~472~~595.8722 0506/01/2007 410905280 N/A 01/01/2017 N 1,~~177~~170,~~745~~254.0329 1,~~170~~162,~~254~~917.2920 0506/01/2007 600876205 N/A 02/01/2017 N 1,~~067~~066,~~710~~647.2061 1,~~066~~065,~~647~~759.6150 0506/01/2007 600876221 N/A 01/01/2027 N ~~993,558.51~~ 991,389.47 05989,377.65 06/01/2007 930905347 N/A 12/01/2016 N ~~845,694.69~~ 844,563.77 05843,582.81 06/01/2007 930905344 N/A 02/01/2017 N ~~748,016.77~~ 747,090.89 05746,306.47 06/01/2007 600876202 N/A 01/01/2017 N ~~717,628.41~~ 715,145.68 05712,773.82 06/01/2007 Totals 2,~~806~~805,~~392~~580,~~360~~125.8740 2,~~805~~804,~~580~~860,~~125~~057.4042 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 850204084 1 Other Las Vegas NV 345,000,000.00 506107028 2 Industrial Various Various 159,~~576~~374,~~008~~277.7060 850203516 3 Office Washington DC 100,000,000.00 850202081 4 Lodging Orlando FL 88,000,000.00 600876200 5 Retail Cherry Hill NJ 88,000,000.00 506107122 6 Lodging Universal City CA 84,000,000.00 600876197 7 Office West Allis WI 77,500,000.00 600876216 8 Office Plainsboro NJ 60,700,000.00 600876214 9 Office Plainsboro NJ 59,150,000.00 600876215 10 Office Plainsboro NJ 53,150,000.00 506107008 11 Retail Easton PA 52,900,000.00 600876185 12 Mixed Use Fresh Meadows NY 47,750,000.00 600876198 13 Office San Antonio TX 43,500,000.00 600876203 14 Office West Windsor NJ 40,000,000.00 850500476 15 Industrial Windsor VA 38,000,000.00 850500473 16 Retail Hazelton PA 37,700,000.00 506106970 17 Office Louisville KY 33,500,000.00 506106962 18 Retail Oklahoma City OK 31,000,000.00 600876239 19 Office Akron OH 30,000,000.00 600876241 20 Multi-Family Neptune NJ 29,000,000.00 600876225 21 Multi-Family Exton PA 27,~~403~~375,~~055~~930.8227 310904197 22 Multi-Family Glendale AZ 25,~~846~~826,~~833~~541.7738 506107011 23 Mixed Use Sammamish WA 25,000,000.00 850203083 24 Office Houston TX 22,400,000.00 310905398 25 Lodging Charlotte NC 22,000,000.00 850500535 26 Office Dallas TX 21,500,000.00 850500531 27 Retail Aiken SC 21,000,000.00 506106981 28 Multi-Family Sterling VA 20,100,000.00 506106939 29 Retail Bedford TX 19,300,000.00 850204251 30 Various Bronx NY 19,000,000.00 600876227 31 Retail Country Club Hills IL 19,000,000.00 600876192 32 Retail Wexford PA 15,680,000.00 600876189 33 Retail Marple Township PA 3,180,000.00 610905699 34 Office Edina MN 17,720,000.00 600876193 35 Retail New Kensington PA 7,280,000.00 600876195 36 Retail North Versailles PA 5,860,000.00 600876194 37 Retail Rochester PA 4,570,000.00 310905131 38 Lodging San Diego CA 17,500,000.00 310905555 39 Mobile Home Park Hamburg NY 17,200,000.00 506107016 40 Retail Baldwin Park CA 16,900,000.00 850500481 41 Retail Tucson AZ 16,800,000.00 850500500 42 Mixed Use Brooklyn NY 16,750,000.00 850203775 43 Retail Various PA 16,200,000.00 610905562 44 Retail San Antonio TX 16,100,000.00 600876226 45 Industrial Louisville KY 16,000,000.00 310905413 46 Mixed Use Falls Church VA 15,150,000.00 850500480 47 Retail Tucson AZ 15,145,000.00 310904665 48 Retail Various FL 14,300,000.00 310905509 49 Retail Duluth GA 14,~~230~~217,~~847~~231.1556 506107069 50 Multi-Family Louisville KY 14,020,000.00 310904654 51 Multi-Family Oak Creek WI 13,500,000.00 506106273 52 Retail Sandy UT 13,~~254~~241,~~531~~974.8826 600876236 53 Multi-Family Exton PA 12,~~854~~841,~~524~~799.3599 850203605 54 Multi-Family West Warwick RI 12,~~043~~033,~~693~~568.1502 600876213 55 Office New York NY 12,000,000.00 600876217 56 Other Scottsdale AZ 11,~~970~~962,~~225~~694.4324 850500465 57 Retail Various NJ 11,150,000.00 600876242 58 Retail Long Grove IL 11,100,000.00 600876212 59 Industrial Louisville KY 11,000,000.00 506106895 60 Office Midvale UT 10,~~948~~933,~~569~~605.2798 600876229 61 Office Lawrenceville GA 10,700,000.00 506106955 62 Office Cottonwood Heights UT 10,450,000.00 850203784 63 Retail Clackamas OR 10,250,000.00 310905399 64 Lodging Novato CA 10,000,000.00 600876201 65 Retail Brooklyn Park MN 10,000,000.00 600876231 66 Retail Various Various 9,~~929~~894,~~701~~298.7896 850500482 67 Office Rockville MD 10,000,000.00 506106699 68 Self Storage Glendale NY 9,~~944~~931,~~201~~801.2503 600876210 69 Industrial Fremont CA 9,150,000.00 600876222 70 Office Washington DC 8,~~970~~961,~~061~~894.6907 506106943 71 Lodging Hapeville GA 5,~~965~~957,~~583~~878.2288 506106945 72 Lodging Bremen GA 2,~~982~~978,~~791~~939.6448 310905074 73 Lodging Webster TX 8,~~936~~924,~~043~~248.6703 850203139 74 Industrial Chantilly VA 8,~~925~~918,~~611~~147.3350 600876232 75 Office Owings Mills MD 8,~~711~~703,~~425~~002.7347 506106963 76 Multi-Family Atlanta GA 8,400,000.00 600876224 77 Office West Palm Beach FL 8,000,000.00 850500475 78 Retail Washington DC 8,000,000.00 506106933 79 Mixed Use Charlotte NC 7,820,000.00 506107019 80 Office Minnetonka MN 7,800,000.00 600876223 81 Other Danvers MA 7,600,000.00 506107038 82 Lodging Independence OH 7,~~475~~468,~~008~~185.7235 600876238 83 Industrial Simi Valley CA 7,~~469~~461,~~449~~717.7779 310905234 84 Lodging San Diego CA 7,~~460~~453,~~530~~451.7314 850203774 85 Retail Oxford FL 7,400,000.00 506107052 86 Multi-Family Washington DC 7,375,000.00 600876230 87 Office Charleston SC 7,350,000.00 506106971 88 Retail Boonton NJ 7,250,000.00 850500499 89 Retail North Richland Hills TX 7,~~176~~170,~~767~~520.59 850204079 90 Retail Copiague NY 7,170,000.00 600876237 91 Retail Riverside CA 7,~~106~~099,~~209~~828.3862 850500516 92 Office Santa Rosa CA 7,000,000.00 506107053 93 Retail Hemet CA 6,900,000.00 600876208 94 Industrial Minneapolis MN 6,~~777~~771,~~457~~316.1382 850500514 95 Mixed Use Bronx NY 6,700,000.00 310905191 96 Lodging Rehoboth Beach DE 6,~~667~~662,~~977~~372.2669 506107036 97 Lodging Virginia Beach VA 6,~~631~~623,~~779~~148.6130 310905298 98 Multi-Family Montgomery AL 6,500,000.00 506106964 99 Retail Colorado Springs CO 6,~~373~~367,~~078~~285.8477 310905123 100 Mixed Use Seattle WA 6,~~269~~264,~~458~~092.9089 600876199 101 Retail Big Lake MN 6,250,000.00 850204078 102 Retail Islandia NY 6,230,000.00 600876245 103 Retail Totowa NJ 6,200,000.00 850203779 104 Office Mason OH 6,200,000.00 506107018 105 Multi-Family Baton Rouge LA 6,~~180~~175,~~508~~335.2228 310905503 106 Retail Vienna VA 5,~~980~~974,~~244~~881.8000 310905401 107 Office Hastings NE 5,~~975~~970,~~466~~237.5909 850500512 108 Multi-Family Bronx NY 5,850,000.00 600876240 109 Office Pittsburgh PA 5,~~689~~669,~~527~~174.6603 850500513 110 Mixed Use Bronx NY 5,700,000.00 850203778 111 Multi-Family Buffalo NY 5,700,000.00 310905316 112 Multi-Family Sioux Falls SD 5,~~671~~665,~~059~~913.2702 850500510 113 Lodging Omaha NE 5,~~482~~477,~~425~~722.3140 310905483 114 Lodging Chesapeake VA 5,~~349~~345,~~754~~023.3544 506107009 115 Other Clifton NJ 5,300,000.00 506106969 116 Industrial Eden Prairie MN 5,280,000.00 310905376 117 Self Storage Beaumont CA 5,~~225~~218,~~488~~359.0187 850500464 118 Retail Baltimore MD 5,~~077~~072,~~713~~859.4879 600876218 119 Retail Seldon NY 4,~~978~~968,~~977~~796.7451 600876209 120 Retail Evesham Township NJ 5,000,000.00 506106931 121 Multi-Family Houston TX 5,000,000.00 850500488 122 Multi-Family Bronx NY 4,900,000.00 600876206 123 Retail Bolingbrook IL 4,800,000.00 410905423 124 Self Storage Sylmar CA 4,~~727~~721,~~915~~502.8390 310904386 125 Mobile Home Park Red Wing MN 4,600,000.00 506106973 126 Retail Eugene OR 4,500,000.00 850500490 127 Multi-Family Bronx NY 4,500,000.00 600876228 128 Lodging Shalimar FL 4,~~484~~480,~~668~~440.49 620905367 129 Office Reno NV 4,~~382~~378,~~144~~348.7165 850500501 130 Retail Various MA 4,300,000.00 850500496 131 Retail Snellville GA 4,200,000.00 410904183 132 Self Storage Oxnard CA 4,~~136~~133,~~381~~026.0761 506106920 133 Mixed Use Hacienda Heights CA 4,100,000.00 600876196 134 Retail Cincinnati OH 4,070,000.00 600876191 135 Multi-Family Cincinnati OH 4,000,000.00 600876246 136 Multi-Family Los Angeles CA 3,~~986~~982,~~556~~872.9527 850500466 137 Retail Baltimore MD 3,~~982~~978,~~520~~713.4059 506107034 138 Retail Freeport IL 3,840,000.00 850203535 139 Multi-Family Bronx NY 3,800,000.00 600876187 140 Industrial Northvale NJ 3,~~784~~781,~~725~~488.1851 506106952 141 Self Storage Las Vegas NV 3,~~783~~779,~~558~~988.4359 410905502 142 Retail Keokuk IA 3,750,000.00 850500484 143 Multi-Family West Haven CT 3,600,000.00 310904388 144 Mobile Home Park St Peter MN 3,580,000.00 410905328 145 Retail Various AL 3,~~535~~532,~~636~~592.7712 506107017 146 Retail Fort Lauderdale FL 3,~~488~~485,~~495~~374.8584 410905017 147 Mobile Home Park Bowling Green KY 3,~~464~~461,~~757~~809.8919 410905541 148 Retail Lumberton NC 3,400,000.00 410905528 149 Retail Los Angeles CA 3,~~389~~387,~~794~~152.2483 600876243 150 Multi-Family Los Angeles CA 3,~~388~~385,~~573~~441.3940 620905225 151 Self Storage Fort Wayne IN 3,360,000.00 850500489 152 Multi-Family Bronx NY 3,300,000.00 410905237 153 Office Birmingham AL 3,~~283~~280,~~676~~792.2480 410904913 154 Office Bentonville AR 3,250,000.00 506106991 155 Self Storage Dallas GA 3,~~187~~185,~~665~~091.2854 410904986 156 Retail Pendleton IN 3,~~155~~152,~~808~~982.9763 600876235 157 Multi-Family Jennings MO 3,~~138~~135,~~816~~984.1137 410905176 158 Mixed Use Pleasanton CA 3,~~136~~133,~~654~~776.5817 600876188 159 Office Waynesburg PA 3,~~086~~080,~~847~~473.9561 600876220 160 Office Miami FL 3,000,000.00 600876186 161 Office Valley Stream NY 2,~~990~~987,~~487~~951.3770 410905109 162 Industrial Santa Ana CA 2,~~985~~983,~~544~~009.6809 600876219 163 Retail Shelton CT 2,~~957~~947,~~652~~413.9836 410905016 164 Mobile Home Park LaPorte IN 2,~~943~~940,~~012~~546.8179 410905140 165 Mixed Use Ridgecrest CA 2,~~936~~934,~~794~~526.2381 410905317 166 Retail Ann Arbor MI 2,850,000.00 310905402 167 Lodging Mankato MN 2,~~833~~829,~~171~~376.1142 410905329 168 Retail Various TX 2,~~818~~816,~~940~~512.1972 410905474 169 Industrial Napa CA 2,750,000.00 600876190 170 Retail Nashville TN 2,~~708~~705,~~023~~977.5482 850500471 171 Retail Monticello NY 2,700,000.00 410905179 172 Retail Compton CA 2,~~686~~683,~~208~~752.8180 410904903 173 Multi-Family San Francisco CA 2,~~682~~680,~~306~~051.4912 410905175 174 Office San Antonio TX 2,650,000.00 620905224 175 Self Storage Fort Wayne IN 2,640,000.00 410905325 176 Retail Various TX 2,~~631~~629,~~542~~276.4737 600876244 177 Multi-Family Los Angeles CA 2,~~591~~588,~~262~~866.0297 850500529 178 Retail Walpole MA 2,~~570~~567,~~095~~831.2168 410905115 179 Industrial Hampton VA 2,~~547~~544,~~183~~912.0600 410905174 180 Industrial Traverse City MI 2,~~507~~505,~~433~~209.9058 410905356 181 Office Citrus Heights CA 2,~~489~~487,~~444~~169.2095 600876233 182 Retail Winder GA 2,~~478~~473,~~825~~893.5827 506106990 183 Self Storage Acworth GA 2,~~440~~438,~~556~~585.2573 410904589 184 Retail Orem UT 2,~~418~~416,~~689~~724.2542 600876211 185 Industrial Cranbury NJ 2,~~284~~279,~~516~~809.2053 620905299 186 Self Storage Houston TX 2,250,000.00 850500483 187 Mixed Use Jersey City NJ 2,~~211~~209,~~204~~350.3319 600876207 188 Retail Potsdam NY 2,200,000.00 620905249 189 Retail Eagan MN 2,~~159~~157,~~222~~316.6088 410905326 190 Retail San Antonio TX 2,~~105~~103,~~233~~421.9810 850203586 191 Mixed Use Mount Vernon NY 2,100,000.00 600876204 192 Retail Tehachapi CA 2,~~091~~089,~~701~~954.9641 410904661 193 Retail Sugar Land TX 2,~~087~~085,~~556~~733.4665 410905318 194 Self Storage Indianapolis IN 2,~~007~~004,~~905~~698.2687 410905330 195 Retail Various TX 1,~~973~~971,~~656~~957.8527 410905133 196 Retail Duluth GA 1,~~786~~784,~~982~~573.1334 620905052 197 Office Scottsdale AZ 1,~~691~~690,~~858~~432.3460 410905265 198 Multi-Family Minot ND 1,~~617~~615,~~245~~797.6662 410905235 199 Office San Luis Obispo CA 1,~~562~~561,~~511~~201.3847 600876234 200 Retail Northglenn CO 1,~~440~~437,~~472~~595.8722 410905280 201 Office Lehi UT 1,~~170~~162,~~254~~917.2920 600876205 202 Retail Aurora CO 1,~~066~~065,~~647~~759.6150 600876221 203 Other Humble TX ~~991~~989,~~389~~377.4765 930905347 204 Retail Various NC ~~844~~843,~~563~~582.7781 930905344 205 Retail Various Various ~~747~~746,~~090~~306.8947 600876202 206 Office Shelton CT ~~715~~712,~~145~~773.6882 Totals 2,~~805~~804,~~580~~860,~~125~~057.4042

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 850204084 033,975,232.00 04,757,366.00 01/01/2007 03/01/2007 506107028 48,163,387.00 0.00 850203516 0.00 0.00 850202081 0.00 0.00 600876200 0.00 0.00 506107122 7,123,000.00 0.00 600876197 0.00 0.00 600876216 0.00 0.00 600876214 0.00 0.00 600876215 0.00 0.00 506107008 4,587,510.00 0.00 600876185 0.00 0.00 600876198 0.00 0.00 600876203 0.00 0.00 850500476 0.00 0.00 850500473 0.00 0.00 506106970 3,554,675.00 0.00 506106962 0.00 0.00 600876239 0.00 0.00 600876241 0.00 0.00 600876225 0.00 0.00 310904197 0.00 0.00 506107011 2,096,302.39 0.00 850203083 0.00 0.00 310905398 0.00 0.00 850500535 0.00 0.00 850500531 0.00 0.00 506106981 1,272,157.00 0.00 506106939 1,~~470~~515,~~149~~355.0019 0491,808.0033 01/01/2007 03/31/2007 850204251 0.00 0.00 600876227 0.00 0.00 600876192 0.00 0.00 600876189 0.00 0.00 610905699 0.00 0.00 600876193 0.00 0.00 600876195 0.00 0.00 600876194 0.00 0.00 310905131 0.00 0.00 310905555 0.00 0.00 506107016 1,369,487.00 0.00 850500481 0.00 0.00 850500500 0.00 0.00 850203775 0.00 0.00 610905562 0.00 0.00 600876226 0.00 0.00 310905413 0.00 0.00 850500480 0.00 0.00 310904665 0.00 0.00 310905509 0.00 0.00 506107069 844,146.00 0.00 310904654 0.00 0.00 506106273 0.00 0.00 600876236 0.00 0.00 850203605 0.00 0.00 600876213 0.00 0.00 600876217 0.00 0.00 850500465 0.00 0.00 600876242 0.00 0.00 600876212 0.00 0.00 506106895 0.00 0.00 600876229 0.00 0.00 506106955 1,032,797.00 0.00 850203784 0.00 0.00 310905399 0.00 0.00 600876201 0.00 0.00 600876231 0.00 0.00 850500482 0.00 0.00 506106699 1,809,562.00 0.00 600876210 0.00 0.00 600876222 0.00 0.00 506106943 887,012.00 0.00 506106945 126,878.00 0.00 310905074 0.00 0.00 850203139 0.00 0.00 600876232 0.00 0.00 506106963 0.00 0.00 600876224 0.00 0.00 850500475 0.00 0.00 506106933 265,441.00 0.00 506107019 12,061.00 0.00 600876223 0.00 0.00 506107038 762,647.00 0.00 600876238 0.00 0.00 310905234 0.00 0.00 850203774 0.00 0.00 506107052 545,026.00 0.00 600876230 0.00 0.00 506106971 677,122.00 0.00 850500499 0.00 0.00 850204079 0.00 0.00 600876237 0.00 0.00 850500516 0.00 0.00 506107053 260,220.00 0.00 600876208 0.00 0.00 850500514 0.00 0.00 310905191 0.00 0.00 506107036 648,152.00 0.00 310905298 0.00 0.00 506106964 833,219.00 0.00 310905123 0.00 0.00 600876199 0.00 0.00 850204078 0.00 0.00 600876245 0.00 0.00 850203779 0.00 0.00 506107018 848,367.00 0.00 310905503 0.00 0.00 310905401 0.00 0.00 850500512 0.00 0.00 600876240 0.00 0.00 850500513 0.00 0.00 850203778 0.00 0.00 310905316 0.00 0.00 850500510 0.00 0.00 310905483 0.00 0.00 506107009 0.00 0.00 506106969 431,639.00 0.00 310905376 0.00 0.00 850500464 0.00 0.00 600876218 0.00 0.00 600876209 0.00 0.00 506106931 510,382.00 0.00 850500488 0.00 0.00 600876206 0.00 0.00 410905423 0.00 0.00 310904386 0.00 0.00 506106973 750,621.00 0.00 850500490 0.00 0.00 600876228 0.00 0.00 620905367 0.00 0.00 850500501 0.00 0.00 850500496 0.00 0.00 410904183 0.00 0.00 506106920 306,753.00 0.00 600876196 0.00 0.00 600876191 0.00 0.00 600876246 0.00 0.00 850500466 0.00 0.00 506107034 357,229.00 0.00 850203535 0.00 0.00 600876187 0.00 0.00 506106952 0.00 0.00 410905502 0.00 0.00 850500484 0.00 0.00 310904388 0.00 0.00 410905328 0.00 0.00 506107017 0.00 0.00 410905017 0.00 0.00 410905541 0.00 0.00 410905528 0.00 0.00 600876243 0.00 0.00 620905225 0.00 0.00 850500489 0.00 0.00 410905237 0.00 0.00 410904913 0.00 0.00 506106991 ~~207~~299,~~686~~144.0088 0.00 410904986 0.00 0.00 600876235 0.00 0.00 410905176 0.00 0.00 600876188 0.00 0.00 600876220 0.00 0.00 600876186 0.00 0.00 410905109 0.00 0.00 600876219 0.00 0.00 410905016 0.00 0.00 410905140 0.00 0.00 410905317 0.00 0.00 310905402 0.00 0.00 410905329 0.00 0.00 410905474 0.00 0.00 600876190 0.00 0.00 850500471 0.00 0.00 410905179 0.00 0.00 410904903 0.00 0.00 410905175 0.00 0.00 620905224 0.00 0.00 410905325 0.00 0.00 600876244 0.00 0.00 850500529 0.00 0.00 410905115 0.00 0.00 410905174 0.00 0.00 410905356 0.00 0.00 600876233 0.00 0.00 506106990 ~~206~~196,~~209~~162.0004 0.00 410904589 0.00 0.00 600876211 0.00 0.00 620905299 0.00 0.00 850500483 0.00 0.00 600876207 0.00 0.00 620905249 0.00 0.00 410905326 0.00 0.00 850203586 0.00 0.00 600876204 0.00 0.00 410904661 0.00 0.00 410905318 0.00 0.00 410905330 0.00 0.00 410905133 0.00 0.00 620905052 0.00 0.00 410905265 0.00 0.00 410905235 0.00 0.00 600876234 0.00 0.00 410905280 0.00 0.00 600876205 0.00 0.00 600876221 0.00 0.00 930905347 0.00 0.00 930905344 0.00 0.00 600876202 0.00 0.00

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 06/11/2007 0 $0.00 0 $0.00 0 $0.00 05/11/2007 0 $0.00 0 $0.00 0 $0.00 04/11/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 06/11/2007 0 $0.00 0 $0.00 0 $0.00 05/11/2007 0 $0.00 0 $0.00 0 $0.00 04/11/2007 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 06/11/2007 0 $0.00 0 $0.00 5.781053% 5.744956% 109 05/11/2007 0 $0.00 0 $0.00 5.781030% 5.744934% 110 04/11/2007 0 $0.00 0 $0.00 5.781006% 5.744910% 111 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 506107028 2 0 0405/05/2007 925,~~980~~895.8190 925,~~980~~895.8190 A 506107122 6 0 0405/05/2007 ~~407~~421,~~750~~341.0067 ~~407~~421,~~750~~341.0067 A 600876197 7 0 05/01/2007 376,725.35 376,725.35 B 600876185 12 0 0405/01/2007 ~~222~~229,~~156~~562.8711 ~~222~~229,~~156~~562.8711 A 506106970 17 0 05/05/2007 168,467.78 168,467.78 A 506106962 18 0 0405/05/2007 ~~151~~156,~~383~~429.3344 ~~151~~156,~~383~~429.3344 A 600876241 20 0 05/01/2007 137,097.51 137,097.51 B 506107011 23 0 05/05/2007 117,972.22 117,972.22 A 506106981 28 0 0405/05/2007 96,926.67 96,926.67 A 506106939 29 0 05/05/2007 93,~~800~~401.0028 93,~~800~~401.0028 A 600876192 32 0 05/01/2007 78,110.36 78,110.36 B 600876189 33 0 05/01/2007 15,841.25 15,841.25 B 600876193 35 0 05/01/2007 36,265.52 36,265.52 B 600876195 36 0 05/01/2007 29,191.75 29,191.75 B 600876194 37 0 05/01/2007 22,765.57 22,765.57 B 310905555 39 0 0405/01/2007 83,712.40 83,712.40 A 506107016 40 0 05/05/2007 81,~~012~~058.0097 81,~~012~~058.0097 A 850203775 43 0 0405/01/2007 8183,~~000~~700.00 8183,~~000~~700.00 A 600876226 45 0 0405/03/2007 7275,~~933~~364.3344 7275,~~933~~364.3344 AB 506107069 50 0 0405/05/2007 6264,~~856~~951.3354 6264,~~856~~951.3354 A ~~506106273~~600876212 5259 0 0405/01/2007 54,275.84 54,275.84 B 850500482 67 0 05/01/2007 7548,~~243~~670.3400 7548,~~243~~670.3400 A ~~506106895~~506106699 6068 0 0405/05/2007 6865,~~628~~919.5536 6865,~~628~~919.5536 A ~~506106933~~506106943 7971 0 0405/05/2007 3638,~~493~~886.11 38,886.11 A 506106945 72 0 05/05/2007 19,443.05 19,443.05 A 600876224 77 0 05/01/2007 38,233.33 3638,~~493~~233.33 B 506106933 79 0 05/05/2007 37,709.78 37,709.78 A 506107019 80 0 0405/05/2007 3840,~~805~~098.0050 3840,~~805~~098.0050 A 506107038 82 0 05/01/2007 43,126.99 43,126.99 A 506107052 86 0 0405/05/2007 3536,~~092~~262.7147 3536,~~092~~262.7147 A 506106971 88 0 05/05/2007 34,524.10 34,524.10 A 850500516 92 0 05/01/2007 34,774.25 34,774.25 A 506107053 93 0 0405/05/2007 3334,~~465~~580.0050 3334,~~465~~580.0050 A 850500514 95 0 0405/01/2007 3334,~~142~~247.6743 3334,~~142~~247.6743 A 506107036 97 0 05/05/2007 42,609.97 42,609.97 A 506106964 99 0 0405/05/2007 37,~~242~~238.3390 37,~~242~~238.3390 A 506107018 105 0 0405/05/2007 37,~~268~~265.5623 37,~~268~~265.5623 A 850500512 108 0 0405/01/2007 2829,~~938~~902.0060 2829,~~938~~902.0060 A 850500513 110 0 0405/01/2007 2829,~~196~~135.0087 2829,~~196~~135.0087 A 506107009 115 0 05/05/2007 25,968.53 25,968.53 A 506106969 116 0 0405/05/2007 26,325.20 26,325.20 A 506106931 121 0 05/05/2007 25,~~476~~015.0028 25,~~476~~015.0028 A 850500488 122 0 0405/01/2007 2324,~~785~~578.4227 2324,~~785~~578.4227 A 506106973 126 0 0405/05/2007 2021,~~925~~622.0050 2021,~~925~~622.0050 A 850500490 127 0 0405/01/2007 2223,~~387~~133.5075 2223,~~387~~133.5075 A 850500496 131 0 0405/01/2007 20,~~237~~911.0057 20,~~237~~911.0057 A 506106920 133 0 0405/05/2007 21,289.25 21,289.25 A 600876196 134 0 05/01/2007 20,~~602~~169.5068 20,~~602~~169.5068 AB 600876191 135 0 05/01/2007 18,823.89 18,823.89 B 506107034 138 0 0405/05/2007 18,~~272~~881.0007 18,~~272~~881.0007 A 850203535 139 0 0405/01/2007 1718,~~945~~543.5068 1718,~~945~~543.5068 A 506106952 141 0 0405/05/2007 21,~~594~~586.0594 21,~~594~~586.94 A 506107017 146 0 05/05/2007 20,453.99 20,453.99 A 850500489 152 0 0405/01/2007 16,~~018~~552.7571 16,~~018~~552.7571 A 410905237 153 0 0405/01/2007 19,~~512~~509.4479 19,~~512~~509.4479 A 506106991 155 0 05/05/2007 19,564.88 19,564.88 A 600876235 157 0 0405/01/2007 18,~~375~~373.7824 18,~~375~~373.7824 A 600876186 161 0 05/01/2007 17,741.88 17,741.88 B 506106990 183 0 05/05/2007 14,979.36 14,979.36 A 410904589 184 0 05/01/2007 14,838.24 14,838.24 A 850203586 191 0 0405/01/2007 910,~~917~~247.2583 910,~~917~~247.2583 A Totals 3361 24,~~806~~470,~~437~~797.3651 24,~~806~~470,~~437~~797.3651

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 506107028 159,~~800~~576,~~200~~008.3070 0.00 506107122 84,000,000.00 0.00 600876197 77,500,000.00 0.00 600876185 47,750,000.00 0.00 506106970 33,500,000.00 0.00 506106962 31,000,000.00 0.00 600876241 29,000,000.00 0.00 506107011 25,000,000.00 0.00 506106981 20,100,000.00 0.00 506106939 19,300,000.00 0.00 600876192 15,680,000.00 0.00 600876189 3,180,000.00 0.00 600876193 7,280,000.00 0.00 600876195 5,860,000.00 0.00 600876194 4,570,000.00 0.00 310905555 17,200,000.00 0.00 506107016 16,900,000.00 0.00 850203775 16,200,000.00 ~~577~~0.7400 600876226 16,000,000.00 0.00 506107069 14,020,000.00 0.00 ~~506106273~~600876212 1311,~~269~~000,~~069~~000.2300 0.00 ~~506106895~~850500482 10,000,000.00 0.00 506106699 9,944,201.25 0.00 506106943 5,965,~~204~~583.4822 0.00 506106945 2,982,791.64 0.00 600876224 8,000,000.00 0.00 506106933 7,820,000.00 0.00 506107019 7,800,000.00 0.00 506107038 7,475,008.72 0.00 506107052 7,375,000.00 0.00 506106971 7,250,000.00 0.00 850500516 7,000,000.00 0.00 506107053 6,900,000.00 0.00 850500514 6,700,000.00 0.00 506107036 6,631,779.61 0.00 506106964 6,~~379~~373,~~857~~078.3584 0.00 506107018 6,~~186~~180,~~688~~508.6722 0.00 850500512 5,850,000.00 0.00 850500513 5,700,000.00 0.00 506107009 5,300,000.00 0.00 506106969 5,280,000.00 0.00 506106931 5,000,000.00 0.00 850500488 4,900,000.00 0.00 506106973 4,500,000.00 0.00 850500490 4,500,000.00 0.00 850500496 4,200,000.00 0.00 506106920 4,100,000.00 0.00 600876196 4,070,000.00 0.00 600876191 4,000,000.00 0.00 506107034 3,840,000.00 0.00 850203535 3,800,000.00 0.00 506106952 3,~~787~~783,~~697~~558.5143 0.00 506107017 3,488,495.85 0.00 850500489 3,300,000.00 0.00 410905237 3,~~287~~283,~~081~~676.9824 0.00 506106991 3,187,665.28 0.00 600876235 3,~~142~~138,~~135~~816.8211 0.00 600876186 2,990,487.37 0.00 506106990 2,440,556.25 0.00 410904589 2,419,094.21 0.00 850203586 2,100,000.00 0.00 Totals ~~541~~864,~~752~~186,~~935~~309.3494 ~~577~~0.7400

Delinquency Loan Detail (continued) Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (3348 loans) 23,~~806~~550,~~437~~191.3614 23,~~806~~550,~~437~~191.3614 ~~541~~675,~~752~~055,~~935~~822.3457 ~~577~~0.7400 Total for Status Code = B (13 loans) 920,606.37 920,606.37 189,130,487.37 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Advance Summary Current Period Interest Current Outstanding Outstanding on P&I and Loan P & I P & I Servicing Servicing Group Advances Advances Advances Advances Paid 1 23,~~325~~795,~~896~~163.8902 23,~~399~~870,~~616~~767.2099 ~~577~~0.7400 0.00 2 ~~480~~675,~~540~~634.4749 ~~480~~675,~~540~~634.4749 0.00 0.00 Totals 24,~~806~~470,~~437~~797.3651 24,~~880~~546,~~156~~402.6748 ~~577~~0.7400 0.00

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

Filing Compare · Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15