10-D 1 csc07c01_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 18, 2007 to June 15, 2007 Commission File Number of issuing entity: 333-137192-02 Credit Suisse Commercial Mortgage Trust Series 2007-C1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-137192 Credit Suisse First Boston Mortgage Securities Corp. (Exact name of depositor as specified in its charter) Column Financial, Inc. Capmark Finance, Inc. (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199267 54-2199268 54-6740331 (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-AB ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-MFL ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ Q ______ ______ ___X___ ___________ S ______ ______ ___X___ ___________ T ______ ______ ___X___ ___________ R ______ ______ ___X___ ___________ LR ______ ______ ___X___ ___________ V ______ ______ ___X___ ___________ A-X ______ ______ ___X___ ___________ A-SP ______ ______ ___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 15, 2007 a distribution was made to holders of Credit Suisse Commercial Mortgage Trust Series 2007-C1. 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 Credit Suisse Commercial Mortgage Trust Series 2007-C1, relating to the June 15, 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. Credit Suisse First Boston Mortgage Securities Corp. (Depositor) /s/ Jeffrey A. Altabef Jeffrey A. Altabef, Vice President Date: June 21, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Credit Suisse Commercial Mortgage Trust Series 2007-C1, relating to the June 15, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Credit Suisse Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2007-C1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: June 15, 2007 Record Date: May 31, 2007 Determination Date: June 11, 2007 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 24 NOI Detail 25 - 32 Principal Prepayment Detail 33 Historical Detail 34 Delinquency Loan Detail 35 - 36 Specially Serviced Loan Detail 37 - 38 Advance Summary 39 Modified Loan Detail 40 Historical Liquidated Loan Detail 41 Historical Bond/Collateral Loss Reconciliation Detail 42 Interest Shortfall Reconciliation Detail 43 - 44 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number: (212) 325-2000 Master Servicer Capmark Finance Inc. 116 Welsh Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer Midland Loan Services, Inc. 10851 Mastin Street, Building 82 Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9000 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2007, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 22545XAA1 5.227000% 40,000,000.00 4039,~~000~~042,~~000~~831.0055 ~~441~~446,~~564~~516.0332 ~~174~~170,~~233~~064.3307 A-2 22545XAB9 5.268000% 139,000,000.00 139,000,000.00 0.00 610,210.00 A-AB 22545XAC7 5.336000% 98,301,000.00 98,301,000.00 0.00 437,111.78 A-3 22545XAD5 5.383000% 758,000,000.00 758,000,000.00 0.00 3,400,261.67 A-1A 22545XAE3 5.361000% 1,324,733,000.00 1,324,~~733~~492,~~000~~168.0007 ~~109~~110,~~428~~673.5072 5,~~918~~917,~~244~~168.6876 A-MFL 22545XBC6 5.510000% 125,000,000.00 125,000,000.00 0.00 ~~612~~554,~~222~~826.2239 A-M 22545XAF0 5.416000% 212,148,000.00 212,148,000.00 0.00 957,494.64 A-J 22545XAG8 5.457000% 286,576,000.00 286,576,000.00 0.00 1,303,204.36 B 22545XAJ2 5.487000% 25,286,000.00 25,286,000.00 0.00 115,620.24 C 22545XAK9 5.517000% 37,929,000.00 37,929,000.00 0.00 174,378.58 D 22545XAL7 5.546000% 33,715,000.00 33,715,000.00 0.00 155,819.49 E 22545XAM5 5.576000% 21,071,000.00 21,071,000.00 0.00 97,909.91 F 22545XAN3 5.596000% 29,501,000.00 29,501,000.00 0.00 137,573.00 G 22545XAP8 5.625000% 33,715,000.00 33,715,000.00 0.00 158,039.06 H 22545XAQ6 6.~~036940~~036897% 37,929,000.00 37,929,000.00 0.00 190,~~812~~811.6022 J 22545XAR4 6.~~036940~~036897% 33,714,000.00 33,714,000.00 0.00 169,~~607~~606.8462 K 22545XAS2 6.~~036940~~036897% 37,930,000.00 37,930,000.00 0.00 190,~~817~~816.6325 L 22545XAT0 5.050000% 8,428,000.00 8,428,000.00 0.00 35,467.83 M 22545XAU7 5.050000% 12,643,000.00 12,643,000.00 0.00 53,205.96 N 22545XAV5 5.050000% 8,429,000.00 8,429,000.00 0.00 35,472.04 O 22545XAW3 5.050000% 8,429,000.00 8,429,000.00 0.00 35,472.04 P 22545XAX1 5.050000% 8,428,000.00 8,428,000.00 0.00 35,467.83 Q 22545XAY9 5.050000% 8,429,000.00 8,429,000.00 0.00 35,472.04 S 22545XAZ6 5.050000% 12,643,000.00 12,643,000.00 0.00 53,205.96 T 22545XBA0 5.050000% 29,501,040.00 29,501,040.00 0.00 124,150.21 R N/A 0.000000% 0.00 0.00 0.00 0.00 LR 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 3,371,478,040.00 3,~~371~~370,~~478~~280,~~040~~039.0062 ~~550~~557,~~992~~190.5304 15,~~211~~148,~~474~~829.9495

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 22545XAA1 0.00 0.00 ~~615~~616,~~797~~580.36 39 38,~~558~~596,~~435~~315.9723 30.0002% A-2 22545XAB9 0.00 0.00 610,210.00 139,000,000.00 30.0002% A-AB 22545XAC7 0.00 0.00 437,111.78 98,301,000.00 30.0002% A-3 22545XAD5 0.00 0.00 3,400,261.67 758,000,000.00 30.0002% A-1A 22545XAE3 0.00 0.00 6,027,~~673~~842.1848 1,324,~~623~~381,~~571~~494.5035 30.0002% A-MFL 22545XBC6 0.00 0.00 ~~612~~554,~~222~~826.2239 125,000,000.00 20.0001% A-M 22545XAF0 0.00 0.00 957,494.64 212,148,000.00 20.0001% A-J 22545XAG8 0.00 0.00 1,303,204.36 286,576,000.00 11.5051% B 22545XAJ2 0.00 0.00 115,620.24 25,286,000.00 10.7576% C 22545XAK9 0.00 0.00 174,378.58 37,929,000.00 9.63% D 22545XAL7 0.00 0.00 155,819.49 33,715,000.00 8.63% E 22545XAM5 0.00 0.00 97,909.91 21,071,000.00 8.00% F 22545XAN3 0.00 0.00 137,573.00 29,501,000.00 7.13% G 22545XAP8 0.00 0.00 158,039.06 33,715,000.00 6.13% H 22545XAQ6 0.00 0.00 190,~~812~~811.6022 37,929,000.00 5.00% J 22545XAR4 0.00 0.00 169,~~607~~606.8462 33,714,000.00 4.00% K 22545XAS2 0.00 0.00 190,~~817~~816.6325 37,930,000.00 2.88% L 22545XAT0 0.00 0.00 35,467.83 8,428,000.00 2.63% M 22545XAU7 0.00 0.00 53,205.96 12,643,000.00 2.25% N 22545XAV5 0.00 0.00 35,472.04 8,429,000.00 2.00% O 22545XAW3 0.00 0.00 35,472.04 8,429,000.00 1.75% P 22545XAX1 0.00 0.00 35,467.83 8,428,000.00 1.50% Q 22545XAY9 0.00 0.00 35,472.04 8,429,000.00 1.25% S 22545XAZ6 0.00 0.00 53,205.96 12,643,000.00 0.88% T 22545XBA0 0.00 0.00 124,150.21 29,501,040.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% LR 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 15,~~762~~706,~~467~~019.4799 3,~~370~~369,~~927~~722,~~047~~849.4758

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 22545XBB8 0.~~058030~~057777% 3,371,478,040.00 3,~~371~~370,~~478~~280,~~040~~039.0062 ~~163~~162,~~037~~269.8368 A-SP 22545XAH6 0.~~621117~~621067% 3,158,284,000.00 3,158,284,000.00 1,634,~~719~~588.6707

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 22545XBB8 0.00 ~~163~~162,~~037~~269.8368 3,~~370~~369,~~927~~722,~~047~~849.4758 A-SP 22545XAH6 0.00 1,634,~~719~~588.6707 3,158,284,000.00 (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 22545XAA1 ~~1,000~~976.~~00000000~~07078875 11.~~03910075~~16290800 4.~~35583325~~25160175 0.00000000 0.00000000 ~~988~~964.~~96089925~~90788075 A-2 22545XAB9 1,000.00000000 0.00000000 4.39000000 0.00000000 0.00000000 1,000.00000000 A-AB 22545XAC7 1,000.00000000 0.00000000 4.44666667 0.00000000 0.00000000 1,000.00000000 A-3 22545XAD5 1,000.00000000 0.00000000 4.48583334 0.00000000 0.00000000 1,000.00000000 A-1A 22545XAE3 ~~1,000~~999.~~00000000~~81820342 0.~~08260419~~08354417 4.~~46750000~~46668782 0.00000000 0.00000000 999.~~91739581~~73465925 A-MFL 22545XBC6 1,000.00000000 0.00000000 4.~~89777776~~43861112 0.00000000 0.00000000 1,000.00000000 A-M 22545XAF0 1,000.00000000 0.00000000 4.51333333 0.00000000 0.00000000 1,000.00000000 A-J 22545XAG8 1,000.00000000 0.00000000 4.54750000 0.00000000 0.00000000 1,000.00000000 B 22545XAJ2 1,000.00000000 0.00000000 4.57250020 0.00000000 0.00000000 1,000.00000000 C 22545XAK9 1,000.00000000 0.00000000 4.59750007 0.00000000 0.00000000 1,000.00000000 D 22545XAL7 1,000.00000000 0.00000000 4.62166662 0.00000000 0.00000000 1,000.00000000 E 22545XAM5 1,000.00000000 0.00000000 4.64666651 0.00000000 0.00000000 1,000.00000000 F 22545XAN3 1,000.00000000 0.00000000 4.66333345 0.00000000 0.00000000 1,000.00000000 G 22545XAP8 1,000.00000000 0.00000000 4.68749993 0.00000000 0.00000000 1,000.00000000 H 22545XAQ6 1,000.00000000 0.00000000 5.~~03078383~~03074745 0.00000000 0.00000000 1,000.00000000 J 22545XAR4 1,000.00000000 0.00000000 5.~~03078365~~03074746 0.00000000 0.00000000 1,000.00000000 K 22545XAS2 1,000.00000000 0.00000000 5.~~03078381~~03074743 0.00000000 0.00000000 1,000.00000000 L 22545XAT0 1,000.00000000 0.00000000 4.20833294 0.00000000 0.00000000 1,000.00000000 M 22545XAU7 1,000.00000000 0.00000000 4.20833347 0.00000000 0.00000000 1,000.00000000 N 22545XAV5 1,000.00000000 0.00000000 4.20833314 0.00000000 0.00000000 1,000.00000000 O 22545XAW3 1,000.00000000 0.00000000 4.20833314 0.00000000 0.00000000 1,000.00000000 P 22545XAX1 1,000.00000000 0.00000000 4.20833294 0.00000000 0.00000000 1,000.00000000 Q 22545XAY9 1,000.00000000 0.00000000 4.20833314 0.00000000 0.00000000 1,000.00000000 S 22545XAZ6 1,000.00000000 0.00000000 4.20833347 0.00000000 0.00000000 1,000.00000000 T 22545XBA0 1,000.00000000 0.00000000 4.20833333 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 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 A-X 22545XBB8 ~~1,000~~999.~~00000000~~64466612 0.~~04835797~~04813013 0.00000000 999.~~83657241~~47940031 A-SP 22545XAH6 1,000.00000000 0.~~51759743~~51755576 0.00000000 1,000.00000000

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 2,~~046~~045,~~744~~787,~~927~~759.9449 02,045,787,759.0049 ~~441~~446,~~564~~516.0332 0.00 0.00 2 1,324,~~733~~492,~~112~~280.1522 01,324,492,280.0022 ~~109~~110,~~428~~673.5072 0.00 0.00 Total 3,~~371~~370,~~478~~280,~~040~~039.0971 03,370,280,039.0071 ~~550~~557,~~992~~190.5304 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,~~046~~045,~~303~~341,~~363~~243.9117 2,~~046~~045,~~303~~341,~~363~~243.9117 ~~441~~446,~~564~~516.0332 2 0.00 1,324,~~623~~381,~~683~~606.6550 1,324,~~623~~381,~~683~~606.6550 ~~109~~110,~~428~~673.5072 Total 0.00 3,~~370~~369,~~927~~722,~~047~~849.5667 3,~~370~~369,~~927~~722,~~047~~849.5667 ~~550~~557,~~992~~190.5304

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0305/01/2007 - 0305/30/2007 30 ~~174~~170,~~233~~064.3307 0.00 ~~174~~170,~~233~~064.3307 A-2 0305/01/2007 - 0305/30/2007 30 610,210.00 0.00 610,210.00 A-AB 0305/01/2007 - 0305/30/2007 30 437,111.78 0.00 437,111.78 A-3 0305/01/2007 - 0305/30/2007 30 3,400,261.67 0.00 3,400,261.67 A-1A 0305/01/2007 - 0305/30/2007 30 5,~~918~~917,~~244~~168.6876 0.00 5,~~918~~917,~~244~~168.6876 A-X 0305/01/2007 - 0305/30/2007 30 ~~163~~162,~~037~~269.8368 0.00 ~~163~~162,~~037~~269.8368 A-SP 0305/01/2007 - 0305/30/2007 30 1,634,~~719~~588.6707 0.00 1,634,~~719~~588.6707 A-MFL 0305/1617/2007 - 0406/1614/2007 3229 ~~612~~554,~~222~~826.2239 0.00 ~~612~~554,~~222~~826.2239 A-M 0305/01/2007 - 0305/30/2007 30 957,494.64 0.00 957,494.64 A-J 0305/01/2007 - 0305/30/2007 30 1,303,204.36 0.00 1,303,204.36 B 0305/01/2007 - 0305/30/2007 30 115,620.24 0.00 115,620.24 C 0305/01/2007 - 0305/30/2007 30 174,378.58 0.00 174,378.58 D 0305/01/2007 - 0305/30/2007 30 155,819.49 0.00 155,819.49 E 0305/01/2007 - 0305/30/2007 30 97,909.91 0.00 97,909.91 F 0305/01/2007 - 0305/30/2007 30 137,573.00 0.00 137,573.00 G 0305/01/2007 - 0305/30/2007 30 158,039.06 0.00 158,039.06 H 0305/01/2007 - 0305/30/2007 30 190,~~812~~811.6022 0.00 190,~~812~~811.6022 J 0305/01/2007 - 0305/30/2007 30 169,~~607~~606.8462 0.00 169,~~607~~606.8462 K 0305/01/2007 - 0305/30/2007 30 190,~~817~~816.6325 0.00 190,~~817~~816.6325 L 0305/01/2007 - 0305/30/2007 30 35,467.83 0.00 35,467.83 M 0305/01/2007 - 0305/30/2007 30 53,205.96 0.00 53,205.96 N 0305/01/2007 - 0305/30/2007 30 35,472.04 0.00 35,472.04 O 0305/01/2007 - 0305/30/2007 30 35,472.04 0.00 35,472.04 P 0305/01/2007 - 0305/30/2007 30 35,467.83 0.00 35,467.83 Q 0305/01/2007 - 0305/30/2007 30 35,472.04 0.00 35,472.04 S 0305/01/2007 - 0305/30/2007 30 53,205.96 0.00 53,205.96 T 0305/01/2007 - 0305/30/2007 30 124,150.21 0.00 124,150.21 Total 1716,~~009~~945,~~232~~687.4470 0.00 1716,~~009~~945,~~232~~687.4470

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 ~~174~~170,~~233~~064.3307 0.00 A-2 0.00 0.00 0.00 610,210.00 0.00 A-AB 0.00 0.00 0.00 437,111.78 0.00 A-3 0.00 0.00 0.00 3,400,261.67 0.00 A-1A 0.00 0.00 0.00 5,~~918~~917,~~244~~168.6876 0.00 A-X 0.00 0.00 0.00 ~~163~~162,~~037~~269.8368 0.00 A-SP 0.00 0.00 0.00 1,634,~~719~~588.6707 0.00 A-MFL 0.00 0.00 0.00 ~~612~~554,~~222~~826.2239 0.00 A-M 0.00 0.00 0.00 957,494.64 0.00 A-J 0.00 0.00 0.00 1,303,204.36 0.00 B 0.00 0.00 0.00 115,620.24 0.00 C 0.00 0.00 0.00 174,378.58 0.00 D 0.00 0.00 0.00 155,819.49 0.00 E 0.00 0.00 0.00 97,909.91 0.00 F 0.00 0.00 0.00 137,573.00 0.00 G 0.00 0.00 0.00 158,039.06 0.00 H 0.00 0.00 0.00 190,~~812~~811.6022 0.00 J 0.00 0.00 0.00 169,~~607~~606.8462 0.00 K 0.00 0.00 0.00 190,~~817~~816.6325 0.00 L 0.00 0.00 0.00 35,467.83 0.00 M 0.00 0.00 0.00 53,205.96 0.00 N 0.00 0.00 0.00 35,472.04 0.00 O 0.00 0.00 0.00 35,472.04 0.00 P 0.00 0.00 0.00 35,467.83 0.00 Q 0.00 0.00 0.00 35,472.04 0.00 S 0.00 0.00 0.00 53,205.96 0.00 T 0.00 0.00 0.00 124,150.21 0.00 Total 0.00 0.00 0.00 1716,~~009~~945,~~232~~687.4470 0.00

Other Required Information Available Distribution Amount (1) 17,~~560~~502,~~224~~877.9774 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 111,~~716~~667.9864 Less Delinquent Master Servicing Fees 020,723.0034 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 0(915.00) Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected ~~111~~90,~~716~~029.9830 Current 1 Month LIBOR Rate 5.320000% Next 1 Month LIBOR Rate 5.320000% Rating Agency Trigger Event No Swap Default No (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 17,068,612.48 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 17,068,612.48 Principal: Scheduled Principal 557,190.04 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 557,190.04 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 17,625,802.52 Total Funds Distributed Fees: Master Servicing Fee 111,667.64 Trustee Fee - Wells Fargo Bank N.A. 1,915.21 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 113,582.85 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 16,945,687.70 Principal Distribution 557,190.04 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 9,340.28 Total Payments to Certificateholders & Others 17,512,218.02 Total Funds Distributed 17,625,800.87

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 38 54,~~823~~749,~~104~~369.9529 1.6362 ~~115~~113 6.0222 1.~~692967~~692781 2,000,001 to 3,000,000 30 76,~~458~~328,~~207~~968.5013 2.27 ~~113~~111 5.~~9261~~9262 1.~~445117~~444975 3,000,001 to 4,000,000 28 98,~~635~~520,~~701~~629.1903 2.9392 ~~117~~115 5.~~9638~~9637 1.~~393297~~393147 4,000,001 to 4,500,000 14 59,~~389~~349,~~153~~873.9735 1.76 ~~116~~114 5.~~9775~~9774 1.~~328190~~328133 4,500,001 to 5,000,000 9 42,~~720~~684,~~432~~420.3992 1.27 ~~117~~115 5.~~8942~~8940 1.~~395021~~394934 5,000,001 to 6,000,000 14 75,~~902~~807,~~144~~452.9261 2.25 ~~115~~113 6.~~1035~~1034 1.~~383720~~400095 6,000,001 to 7,000,000 13 84,~~242~~198,~~665~~292.6758 2.50 ~~105~~103 5.~~9874~~9873 1.~~423463~~423455 7,000,001 to 8,000,000 12 91,~~432~~341,~~095~~325.1740 2.71 ~~110~~108 5.~~9283~~9281 1.~~298044~~298021 8,000,001 to 10,000,000 13 116,~~614~~511,~~189~~488.0527 3.46 ~~117~~115 5.~~8651~~8650 1.~~450338~~450225 10,000,001 to 12,500,000 15 173,~~835~~762,~~309~~308.9743 5.16 ~~115~~113 5.9294 1.~~307147~~384204 12,500,001 to 15,000,000 18 244,~~891~~730,~~293~~178.4453 7.26 ~~106~~104 5.~~9310~~9308 1.~~360006~~359992 15,000,001 to 19,000,000 5 84,~~755~~704,~~697~~977.1115 2.51 ~~116~~114 5.~~9046~~9043 1.~~422797~~413240 19,000,001 to 24,000,000 7 150,~~676~~604,~~673~~580.7209 4.47 ~~101~~99 5.8608 1.~~269028~~316900 24,000,001 to 37,500,000 19 573,~~373~~251,~~072~~679.5189 17.01 ~~111~~109 5.7950 1.~~259760~~259766 37,500,001 to 55,000,000 6 267,815,172.00 7.9495 ~~116~~114 5.7716 1.~~377107~~388393 55,000,001 to 80,000,000 3 204,927,334.00 6.08 9694 5.8940 1.246402 80,000,001 to 125,000,000 4 430,650,000.00 12.78 ~~117~~115 5.5386 1.~~400380~~410283 125,000,001 or greater 3 539,784,800.00 16.0102 8280 6.1606 1.367785 Totals 251 3,~~370~~369,~~927~~722,~~047~~849.5667 100.00 ~~107~~105 5.8813 1.~~350364~~358739

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 16 183,~~513~~442,~~074~~850.1393 5.44 ~~103~~101 5.~~8370~~8369 1.~~221722~~238185 Arizona 5 41,~~550~~539,~~098~~209.2710 1.23 ~~117~~115 5.~~5637~~5636 1.~~528230~~528220 Arkansas 1 1,~~914~~910,~~047~~341.7004 0.06 ~~117~~115 5.8300 1.370000 California 38 ~~442~~441,~~050~~908,~~434~~706.5342 13.11 ~~110~~108 5.7374 1.~~386582~~409943 Colorado 6 61,~~742~~739,~~920~~659.8268 1.83 7876 5.~~9785~~9786 1.~~319722~~536752 Connecticut 3 11,~~489~~482,~~300~~650.4398 0.34 ~~116~~114 5.~~7619~~7618 1.~~492332~~492408 Delaware 1 4,~~984~~970,~~502~~499.2313 0.15 ~~118~~116 5.9100 1.720000 Florida 25 505,~~874~~769,~~272~~847.1623 15.01 ~~115~~113 6.0007 1.~~273432~~273421 Georgia 18 175,~~402~~341,~~784~~643.0876 5.20 ~~108~~106 5.~~9251~~9250 1.~~322425~~322347 Idaho 1 12,700,000.00 0.38 ~~116~~114 5.8100 1.740000 Illinois 10 93,~~570~~555,~~156~~207.4924 2.78 ~~111~~109 5.~~8543~~8542 1.~~275459~~275463 Indiana 6 79,~~710~~701,~~186~~137.5881 2.3637 ~~116~~114 5.7811 1.~~485057~~485084 Iowa 2 6,800,000.00 0.20 ~~115~~113 6.0100 1.410000 Maryland 5 71,~~194~~173,~~244~~736.0422 2.11 ~~115~~113 5.~~2086~~2084 1.~~443821~~401176 Massachusetts 2 12,~~634~~626,~~309~~669.6877 0.37 ~~116~~114 6.~~0027~~0028 1.~~315686~~315586 Michigan 6 45,~~174~~124,~~041~~031.7349 1.34 ~~117~~115 5.~~9224~~9223 1.~~421556~~421459 Minnesota 2 94,425,000.00 2.80 ~~115~~113 5.7981 1.498284 Mississippi 3 22,345,000.00 0.66 8179 5.8032 1.207362 Missouri 3 6,175,000.00 0.18 ~~117~~115 5.9439 1.247287 Montana 1 3,000,000.00 0.09 ~~114~~112 6.0000 1.240000 Nebraska 1 1,300,000.00 0.04 ~~112~~110 6.5000 1.380000 Nevada 2 4,~~096~~094,~~219~~383.9389 0.12 ~~118~~116 5.~~7773~~7771 1.~~320272~~320285 New Jersey 1 4,~~287~~279,~~068~~052.8993 0.13 ~~117~~115 5.9900 1.850000 New York 10 340,~~954~~919,~~695~~614.3143 10.1112 9492 6.~~0637~~0636 1.~~414198~~414197 North Carolina 15 128,~~922~~844,~~214~~394.2624 3.82 ~~107~~105 5.~~7894~~7893 1.~~392114~~391868 Ohio 6 37,~~597~~549,~~944~~152.4529 1.1211 ~~115~~113 5.9637 1.~~292253~~292277 Oklahoma 4 19,820,000.00 0.59 ~~118~~116 6.3334 1.351120 Oregon 3 9,~~743~~719,~~053~~643.5907 0.29 ~~115~~113 6.2633 1.~~741703~~741583 Pennsylvania 8 119,~~725~~662,~~346~~153.3698 3.55 ~~116~~114 5.~~8124~~8123 1.~~317576~~317587 Rhode Island 1 3,~~688~~681,~~723~~719.9779 0.11 ~~117~~115 5.9200 1.380000 South Carolina 9 46,~~620~~555,~~765~~429.9605 1.38 9896 6.1946 1.~~308279~~308307 Tennessee 6 67,~~970~~907,~~137~~722.8306 2.02 9492 6.~~0724~~0722 1.~~263333~~263372 Texas 48 550,~~818~~598,~~989~~065.4895 16.34 ~~103~~101 5.8178 1.~~323887~~332164 Utah 2 10,~~210~~191,~~772~~716.7603 0.30 ~~116~~114 6.0287 1.~~442959~~442949 Virginia 13 62,262,568.00 1.85 8987 5.9319 1.444872 Washington 8 80,~~576~~536,~~365~~650.5478 2.39 9593 6.~~1007~~1006 1.~~377401~~377480 West Virginia 1 1,117,000.00 0.03 ~~114~~112 6.3300 1.410000 Wisconsin 1 4,~~965~~952,~~807~~391.4547 0.15 ~~115~~113 6.2500 1.440000 Totals 293 3,~~370~~369,~~927~~722,~~047~~849.5667 100.00 ~~107~~105 5.8813 1.~~350364~~358739

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.18 or less 98 ~~126~~106,~~609~~581,~~790~~427.36 3.7616 9994 5.~~8934~~8865 1.~~154561~~153555 1.19 to 1.20 2524 ~~356~~308,~~961~~333,~~304~~060.1105 109.5915 ~~116~~114 5.~~7239~~7367 1.200000 1.21 to 1.25 6766 ~~694~~682,~~976~~641,~~646~~924.3791 20.6226 ~~115~~113 5.~~8463~~8444 1.~~230233~~230174 1.26 to 1.32 5049 ~~689~~631,~~978~~311,~~380~~691.8373 2018.4773 ~~105~~101 56.~~9331~~0143 1.~~280654~~277799 1.33 to 1.38 2829 ~~511~~528,~~233~~879,~~529~~944.3730 15.1770 9089 6.~~0490~~0470 1.~~358087~~358947 1.39 to 1.43 1516 ~~181~~388,~~409~~807,~~955~~999.9556 511.3854 ~~116~~114 65.~~0066~~5298 1.~~411233~~398713 1.44 to 1.48 11 ~~386~~268,~~589~~307,~~753~~344.0862 117.47 96 586 6.~~7547~~0626 1.~~454917~~462278 1.49 to 1.54 910 ~~149~~169,~~748~~716,~~230~~140.8884 45.4404 ~~116~~114 5.~~8086~~8229 1.~~513512~~514303 1.55 to 1.80 19 195,~~463~~337,~~468~~755.9103 5.80 ~~116~~114 5.~~8549~~8548 1.~~661287~~661263 1.81 or greater 1819 7789,~~955~~805,~~987~~561.7027 2.3167 ~~112~~110 5.~~8785~~8881 2.~~241082~~257860 Totals 251 3,~~370~~369,~~927~~722,~~047~~849.5667 100.00 ~~107~~105 5.8813 1.~~350364~~358739

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 7 49,~~999~~934,~~840~~266.3450 1.48 ~~116~~114 6.7117 1.~~347924~~347959 Industrial 12 135,~~713~~516,~~026~~408.9825 4.0302 ~~105~~103 5.~~9981~~9984 1.~~317979~~317998 Lodging 24 350,~~925~~689,~~512~~300.9312 10.41 ~~111~~109 5.9877 1.~~489843~~489740 Mixed Use 14 261,~~210~~186,~~062~~688.7630 7.75 ~~110~~108 6.0739 1.~~257499~~257494 Multi-Family 95 1,330,~~463~~221,~~681~~604.4935 39.4748 9896 5.8330 1.~~333788~~334006 Office 43 700,~~352~~167,~~475~~246.3881 20.78 ~~111~~109 5.~~8012~~8011 1.~~335014~~351617 Retail 88 519,~~968~~758,~~548~~759.9413 15.4342 ~~116~~114 5.~~8352~~8351 1.~~313516~~345089 Self Storage 10 22,~~293~~248,~~897~~575.8331 0.66 ~~117~~115 5.8543 2.~~776437~~776471 Totals 293 3,~~370~~369,~~927~~722,~~047~~849.5667 100.00 ~~107~~105 5.8813 1.~~350364~~358739

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.6500% or less 37 736,~~739~~647,~~763~~692.3829 21.86 ~~117~~115 5.4740 1.~~345435~~355248 5.6501% to 5.7500% 25 365,~~628~~418,~~736~~020.8203 10.8584 ~~117~~115 5.6834 1.~~266636~~266620 5.7501% to 5.8500% 44 538,~~553~~453,~~420~~464.8704 15.98 ~~115~~113 5.7921 1.~~379119~~381251 5.8501% to 6.000% 61 477,~~975~~663,~~702~~346.1365 14.18 ~~109~~107 5.9383 1.~~394706~~436260 6.0001% to 6.2500% 45 801,~~456~~248,~~105~~669.0425 23.78 9088 6.0987 1.~~384477~~384466 6.2501% to 6.4000% 22 351,~~235~~091,~~423~~694.3399 10.42 9492 6.2991 1.~~280195~~280180 6.4001% or greater 17 99,~~337~~199,~~895~~962.9942 2.9594 ~~114~~112 6.6097 1.~~298727~~298750 Totals 251 3,~~370~~369,~~927~~722,~~047~~849.5667 100.00 ~~107~~105 5.8813 1.~~350364~~358739

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 248 3,~~349~~347,~~157~~952,~~047~~849.5667 99.35 ~~107~~105 5.8810 1.~~351074~~359503 13 to 24 months 2 17,570,000.00 0.52 ~~101~~99 5.9435 1.212715 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 4,200,000.00 0.12 ~~116~~114 5.8500 1.360000 Totals 251 3,~~370~~369,~~927~~722,~~047~~849.5667 100.00 ~~107~~105 5.8813 1.~~350364~~358739

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. 70 months or less 13 384,~~647~~611,~~332~~112.8288 11.41 5553 6.1551 1.~~325200~~325217 71 to 96 months 56 ~~253~~265,~~962~~117,~~295~~751.9218 7.5387 8180 6.~~0945~~0913 1.~~432218~~423285 97 to 116 months ~~105~~228 12,~~256~~675,~~777~~563,~~701~~322.7227 3779.2840 ~~115~~114 5.~~9073~~8191 1.~~372634~~358062 117 to 117 months 753 ~~886~~21,~~118~~430,~~328~~663.9734 260.2964 117 5.~~7336~~8866 1.~~286996~~352287 118 months or greater 531 ~~589~~23,~~421~~000,~~388~~000.1300 170.4968 ~~118~~125 56.~~7774~~1100 1.~~379298~~260000 Totals 251 3,~~370~~369,~~927~~722,~~047~~849.5667 100.00 ~~107~~105 5.8813 1.~~350364~~358739

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 42 1,814,070,300.00 53.8283 ~~102~~100 5.8321 1.~~345771~~349788 300 months or less 22 ~~179~~178,~~109~~673,~~630~~428.3218 5.3130 ~~116~~114 6.~~0595~~0596 1.~~449702~~449773 301 to 359 months 185 1,347,~~801~~072,~~401~~271.0241 39.98 ~~113~~111 5.9191 1.~~348373~~363927 360 months or greater 2 29,~~945~~906,~~716~~850.2208 0.89 7674 6.0969 1.~~124083~~124079 Totals 251 3,~~370~~369,~~927~~722,~~047~~849.5667 100.00 ~~107~~105 5.8813 1.~~350364~~358739

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 ~~251~~242 3,~~370~~030,~~927~~758,~~047~~911.5620 ~~100~~89.0094 ~~107~~104 5.~~8813~~9361 1.~~350364~~352788 1 year or less 09 0338,963,938.0047 010.0006 0114 05.~~0000~~3912 01.~~000000~~411945 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 251 3,~~370~~369,~~927~~722,~~047~~849.5667 100.00 ~~107~~105 5.8813 1.~~350364~~358739 (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 32 45,~~783~~721,~~503~~830.5872 1.36 ~~114~~112 6.0321 1.~~754343~~754148 2,000,001 to 3,000,000 22 56,~~911~~818,~~653~~479.1874 1.69 ~~117~~115 5.~~9108~~9109 1.~~489932~~489715 3,000,001 to 4,000,000 27 95,~~135~~020,~~701~~629.1903 2.82 ~~117~~115 5.9705 1.~~399672~~399525 4,000,001 to 4,500,000 11 46,~~994~~963,~~846~~186.2563 1.39 ~~116~~114 5.~~9770~~9769 1.~~315511~~315434 4,500,001 to 5,000,000 8 38,~~185~~149,~~432~~420.3992 1.13 ~~117~~115 5.~~9256~~9254 1.~~383742~~383633 5,000,001 to 6,000,000 11 59,~~123~~043,~~967~~757.9672 1.75 ~~115~~113 6.1015 1.~~320017~~341096 6,000,001 to 7,000,000 10 65,~~292~~248,~~665~~292.6758 1.94 ~~114~~112 5.~~9838~~9837 1.~~394434~~394405 7,000,001 to 8,000,000 9 6968,~~025~~959,~~096~~806.1577 2.05 ~~112~~110 5.~~8559~~8558 1.~~326706~~326671 8,000,001 to 10,000,000 12 106,~~894~~791,~~189~~488.0527 3.17 ~~117~~115 5.8842 1.~~471283~~471180 10,000,000 to 12,500,001 9 105,~~275~~224,~~763~~765.8363 3.12 ~~115~~113 6.0405 1.~~344728~~471971 12,500,001 to 15,000,000 9 122,~~543~~434,~~269~~422.0412 3.6463 ~~105~~103 6.~~0137~~0135 1.~~350892~~350812 15,000,001 to 19,000,000 3 50,~~625~~574,~~697~~977.1115 1.50 ~~116~~114 5.~~9053~~9049 1.~~317518~~317636 19,000,001 to 24,000,000 2 46,446,000.00 1.38 ~~122~~120 5.7819 1.371056 24,000,001 to 37,500,000 12 348,~~900~~779,~~406~~013.5189 10.35 ~~108~~106 5.8430 1.~~290117~~290138 37,500,001 to 55,000,000 6 267,815,172.00 7.9495 ~~116~~114 5.7716 1.~~377107~~388393 55,000,001 to 80,000,000 1 64,000,000.00 1.90 5149 6.3156 1.310000 80,000,001 to 125,000,000 3 307,350,000.00 9.12 ~~117~~115 5.7205 1.~~384485~~418220 125,000,001 or greater 1 150,000,000.00 4.45 ~~114~~112 6.2700 1.260000 Totals 188 2,~~046~~045,~~303~~341,~~363~~243.9117 60.70 ~~112~~110 5.~~9131~~9130 1.~~361312~~374970

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 12 113,~~695~~651,~~796~~340.8506 3.37 ~~116~~114 5.~~7496~~7494 1.~~245680~~272233 Arizona 5 41,~~550~~539,~~098~~209.2710 1.23 ~~117~~115 5.~~5637~~5636 1.~~528230~~528220 Arkansas 1 1,~~914~~910,~~047~~341.7004 0.06 ~~117~~115 5.8300 1.370000 California 32 355,~~337~~242,~~843~~442.8899 10.54 ~~117~~115 5.7037 1.~~408522~~437567 Colorado 3 17,~~693~~690,~~303~~042.8268 0.52 ~~116~~114 5.8981 12.~~251914~~009354 Connecticut 2 9,~~176~~174,~~437~~228.7433 0.27 ~~116~~114 5.7346 1.~~528206~~528241 Delaware 1 4,~~984~~970,~~502~~499.2313 0.15 ~~118~~116 5.9100 1.720000 Florida 20 386,~~362~~262,~~987~~841.8598 11.46 ~~116~~114 6.0886 1.~~292139~~292131 Georgia 14 82,~~553~~494,~~275~~592.1332 2.45 ~~115~~113 6.~~1058~~1057 1.~~414659~~414556 Illinois 8 89,~~984~~969,~~256~~307.4924 2.67 ~~110~~108 5.8576 1.~~274481~~274485 Indiana 4 62,~~661~~657,~~374~~792.7621 1.86 ~~116~~114 5.8164 1.~~555456~~555476 Iowa 2 6,800,000.00 0.20 ~~115~~113 6.0100 1.410000 Maryland 3 9,~~894~~873,~~244~~736.0422 0.29 ~~112~~110 5.9747 1.~~467491~~467456 Massachusetts 2 12,~~634~~626,~~309~~669.6877 0.37 ~~116~~114 6.~~0027~~0028 1.~~315686~~315586 Michigan 6 45,~~174~~124,~~041~~031.7349 1.34 ~~117~~115 5.~~9224~~9223 1.~~421556~~421459 Minnesota 2 94,425,000.00 2.80 ~~115~~113 5.7981 1.498284 Mississippi 3 22,345,000.00 0.66 8179 5.8032 1.207362 Missouri 1 3,725,000.00 0.11 ~~117~~115 5.6900 1.160000 Montana 1 3,000,000.00 0.09 ~~114~~112 6.0000 1.240000 Nebraska 1 1,300,000.00 0.04 ~~112~~110 6.5000 1.380000 Nevada 2 4,~~096~~094,~~219~~383.9389 0.12 ~~118~~116 5.~~7773~~7771 1.~~320272~~320285 New Jersey 1 4,~~287~~279,~~068~~052.8993 0.13 ~~117~~115 5.9900 1.850000 New York 9 130,~~954~~919,~~695~~614.3143 3.8889 ~~116~~114 5.~~9486~~9485 1.~~340750~~340728 North Carolina 11 64,~~622~~544,~~214~~394.2624 1.92 ~~117~~115 5.8408 1.~~498869~~498507 Oklahoma 4 19,820,000.00 0.59 ~~118~~116 6.3334 1.351120 Oregon 1 3,~~038~~032,~~399~~762.7367 0.09 ~~116~~114 6.0500 1.260000 Pennsylvania 6 109,~~940~~895,~~848~~574.71 3.26 ~~118~~116 5.~~7918~~7917 1.~~327203~~327201 Rhode Island 1 3,~~688~~681,~~723~~719.9779 0.11 ~~117~~115 5.9200 1.380000 South Carolina 4 15,~~740~~715,~~202~~407.1635 0.47 ~~115~~113 6.2051 1.~~368167~~368137 Tennessee 5 54,~~170~~107,~~137~~722.8306 1.61 8987 6.1787 1.~~274372~~274434 Texas 22 195,~~592~~378,~~934~~322.5627 5.80 9492 5.~~9977~~9979 1.~~346108~~352506 Utah 2 10,~~210~~191,~~772~~716.7603 0.30 ~~116~~114 6.0287 1.~~442959~~442949 Virginia 3 19,900,000.00 0.59 ~~117~~115 5.6925 1.369950 Washington 3 38,~~946~~929,~~819~~107.1270 1.16 7371 6.~~3639~~3637 1.~~265471~~265482 West Virginia 1 1,117,000.00 0.03 ~~114~~112 6.3300 1.410000 Wisconsin 1 4,~~965~~952,~~807~~391.4547 0.15 ~~115~~113 6.2500 1.440000 Totals 199 2,~~046~~045,~~303~~341,~~363~~243.9117 60.70 ~~112~~110 5.~~9131~~9130 1.~~361312~~374970

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.18 or less 4 26,354,000.00 0.78 8684 5.8838 1.154926 1.19 to 1.20 2019 ~~210~~162,~~846~~240,~~757~~517.9725 64.2581 ~~116~~114 5.~~7595~~7944 1.200000 1.21 to 1.25 4443 ~~347~~335,~~630~~410,~~047~~133.6137 109.3195 ~~116~~114 5.~~8843~~8818 1.~~229606~~229462 1.26 to 1.32 4443 ~~638~~580,~~808~~175,~~045~~835.8957 1817.9522 ~~104~~100 56.~~9538~~0442 1.~~281113~~278052 1.33 to 1.38 19 259,~~291~~220,~~559~~035.4037 7.69 ~~117~~115 6.0546 1.~~364395~~364398 1.39 to 1.43 1213 ~~157~~259,~~338~~171,~~758~~080.2693 47.6769 ~~116~~115 65.~~0085~~7298 1.~~409202~~402364 1.44 to 1.48 89 5156,~~099~~120,~~603~~978.9526 1.5267 ~~116~~114 5.~~7779~~7770 1.~~468948~~470111 1.49 to 1.54 7 143,~~819~~792,~~788~~227.8731 4.27 ~~116~~114 5.8106 1.~~514384~~514388 1.55 to 1.80 15 ~~146~~145,~~113~~987,~~468~~755.9103 4.33 ~~116~~114 5.~~8663~~8661 1.~~639629~~639578 1.81 or greater 1516 6576,~~001~~868,~~333~~680.0508 12.9328 ~~117~~114 5.~~8201~~8403 2.~~283640~~296606 Totals 188 2,~~046~~045,~~303~~341,~~363~~243.9117 60.70 ~~112~~110 5.~~9131~~9130 1.~~361312~~374970

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 7 49,~~999~~934,~~840~~266.3450 1.48 ~~116~~114 6.7117 1.~~347924~~347959 Industrial 12 135,~~713~~516,~~026~~408.9825 4.0302 ~~105~~103 5.~~9981~~9984 1.~~317979~~317998 Lodging 24 350,~~925~~689,~~512~~300.9312 10.41 ~~111~~109 5.9877 1.~~489843~~489740 Mixed Use 14 261,~~210~~186,~~062~~688.7630 7.75 ~~110~~108 6.0739 1.~~257499~~257494 Multi-Family 1 5,839,999.69 0.17 ~~115~~113 6.0100 1.410000 Office 43 700,~~352~~167,~~475~~246.3881 20.78 ~~111~~109 5.~~8012~~8011 1.~~335014~~351617 Retail 88 519,~~968~~758,~~548~~759.9413 15.4342 ~~116~~114 5.~~8352~~8351 1.~~313516~~345089 Self Storage 10 22,~~293~~248,~~897~~575.8331 0.66 ~~117~~115 5.8543 2.~~776437~~776471 Totals 199 2,~~046~~045,~~303~~341,~~363~~243.9117 60.70 ~~112~~110 5.~~9131~~9130 1.~~361312~~374970

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.6500% or less 28 480,~~809~~765,~~207~~116.7771 14.2627 ~~117~~115 5.5316 1.~~349682~~377406 5.6501% to 5.7500% 14 134,~~983~~818,~~340~~950.4992 4.00 ~~117~~115 5.6991 1.~~353085~~353134 5.7501% to 5.8500% 30 304,~~577~~480,~~563~~064.9967 9.04 ~~116~~114 5.8014 1.~~430830~~434615 5.8501% to 6.0000% 49 362,~~465~~196,~~708~~903.8293 10.75 ~~112~~110 5.9362 1.~~396273~~433434 6.0001% to 6.2500% 36 371,~~231~~043,~~844~~433.6599 11.01 ~~112~~110 6.0810 1.~~368506~~368473 6.2501% to 6.4000% 17 319,~~223~~126,~~342~~936.1646 9.47 9694 6.2955 1.~~276094~~276101 6.4001% or greater 14 7372,~~012~~909,~~356~~836.0349 2.1716 ~~114~~112 6.6466 1.~~325552~~325585 Totals 188 2,~~046~~045,~~303~~341,~~363~~243.9117 60.70 ~~112~~110 5.~~9131~~9130 1.~~361312~~374970

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 187 2,~~039~~038,~~903~~941,~~363~~243.9117 60.51 ~~112~~110 5.9134 1.~~361818~~375519 13 to 24 months 1 6,400,000.00 0.19 ~~107~~105 5.8100 1.200000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 188 2,~~046~~045,~~303~~341,~~363~~243.9117 60.70 ~~112~~110 5.~~9131~~9130 1.~~361312~~374970

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. 70 months or less 5 132,~~314~~312,~~593~~519.3316 3.93 5452 6.2661 1.~~287837~~287838 71 to 96 months 2 22,~~812~~797,~~295~~751.9218 0.68 8078 5.~~9807~~9806 1.~~309529~~309541 97 to 116 months 79178 ~~927~~1,~~363~~852,~~750~~980,972.8783 2754.5199 ~~115~~114 65.~~0070~~8851 1.~~359482~~383085 117 to 117 months 542 ~~401~~14,~~280~~250,~~920~~000.5800 110.9042 117 5.~~7688~~8446 1.~~358044~~418947 118 months or greater 481 ~~562~~23,~~531~~000,~~803~~000.2100 160.6968 ~~118~~125 56.~~7754~~1100 1.~~386043~~260000 Totals 188 2,~~046~~045,~~303~~341,~~363~~243.9117 60.70 ~~112~~110 5.~~9131~~9130 1.~~361312~~374970

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 21 856,440,500.00 25.4142 ~~109~~107 5.8613 1.~~341987~~357623 300 months or less 19 169,~~438~~033,~~855~~927.0057 5.0302 ~~116~~114 6.0557 1.~~433356~~433427 301 to 359 months 147 1,~~011~~010,~~145~~601,~~570~~476.0850 3029.0099 ~~113~~111 5.~~9360~~9359 1.~~367088~~381498 360 months or greater 1 9,~~278~~265,~~438~~339.8310 0.2827 ~~117~~115 5.6000 1.200000 Totals 188 2,~~046~~045,~~303~~341,~~363~~243.9117 60.70 ~~112~~110 5.~~9131~~9130 1.~~361312~~374970

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 ~~188~~182 21,~~046~~867,~~303~~405,~~363~~304.9170 6055.7042 ~~112~~109 5.~~9131~~9540 1.~~361312~~370922 1 year or less 06 0177,935,938.0047 05.0028 0115 05.~~0000~~4832 01.~~000000~~417452 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 188 2,~~046~~045,~~303~~341,~~363~~243.9117 60.70 ~~112~~110 5.~~9131~~9130 1.~~361312~~374970 (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 6 9,~~039~~027,~~601~~538.3757 0.27 ~~116~~114 5.~~9724~~9723 1.~~382110~~381975 2,000,001 to 3,000,000 8 19,~~546~~510,~~554~~488.3239 0.58 ~~102~~100 5.~~9705~~9707 1.~~314634~~314682 3,000,001 to 4,000,000 1 3,500,000.00 0.10 ~~118~~116 5.7800 1.220000 4,000,001 to 4,500,000 3 12,~~394~~386,~~307~~686.72 0.37 ~~115~~113 5.~~9793~~9792 1.~~376262~~376278 4,500,001 to 5,000,000 1 4,535,000.00 0.13 ~~117~~115 5.6300 1.490000 5,000,001 to 6,000,000 3 16,~~778~~763,~~176~~694.9689 0.50 ~~115~~113 6.~~1103~~1101 1.~~608201~~607897 6,000,001 to 7,000,000 3 18,950,000.00 0.56 7472 5.9998 1.523483 7,000,001 to 8,000,000 3 22,~~406~~381,~~999~~518.0263 0.66 ~~105~~103 6.~~1511~~1510 1.~~209752~~209746 8,000,001 to 10,000,000 1 9,720,000.00 0.29 ~~117~~115 5.6550 1.220000 10,000,000 to 12,500,001 6 68,~~559~~537,~~546~~542.1480 2.03 ~~114~~112 5.~~7589~~7588 1.~~249441~~249457 12,500,001 to 15,000,000 9 122,~~348~~295,~~024~~756.4041 3.63 ~~106~~104 5.8481 1.~~369135~~369183 15,000,001 to 19,000,000 2 34,130,000.00 1.01 ~~115~~113 5.9035 1.~~578960~~554908 19,000,001 to 24,000,000 5 104,~~230~~158,~~673~~580.7209 3.09 9189 5.8960 1.~~223564~~292751 24,000,001 to 37,500,000 7 224,472,666.00 6.66 ~~117~~115 5.7204 1.212576 37,500,001 to 70,000,000 1 61,727,334.00 1.83 ~~117~~115 5.7700 1.240000 70,000,001 to 80,000,000 1 79,200,000.00 2.35 ~~117~~115 5.6500 1.200000 80,000,001 to 125,000,000 1 123,300,000.00 3.66 ~~115~~113 5.0850 1.~~440000~~390500 125,000,001 or greater 2 389,784,800.00 11.5657 6967 6.1185 1.409263 Totals 63 1,324,~~623~~381,~~683~~606.6550 39.30 9896 5.8322 1.~~333452~~333671

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 4 69,~~817~~791,~~277~~510.2887 2.07 8381 5.~~9794~~9793 1.~~182706~~182741 California 6 86,~~712~~666,~~590~~263.6543 2.57 8482 5.~~8754~~8755 1.~~296676~~296712 Colorado 3 44,049,617.00 1.31 6361 6.0109 1.346958 Connecticut 1 2,~~312~~308,~~862~~422.6965 0.07 ~~117~~115 5.8700 1.350000 Florida 5 119,~~511~~507,~~284~~005.3125 3.55 ~~111~~109 5.7165 1.~~212956~~212949 Georgia 4 92,~~849~~847,~~508~~051.9544 2.7576 ~~102~~100 5.7645 1.240419 Idaho 1 12,700,000.00 0.38 ~~116~~114 5.8100 1.740000 Illinois 2 3,585,900.00 0.11 ~~116~~114 5.7700 1.300000 Indiana 2 17,~~048~~043,~~811~~345.8260 0.51 ~~117~~115 5.6511 1.~~226309~~226298 Maryland 2 61,300,000.00 1.82 ~~115~~113 5.0850 1.~~440000~~390500 Missouri 2 2,450,000.00 0.07 ~~118~~116 6.3300 1.380000 New York 1 210,000,000.00 6.23 8179 6.~~1355~~1354 1.460000 North Carolina 4 64,300,000.00 1.91 9795 5.7377 1.284824 Ohio 6 37,~~597~~549,~~944~~152.4529 1.1211 ~~115~~113 5.9637 1.~~292253~~292277 Oregon 2 6,~~704~~686,~~653~~880.8640 0.20 ~~115~~113 6.3600 1.960000 Pennsylvania 2 9,~~784~~766,~~497~~579.6527 0.29 ~~102~~100 6.0441 1.~~209410~~209409 South Carolina 5 30,~~880~~840,~~563~~021.8070 0.92 8987 6.~~1892~~1893 1.~~277754~~277819 Tennessee 1 13,800,000.00 0.41 ~~117~~115 5.6550 1.220000 Texas 26 355,~~226~~219,~~054~~743.9267 10.54 ~~108~~106 5.~~7188~~7187 1.~~311651~~320976 Virginia 10 42,362,568.00 1.26 7674 6.0444 1.480068 Washington 5 41,~~629~~607,~~546~~543.4208 1.23 ~~116~~114 5.8544 1.~~482118~~482267 Totals 94 1,324,~~623~~381,~~683~~606.6550 39.30 9896 5.8322 1.~~333452~~333671

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.18 or less 54 ~~100~~80,~~255~~227,~~790~~427.36 2.9738 ~~103~~98 5.~~8960~~8873 1.~~154465~~153105 1.19 to 1.20 5 146,~~114~~092,~~546~~542.1480 4.3334 ~~115~~113 5.6726 1.200000 1.21 to 1.25 23 347,~~346~~231,~~598~~791.7654 10.30 ~~114~~112 5.8083 1.~~230860~~230861 1.26 to 1.32 6 51,~~170~~135,~~334~~856.9416 1.52 ~~116~~114 5.~~6749~~6750 1.~~274921~~274919 1.33 to 1.38 910 ~~251~~269,~~941~~659,~~969~~908.9793 78.4700 6364 6.~~0433~~0398 1.~~351596~~353707 1.39 to 1.43 3 24129,~~071~~636,~~197~~918.6963 03.7185 ~~115~~113 5.~~9945~~1301 1.~~424510~~391413 1.44 to 1.48 32 ~~335~~212,~~490~~186,~~149~~366.1336 96.9530 9379 56.~~7511~~1382 1.~~452780~~460206 1.49 to 1.54 23 525,~~928~~923,~~442~~913.0153 0.1877 ~~117~~113 5.~~7593~~8909 1.~~492350~~513833 1.55 to 1.80 4 49,350,000.00 1.46 ~~116~~114 5.8214 1.725410 1.81 or greater 3 12,~~954~~936,~~654~~881.6519 0.38 8684 6.~~1718~~1716 2.~~027543~~027636 Totals 63 1,324,~~623~~381,~~683~~606.6550 39.30 9896 5.8322 1.~~333452~~333671

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 94 1,324,~~623~~381,~~681~~604.8066 39.30 9896 5.8322 1.~~333452~~333671 Totals 94 1,324,~~623~~381,~~683~~606.6550 39.30 9896 5.8322 1.~~333452~~333671

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.6500% or less 9 255,~~930~~882,~~555~~575.6158 7.59 ~~116~~114 5.3657 1.~~337456~~313618 5.6501% to 5.7500% 11 230,~~645~~599,~~396~~069.3311 6.84 ~~116~~114 5.6743 1.~~216042~~216039 5.7501% to 5.8500% 14 233,~~975~~973,~~856~~399.8837 6.94 ~~114~~112 5.7801 1.311805 5.8501% to 6.0000% 12 115,~~509~~466,~~993~~442.3172 3.43 9896 5.9449 1.~~389786~~445124 6.0001% to 6.2500% 9 430,~~224~~205,~~260~~235.3926 12.7677 7169 6.1139 1.~~398258~~398260 6.2501% to 6.4000% 5 3231,~~012~~964,~~081~~758.1753 0.95 7472 6.3346 1.~~321091~~320903 6.4001% or greater 3 26,~~325~~290,~~539~~125.9693 0.78 ~~112~~110 6.5074 1.~~224330~~224332 Totals 63 1,324,~~623~~381,~~683~~606.6550 39.30 9896 5.8322 1.~~333452~~333671

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 61 1,309,~~253~~011,~~683~~606.6550 38.8485 9896 5.~~8306~~8305 1.~~334334~~334557 13 to 24 months 1 11,170,000.00 0.33 9896 6.0200 1.220000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 4,200,000.00 0.12 ~~116~~114 5.8500 1.360000 Totals 63 1,324,~~623~~381,~~683~~606.6550 39.30 9896 5.8322 1.~~333452~~333671

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. 70 months or less 8 252,~~332~~298,~~739~~593.4972 7.49 5654 6.~~0970~~0969 1.~~344792~~344819 71 to 96 months 34 ~~231~~242,~~150~~320,000.00 67.8619 8180 6.~~1057~~1017 1.~~444326~~433986 97 to 116 months 2650 ~~329~~822,~~413~~582,~~950~~349.8544 924.7741 114 5.~~6267~~6704 1.~~409661~~301693 117 to 117 months 211 ~~484~~7,~~837~~180,~~408~~663.3934 140.3821 117 5.~~7045~~9700 1.~~228193~~220000 118 months or greater 50 ~~26,889,584~~0.9200 0.8000 ~~118~~0 50.~~8199~~0000 10.~~238206~~000000 Totals 63 1,324,~~623~~381,~~683~~606.6550 39.30 9896 5.8322 1.~~333452~~333671

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 21 957,629,800.00 28.4142 9593 5.8060 1.~~349155~~342782 300 months or less 3 9,~~670~~639,~~775~~500.3261 0.29 ~~115~~113 6.~~1269~~1272 1.~~736102~~736398 301 to 359 months 38 336,~~655~~470,~~830~~794.9491 9.99 ~~111~~109 5.~~8684~~8683 1.~~292162~~311152 360 months or greater 1 20,~~667~~641,~~277~~510.3998 0.61 5856 6.3200 1.090000 Totals 63 1,324,~~623~~381,~~683~~606.6550 39.30 9896 5.8322 1.~~333452~~333671

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 6360 1,~~324~~163,~~623~~353,~~683~~606.6550 3934.3052 9894 5.~~8322~~9073 1.~~333452~~323679 1 year or less 03 0161,028,000.00 04.0078 0113 05.~~0000~~2896 01.~~000000~~405859 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 63 1,324,~~623~~381,~~683~~606.6550 39.30 9896 5.8322 1.~~333452~~333671 (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 991079131 1 MF New York NY 1,109,494.31 0.00 6.135% 991079132 2 MF Various Various 944,166.25 0.00 6.099% 991079133 3 MF Austin TX 306,699.12 0.00 5.770% 991079134 4 MF Round Rock TX 184,964.03 0.00 5.770% 991079135 5 MF Austin TX 175,772.49 0.00 5.770% 991079136 6 MF Round Rock TX 127,542.14 0.00 5.770% 991079137 7 MU West Palm Beach FL 809,875.00 0.00 6.270% 991079138 8 MF Various Various 539,899.88 0.00 5.085% 11056356 9 OF Tallahassee FL 599,733.75 0.00 6.030% 991079139 10 OF Los Angeles CA 464,770.69 0.00 5.299% 11055240 11 OF St Paul MN 449,500.00 0.00 5.800% 991079140 12 MF Various FL 385,330.00 0.00 5.650% 991079141 13 OF Dallas TX 348,058.53 0.00 6.316% 991079142 14 LO Indianapolis IN 274,694.44 0.00 5.800% 991079143 15 RT Trussville AL 235,705.57 0.00 5.642% 11054851 16 LO San Diego CA 244,083.67 0.00 5.980% 991079144 17 OF Chicago IL 192,161.25 0.00 5.510% 991079145 18 OF Syracuse NY 190,777.44 0.00 5.710% 11054852 19 LO Garden Grove CA 193,619.11 0.00 5.980% 991079146 20 MF Lawrenceville GA 175,305.00 0.00 5.655% 991079147 21 LO New York NY 183,545.83 0.00 6.090% 11055952 22 RT Palm Beach Gardens FL 158,422.92 0.00 5.500% 991079148 23 MF Lilburn GA 161,670.17 0.00 5.655% 991079149 24 OF Conshohocken PA 157,194.80 0.00 5.760% 11055452 25 LO Blue Bell PA 157,230.28 0.00 5.890% 991079150 26 RT Trussville AL 146,163.79 0.00 5.642% 11053237 27 MF Birmingham AL 147,250.00 0.00 5.700% 991079151 28 IN McKinney TX ~~146~~145,~~359~~767.5162 5758,~~902~~494.4534 5.690% 991079152 29 MF Spokane WA 82,050.11 0.00 5.810% 991079153 30 MF Idaho Falls ID 63,538.81 0.00 5.810% 991079154 31 MU Exton PA 138,173.89 0.00 5.650% 11054040 32 LO Seattle WA 155,537.33 0.00 6.360% 991079155 33 OF Westbury NY 130,897.50 0.00 5.630% 11055951 34 MF Fort Myers FL 133,222.50 0.00 5.730% 11054578 35 RT Houston TX 131,424.50 0.00 6.100% 991079156 36 IN Memphis TN 133,367.17 0.00 6.220% 991079157 37 RT Various Various 117,447.81 0.00 5.650% 991079158 38 RT Chandler AZ 110,235.28 0.00 5.460% 11054839 39 IN McDonough GA 121,011.94 0.00 6.110% 11052277 40 MF Los Angeles CA 109,~~593~~367.3182 21,~~232~~458.9947 5.680% 11055753 41 MF WinstonSalem NC 110,248.06 0.00 5.900% 11055119 42 MF Alabaster AL 112,~~535~~396.6115 1011,~~969~~108.5096 6.320% 11054845 43 MF San Antonio TX 102,117.57 0.00 5.930% 991079159 44 MF Pineville NC 94,859.48 0.00 5.655% 991079160 45 OF Cleveland TN ~~102~~101,~~175~~902.7089 23,~~514~~786.0586 6.280% 11054977 46 MF Houston TX 91,452.33 0.00 5.990% 991079161 47 MU Rancho Palos Verdes CA 80,774.38 0.00 5.685% 11055808 48 OF Calabasas CA 74,613.90 0.00 5.680% 11055847 49 MU Lake Forest IL 75,318.38 0.00 5.890% 991079162 50 RT Charlotte NC 71,033.06 0.00 5.650% 991079163 51 MF Charlottesville VA 74,167.50 0.00 5.940% 991079164 52 MF Indianapolis IN 69,927.22 0.00 5.655% 11055649 53 MF Columbus OH 68,~~981~~841.0331 13,~~292~~432.7042 5.620% 991079165 54 MF Nashville TN 67,200.25 0.00 5.655% 11054962 55 MU Jackson MS 70,230.50 0.00 5.910% 11055173 56 IN Auburn Hills MI 70,~~925~~793.1678 11,~~477~~609.7007 6.030% 991079166 57 RT Concord CA 64,402.50 0.00 5.540% 991079167 58 HC Lake Worth FL 77,~~313~~118.4630 15,~~672~~867.6581 6.680% 991079168 59 MF Monroe NC 65,252.42 0.00 5.655% 11055718 60 MF Thornton CO 67,040.94 0.00 5.810% 991079169 61 MF West Columbia SC 73,~~913~~784.4398 10,~~343~~471.5499 6.450% 11056378 62 IN Sterling Heights MI 66,~~916~~791.9184 11,~~119~~244.5966 5.940% 991079170 63 HC Various OK 74,425.83 0.00 6.700% 11054858 64 OF Walnut Creek CA 64,~~281~~157.0517 11,~~231~~355.4027 5.850% 11055463 65 MF Hoover AL 66,229.78 0.00 6.080% 11047432 66 RT Middletown NY 67,812.50 0.00 6.300% 11054562 67 RT West Palm Beach FL 64,045.14 0.00 5.950% 11055051 68 RT Murrieta CA 62,144.67 0.00 5.820% 11054907 69 RT Estes Park CO 61,483.33 0.00 5.950% 11055267 70 LO Wilmington NC 60,~~573~~457.5963 10,~~449~~565.2925 5.880% 11055538 71 MF Antioch CA 56,863.47 0.00 5.620% 991079171 72 MF Tacoma WA 59,~~815~~703.6145 910,~~956~~068.1430 5.950% 11055420 73 MF McKinney TX 54,564.31 0.00 5.510% 991079172 74 OF The Woodlands TX 55,788.53 0.00 5.640% 991079173 75 MF Pasadena TX 55,464.17 0.00 5.700% 991079174 76 LO Atlanta GA 58,862.80 0.00 6.060% 991079175 77 MF Houston TX 55,428.00 0.00 5.760% 991079176 78 MF Dallas TX 57,904.04 0.00 6.020% 991079177 79 HC Various IL 63,937.50 0.00 6.750% 991079178 80 LO Harrisburg PA 5352,~~065~~920.5228 13,~~027~~173.8307 6.060% 991079179 81 RT Charlotte NC 52,002.50 0.00 6.100% 991079180 82 RT Glendale AZ 47,502.14 0.00 5.650% 991079181 83 MF Charlotte NC 47,332.35 0.00 5.655% 991079182 84 LO Fort Worth TX 47,~~837~~745.8001 8,~~465~~558.8060 5.820% 11055216 85 OF Long Beach CA 44,~~770~~707.5871 5,~~782~~845.8370 5.600% 991079183 86 LO Greenville SC 49,~~307~~219.5449 7,~~471~~559.1520 6.170% 11056175 87 RT Atlanta GA 44,784.67 0.00 5.910% 991079184 88 OF Norwell MA 45,064.10 0.00 6.050% 991079185 89 MU Sterling VA 40,622.92 0.00 5.550% 11054045 90 RT St Cloud FL 45,~~821~~739.0515 6,~~791~~873.6554 6.300% 991079186 91 LO Layton UT 4241,~~008~~928.81 7,~~204~~284.13 5.880% 991079187 92 LO Mooresville NC 42,~~252~~133.1590 10,~~870~~988.2552 5.930% 991079188 93 RT Augusta GA 24,~~523~~480.2785 3,~~432~~475.7214 6.420% 991079189 94 RT Albany GA 17,~~595~~564.1773 2,~~462~~493.9538 6.420% 991079190 95 RT Tifton GA 3,~~409~~403.0617 ~~477~~483.1909 6.420% 991079191 96 RT Richmond VA 39,895.28 0.00 5.650% 11055531 97 LO Milford CT 39,266.67 0.00 5.700% 991079192 98 OF Springfield IL 41,~~209~~132.3955 6,~~754~~831.6549 6.000% 991079193 99 IN Ball Ground GA 42,~~201~~124.6199 6,~~536~~613.6426 6.150% 991079194 100 OF Fountain Valley CA 39,972.74 0.00 5.870% 11055662 101 MF Covina CA 38,773.68 0.00 5.810% 991079195 102 LO Waco TX 38,~~998~~889.9828 10,~~142~~252.6131 5.900% 11055331 103 OF El Segundo CA 37,617.57 0.00 5.820% 11055060 104 RT Baldwinsville NY 38,~~594~~522.6521 6,~~371~~444.6408 6.000% 11052990 105 MF Columbus OH 42,~~959~~890.6107 5,~~336~~406.7832 6.680% 991079196 106 OF Birmingham AL 36,003.06 0.00 5.650% 11055468 107 MF Blakely PA 3736,~~014~~945.0087 6,~~014~~083.8700 5.970% 991079197 108 RT Ridgeland MS 34,355.75 0.00 5.580% 991079198 109 RT Okemos MI 35,136.56 0.00 5.850% 991079199 110 LO Kennesaw GA 35,~~749~~681.7368 6,~~038~~107.9401 5.960% 991079200 111 HC Federal Way WA 39,~~647~~546.1576 8,~~143~~243.5897 6.620% 11052674 112 MU Temple Hills MD 35,~~141~~073.3225 6,~~050~~118.4146 5.960% 991079201 113 Various Huxley IA 35,191.89 0.00 6.010% 11053885 114 MF Salem OR 29,~~956~~877.0113 6,~~700~~779.6756 6.360% 11053886 115 MF Salem OR 6,~~808~~790.1826 1,~~522~~540.8981 6.360% 991079202 116 MF Mobile AL 33,527.36 0.00 5.990% 991079203 117 MU Schaumburg IL 32,019.56 0.00 5.810% 991079204 118 MF Plano TX 32,130.21 0.00 5.970% 991079205 119 MF Lynnwood WA 32,246.89 0.00 6.040% 991079206 120 RT Orlando FL 30,829.50 0.00 5.850% 991079207 121 RT San Ysidro CA 29,152.92 0.00 5.550% 11053831 122 RT Camarillo CA 33,460.19 0.00 6.370% 991079208 123 MU San Marcos CA 30,216.39 0.00 5.800% 991079209 124 RT Decatur GA 32,~~962~~906.6432 4,~~487~~543.3971 6.500% 991079210 125 MF Seattle WA 27,628.75 0.00 5.580% 11051494 126 RT Glendora CA 31,094.72 0.00 6.280% 991079211 127 HC Geneseo NY 33,~~824~~744.6204 6,~~266~~347.6321 6.850% 991079212 128 OF Mechanicsburg PA 27,~~420~~365.9623 5,~~344~~399.2699 5.580% 991079213 129 MF Dallas TX 30,732.32 0.00 6.413% 11054861 130 OF Houston TX 27,~~503~~450.3149 4,~~699~~751.0385 5.950% 11055380 131 OF Houston TX 25,~~705~~654.4140 4,~~706~~757.49 5.770% 991079214 132 LO Bessemer AL 2827,~~018~~943.7776 6,~~444~~519.94 6.300% 991079215 133 IN Chicago IL 27,755.33 0.00 6.320% 991079216 134 RT Spring TX 25,427.75 0.00 5.790% 991079217 135 OF Decatur GA 25,910.83 0.00 5.900% 11055379 136 OF Houston TX 25,~~211~~161.0705 4,~~615~~665.9799 5.770% 11055933 137 RT Wilmington DE 25,~~400~~329.2535 6,~~540~~611.3121 5.910% 991079218 138 LO Janesville WI 26,~~759~~687.2038 6,~~224~~296.2709 6.250% 991079219 139 RT Huntsville AL 24,487.93 0.00 5.780% 991079220 140 RT Indianapolis IN 24,810.33 0.00 5.880% 11055003 141 OF Ocala FL 24,~~093~~048.1980 3,~~875~~920.6505 6.030% 991079221 142 RT Tampa FL 23,199.01 0.00 5.820% 991079222 143 RT Southfield MI 24,043.94 0.00 6.070% 11053418 144 OF Simi Valley CA 22,137.01 0.00 5.650% 991079223 145 MF Santa Monica CA 21,985.93 0.00 5.630% 991079224 146 OF Woodbury MN 21,948.00 0.00 5.760% 991079225 147 SS Lake Wales FL 22,~~759~~717.9795 3,~~676~~718.8688 6.020% 991079226 148 IN San Diego CA 21,051.58 0.00 5.620% 991079227 149 RT Oak Ridge TN 22,074.48 0.00 5.934% 991079228 150 RT Northfield NJ 22,~~131~~090.6248 3,~~621~~662.4155 5.990% 991079229 151 MF Cleveland OH 21,157.50 0.00 5.850% 991079230 152 IN Plantation FL 21,808.50 0.00 6.030% 11054709 153 RT College Station TX 21,844.67 0.00 6.040% 991079231 154 RT Bakersfield CA 21,~~725~~685.4331 3,~~509~~549.7284 6.020% 11055514 155 RT Chicago IL 21,519.17 0.00 6.000% 991079232 156 MF Maumee OH 21,~~751~~711.4368 3,~~431~~470.0984 6.090% 991079233 157 MF Kent OH 20,925.00 0.00 6.000% 991079234 158 OF Orlando FL 20,565.32 0.00 5.910% 991079235 159 OF Westminster CO 19,805.56 0.00 5.750% 991079236 160 LO Patterson CA 21,~~646~~608.1980 3,~~093~~130.1756 6.293% 991079237 161 RT Florence SC 21,~~310~~273.8808 3,~~187~~225.8868 6.200% 991079238 162 RT Naples FL 19,~~933~~894.1653 3,~~536~~575.9659 5.800% 991079239 163 LO Sebastian FL 20,~~775~~718.5862 5,~~118~~175.8783 6.050% 11054870 164 RT Boston MA 20,~~260~~221.1149 3,~~465~~503.3697 5.900% 991079240 165 RT White House TN 19,~~915~~876.5575 3,~~554~~593.5637 5.800% 991079241 166 IN Lancaster CA 20,374.32 0.00 5.990% 11055730 167 RT Webster Groves MO 18,251.47 0.00 5.690% 11054947 168 RT Lake Worth FL 18,829.92 0.00 5.910% 991079242 169 OF East Providence RI 18,~~820~~784.4795 3,~~172~~208.9547 5.920% 991079243 170 OF Puyallup WA 18,290.00 0.00 5.900% 991079244 171 MF Normal IL 7,597.01 0.00 5.770% 991079245 172 MF Normal IL 10,219.94 0.00 5.770% 991079246 173 MF Cincinnati OH 17,420.28 0.00 5.780% 991079247 174 RT Tampa FL 17,~~923~~890.7016 23,~~970~~004.6318 5.960% 11056235 175 OF Houston TX 17,~~047~~013.6597 3,~~143~~176.3097 5.710% 11056335 176 RT Birmingham AL 17,~~894~~862.4834 2,~~753~~785.2943 6.120% 991079248 177 IN Bakersfield CA 17,~~970~~939.7736 2,~~614~~645.4586 6.265% 991079249 178 RT San Dimas CA 16,680.58 0.00 5.870% 991079250 179 OF Durham NC 15,756.18 0.00 5.630% 991079251 180 MU Brooklyn NY 18,~~574~~544.5886 2,~~289~~319.2800 6.650% 991079252 181 RT Raleigh NC 16,175.11 0.00 5.870% 991079253 182 OF Richmond VA 17,029.33 0.00 6.180% 11055798 183 SS Redwood City CA 15,~~344~~313.0024 2,~~923~~953.0783 5.620% 991079254 184 RT Encino CA 15,~~788~~757.0497 2,~~707~~737.5057 5.880% 991079255 185 RT Reno NV 15,162.44 0.00 5.680% 991079256 186 RT Lakewood CA 16,~~393~~363.1953 2,~~523~~552.0066 6.165% 991079257 187 RT McMinnville OR 15,~~842~~813.4624 2,~~541~~571.9921 6.050% 11050468 188 OF Missoula MT 15,500.00 0.00 6.000% 991079258 189 OF East Hempfield Townsh PA 15,~~337~~308.3458 2,~~552~~581.8661 5.950% 991079259 190 RT Madison AL 14,~~910~~881.8271 2,~~672~~701.6778 5.790% 991079260 191 LO Wilkesboro NC 14,~~695~~592.7668 10,~~184~~287.4351 5.730% 11052858 192 MF Columbia SC 14,~~334~~269.5071 6,~~471~~536.9472 5.600% 991079261 193 RT Houston TX 14,~~813~~785.4956 2,~~480~~508.3629 5.950% 991079262 194 RT Wake Forest NC 13,~~844~~818.9901 2,~~495~~522.0503 5.750% 991079263 195 MU Venice CA 13,601.25 0.00 5.850% 991079264 196 OF Palm Harbor FL 13,554.75 0.00 5.830% 991079265 197 RT Charlotte NC 13,~~815~~789.2751 2,~~285~~311.9066 5.950% 991079266 198 MF Bloomington IN 13,~~047~~021.6527 2,~~503~~529.6098 5.630% 991079267 199 RT Trinity FL 13,737.31 0.00 6.020% 11055243 200 MF Philladelphia PA 13,~~953~~928.0645 2,~~055~~080.5820 6.250% 991079268 201 SS Troy AL 12,~~849~~813.4108 3,~~378~~414.2356 5.870% 991079269 202 OF Cary NC 12,464.58 0.00 5.790% 991079270 203 RT Summerfield NC 12,593.75 0.00 5.850% 11055797 204 SS Hayward CA 12,~~081~~057.8967 2,~~301~~325.6385 5.620% 991079271 205 SS Birmingham AL 13,~~285~~261.6493 12,~~984~~007.1486 6.250% 11055010 206 MF Jefferson City MO 13,354.54 0.00 6.330% 11054577 207 RT Birmingham AL 1312,~~019~~995.3181 12,~~986~~009.1768 6.200% 991079272 208 RT New Port Richey FL 11,~~991~~967.1651 2,~~201~~225.5420 5.720% 11052802 209 RT Monroeville AL 13,164.67 0.00 6.370% 991079273 210 IN Phoenix AZ 11,~~680~~657.5918 2,~~203~~226.4384 5.670% 991079274 211 MF Rocky Hill CT 11,~~701~~678.0673 2,~~015~~037.1953 5.870% 11055013 212 MF Lakeland FL 11,~~887~~865.3326 1,~~931~~953.9399 6.020% 991079275 213 LO Phoenix AZ 11,~~377~~346.3401 2,~~829~~860.5891 6.024% 991079276 214 MF Richmond TX 12,~~079~~058.4269 1,~~681~~702.7144 6.400% 991079277 215 RT Union City TN 10,~~835~~815.5860 1,~~754~~774.9896 6.000% 991079278 216 OF Longwood FL 10,~~736~~716.1400 1,~~787~~807.0013 5.950% 991079279 217 RT El Paso TX 9,971.67 0.00 5.790% 991079280 218 RT Alpharetta GA 10,126.67 0.00 5.880% 991079281 219 MF Greenville SC 10,~~147~~128.4734 1,~~715~~734.2639 5.900% 991079282 220 OF St George UT 11,~~043~~025.2611 1,~~397~~416.9510 6.670% 991079283 221 SS Little Rock AR 9,~~617~~599.5100 1,~~684~~703.8637 5.830% 991079284 222 LO Atlanta GA 10,~~039~~021.2507 1,~~548~~566.3957 6.160% 991079285 223 RT Orangeburg SC 10,247.57 0.00 6.330% 991079286 224 RT Long Beach CA 9,~~345~~328.9344 1,~~548~~566.9847 5.960% 991079287 225 RT Pacific Palisades CA 9,~~078~~061.7916 1,~~617~~635.8346 5.790% 991079288 226 RT Plano TX 8,550.32 0.00 5.700% 991079289 227 RT Aurora CO 8,~~581~~564.2683 1,~~480~~496.3275 5.880% 991079290 228 MF Spokane WA 8,177.28 0.00 5.880% 991079291 229 MU Austin TX 8,~~763~~747.2190 1,~~244~~260.8719 6.400% 11052670 230 RT Suitland MD 7,~~953~~937.4487 1,~~398~~414.5311 5.910% 991079292 231 RT North Richland Hills TX 7,~~744~~729.1216 1,~~365~~380.3632 5.815% 991079293 232 RT Baltimore MD 7,~~858~~836.3589 1,~~907~~928.2874 6.110% 991079294 233 RT Avon IN 7,668.71 0.00 6.050% 11055796 234 SS Decatur GA 76,~~007~~993.4945 1,~~334~~348.9599 5.620% 11055799 235 SS La Puente CA 6,~~814~~800.1853 1,~~298~~311.1277 5.620% 991079295 236 SS Tuscaloosa AL 7,~~513~~499.1994 1,~~106~~120.8510 6.250% 991079296 237 RT Meridian MS 7,075.36 0.00 5.890% 991079297 238 MF Irving TX 7,~~421~~408.4709 1,~~134~~148.9331 6.180% 991079298 239 OF Omaha NE 7,276.39 0.00 6.500% 991079299 240 RT Carmel IN 6,~~681~~663.5107 1,~~670~~688.1255 6.010% 991079300 241 MF Acworth GA 6,~~366~~354.9565 1,~~117~~129.1949 5.840% 991079301 242 MU Long Island City NY 6,~~864~~852.0472 ~~894~~906.9223 6.520% 991079302 243 RT Houston TX 6,~~751~~739.1671 ~~920~~931.0045 6.450% 991079303 244 OF Rocky Hill CT 6,~~053~~041.0171 ~~998~~1,010.9424 5.970% 991079304 245 RT League City TX 5,713.90 0.00 5.770% 991079305 246 MU Wheeling WV 6,088.58 0.00 6.330% 11055795 247 SS Sacramento CA 5,~~219~~208.3891 ~~994~~1,004.3077 5.620% 991079306 248 RT Newman CA 5,~~237~~226.0596 ~~923~~933.8695 5.800% 991079307 249 OF Las Vegas NV 5,~~220~~210.0953 ~~826~~836.9551 6.080% 991079308 250 RT Cedar Park TX 5,~~145~~136.9529 ~~849~~859.5622 6.000% 991079309 251 RT Irmo SC 3,~~297~~291.2871 ~~451~~457.8340 6.390% Totals 17,~~074~~068,~~809~~612.9948 ~~550~~557,~~992~~190.5304 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 991079131 N/A 01/11/2014 N 210,000,000.00 210,000,000.00 0405/11/2007 991079132 N/A 11/11/2011 N 179,784,800.00 179,784,800.00 0405/11/2007 991079133 N/A 01/11/2017 N 61,727,334.00 61,727,334.00 0406/11/2007 991079134 N/A 01/11/2017 N 37,226,506.00 37,226,506.00 0406/11/2007 991079135 N/A 01/11/2017 N 35,376,585.00 35,376,585.00 0406/11/2007 991079136 N/A 01/11/2017 N 25,669,575.00 25,669,575.00 0406/11/2007 991079137 N/A 10/11/2016 N 150,000,000.00 150,000,000.00 0406/11/2007 991079138 N/A 11/11/2016 N 123,300,000.00 123,300,000.00 0405/11/2007 11056356 N/A 02/01/2017 N 115,500,000.00 115,500,000.00 0406/01/2007 991079139 N/A 02/11/2017 N 101,850,000.00 101,850,000.00 0406/11/2007 11055240 N/A 11/01/2016 N 90,000,000.00 90,000,000.00 0406/01/2007 991079140 N/A 01/11/2017 N 79,200,000.00 79,200,000.00 0405/11/2007 991079141 N/A 07/11/2011 N 64,000,000.00 64,000,000.00 0406/11/2007 991079142 N/A 12/11/2016 N 55,000,000.00 55,000,000.00 0406/11/2007 991079143 N/A 12/11/2016 N 48,515,172.00 48,515,172.00 0406/11/2007 11054851 N/A 11/01/2016 N 47,400,000.00 47,400,000.00 0406/01/2007 991079144 N/A 02/11/2017 N 40,500,000.00 40,500,000.00 0405/11/2007 991079145 N/A 02/11/2017 N 38,800,000.00 38,800,000.00 0406/11/2007 11054852 N/A 11/01/2016 N 37,600,000.00 37,600,000.00 0406/01/2007 991079146 N/A 01/11/2017 N 36,000,000.00 36,000,000.00 0406/11/2007 991079147 N/A 11/11/2016 N 35,000,000.00 35,000,000.00 0406/11/2007 11055952 N/A 01/01/2017 N 33,450,000.00 33,450,000.00 0406/01/2007 991079148 N/A 01/11/2017 N 33,200,000.00 33,200,000.00 0406/11/2007 991079149 N/A 02/11/2017 N 31,692,500.00 31,692,500.00 0405/11/2007 11055452 N/A 01/01/2017 N 31,000,000.00 31,000,000.00 0406/01/2007 991079150 N/A 12/11/2016 N 30,084,828.00 30,084,828.00 0406/11/2007 11053237 N/A 01/01/2017 N 30,000,000.00 30,000,000.00 0406/01/2007 991079151 N/A 01/11/2017 N 29,~~870~~750,~~980~~180.9623 29,~~813~~691,~~078~~685.5189 0406/11/2007 991079152 N/A 12/11/2016 N 16,400,000.00 16,400,000.00 0406/11/2007 991079153 N/A 12/11/2016 N 12,700,000.00 12,700,000.00 0406/11/2007 991079154 N/A 02/11/2017 N 28,400,000.00 28,400,000.00 0406/11/2007 11054040 N/A 01/01/2012 N 28,400,000.00 28,400,000.00 0406/01/2007 991079155 N/A 01/11/2017 N 27,000,000.00 27,000,000.00 0403/11/2007 11055951 N/A 01/01/2017 N 27,000,000.00 27,000,000.00 0406/01/2007 11054578 N/A 11/01/2016 N 25,020,000.00 25,020,000.00 0406/01/2007 991079156 N/A 01/11/2012 N 24,900,000.00 24,900,000.00 0405/11/2007 991079157 N/A 01/11/2017 N 24,140,000.00 24,140,000.00 0405/11/2007 991079158 N/A 01/11/2017 N 23,446,000.00 23,446,000.00 0406/11/2007 11054839 N/A 11/01/2017 N 23,000,000.00 23,000,000.00 0406/01/2007 11052277 N/A 07/01/2016 N 22,~~406~~360,~~629~~527.3258 22,~~385~~339,~~396~~069.3311 0406/01/2007 11055753 N/A 02/01/2012 N 21,700,000.00 21,700,000.00 0406/01/2007 11055119 N/A 02/01/2012 N 20,~~678~~652,~~246~~619.8994 20,~~667~~641,~~277~~510.3998 0406/01/2007 11054845 N/A 11/01/2016 N 19,998,000.00 19,998,000.00 0406/01/2007 991079159 N/A 01/11/2017 N 19,480,000.00 19,480,000.00 0406/11/2007 991079160 N/A 11/11/2016 N 18,~~894~~843,~~211~~764.1601 18,~~870~~819,~~697~~977.1115 0405/11/2007 11054977 N/A 11/01/2016 N 17,730,000.00 17,730,000.00 0406/01/2007 991079161 N/A 01/11/2017 N 16,500,000.00 16,500,000.00 0405/11/2007 11055808 N/A 01/01/2017 N 15,255,000.00 15,255,000.00 0406/01/2007 11055847 N/A 01/01/2014 N 14,850,000.00 14,850,000.00 0406/01/2007 991079162 N/A 12/11/2016 N 14,600,000.00 14,600,000.00 0406/11/2007 991079163 N/A 12/11/2016 N 14,500,000.00 14,500,000.00 0406/11/2007 991079164 N/A 01/11/2017 N 14,360,000.00 14,360,000.00 0406/11/2007 11055649 N/A 12/01/2016 N 14,~~253~~225,~~916~~043.0319 14,~~240~~211,~~623~~610.3377 0406/01/2007 991079165 N/A 01/11/2017 N 13,800,000.00 13,800,000.00 0406/11/2007 11054962 N/A 02/01/2012 N 13,800,000.00 13,800,000.00 0406/01/2007 11055173 N/A 12/01/2016 N 13,~~659~~633,~~154~~853.5154 13,~~647~~622,~~676~~244.8147 0406/01/2007 991079166 N/A 12/11/2016 N 13,500,000.00 13,500,000.00 0406/11/2007 991079167 N/A 09/11/2016 N 13,~~440~~406,~~623~~697.9138 13,~~424~~390,~~951~~829.2657 0406/11/2007 991079168 N/A 01/11/2017 N 13,400,000.00 13,400,000.00 0406/11/2007 11055718 N/A 02/01/2014 N 13,400,000.00 13,400,000.00 0406/01/2007 991079169 N/A 07/11/2016 N 13,~~307~~284,~~744~~617.6163 13,~~297~~274,~~401~~145.0764 0406/11/2007 11056378 N/A 02/01/2017 N 13,~~082~~058,~~485~~032.5067 13,~~071~~046,~~365~~788.9101 0406/01/2007 991079170 N/A 02/11/2017 N 12,900,000.00 12,900,000.00 0406/11/2007 11054858 N/A 12/01/2016 N 12,~~760~~735,~~506~~915.4634 12,~~749~~724,~~275~~560.0607 0406/01/2007 11055463 N/A 02/01/2012 N 12,650,000.00 12,650,000.00 0406/01/2007 11047432 N/A 06/01/2016 N 12,500,000.00 12,500,000.00 0406/01/2007 11054562 N/A 11/01/2016 N 12,500,000.00 12,500,000.00 0406/01/2007 11055051 N/A 12/01/2016 N 12,400,000.00 12,400,000.00 0405/01/2007 11054907 N/A 11/01/2016 N 12,000,000.00 12,000,000.00 0406/01/2007 11055267 N/A 12/01/2016 N 11,~~963~~940,~~185~~281.2953 11,~~952~~929,~~736~~716.0028 0406/01/2007 11055538 N/A 02/01/2017 N 11,750,000.00 11,750,000.00 0406/01/2007 991079171 N/A 01/11/2017 N 11,~~674~~652,~~502~~611.2810 11,~~664~~642,~~546~~542.1480 0406/11/2007 11055420 N/A 01/01/2017 N 11,500,000.00 11,500,000.00 0406/01/2007 991079172 N/A 01/11/2017 N 11,487,000.00 11,487,000.00 0406/11/2007 991079173 N/A 01/11/2017 N 11,300,000.00 11,300,000.00 0406/11/2007 991079174 N/A 11/11/2016 N 11,280,000.00 11,280,000.00 0405/11/2007 991079175 N/A 12/11/2016 N 11,175,000.00 11,175,000.00 0406/11/2007 991079176 N/A 06/11/2015 N 11,170,000.00 11,170,000.00 0406/11/2007 991079177 N/A 12/11/2016 N 11,000,000.00 11,000,000.00 0405/11/2007 991079178 N/A 01/11/2017 N 10,~~169~~141,~~055~~222.6642 10,~~156~~128,~~027~~049.8335 0406/11/2007 991079179 N/A 02/11/2017 N 9,900,000.00 9,900,000.00 0406/11/2007 991079180 N/A 01/11/2017 N 9,763,500.00 9,763,500.00 0406/11/2007 991079181 N/A 01/11/2017 N 9,720,000.00 9,720,000.00 0406/11/2007 991079182 N/A 02/11/2017 N 9,~~545~~526,~~288~~772.2543 9,~~536~~518,~~822~~213.4583 0406/11/2007 11055216 N/A 01/01/2017 N 9,~~284~~271,~~221~~184.6680 9,~~278~~265,~~438~~339.8310 0406/01/2007 991079183 N/A 10/11/2016 N 9,~~280~~263,~~448~~877.3507 9,~~272~~256,~~977~~317.2087 0406/11/2007 11056175 N/A 02/01/2017 N 8,800,000.00 8,800,000.00 0406/01/2007 991079184 N/A 12/11/2016 N 8,650,000.00 8,650,000.00 0406/11/2007 991079185 N/A 03/11/2017 N 8,500,000.00 8,500,000.00 0406/11/2007 11054045 N/A 08/01/2016 N 8,~~446~~431,~~276~~178.0499 8,~~439~~424,~~484~~305.3945 0406/01/2007 991079186 N/A 01/11/2017 N 8,~~296~~280,~~670~~871.4880 8,~~289~~273,~~466~~587.3567 0406/11/2007 991079187 N/A 01/11/2017 N 8,~~274~~251,~~370~~212.0887 8,~~263~~240,~~499~~224.8335 0406/11/2007 991079188 N/A 09/11/2016 N 4,~~435~~428,~~925~~250.4255 4,~~432~~424,~~492~~775.7041 0406/11/2007 991079189 N/A 09/11/2016 N 3,~~182~~177,~~726~~220.7611 3,~~180~~174,~~263~~726.8173 0406/11/2007 991079190 N/A 09/11/2016 N ~~616~~615,~~653~~586.3039 ~~616~~615,~~176~~103.1130 0406/11/2007 991079191 N/A 01/11/2017 N 8,200,000.00 8,200,000.00 0406/11/2007 11055531 N/A 12/01/2016 N 8,000,000.00 8,000,000.00 0406/01/2007 991079192 N/A 12/11/2016 N 7,~~976~~961,~~011~~139.5716 7,~~969~~954,~~256~~307.9267 0405/11/2007 991079193 N/A 11/11/2013 N 7,~~968~~954,~~832~~364.5644 7,~~962~~947,~~295~~751.9218 0406/11/2007 991079194 N/A 02/11/2017 N 7,908,000.00 7,908,000.00 0406/11/2007 11055662 N/A 02/01/2014 N 7,750,000.00 7,750,000.00 0406/01/2007 991079195 N/A 01/11/2017 N 7,~~676~~654,~~125~~532.5644 7,~~665~~644,~~982~~280.9513 0406/11/2007 11055331 N/A 01/01/2017 N 7,506,000.00 7,506,000.00 0406/01/2007 11055060 N/A 11/01/2016 N 7,~~469~~455,~~932~~911.0087 7,~~463~~449,~~560~~467.3679 0406/01/2007 11052990 N/A 10/01/2016 N 7,~~468~~456,~~350~~261.6761 7,~~463~~450,~~013~~855.8929 0405/01/2007 991079196 N/A 12/11/2016 N 7,400,000.00 7,400,000.00 0406/11/2007 11055468 N/A 03/01/2017 N 7,~~200~~186,~~000~~746.0034 7,~~193~~180,~~985~~663.1334 0406/01/2007 991079197 N/A 02/11/2017 N 7,150,000.00 7,150,000.00 0406/11/2007 991079198 N/A 01/11/2017 N 6,975,000.00 6,975,000.00 0405/11/2007 991079199 N/A 10/11/2016 N 6,~~965~~952,~~741~~480.6857 6,~~959~~946,~~702~~373.7456 0406/11/2007 991079200 N/A 10/11/2016 N 6,~~954~~937,~~962~~351.3532 6,~~946~~929,~~818~~107.7735 0406/11/2007 11052674 N/A 07/01/2016 N 6,~~847~~833,~~194~~930.5713 6,~~841~~827,~~144~~811.1667 0406/01/2007 991079201 N/A 11/11/2016 N 6,800,000.00 6,800,000.00 0406/11/2007 11053885 N/A 11/01/2016 N 5,~~469~~455,~~752~~349.6345 5,~~463~~448,~~051~~569.9689 0406/01/2007 11053886 N/A 11/01/2016 N 1,~~243~~239,~~125~~852.5811 1,~~241~~238,~~602~~311.6930 0406/01/2007 991079202 N/A 09/11/2011 N 6,500,000.00 6,500,000.00 0406/11/2007 991079203 N/A 03/11/2016 N 6,400,000.00 6,400,000.00 0405/11/2007 991079204 N/A 11/11/2011 N 6,250,000.00 6,250,000.00 0406/11/2007 991079205 N/A 11/11/2016 N 6,200,000.00 6,200,000.00 0406/11/2007 991079206 N/A 10/11/2016 N 6,120,000.00 6,120,000.00 0406/11/2007 991079207 N/A 12/11/2016 N 6,100,000.00 6,100,000.00 0406/11/2007 11053831 N/A 02/01/2017 N 6,100,000.00 6,100,000.00 0406/01/2007 991079208 N/A 01/11/2017 N 6,050,000.00 6,050,000.00 0406/11/2007 991079209 N/A 08/11/2016 N 5,~~889~~879,~~107~~044.3999 5,~~884~~874,~~620~~501.0028 0406/11/2007 991079210 N/A 01/11/2017 N 5,750,000.00 5,750,000.00 0405/11/2007 11051494 N/A 03/01/2017 N 5,750,000.00 5,750,000.00 0406/01/2007 991079211 N/A 01/11/2017 N 5,~~734~~720,~~336~~676.3419 5,~~728~~714,~~069~~328.7198 0406/11/2007 991079212 N/A 02/11/2017 N 5,~~706~~695,~~756~~158.0412 5,~~701~~689,~~411~~758.7813 0405/11/2007 991079213 N/A 10/11/2016 N 5,565,125.00 5,565,125.00 0406/11/2007 11054861 N/A 09/01/2016 N 5,~~367~~357,~~954~~646.5903 5,~~363~~352,~~255~~894.5618 0406/01/2007 11055380 N/A 10/01/2016 N 5,~~173~~163,~~559~~294.7493 5,~~168~~158,~~853~~537.2544 0406/01/2007 991079214 N/A 10/11/2016 N 5,~~164~~150,~~750~~922.3480 5,~~158~~144,~~305~~402.4086 0406/11/2007 991079215 N/A 09/11/2016 N 5,100,000.00 5,100,000.00 0405/11/2007 991079216 N/A 01/11/2017 N 5,100,000.00 5,100,000.00 0406/11/2007 991079217 01/11/2017 01/11/2037 N 5,100,000.00 5,100,000.00 0406/11/2007 11055379 N/A 10/01/2016 N 5,~~074~~064,~~068~~000.2384 5,~~069~~059,~~452~~334.2685 0406/01/2007 11055933 N/A 02/01/2017 N 4,~~991~~977,~~042~~110.7757 4,~~984~~970,~~502~~499.4636 0406/01/2007 991079218 N/A 11/11/2016 N 4,~~972~~958,~~031~~687.8670 4,~~965~~952,~~807~~391.5961 0406/11/2007 991079219 N/A 01/11/2017 N 4,920,000.00 4,920,000.00 0405/11/2007 991079220 N/A 02/11/2017 N 4,900,000.00 4,900,000.00 0406/11/2007 11055003 N/A 01/01/2017 N 4,~~639~~631,~~997~~450.9900 4,~~636~~627,~~122~~529.3495 0406/01/2007 991079221 N/A 02/11/2017 N 4,629,000.00 4,629,000.00 0406/11/2007 991079222 N/A 11/11/2016 N 4,600,000.00 4,600,000.00 0406/11/2007 11053418 N/A 02/01/2017 N 4,550,000.00 4,550,000.00 0406/01/2007 991079223 N/A 01/11/2017 N 4,535,000.00 4,535,000.00 0405/11/2007 991079224 N/A 12/11/2016 N 4,425,000.00 4,425,000.00 0406/11/2007 991079225 N/A 01/11/2017 N 4,~~390~~382,~~520~~413.2488 4,~~386~~378,~~843~~695.3800 0406/11/2007 991079226 N/A 02/11/2017 N 4,350,000.00 4,350,000.00 0406/11/2007 991079227 N/A 12/11/2016 N 4,320,000.00 4,320,000.00 0406/11/2007 991079228 N/A 01/11/2017 N 4,~~290~~282,~~690~~715.1533 4,~~287~~279,~~068~~052.7478 0406/11/2007 991079229 12/11/2016 12/11/2036 N 4,200,000.00 4,200,000.00 0406/11/2007 991079230 N/A 02/11/2017 N 4,200,000.00 4,200,000.00 0406/11/2007 11054709 N/A 11/01/2016 N 4,200,000.00 4,200,000.00 0406/01/2007 991079231 N/A 01/11/2017 N 4,~~190~~183,~~951~~213.1528 4,~~187~~179,~~441~~663.4344 0406/11/2007 11055514 N/A 02/01/2017 N 4,165,000.00 4,165,000.00 0406/01/2007 991079232 N/A 12/11/2016 N 4,~~147~~140,~~738~~157.8156 4,~~144~~136,~~307~~686.72 0406/11/2007 991079233 N/A 08/11/2016 N 4,050,000.00 4,050,000.00 0406/11/2007 991079234 N/A 10/11/2016 N 4,041,000.00 4,041,000.00 0406/11/2007 991079235 N/A 01/11/2017 N 4,000,000.00 4,000,000.00 0406/11/2007 991079236 N/A 02/11/2017 N 3,~~994~~987,~~837~~936.3149 3,~~991~~984,~~744~~805.1493 0405/11/2007 991079237 N/A 12/11/2016 N 3,~~991~~984,~~631~~552.7709 3,~~988~~981,~~443~~326.8941 0405/11/2007 991079238 02/11/2017 02/11/2037 N 3,~~991~~983,~~066~~332.2321 3,~~987~~979,~~529~~756.2762 0406/11/2007 991079239 N/A 01/11/2017 N 3,~~987~~976,~~848~~914.4269 3,~~982~~971,~~729~~738.5586 0406/11/2007 11054870 N/A 12/01/2016 N 3,~~987~~980,~~775~~173.0272 3,~~984~~976,~~309~~669.6675 0406/01/2007 991079240 N/A 12/11/2016 N 3,~~987~~979,~~540~~771.6186 3,~~983~~976,~~986~~178.0549 0406/11/2007 991079241 N/A 12/11/2016 N 3,950,000.00 3,950,000.00 0406/11/2007 11055730 N/A 01/01/2017 N 3,725,000.00 3,725,000.00 0406/01/2007 11054947 N/A 11/01/2016 N 3,700,000.00 3,700,000.00 0406/01/2007 991079242 N/A 01/11/2017 N 3,~~691~~684,~~896~~928.9630 3,~~688~~681,~~724~~719.0183 0406/11/2007 991079243 N/A 02/11/2017 N 3,600,000.00 3,600,000.00 0406/11/2007 991079244 N/A 12/11/2016 N 1,529,000.00 1,529,000.00 0405/11/2007 991079245 N/A 12/11/2016 N 2,056,900.00 2,056,900.00 0405/11/2007 991079246 N/A 02/11/2017 N 3,500,000.00 3,500,000.00 0406/11/2007 991079247 N/A 01/11/2017 N 3,~~492~~485,~~384~~850.9574 3,~~489~~482,~~414~~846.3256 0406/11/2007 11056235 N/A 01/01/2017 N 3,~~467~~460,~~123~~272.5811 3,~~463~~457,~~980~~095.2814 0406/01/2007 11056335 N/A 02/01/2017 N 3,~~395~~389,~~536~~438.2336 3,~~392~~386,~~782~~652.9493 0406/01/2007 991079248 N/A 01/11/2017 N 3,~~331~~325,~~090~~268.3813 3,~~328~~322,~~475~~622.9327 0406/11/2007 991079249 N/A 01/11/2017 N 3,300,000.00 3,300,000.00 0406/11/2007 991079250 N/A 01/11/2017 N 3,250,000.00 3,250,000.00 0405/11/2007 991079251 N/A 01/11/2017 N 3,~~243~~238,~~681~~490.1168 3,~~241~~236,~~391~~171.8368 0406/11/2007 991079252 N/A 02/11/2017 N 3,200,000.00 3,200,000.00 0406/11/2007 991079253 N/A 08/11/2016 N 3,200,000.00 3,200,000.00 0406/11/2007 11055798 N/A 02/01/2017 N 3,~~170~~164,~~611~~256.2141 3,~~167~~161,~~688~~302.1458 0406/01/2007 991079254 N/A 01/11/2017 N 3,~~118~~112,~~111~~173.2872 3,~~115~~109,~~403~~436.7815 0406/11/2007 991079255 N/A 02/11/2017 N 3,100,000.00 3,100,000.00 0406/11/2007 991079256 N/A 10/11/2016 N 3,~~087~~082,~~957~~369.2245 3,~~085~~079,~~434~~816.2279 0405/11/2007 991079257 N/A 12/11/2016 N 3,~~040~~035,~~941~~333.3652 3,~~038~~032,~~399~~762.3731 0406/11/2007 11050468 N/A 10/01/2016 N 3,000,000.00 3,000,000.00 0406/01/2007 991079258 N/A 01/11/2017 N 2,~~993~~987,~~462~~849.1301 2,~~990~~985,~~909~~267.2740 0406/11/2007 991079259 N/A 12/11/2016 N 2,~~990~~984,~~637~~798.7350 2,~~987~~982,~~965~~096.0672 0406/11/2007 991079260 N/A 01/11/2017 N 2,~~978~~957,~~367~~475.2166 2,~~968~~947,~~182~~188.7815 0406/11/2007 11052858 N/A 11/01/2016 N 2,~~972~~959,~~592~~156.6114 2,~~966~~952,~~120~~619.6742 0406/01/2007 991079261 N/A 12/11/2016 N 2,~~891~~885,~~220~~770.8700 2,~~888~~883,~~740~~261.5171 0406/11/2007 991079262 N/A 02/11/2017 N 2,~~796~~790,~~182~~733.1851 2,~~793~~788,~~687~~211.1348 0405/11/2007 991079263 N/A 12/11/2016 N 2,700,000.00 2,700,000.00 0406/11/2007 991079264 N/A 01/11/2017 N 2,700,000.00 2,700,000.00 0406/11/2007 991079265 N/A 02/11/2017 N 2,~~696~~691,~~393~~365.8305 2,~~694~~689,~~107~~053.9339 0405/11/2007 991079266 N/A 12/11/2016 N 2,~~691~~685,~~315~~875.2137 2,~~688~~683,~~811~~345.6139 0406/11/2007 991079267 N/A 02/11/2017 N 2,650,000.00 2,650,000.00 0406/11/2007 11055243 N/A 12/01/2011 N 2,~~592~~587,~~568~~996.5558 2,~~590~~585,~~512~~916.9738 0406/01/2007 991079268 N/A 02/11/2017 N 2,~~542~~534,~~061~~873.1971 2,~~538~~531,~~682~~459.9615 0406/11/2007 991079269 N/A 02/11/2017 N 2,500,000.00 2,500,000.00 0406/11/2007 991079270 N/A 01/11/2017 N 2,500,000.00 2,500,000.00 0405/11/2007 11055797 N/A 02/01/2017 N 2,~~496~~491,~~544~~540.2648 2,~~494~~489,~~242~~214.63 0406/01/2007 991079271 N/A 10/11/2016 N 2,~~468~~464,~~558~~151.5233 2,~~466~~462,~~574~~143.3847 0406/11/2007 11055010 N/A 02/01/2017 N 2,450,000.00 2,450,000.00 0406/01/2007 11054577 N/A 10/01/2016 N 2,~~438~~434,~~580~~178.6001 2,~~436~~432,~~594~~168.4333 0406/01/2007 991079272 N/A 02/11/2017 N 2,~~434~~429,~~478~~678.5515 2,~~432~~427,~~277~~452.0195 0405/11/2007 11052802 N/A 07/01/2016 N 2,400,000.00 2,400,000.00 0406/01/2007 991079273 N/A 12/11/2016 N 2,~~392~~387,~~338~~544.2115 2,~~390~~385,~~134~~317.7831 0405/11/2007 991079274 N/A 01/11/2017 N 2,~~314~~310,~~877~~459.4474 2,~~312~~308,~~862~~422.2521 0406/11/2007 11055013 N/A 12/01/2016 N 2,~~293~~288,~~129~~872.62 2,~~291~~286,~~197~~918.6963 0406/01/2007 991079275 N/A 02/11/2017 N 2,~~193~~187,~~292~~252.9356 2,~~190~~184,~~463~~391.3565 0406/11/2007 991079276 N/A 12/11/2011 N 2,~~191~~188,~~830~~068.8480 2,~~190~~186,~~149~~366.1336 0406/11/2007 991079277 N/A 02/11/2017 N 2,~~097~~093,~~209~~341.4417 2,~~095~~091,~~454~~566.4621 0406/11/2007 991079278 N/A 01/11/2017 N 2,~~095~~091,~~423~~494.5032 2,~~093~~089,~~636~~687.5019 0406/11/2007 991079279 N/A 01/11/2017 N 2,000,000.00 2,000,000.00 0405/11/2007 991079280 N/A 01/11/2017 N 2,000,000.00 2,000,000.00 0406/11/2007 991079281 N/A 02/11/2017 N 1,~~997~~993,~~315~~548.0576 1,~~995~~991,~~599~~814.7937 0406/11/2007 991079282 N/A 08/11/2016 N 1,~~922~~919,~~703~~544.9404 1,~~921~~918,~~305~~127.9994 0406/11/2007 991079283 N/A 01/11/2017 N 1,~~915~~912,~~732~~044.7863 1,~~914~~910,~~047~~341.9226 0406/11/2007 991079284 N/A 11/11/2016 N 1,~~892~~889,~~611~~183.8730 1,~~891~~887,~~063~~616.4873 0405/11/2007 991079285 N/A 11/11/2016 N 1,880,000.00 1,880,000.00 0406/11/2007 991079286 N/A 01/11/2017 N 1,~~821~~817,~~029~~622.2915 1,~~819~~816,~~480~~055.3168 0406/11/2007 991079287 N/A 01/11/2017 N 1,~~820~~817,~~917~~380.3097 1,~~819~~815,~~299~~745.4751 0405/11/2007 991079288 N/A 02/11/2017 N 1,742,000.00 1,742,000.00 0406/11/2007 991079289 N/A 12/11/2016 N 1,~~694~~691,~~784~~539.5786 1,~~693~~690,~~304~~043.2511 0405/11/2007 991079290 N/A 01/11/2017 N 1,615,000.00 1,615,000.00 0406/11/2007 991079291 N/A 08/11/2016 N 1,~~590~~587,~~099~~319.0093 1,~~588~~586,~~854~~059.1374 0405/11/2007 11052670 N/A 07/01/2016 N 1,~~562~~559,~~818~~757.1664 1,~~561~~558,~~419~~343.6353 0406/01/2007 991079292 N/A 02/11/2017 N 1,~~546~~543,~~546~~559.6651 1,~~545~~542,~~181~~179.3019 0406/11/2007 991079293 N/A 12/11/2016 N 1,~~493~~489,~~587~~510.9013 1,~~491~~487,~~680~~581.6239 0406/11/2007 991079294 N/A 01/11/2017 N 1,472,000.00 1,472,000.00 0406/11/2007 11055796 N/A 02/01/2017 N 1,~~447~~445,~~995~~093.6747 1,~~446~~443,~~660~~744.7248 0406/01/2007 11055799 N/A 02/01/2017 N 1,~~408~~405,~~050~~228.9784 1,~~406~~403,~~752~~917.8507 0406/01/2007 991079295 N/A 12/11/2016 N 1,~~395~~393,~~998~~536.4663 1,~~394~~392,~~891~~416.6153 0406/11/2007 991079296 N/A 12/11/2016 N 1,395,000.00 1,395,000.00 0406/11/2007 991079297 N/A 11/11/2016 N 1,~~394~~392,~~576~~061.9484 1,~~393~~390,~~442~~913.0153 0406/11/2007 991079298 N/A 08/11/2016 N 1,300,000.00 1,300,000.00 0406/11/2007 991079299 N/A 01/11/2017 N 1,~~291~~287,~~044~~480.4432 1,~~289~~285,~~374~~791.3277 0406/11/2007 991079300 N/A 12/11/2016 N 1,~~266~~263,~~074~~628.0786 1,~~264~~262,~~956~~499.8837 0406/11/2007 991079301 N/A 01/11/2017 N 1,~~222~~220,~~567~~551.4432 1,~~221~~219,~~672~~645.5209 0406/11/2007 991079302 N/A 11/11/2011 N 1,~~215~~213,~~513~~450.3361 1,~~214~~212,~~593~~519.3316 0406/11/2007 991079303 N/A 01/11/2017 N 1,~~177~~175,~~436~~238.8473 1,~~176~~174,~~437~~228.9049 0406/11/2007 991079304 N/A 01/11/2017 N 1,150,000.00 1,150,000.00 0406/11/2007 991079305 N/A 10/11/2016 N 1,117,000.00 1,117,000.00 0406/11/2007 11055795 N/A 02/01/2017 N 1,~~078~~076,~~507~~345.1249 1,~~077~~075,~~512~~340.8272 0406/01/2007 991079306 N/A 02/11/2017 N 1,~~048~~046,~~575~~554.7664 1,~~047~~045,~~651~~620.9069 0406/11/2007 991079307 N/A 01/11/2017 N ~~997~~995,~~046~~220.9446 ~~996~~994,~~219~~383.9995 0406/11/2007 991079308 N/A 11/11/2016 N ~~995~~994,~~990~~121.9155 ~~995~~993,~~141~~262.3533 0405/11/2007 991079309 N/A 02/11/2017 N ~~599~~598,~~232~~220.8946 ~~598~~597,~~781~~763.06 0406/11/2007 Totals 3,~~371~~370,~~478~~280,~~040~~039.0971 3,~~370~~369,~~927~~722,~~047~~849.5667 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 991079131 1 Multi-Family New York NY 210,000,000.00 991079132 2 Multi-Family Various Various 179,784,800.00 991079133 3 Multi-Family Austin TX 61,727,334.00 991079134 4 Multi-Family Round Rock TX 37,226,506.00 991079135 5 Multi-Family Austin TX 35,376,585.00 991079136 6 Multi-Family Round Rock TX 25,669,575.00 991079137 7 Mixed Use West Palm Beach FL 150,000,000.00 991079138 8 Multi-Family Various Various 123,300,000.00 11056356 9 Office Tallahassee FL 115,500,000.00 991079139 10 Office Los Angeles CA 101,850,000.00 11055240 11 Office St Paul MN 90,000,000.00 991079140 12 Multi-Family Various FL 79,200,000.00 991079141 13 Office Dallas TX 64,000,000.00 991079142 14 Lodging Indianapolis IN 55,000,000.00 991079143 15 Retail Trussville AL 48,515,172.00 11054851 16 Lodging San Diego CA 47,400,000.00 991079144 17 Office Chicago IL 40,500,000.00 991079145 18 Office Syracuse NY 38,800,000.00 11054852 19 Lodging Garden Grove CA 37,600,000.00 991079146 20 Multi-Family Lawrenceville GA 36,000,000.00 991079147 21 Lodging New York NY 35,000,000.00 11055952 22 Retail Palm Beach Gardens FL 33,450,000.00 991079148 23 Multi-Family Lilburn GA 33,200,000.00 991079149 24 Office Conshohocken PA 31,692,500.00 11055452 25 Lodging Blue Bell PA 31,000,000.00 991079150 26 Retail Trussville AL 30,084,828.00 11053237 27 Multi-Family Birmingham AL 30,000,000.00 991079151 28 Industrial McKinney TX 29,~~813~~691,~~078~~685.5189 991079152 29 Multi-Family Spokane WA 16,400,000.00 991079153 30 Multi-Family Idaho Falls ID 12,700,000.00 991079154 31 Mixed Use Exton PA 28,400,000.00 11054040 32 Lodging Seattle WA 28,400,000.00 991079155 33 Office Westbury NY 27,000,000.00 11055951 34 Multi-Family Fort Myers FL 27,000,000.00 11054578 35 Retail Houston TX 25,020,000.00 991079156 36 Industrial Memphis TN 24,900,000.00 991079157 37 Retail Various Various 24,140,000.00 991079158 38 Retail Chandler AZ 23,446,000.00 11054839 39 Industrial McDonough GA 23,000,000.00 11052277 40 Multi-Family Los Angeles CA 22,~~385~~339,~~396~~069.3311 11055753 41 Multi-Family WinstonSalem NC 21,700,000.00 11055119 42 Multi-Family Alabaster AL 20,~~667~~641,~~277~~510.3998 11054845 43 Multi-Family San Antonio TX 19,998,000.00 991079159 44 Multi-Family Pineville NC 19,480,000.00 991079160 45 Office Cleveland TN 18,~~870~~819,~~697~~977.1115 11054977 46 Multi-Family Houston TX 17,730,000.00 991079161 47 Mixed Use Rancho Palos Verdes CA 16,500,000.00 11055808 48 Office Calabasas CA 15,255,000.00 11055847 49 Mixed Use Lake Forest IL 14,850,000.00 991079162 50 Retail Charlotte NC 14,600,000.00 991079163 51 Multi-Family Charlottesville VA 14,500,000.00 991079164 52 Multi-Family Indianapolis IN 14,360,000.00 11055649 53 Multi-Family Columbus OH 14,~~240~~211,~~623~~610.3377 991079165 54 Multi-Family Nashville TN 13,800,000.00 11054962 55 Mixed Use Jackson MS 13,800,000.00 11055173 56 Industrial Auburn Hills MI 13,~~647~~622,~~676~~244.8147 991079166 57 Retail Concord CA 13,500,000.00 991079167 58 Health Care Lake Worth FL 13,~~424~~390,~~951~~829.2657 991079168 59 Multi-Family Monroe NC 13,400,000.00 11055718 60 Multi-Family Thornton CO 13,400,000.00 991079169 61 Multi-Family West Columbia SC 13,~~297~~274,~~401~~145.0764 11056378 62 Industrial Sterling Heights MI 13,~~071~~046,~~365~~788.9101 991079170 63 Health Care Various OK 12,900,000.00 11054858 64 Office Walnut Creek CA 12,~~749~~724,~~275~~560.0607 11055463 65 Multi-Family Hoover AL 12,650,000.00 11047432 66 Retail Middletown NY 12,500,000.00 11054562 67 Retail West Palm Beach FL 12,500,000.00 11055051 68 Retail Murrieta CA 12,400,000.00 11054907 69 Retail Estes Park CO 12,000,000.00 11055267 70 Lodging Wilmington NC 11,~~952~~929,~~736~~716.0028 11055538 71 Multi-Family Antioch CA 11,750,000.00 991079171 72 Multi-Family Tacoma WA 11,~~664~~642,~~546~~542.1480 11055420 73 Multi-Family McKinney TX 11,500,000.00 991079172 74 Office The Woodlands TX 11,487,000.00 991079173 75 Multi-Family Pasadena TX 11,300,000.00 991079174 76 Lodging Atlanta GA 11,280,000.00 991079175 77 Multi-Family Houston TX 11,175,000.00 991079176 78 Multi-Family Dallas TX 11,170,000.00 991079177 79 Health Care Various IL 11,000,000.00 991079178 80 Lodging Harrisburg PA 10,~~156~~128,~~027~~049.8335 991079179 81 Retail Charlotte NC 9,900,000.00 991079180 82 Retail Glendale AZ 9,763,500.00 991079181 83 Multi-Family Charlotte NC 9,720,000.00 991079182 84 Lodging Fort Worth TX 9,~~536~~518,~~822~~213.4583 11055216 85 Office Long Beach CA 9,~~278~~265,~~438~~339.8310 991079183 86 Lodging Greenville SC 9,~~272~~256,~~977~~317.2087 11056175 87 Retail Atlanta GA 8,800,000.00 991079184 88 Office Norwell MA 8,650,000.00 991079185 89 Mixed Use Sterling VA 8,500,000.00 11054045 90 Retail St Cloud FL 8,~~439~~424,~~484~~305.3945 991079186 91 Lodging Layton UT 8,~~289~~273,~~466~~587.3567 991079187 92 Lodging Mooresville NC 8,~~263~~240,~~499~~224.8335 991079188 93 Retail Augusta GA 4,~~432~~424,~~492~~775.7041 991079189 94 Retail Albany GA 3,~~180~~174,~~263~~726.8173 991079190 95 Retail Tifton GA ~~616~~615,~~176~~103.1130 991079191 96 Retail Richmond VA 8,200,000.00 11055531 97 Lodging Milford CT 8,000,000.00 991079192 98 Office Springfield IL 7,~~969~~954,~~256~~307.9267 991079193 99 Industrial Ball Ground GA 7,~~962~~947,~~295~~751.9218 991079194 100 Office Fountain Valley CA 7,908,000.00 11055662 101 Multi-Family Covina CA 7,750,000.00 991079195 102 Lodging Waco TX 7,~~665~~644,~~982~~280.9513 11055331 103 Office El Segundo CA 7,506,000.00 11055060 104 Retail Baldwinsville NY 7,~~463~~449,~~560~~467.3679 11052990 105 Multi-Family Columbus OH 7,~~463~~450,~~013~~855.8929 991079196 106 Office Birmingham AL 7,400,000.00 11055468 107 Multi-Family Blakely PA 7,~~193~~180,~~985~~663.1334 991079197 108 Retail Ridgeland MS 7,150,000.00 991079198 109 Retail Okemos MI 6,975,000.00 991079199 110 Lodging Kennesaw GA 6,~~959~~946,~~702~~373.7456 991079200 111 Health Care Federal Way WA 6,~~946~~929,~~818~~107.7735 11052674 112 Mixed Use Temple Hills MD 6,~~841~~827,~~144~~811.1667 991079201 113 Various Huxley IA 6,800,000.00 11053885 114 Multi-Family Salem OR 5,~~463~~448,~~051~~569.9689 11053886 115 Multi-Family Salem OR 1,~~241~~238,~~602~~311.6930 991079202 116 Multi-Family Mobile AL 6,500,000.00 991079203 117 Mixed Use Schaumburg IL 6,400,000.00 991079204 118 Multi-Family Plano TX 6,250,000.00 991079205 119 Multi-Family Lynnwood WA 6,200,000.00 991079206 120 Retail Orlando FL 6,120,000.00 991079207 121 Retail San Ysidro CA 6,100,000.00 11053831 122 Retail Camarillo CA 6,100,000.00 991079208 123 Mixed Use San Marcos CA 6,050,000.00 991079209 124 Retail Decatur GA 5,~~884~~874,~~620~~501.0028 991079210 125 Multi-Family Seattle WA 5,750,000.00 11051494 126 Retail Glendora CA 5,750,000.00 991079211 127 Health Care Geneseo NY 5,~~728~~714,~~069~~328.7198 991079212 128 Office Mechanicsburg PA 5,~~701~~689,~~411~~758.7813 991079213 129 Multi-Family Dallas TX 5,565,125.00 11054861 130 Office Houston TX 5,~~363~~352,~~255~~894.5618 11055380 131 Office Houston TX 5,~~168~~158,~~853~~537.2544 991079214 132 Lodging Bessemer AL 5,~~158~~144,~~305~~402.4086 991079215 133 Industrial Chicago IL 5,100,000.00 991079216 134 Retail Spring TX 5,100,000.00 991079217 135 Office Decatur GA 5,100,000.00 11055379 136 Office Houston TX 5,~~069~~059,~~452~~334.2685 11055933 137 Retail Wilmington DE 4,~~984~~970,~~502~~499.4636 991079218 138 Lodging Janesville WI 4,~~965~~952,~~807~~391.5961 991079219 139 Retail Huntsville AL 4,920,000.00 991079220 140 Retail Indianapolis IN 4,900,000.00 11055003 141 Office Ocala FL 4,~~636~~627,~~122~~529.3495 991079221 142 Retail Tampa FL 4,629,000.00 991079222 143 Retail Southfield MI 4,600,000.00 11053418 144 Office Simi Valley CA 4,550,000.00 991079223 145 Multi-Family Santa Monica CA 4,535,000.00 991079224 146 Office Woodbury MN 4,425,000.00 991079225 147 Self Storage Lake Wales FL 4,~~386~~378,~~843~~695.3800 991079226 148 Industrial San Diego CA 4,350,000.00 991079227 149 Retail Oak Ridge TN 4,320,000.00 991079228 150 Retail Northfield NJ 4,~~287~~279,~~068~~052.7478 991079229 151 Multi-Family Cleveland OH 4,200,000.00 991079230 152 Industrial Plantation FL 4,200,000.00 11054709 153 Retail College Station TX 4,200,000.00 991079231 154 Retail Bakersfield CA 4,~~187~~179,~~441~~663.4344 11055514 155 Retail Chicago IL 4,165,000.00 991079232 156 Multi-Family Maumee OH 4,~~144~~136,~~307~~686.72 991079233 157 Multi-Family Kent OH 4,050,000.00 991079234 158 Office Orlando FL 4,041,000.00 991079235 159 Office Westminster CO 4,000,000.00 991079236 160 Lodging Patterson CA 3,~~991~~984,~~744~~805.1493 991079237 161 Retail Florence SC 3,~~988~~981,~~443~~326.8941 991079238 162 Retail Naples FL 3,~~987~~979,~~529~~756.2762 991079239 163 Lodging Sebastian FL 3,~~982~~971,~~729~~738.5586 11054870 164 Retail Boston MA 3,~~984~~976,~~309~~669.6675 991079240 165 Retail White House TN 3,~~983~~976,~~986~~178.0549 991079241 166 Industrial Lancaster CA 3,950,000.00 11055730 167 Retail Webster Groves MO 3,725,000.00 11054947 168 Retail Lake Worth FL 3,700,000.00 991079242 169 Office East Providence RI 3,~~688~~681,~~724~~719.0183 991079243 170 Office Puyallup WA 3,600,000.00 991079244 171 Multi-Family Normal IL 1,529,000.00 991079245 172 Multi-Family Normal IL 2,056,900.00 991079246 173 Multi-Family Cincinnati OH 3,500,000.00 991079247 174 Retail Tampa FL 3,~~489~~482,~~414~~846.3256 11056235 175 Office Houston TX 3,~~463~~457,~~980~~095.2814 11056335 176 Retail Birmingham AL 3,~~392~~386,~~782~~652.9493 991079248 177 Industrial Bakersfield CA 3,~~328~~322,~~475~~622.9327 991079249 178 Retail San Dimas CA 3,300,000.00 991079250 179 Office Durham NC 3,250,000.00 991079251 180 Mixed Use Brooklyn NY 3,~~241~~236,~~391~~171.8368 991079252 181 Retail Raleigh NC 3,200,000.00 991079253 182 Office Richmond VA 3,200,000.00 11055798 183 Self Storage Redwood City CA 3,~~167~~161,~~688~~302.1458 991079254 184 Retail Encino CA 3,~~115~~109,~~403~~436.7815 991079255 185 Retail Reno NV 3,100,000.00 991079256 186 Retail Lakewood CA 3,~~085~~079,~~434~~816.2279 991079257 187 Retail McMinnville OR 3,~~038~~032,~~399~~762.3731 11050468 188 Office Missoula MT 3,000,000.00 991079258 189 Office East Hempfield Township PA 2,~~990~~985,~~909~~267.2740 991079259 190 Retail Madison AL 2,~~987~~982,~~965~~096.0672 991079260 191 Lodging Wilkesboro NC 2,~~968~~947,~~182~~188.7815 11052858 192 Multi-Family Columbia SC 2,~~966~~952,~~120~~619.6742 991079261 193 Retail Houston TX 2,~~888~~883,~~740~~261.5171 991079262 194 Retail Wake Forest NC 2,~~793~~788,~~687~~211.1348 991079263 195 Mixed Use Venice CA 2,700,000.00 991079264 196 Office Palm Harbor FL 2,700,000.00 991079265 197 Retail Charlotte NC 2,~~694~~689,~~107~~053.9339 991079266 198 Multi-Family Bloomington IN 2,~~688~~683,~~811~~345.6139 991079267 199 Retail Trinity FL 2,650,000.00 11055243 200 Multi-Family Philladelphia PA 2,~~590~~585,~~512~~916.9738 991079268 201 Self Storage Troy AL 2,~~538~~531,~~682~~459.9615 991079269 202 Office Cary NC 2,500,000.00 991079270 203 Retail Summerfield NC 2,500,000.00 11055797 204 Self Storage Hayward CA 2,~~494~~489,~~242~~214.63 991079271 205 Self Storage Birmingham AL 2,~~466~~462,~~574~~143.3847 11055010 206 Multi-Family Jefferson City MO 2,450,000.00 11054577 207 Retail Birmingham AL 2,~~436~~432,~~594~~168.4333 991079272 208 Retail New Port Richey FL 2,~~432~~427,~~277~~452.0195 11052802 209 Retail Monroeville AL 2,400,000.00 991079273 210 Industrial Phoenix AZ 2,~~390~~385,~~134~~317.7831 991079274 211 Multi-Family Rocky Hill CT 2,~~312~~308,~~862~~422.2521 11055013 212 Multi-Family Lakeland FL 2,~~291~~286,~~197~~918.6963 991079275 213 Lodging Phoenix AZ 2,~~190~~184,~~463~~391.3565 991079276 214 Multi-Family Richmond TX 2,~~190~~186,~~149~~366.1336 991079277 215 Retail Union City TN 2,~~095~~091,~~454~~566.4621 991079278 216 Office Longwood FL 2,~~093~~089,~~636~~687.5019 991079279 217 Retail El Paso TX 2,000,000.00 991079280 218 Retail Alpharetta GA 2,000,000.00 991079281 219 Multi-Family Greenville SC 1,~~995~~991,~~599~~814.7937 991079282 220 Office St George UT 1,~~921~~918,~~305~~127.9994 991079283 221 Self Storage Little Rock AR 1,~~914~~910,~~047~~341.9226 991079284 222 Lodging Atlanta GA 1,~~891~~887,~~063~~616.4873 991079285 223 Retail Orangeburg SC 1,880,000.00 991079286 224 Retail Long Beach CA 1,~~819~~816,~~480~~055.3168 991079287 225 Retail Pacific Palisades CA 1,~~819~~815,~~299~~745.4751 991079288 226 Retail Plano TX 1,742,000.00 991079289 227 Retail Aurora CO 1,~~693~~690,~~304~~043.2511 991079290 228 Multi-Family Spokane WA 1,615,000.00 991079291 229 Mixed Use Austin TX 1,~~588~~586,~~854~~059.1374 11052670 230 Retail Suitland MD 1,~~561~~558,~~419~~343.6353 991079292 231 Retail North Richland Hills TX 1,~~545~~542,~~181~~179.3019 991079293 232 Retail Baltimore MD 1,~~491~~487,~~680~~581.6239 991079294 233 Retail Avon IN 1,472,000.00 11055796 234 Self Storage Decatur GA 1,~~446~~443,~~660~~744.7248 11055799 235 Self Storage La Puente CA 1,~~406~~403,~~752~~917.8507 991079295 236 Self Storage Tuscaloosa AL 1,~~394~~392,~~891~~416.6153 991079296 237 Retail Meridian MS 1,395,000.00 991079297 238 Multi-Family Irving TX 1,~~393~~390,~~442~~913.0153 991079298 239 Office Omaha NE 1,300,000.00 991079299 240 Retail Carmel IN 1,~~289~~285,~~374~~791.3277 991079300 241 Multi-Family Acworth GA 1,~~264~~262,~~956~~499.8837 991079301 242 Mixed Use Long Island City NY 1,~~221~~219,~~672~~645.5209 991079302 243 Retail Houston TX 1,~~214~~212,~~593~~519.3316 991079303 244 Office Rocky Hill CT 1,~~176~~174,~~437~~228.9049 991079304 245 Retail League City TX 1,150,000.00 991079305 246 Mixed Use Wheeling WV 1,117,000.00 11055795 247 Self Storage Sacramento CA 1,~~077~~075,~~512~~340.8272 991079306 248 Retail Newman CA 1,~~047~~045,~~651~~620.9069 991079307 249 Office Las Vegas NV ~~996~~994,~~219~~383.9995 991079308 250 Retail Cedar Park TX ~~995~~993,~~141~~262.3533 991079309 251 Retail Irmo SC ~~598~~597,~~781~~763.06 Totals 3,~~370~~369,~~927~~722,~~047~~849.5667

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 991079131 0.00 0.00 991079132 0.00 0.00 991079133 0.00 0.00 991079134 0.00 0.00 991079135 0.00 0.00 991079136 0.00 0.00 991079137 0.00 0.00 991079138 0.00 02,179,815.0030 01/01/2007 03/31/2007 11056356 0.00 0.00 991079139 0.00 01,897,756.0092 01/01/2007 03/31/2007 11055240 0.00 0.00 991079140 0.00 0.00 991079141 0.00 0.00 991079142 0.00 0.00 991079143 0.00 0888,703.0030 01/01/2007 03/31/2007 11054851 0.00 0.00 991079144 0.00 0.00 991079145 0.00 0.00 11054852 0.00 0.00 991079146 0.00 0.00 991079147 0.00 0.00 11055952 0.00 0.00 991079148 0.00 0.00 991079149 0.00 0.00 11055452 0.00 0.00 991079150 0.00 0.00 11053237 0.00 0.00 991079151 0.00 0.00 991079152 0.00 0.00 991079153 0.00 0.00 991079154 0.00 0.00 11054040 0.00 0.00 991079155 0.00 0.00 11055951 0.00 0.00 11054578 0.00 0.00 991079156 0.00 0.00 991079157 0.00 0.00 991079158 0.00 0.00 11054839 0.00 0.00 11052277 0.00 0.00 11055753 0.00 0.00 11055119 0.00 0.00 11054845 0.00 01,874,721.0068 04/01/2006 03/31/2007 991079159 0.00 0.00 991079160 0.00 0.00 11054977 0.00 01,546,327.0044 04/01/2006 03/31/2007 991079161 0.00 0.00 11055808 0.00 0.00 11055847 0.00 0.00 991079162 0.00 0.00 991079163 0.00 0.00 991079164 0.00 0.00 11055649 0.00 0.00 991079165 0.00 0.00 11054962 0.00 0.00 11055173 0.00 0.00 991079166 0.00 0.00 991079167 0.00 0.00 991079168 0.00 0.00 11055718 0.00 0.00 991079169 0.00 0.00 11056378 0.00 0.00 991079170 0.00 0.00 11054858 0.00 0.00 11055463 0.00 0.00 11047432 0.00 0.00 11054562 0.00 0.00 11055051 0.00 0.00 11054907 0.00 01,781,731.0012 04/01/2006 03/31/2007 11055267 0.00 0.00 11055538 0.00 0.00 991079171 0.00 0.00 11055420 0.00 0.00 991079172 0.00 0.00 991079173 0.00 0.00 991079174 0.00 0.00 991079175 0.00 0.00 991079176 0.00 0.00 991079177 0.00 0.00 991079178 0.00 0.00 991079179 0.00 0.00 991079180 0.00 0.00 991079181 0.00 0.00 991079182 0.00 0.00 11055216 0.00 0.00 991079183 0.00 0.00 11056175 0.00 0.00 991079184 0.00 0.00 991079185 0.00 0.00 11054045 0.00 0.00 991079186 0.00 0.00 991079187 0.00 0.00 991079188 0.00 0.00 991079189 0.00 0.00 991079190 0.00 0.00 991079191 0.00 0.00 11055531 0.00 0.00 991079192 0.00 0.00 991079193 0.00 0.00 991079194 0.00 0.00 11055662 0.00 0.00 991079195 0.00 0.00 11055331 0.00 0.00 11055060 0.00 0.00 11052990 0.00 0.00 991079196 0.00 0.00 11055468 0.00 0.00 991079197 0.00 0.00 991079198 0.00 0.00 991079199 0.00 0.00 991079200 0.00 0.00 11052674 0.00 0.00 991079201 0.00 0.00 11053885 0.00 0.00 11053886 0.00 0.00 991079202 0.00 0.00 991079203 0.00 0.00 991079204 0.00 0.00 991079205 0.00 0.00 991079206 0.00 0.00 991079207 0.00 0.00 11053831 0.00 0.00 991079208 0.00 0.00 991079209 0.00 0.00 991079210 0.00 0.00 11051494 0.00 0.00 991079211 0.00 0.00 991079212 0.00 0.00 991079213 0.00 0.00 11054861 0.00 0149,276.0083 01/01/2007 03/31/2007 11055380 0.00 0139,781.0040 01/01/2007 03/31/2007 991079214 0.00 0.00 991079215 0.00 0.00 991079216 0.00 0.00 991079217 0.00 0.00 11055379 0.00 0152,586.0010 01/01/2007 03/31/2007 11055933 0.00 0.00 991079218 0.00 0.00 991079219 0.00 0.00 991079220 0.00 0.00 11055003 0.00 0.00 991079221 0.00 0.00 991079222 0.00 0.00 11053418 0.00 0.00 991079223 0.00 0.00 991079224 0.00 0.00 991079225 0.00 0.00 991079226 0.00 0.00 991079227 0.00 0.00 991079228 0.00 0.00 991079229 0.00 0.00 991079230 0.00 0.00 11054709 0.00 0.00 991079231 0.00 0.00 11055514 0.00 0.00 991079232 0.00 0.00 991079233 0.00 0.00 991079234 0.00 0.00 991079235 0.00 0.00 991079236 0.00 0.00 991079237 0.00 0.00 991079238 0.00 0.00 991079239 0.00 0.00 11054870 0.00 0.00 991079240 0.00 0.00 991079241 0.00 0.00 11055730 0.00 0.00 11054947 0.00 0.00 991079242 0.00 0.00 991079243 0.00 0.00 991079244 0.00 0.00 991079245 0.00 0.00 991079246 0.00 0.00 991079247 0.00 0.00 11056235 0.00 0.00 11056335 0.00 0.00 991079248 0.00 0.00 991079249 0.00 0.00 991079250 0.00 0.00 991079251 0.00 0.00 991079252 0.00 0.00 991079253 0.00 0.00 11055798 0.00 0.00 991079254 0.00 0.00 991079255 0.00 0.00 991079256 0.00 0.00 991079257 0.00 0.00 11050468 0.00 0.00 991079258 0.00 0.00 991079259 0.00 0.00 991079260 0.00 0.00 11052858 0.00 0.00 991079261 0.00 0.00 991079262 0.00 0.00 991079263 0.00 0.00 991079264 0.00 0.00 991079265 0.00 0.00 991079266 0.00 0.00 991079267 0.00 0.00 11055243 0.00 0.00 991079268 0.00 0.00 991079269 0.00 0.00 991079270 0.00 0.00 11055797 0.00 0.00 991079271 0.00 0.00 11055010 0.00 0.00 11054577 0.00 0.00 991079272 0.00 0.00 11052802 0.00 0.00 991079273 0.00 0.00 991079274 0.00 0.00 11055013 0.00 0.00 991079275 0.00 0.00 991079276 0.00 0.00 991079277 0.00 0.00 991079278 0.00 0.00 991079279 0.00 0.00 991079280 0.00 0.00 991079281 0.00 0.00 991079282 0.00 0.00 991079283 0.00 0.00 991079284 0.00 0.00 991079285 0.00 0.00 991079286 0.00 0.00 991079287 0.00 0.00 991079288 0.00 0.00 991079289 0.00 0.00 991079290 0.00 0.00 991079291 0.00 0.00 11052670 0.00 0.00 991079292 0.00 0.00 991079293 0.00 0.00 991079294 0.00 0.00 11055796 0.00 0.00 11055799 0.00 0.00 991079295 0.00 0.00 991079296 0.00 0.00 991079297 0.00 0.00 991079298 0.00 0.00 991079299 0.00 0.00 991079300 0.00 0.00 991079301 0.00 0.00 991079302 0.00 0.00 991079303 0.00 0.00 991079304 0.00 0.00 991079305 0.00 0.00 11055795 0.00 0.00 991079306 0.00 0.00 991079307 0.00 0.00 991079308 0.00 0.00 991079309 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 06/15/2007 0 $0.00 1 $27,000,000.00 0 $0.00 05/17/2007 0 $0.00 0 $0.00 0 $0.00 04/17/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 06/15/2007 0 $0.00 0 $0.00 0 $0.00 05/17/2007 0 $0.00 0 $0.00 0 $0.00 04/17/2007 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 06/15/2007 0 $0.00 0 $0.00 5.881275% 5.842140% 105 05/17/2007 0 $0.00 0 $0.00 5.881296% 5.842159% 106 04/17/2007 0 $0.00 0 $0.00 5.881321% 5.842182% 107 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

~~Advance~~Delinquency ~~Summary~~Loan ~~Current~~Detail ~~Period~~Offering ~~Interest~~# of Paid Through Current Outstanding ~~Outstanding~~Status onof ~~P&I~~Loan ~~and~~Number ~~Loan~~Document Months Date P & I P & I ~~Servicing~~Mortgage ~~Servicing~~Cross- ~~Group~~Delinq. Advances Advances ~~Advances~~** ~~Advances~~Loan ~~Paid~~(1) Reference 991079131 1 0 05/11/2007 0.00 0.00 ~~18,317~~A 991079132 2 0 05/11/2007 0.5900 0.00 2A 991079138 8 0 05/11/2007 0.00 0.00 ~~1,234~~A 991079140 12 0 05/11/2007 0.7500 0.00 ~~Totals~~A 991079144 17 0 05/11/2007 0.00 0.00 19A 991079149 24 0 05/11/2007 0.00 0.00 A 991079155 33 2 03/11/2007 130,~~552~~417.3416 256,657.50 2 991079156 36 0 05/11/2007 0.00 0.00 A 991079157 37 0 05/11/2007 0.00 0.00 A 991079160 45 0 05/11/2007 0.00 0.00 A 991079161 47 0 05/11/2007 0.00 0.00 A 11055051 68 0 05/01/2007 0.00 0.00 B 991079174 76 0 05/11/2007 0.00 0.00 A 991079177 79 0 05/11/2007 0.00 0.00 A 991079192 98 0 05/11/2007 0.00 0.00 A 11052990 105 0 05/01/2007 0.00 0.00 B 991079198 109 0 05/11/2007 0.00 0.00 A 991079203 117 0 05/11/2007 0.00 0.00 A 991079210 125 0 05/11/2007 0.00 0.00 A 991079212 128 0 05/11/2007 0.00 0.00 A 991079215 133 0 05/11/2007 0.00 0.00 A 991079219 139 0 05/11/2007 0.00 0.00 A 991079223 145 0 05/11/2007 0.00 0.00 A 991079236 160 0 05/11/2007 0.00 0.00 A 991079237 161 0 05/11/2007 0.00 0.00 A 991079244 171 0 05/11/2007 0.00 0.00 A 991079245 172 0 05/11/2007 0.00 0.00 A 991079250 179 0 05/11/2007 0.00 0.00 A 991079256 186 0 05/11/2007 0.00 0.00 A 991079262 194 0 05/11/2007 0.00 0.00 A 991079265 197 0 05/11/2007 0.00 0.00 A 991079270 203 0 05/11/2007 0.00 0.00 A 991079272 208 0 05/11/2007 0.00 0.00 A 991079273 210 0 05/11/2007 0.00 0.00 A 991079279 217 0 05/11/2007 0.00 0.00 A 991079284 222 0 05/11/2007 0.00 0.00 A 991079287 225 0 05/11/2007 0.00 0.00 A 991079289 227 0 05/11/2007 0.00 0.00 A 991079291 229 0 05/11/2007 0.00 0.00 A 991079308 250 0 05/11/2007 0.00 0.00 A Totals 40 130,417.16 256,657.50

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

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 · CREDIT SUISSE COMMERCIAL MORTGAGE TRUST, SERIES 2007-C1