10-D 1 csc07c01_10d-200707.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: June 16, 2007 to July 17, 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 July 17, 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 July 17, 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: July 24, 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 July 17, 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: July 17, 2007 Record Date: June 29, 2007 Determination Date: July 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 3938,~~042~~596,~~831~~315.5523 ~~446~~520,~~516~~421.3284 ~~170~~168,~~064~~119.0712 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,~~492~~381,~~168~~494.0735 ~~110~~143,~~673~~692.7212 5,~~917~~916,~~168~~674.7633 A-MFL 22545XBC6 5.510000% 125,000,000.00 125,000,000.00 0.00 ~~554~~612,~~826~~222.3922 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 65.~~036897~~842140% 37,929,000.00 37,929,000.00 0.00 ~~190~~184,~~811~~655.2242 J 22545XAR4 65.~~036897~~842140% 33,714,000.00 33,714,000.00 0.00 ~~169~~164,~~606~~134.6291 K 22545XAS2 65.~~036897~~842140% 37,930,000.00 37,930,000.00 0.00 ~~190~~184,~~816~~660.2529 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~~120,~~150~~963.2107 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,~~370~~369,~~280~~722,~~039~~849.6258 ~~557~~664,~~190~~113.0496 15,~~148~~182,~~829~~815.9579

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 ~~616~~688,~~580~~540.3996 38,~~596~~075,~~315~~893.2339 30.02% A-2 22545XAB9 0.00 0.00 610,210.00 139,000,000.00 30.02% A-AB 22545XAC7 0.00 0.00 437,111.78 98,301,000.00 30.02% A-3 22545XAD5 0.00 0.00 3,400,261.67 758,000,000.00 30.02% A-1A 22545XAE3 0.00 0.00 6,~~027~~060,~~842~~366.4845 1,324,~~381~~237,~~494~~802.3523 30.02% A-MFL 22545XBC6 0.00 0.00 ~~554~~612,~~826~~222.3922 125,000,000.00 20.01% A-M 22545XAF0 0.00 0.00 957,494.64 212,148,000.00 20.01% A-J 22545XAG8 0.00 0.00 1,303,204.36 286,576,000.00 11.51% B 22545XAJ2 0.00 0.00 115,620.24 25,286,000.00 10.76% 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 8.0001% 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~~184,~~811~~655.2242 37,929,000.00 5.00% J 22545XAR4 0.00 0.00 ~~169~~164,~~606~~134.6291 33,714,000.00 4.00% K 22545XAS2 0.00 0.00 ~~190~~184,~~816~~660.2529 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~~120,~~150~~963.2107 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,~~706~~846,~~019~~929.9975 3,369,~~722~~058,~~849~~735.5862

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 22545XBB8 0.~~057777~~051772% 3,371,478,040.00 3,~~370~~369,~~280~~722,~~039~~849.6258 ~~162~~145,~~269~~379.6888 A-SP 22545XAH6 0.~~621067~~426307% 3,158,284,000.00 3,158,284,000.00 1,~~634~~121,~~588~~998.0758

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 22545XBB8 0.00 ~~162~~145,~~269~~379.6888 3,369,~~722~~058,~~849~~735.5862 A-SP 22545XAH6 0.00 1,~~634~~121,~~588~~998.0758 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 ~~976~~964.~~07078875~~90788075 1113.~~16290800~~01054600 4.~~25160175~~20297800 0.00000000 0.00000000 ~~964~~951.~~90788075~~89733475 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 999.~~81820342~~73465925 0.~~08354417~~10846874 4.~~46668782~~46631459 0.00000000 0.00000000 999.~~73465925~~62619051 A-MFL 22545XBC6 1,000.00000000 0.00000000 4.~~43861112~~89777776 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 54.~~03074745~~86844947 0.00000000 0.00000000 1,000.00000000 J 22545XAR4 1,000.00000000 0.00000000 54.~~03074746~~86844961 0.00000000 0.00000000 1,000.00000000 K 22545XAS2 1,000.00000000 0.00000000 54.~~03074743~~86844951 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~~10029850 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 999.~~64466612~~47940031 0.~~04813013~~04312052 0.00000000 999.~~47940031~~28242025 A-SP 22545XAH6 1,000.00000000 0.~~51755576~~35525576 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 2,045,~~787~~341,~~759~~243.4917 2,045,~~787~~341,~~759~~243.4917 ~~446~~520,~~516~~421.3284 0.00 0.00 2 1,324,~~492~~381,~~280~~606.2250 1,324,~~492~~381,~~280~~606.2250 ~~110~~143,~~673~~692.7212 0.00 0.00 Total 3,~~370~~369,~~280~~722,~~039~~849.7167 3,~~370~~369,~~280~~722,~~039~~849.7167 ~~557~~664,~~190~~113.0496 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,~~045~~044,~~341~~820,~~243~~821.1733 2,~~045~~044,~~341~~916,~~243~~226.1707 ~~446~~520,~~516~~421.3284 2 0.00 1,324,~~381~~237,~~606~~914.5038 1,324,~~381~~268,~~606~~523.5005 ~~110~~143,~~673~~692.7212 Total 0.00 3,369,~~722~~058,~~849~~735.6771 3,369,~~722~~184,~~849~~749.6712 ~~557~~664,~~190~~113.0496

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0506/01/2007 - 0506/30/2007 30 ~~170~~168,~~064~~119.0712 0.00 ~~170~~168,~~064~~119.0712 A-2 0506/01/2007 - 0506/30/2007 30 610,210.00 0.00 610,210.00 A-AB 0506/01/2007 - 0506/30/2007 30 437,111.78 0.00 437,111.78 A-3 0506/01/2007 - 0506/30/2007 30 3,400,261.67 0.00 3,400,261.67 A-1A 0506/01/2007 - 0506/30/2007 30 5,~~917~~916,~~168~~674.7633 0.00 5,~~917~~916,~~168~~674.7633 A-X 0506/01/2007 - 0506/30/2007 30 ~~162~~145,~~269~~379.6888 0.00 ~~162~~145,~~269~~379.6888 A-SP 0506/01/2007 - 0506/30/2007 30 1,~~634~~121,~~588~~998.0758 0.00 1,~~634~~121,~~588~~998.0758 A-MFL 0506/1715/2007 - 0607/1416/2007 2932 ~~554~~612,~~826~~222.3922 0.00 ~~554~~612,~~826~~222.3922 A-M 0506/01/2007 - 0506/30/2007 30 957,494.64 0.00 957,494.64 A-J 0506/01/2007 - 0506/30/2007 30 1,303,204.36 0.00 1,303,204.36 B 0506/01/2007 - 0506/30/2007 30 115,620.24 0.00 115,620.24 C 0506/01/2007 - 0506/30/2007 30 174,378.58 0.00 174,378.58 D 0506/01/2007 - 0506/30/2007 30 155,819.49 0.00 155,819.49 E 0506/01/2007 - 0506/30/2007 30 97,909.91 0.00 97,909.91 F 0506/01/2007 - 0506/30/2007 30 137,573.00 0.00 137,573.00 G 0506/01/2007 - 0506/30/2007 30 158,039.06 0.00 158,039.06 H 0506/01/2007 - 0506/30/2007 30 ~~190~~184,~~811~~655.2242 0.00 ~~190~~184,~~811~~655.2242 J 0506/01/2007 - 0506/30/2007 30 ~~169~~164,~~606~~134.6291 0.00 ~~169~~164,~~606~~134.6291 K 0506/01/2007 - 0506/30/2007 30 ~~190~~184,~~816~~660.2529 0.00 ~~190~~184,~~816~~660.2529 L 0506/01/2007 - 0506/30/2007 30 35,467.83 0.00 35,467.83 M 0506/01/2007 - 0506/30/2007 30 53,205.96 0.00 53,205.96 N 0506/01/2007 - 0506/30/2007 30 35,472.04 0.00 35,472.04 O 0506/01/2007 - 0506/30/2007 30 35,472.04 0.00 35,472.04 P 0506/01/2007 - 0506/30/2007 30 35,467.83 0.00 35,467.83 Q 0506/01/2007 - 0506/30/2007 30 35,472.04 0.00 35,472.04 S 0506/01/2007 - 0506/30/2007 30 53,205.96 0.00 53,205.96 T 0506/01/2007 - 0506/30/2007 30 124,150.21 0.00 124,150.21 Total 16,~~945~~453,~~687~~381.7039 0.00 16,~~945~~453,~~687~~381.7039

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 ~~170~~168,~~064~~119.0712 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,~~917~~916,~~168~~674.7633 0.00 A-X 0.00 0.00 0.00 ~~162~~145,~~269~~379.6888 0.00 A-SP 0.00 0.00 0.00 1,~~634~~121,~~588~~998.0758 0.00 A-MFL 0.00 0.00 0.00 ~~554~~612,~~826~~222.3922 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~~184,~~811~~655.2242 0.00 J 0.00 0.00 0.00 ~~169~~164,~~606~~134.6291 0.00 K 0.00 0.00 0.00 ~~190~~184,~~816~~660.2529 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 03,187.0014 ~~124~~120,~~150~~963.2107 03,187.0014 Total 0.00 0.00 03,187.0014 16,~~945~~450,~~687~~194.7025 03,187.0014

Other Required Information Available Distribution Amount (1) 17,~~502~~114,~~877~~308.7421 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees ~~111~~108,~~667~~043.6434 Less Delinquent Master Servicing Fees 2017,~~723~~570.3444 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~(915~~20,996.~~00)~~27 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 90111,~~029~~469.3017 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 16,515,223.84 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 16,515,223.84 Principal: Scheduled Principal 664,113.96 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 664,113.96 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 48,055.56 Total Other Collected: 48,055.56 Total Funds Collected 17,227,393.36 Total Funds Distributed Fees: Master Servicing Fee 108,043.34 Trustee Fee - Wells Fargo Bank N.A. 1,853.12 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 109,896.47 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 3,187.14 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 3,187.14 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 16,450,194.25 Principal Distribution 664,113.96 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 17,114,308.21 Total Funds Distributed 17,227,391.82

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 22545XAA1 AAA Aaa X AAA Aaa X A-2 22545XAB9 AAA Aaa X AAA Aaa X A-AB 22545XAC7 AAA Aaa X AAA Aaa X A-3 22545XAD5 AAA Aaa X AAA Aaa X A-1A 22545XAE3 AAA Aaa X AAA Aaa X A-X 22545XBB8 AAA Aaa X AAA Aaa X A-SP 22545XAH6 AAA Aaa X AAA Aaa X A-MFL 22545XBC6 AAA Aaa X AAA Aaa X A-M 22545XAF0 AAA Aaa X AAA Aaa X A-J 22545XAG8 AAA Aaa X AAA Aaa X B 22545XAJ2 AA+ Aa1 X AA+ Aa1 X C 22545XAK9 AA Aa2 X AA Aa2 X D 22545XAL7 AA- Aa3 X AA- Aa3 X E 22545XAM5 A+ A1 X A+ A1 X F 22545XAN3 A A2 X A A2 X G 22545XAP8 A- A3 X A- A3 X H 22545XAQ6 BBB+ Baa1 X BBB+ Baa1 X J 22545XAR4 BBB Baa2 X BBB Baa2 X K 22545XAS2 BBB- Baa3 X BBB- Baa3 X L 22545XAT0 BB+ Ba1 X BB+ Ba1 X M 22545XAU7 BB Ba2 X BB Ba2 X N 22545XAV5 BB- Ba3 X BB- Ba3 X O 22545XAW3 B+ B1 X B+ B1 X P 22545XAX1 B B2 X B B2 X Q 22545XAY9 B- B3 X B- B3 X S 22545XAZ6 CCC Caa2 X CCC Caa2 X T 22545XBA0 N/R N/R X ~~N/R~~NR ~~N/R~~NR X NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 38 54,~~749~~709,~~369~~076.2919 1.62 ~~113~~112 6.0222 1.~~692781~~692682 2,000,001 to 3,000,000 30 76,~~328~~259,~~968~~504.1339 2.2726 ~~111~~110 5.~~9262~~9263 1.~~444975~~444901 3,000,001 to 4,000,000 28 98,~~520~~457,~~629~~632.0327 2.92 ~~115~~114 5.9637 1.~~393147~~393067 4,000,001 to 4,500,000 14 59,~~349~~328,~~873~~270.3511 1.76 ~~114~~113 5.9774 1.~~328133~~328101 4,500,001 to 5,000,000 9 42,~~684~~665,~~420~~054.9280 1.27 ~~115~~114 5.8940 1.~~394934~~394888 5,000,001 to 6,000,000 14 75,~~807~~756,~~452~~039.6125 2.25 ~~113~~112 6.~~1034~~1033 1.~~400095~~418479 6,000,001 to 7,000,000 13 84,~~198~~174,~~292~~158.5881 2.50 ~~103~~102 5.~~9873~~9872 1.~~423455~~423451 7,000,001 to 8,000,000 12 91,~~341~~291,~~325~~725.4068 2.71 ~~108~~107 5.~~9281~~9280 1.~~298021~~260373 8,000,001 to 10,000,000 13 116,~~511~~455,~~488~~387.2762 3.46 ~~115~~114 5.8650 1.~~450225~~450165 10,000,001 to 12,500,000 15 173,~~762~~711,~~308~~673.4300 5.16 ~~113~~112 5.9294 1.~~384204~~384202 12,500,001 to 15,000,000 18 244,~~730~~642,~~178~~224.5306 7.26 ~~104~~103 5.9308 1.~~359992~~359984 15,000,001 to 19,000,000 5 84,~~704~~677,~~977~~778.1561 2.51 ~~114~~113 5.~~9043~~9042 1.~~413240~~413308 19,000,001 to 24,000,000 7 150,~~604~~564,~~580~~698.0991 4.47 9998 5.8608 1.~~316900~~316935 24,000,001 to 37,500,000 19 573,~~251~~188,~~679~~206.8901 17.01 ~~109~~108 5.7950 1.~~259766~~259770 37,500,001 to 55,000,000 6 267,815,172.00 7.95 ~~114~~113 5.7716 1.~~388393~~536353 55,000,001 to 80,000,000 3 204,927,334.00 6.08 9493 5.8940 1.~~246402~~686912 80,000,001 to 125,000,000 4 430,650,000.00 12.78 ~~115~~114 5.5386 1.~~410283~~424458 125,000,001 or greater 3 539,784,800.00 16.02 8079 6.1606 1.367785 Totals 251 3,369,~~722~~058,~~849~~735.6771 100.00 ~~105~~104 5.~~8813~~8812 1.~~358739~~398488

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,~~442~~403,~~850~~933.9361 5.44 ~~101~~100 5.~~8369~~8368 1.238185 Arizona 5 41,~~539~~533,~~209~~354.1043 1.23 ~~115~~114 5.~~5636~~5635 1.~~528220~~528215 Arkansas 1 1,~~910~~908,~~341~~319.0474 0.06 ~~115~~114 5.8300 1.370000 California 38 441,~~908~~831,~~706~~300.4250 13.11 ~~108~~107 5.~~7374~~7373 1.~~409943~~499580 Colorado 6 61,~~739~~737,~~659~~879.6831 1.83 7675 5.9786 1.~~536752~~536759 Connecticut 3 11,~~482~~479,~~650~~016.9859 0.34 ~~114~~113 5.~~7618~~7617 1.~~492408~~492450 Delaware 1 4,~~970~~963,~~499~~038.1328 0.15 ~~116~~115 5.9100 1.720000 Florida 25 505,~~769~~713,~~847~~001.2317 15.01 ~~113~~112 6.0007 1.~~273421~~451921 Georgia 18 175,~~341~~307,~~643~~948.7658 5.20 ~~106~~105 5.9250 1.~~322347~~310679 Idaho 1 12,700,000.00 0.38 ~~114~~113 5.8100 1.740000 Illinois 10 93,~~555~~547,~~207~~014.2474 2.78 ~~109~~108 5.8542 1.~~275463~~275465 Indiana 6 79,~~701~~696,~~137~~263.8197 2.37 ~~114~~113 5.7811 1.~~485084~~485099 Iowa 2 6,800,000.00 0.20 ~~113~~112 6.0100 1.410000 Maryland 5 71,~~173~~162,~~736~~587.2247 2.11 ~~113~~112 5.~~2084~~2083 1.~~401176~~443803 Massachusetts 2 12,~~626~~622,~~669~~496.7727 0.37 ~~114~~113 6.0028 1.~~315586~~315532 Michigan 6 45,~~124~~096,~~031~~625.4952 1.34 ~~115~~114 5.9223 1.~~421459~~421405 Minnesota 2 94,425,000.00 2.80 ~~113~~112 5.7981 1.498284 Mississippi 3 22,345,000.00 0.66 7978 5.8032 1.207362 Missouri 3 6,175,000.00 0.18 ~~115~~114 5.9439 1.247287 Montana 1 3,000,000.00 0.09 ~~112~~111 6.0000 1.240000 Nebraska 1 1,300,000.00 0.04 ~~110~~109 6.5000 1.380000 Nevada 2 4,~~094~~093,~~383~~375.8906 0.12 ~~116~~115 5.7771 1.~~320285~~320293 New Jersey 1 4,~~279~~274,~~052~~659.9351 0.13 ~~115~~114 5.9900 1.850000 New York 10 340,~~919~~900,~~614~~361.4323 10.12 9291 6.0636 1.414197 North Carolina 15 128,~~844~~802,~~394~~869.2481 3.82 ~~105~~104 5.7893 1.~~391868~~391738 Ohio 6 37,~~549~~522,~~152~~427.2948 1.11 ~~113~~112 5.9637 1.~~292277~~292291 Oklahoma 4 19,820,000.00 0.59 ~~116~~115 6.3334 1.351120 Oregon 3 9,~~719~~707,~~643~~001.0751 0.29 ~~113~~112 6.~~2633~~2632 1.~~741583~~741522 Pennsylvania 8 119,~~662~~627,~~153~~965.9879 3.55 ~~114~~113 5.8123 1.~~317587~~317594 Rhode Island 1 3,~~681~~677,~~719~~889.7952 0.11 ~~115~~114 5.9200 1.380000 South Carolina 9 46,~~555~~519,~~429~~743.05 1.38 9695 6.~~1946~~1947 1.~~308307~~308322 Tennessee 6 67,~~907~~874,~~722~~138.0687 2.0201 9291 6.0722 1.~~263372~~263394 Texas 48 550,~~598~~469,~~065~~447.9554 16.34 ~~101~~100 5.8178 1.~~332164~~337735 Utah 2 10,~~191~~181,~~716~~264.0305 0.30 ~~114~~113 6.0287 1.~~442949~~442944 Virginia 13 62,262,568.00 1.85 8786 5.9319 1.444872 Washington 8 80,~~536~~515,~~650~~041.7849 2.39 9392 6.1006 1.~~377480~~377523 West Virginia 1 1,117,000.00 0.03 ~~112~~111 6.3300 1.410000 Wisconsin 1 4,~~952~~945,~~391~~201.4771 0.15 ~~113~~112 6.2500 1.440000 Totals 293 3,369,~~722~~058,~~849~~735.6771 100.00 ~~105~~104 5.~~8813~~8812 1.~~358739~~398488

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 89 ~~106~~114,~~581~~503,~~427~~839.3602 3.1640 9492 5.~~8865~~9047 1.~~153555~~133018 1.19 to 1.20 2423 ~~308~~229,~~333~~071,~~060~~539.0519 96.1580 ~~114~~112 5.~~7367~~7666 1.200000 1.21 to 1.25 6665 ~~682~~677,~~641~~296,~~924~~682.9167 20.2610 ~~113~~112 5.~~8444~~8439 1.~~230174~~230326 1.26 to 1.32 4948 ~~631~~623,~~311~~283,~~691~~133.7352 18.7350 101 6.~~0143~~0126 1.~~277799~~277642 1.33 to 1.38 2928 ~~528~~481,~~879~~434,~~944~~226.3046 1514.7029 8986 6.~~0470~~0536 1.~~358947~~357859 1.39 to 1.43 1614 ~~388~~227,~~807~~895,~~999~~901.5621 116.5476 114 5.~~5298~~6962 1.~~398713~~401299 1.44 to 1.48 1113 ~~268~~396,~~307~~679,~~344~~288.6286 711.9677 8694 65.~~0626~~7567 1.~~462278~~455633 1.49 to 1.54 10 169,~~716~~699,~~140~~704.8437 5.04 ~~114~~113 5.8229 1.~~514303~~514304 1.55 to 1.80 19 195,~~337~~269,~~755~~729.0341 5.80 ~~114~~113 5.~~8548~~8547 1.~~661263~~661250 1.81 or greater 1922 89253,~~805~~924,~~561~~691.2700 27.6754 ~~110~~112 5.~~8881~~8446 2.~~257860~~148193 Totals 251 3,369,~~722~~058,~~849~~735.6771 100.00 ~~105~~104 5.~~8813~~8812 1.~~358739~~398488

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 7 49,~~934~~898,~~266~~785.5056 1.48 ~~114~~113 6.7117 1.~~347959~~347978 Industrial 12 135,~~516~~411,~~408~~670.2561 4.02 ~~103~~102 5.~~9984~~9985 1.~~317998~~292632 Lodging 24 350,~~689~~562,~~300~~234.1201 10.41 ~~109~~108 5.9877 1.~~489740~~602720 Mixed Use 14 261,~~186~~173,~~688~~796.3066 7.75 ~~108~~107 6.0739 1.~~257494~~257491 Multi-Family 95 1,330,~~221~~077,~~604~~912.3523 39.48 9695 5.8330 1.~~334006~~406471 Office 43 700,~~167~~066,~~246~~448.8135 20.78 ~~109~~108 5.8011 1.~~351617~~353621 Retail 88 519,~~758~~643,~~759~~945.1338 15.42 ~~114~~113 5.~~8351~~8350 1.~~345089~~345085 Self Storage 10 22,~~248~~223,~~575~~942.3101 0.66 ~~115~~114 5.~~8543~~8544 2.~~776471~~776492 Totals 293 3,369,~~722~~058,~~849~~735.6771 100.00 ~~105~~104 5.~~8813~~8812 1.~~358739~~398488

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.6500% or less 37 736,~~647~~597,~~692~~880.2981 21.86 ~~115~~114 5.~~4740~~4739 1.~~355248~~486047 5.6501% to 5.7500% 25 365,~~418~~306,~~020~~694.0371 10.84 ~~115~~114 5.6834 1.~~266620~~266611 5.7501% to 5.8500% 44 538,~~453~~399,~~464~~013.0480 15.98 ~~113~~112 5.7921 1.~~381251~~381236 5.8501% to 6.000% 61 477,~~663~~493,~~346~~430.6534 14.1817 ~~107~~106 5.9383 1.~~436260~~522162 6.0001% to 6.2500% 45 801,~~248~~124,~~669~~523.2546 23.78 8887 6.0987 1.~~384466~~380174 6.2501% to 6.4000% 22 351,~~091~~013,~~694~~017.9932 10.42 9291 6.2991 1.~~280180~~280172 6.4001% or greater 17 99,~~199~~124,~~962~~175.4227 2.94 ~~112~~111 6.6097 1.~~298750~~298763 Totals 251 3,369,~~722~~058,~~849~~735.6771 100.00 ~~105~~104 5.~~8813~~8812 1.~~358739~~398488

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~~247 3,~~347~~334,~~952~~799,~~849~~813.6703 9998.3598 ~~105~~104 5.~~8810~~8794 1.~~359503~~399883 13 to 24 months 2 1718,~~570~~900,000.00 0.5256 99106 56.~~9435~~1341 1.~~212715~~266138 25 to 36 months 01 011,158,922.0068 0.0033 095 06.~~0000~~0200 01.~~000000~~220000 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 ~~114~~113 5.8500 1.360000 Totals 251 3,369,~~722~~058,~~849~~735.6771 100.00 ~~105~~104 5.~~8813~~8812 1.~~358739~~398488

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,~~611~~590,~~112~~525.8801 11.4142 5352 6.1551 1.~~325217~~325226 71 to 96 months 6 265,~~117~~098,~~751~~667.1883 7.87 8079 6.0913 1.~~423285~~410336 97 to 116 months ~~228~~231 2,~~675~~696,~~563~~369,~~322~~542.2787 7980.4003 ~~114~~113 5.~~8191~~8196 1.~~358062~~408953 117 to 117 months 30 ~~21,430,663~~0.3400 0.6400 ~~117~~0 50.~~8866~~0000 10.~~352287~~000000 118 months or greater 1 23,000,000.00 0.68 ~~125~~124 6.1100 1.260000 Totals 251 3,369,~~722~~058,~~849~~735.6771 100.00 ~~105~~104 5.~~8813~~8812 1.~~358739~~398488

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 53.8385 ~~100~~99 5.8321 1.~~349788~~402916 300 months or less 22 178,~~673~~441,~~428~~821.1810 5.30 ~~114~~113 6.0596 1.~~449773~~449810 301 to 359 months 185 1,~~347~~346,~~072~~661,~~271~~872.4184 39.9897 ~~111~~110 5.~~9191~~9190 1.~~363927~~391811 360 months or greater 2 29,~~906~~884,~~850~~741.0877 0.89 7473 6.~~0969~~0970 1.~~124079~~124077 Totals 251 3,369,~~722~~058,~~849~~735.6771 100.00 ~~105~~104 5.~~8813~~8812 1.~~358739~~398488

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 ~~242~~238 32,~~030~~976,~~758~~171,~~911~~820.2099 8988.9434 ~~104~~102 5.~~9361~~9067 1.~~352788~~359865 1 year or less 913 ~~338~~392,~~963~~886,~~938~~914.4772 1011.0666 ~~114~~113 5.~~3912~~6888 1.~~411945~~691060 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 3,369,~~722~~058,~~849~~735.6771 100.00 ~~105~~104 5.~~8813~~8812 1.~~358739~~398488 (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,~~721~~688,~~830~~108.7246 1.36 ~~112~~111 6.0321 1.~~754148~~754045 2,000,001 to 3,000,000 22 56,~~818~~768,~~479~~417.7405 1.6968 ~~115~~114 5.~~9109~~9110 1.~~489715~~489602 3,000,001 to 4,000,000 27 9594,~~020~~957,~~629~~632.0327 2.82 ~~115~~114 5.~~9705~~9704 1.~~399525~~399446 4,000,001 to 4,500,000 11 46,~~963~~945,~~186~~772.6322 1.39 ~~114~~113 5.9769 1.~~315434~~315392 4,500,001 to 5,000,000 8 38,~~149~~130,~~420~~054.9280 1.13 ~~115~~114 5.9254 1.~~383633~~383575 5,000,001 to 6,000,000 11 59,~~043~~000,~~757~~123.7263 1.75 ~~113~~112 6.~~1015~~1014 1.~~341096~~364731 6,000,001 to 7,000,000 10 65,~~248~~224,~~292~~158.5881 1.94 ~~112~~111 5.~~9837~~9836 1.~~394405~~394388 7,000,001 to 8,000,000 9 68,~~959~~924,~~806~~332.7708 2.05 ~~110~~109 5.~~8558~~8557 1.~~326671~~276804 8,000,001 to 10,000,000 12 106,~~791~~735,~~488~~387.2762 3.17 ~~115~~114 5.~~8842~~8841 1.~~471180~~471125 10,000,000 to 12,500,001 9 105,~~224~~197,~~765~~251.6366 3.12 ~~113~~112 6.0405 1.~~471971~~471952 12,500,001 to 15,000,000 9 122,~~434~~375,~~422~~092.1211 3.63 ~~103~~102 6.0135 1.~~350812~~350768 15,000,001 to 19,000,000 3 50,~~574~~547,~~977~~778.1561 1.50 ~~114~~113 5.~~9049~~9047 1.~~317636~~317700 19,000,001 to 24,000,000 2 46,446,000.00 1.38 ~~120~~119 5.7819 1.371056 24,000,001 to 37,500,000 12 348,~~779~~715,~~013~~540.8901 10.35 ~~106~~105 5.~~8430~~8431 1.~~290138~~290149 37,500,001 to 55,000,000 6 267,815,172.00 7.95 ~~114~~113 5.7716 1.~~388393~~536353 55,000,001 to 80,000,000 1 64,000,000.00 1.90 4948 6.3156 1.310000 80,000,001 to 125,000,000 3 307,350,000.00 9.12 ~~115~~114 5.7205 1.~~418220~~418224 125,000,001 or greater 1 150,000,000.00 4.45 ~~112~~111 6.2700 1.260000 Totals 188 2,~~045~~044,~~341~~820,~~243~~821.1733 60.7069 ~~110~~109 5.9130 1.~~374970~~393328

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,~~651~~627,~~340~~215.0689 3.37 ~~114~~113 5.~~7494~~7493 1.~~272233~~272220 Arizona 5 41,~~539~~533,~~209~~354.1043 1.23 ~~115~~114 5.~~5636~~5635 1.~~528220~~528215 Arkansas 1 1,~~910~~908,~~341~~319.0474 0.06 ~~115~~114 5.8300 1.370000 California 32 355,~~242~~190,~~442~~125.9910 10.54 ~~115~~114 5.~~7037~~7036 1.~~437567~~549060 Colorado 3 17,~~690~~688,~~042~~262.6831 0.5253 ~~114~~113 5.8981 2.~~009354~~009427 Connecticut 2 9,~~174~~173,~~228~~018.3317 0.27 ~~114~~113 5.~~7346~~7345 1.~~528241~~528261 Delaware 1 4,~~970~~963,~~499~~038.1328 0.15 ~~116~~115 5.9100 1.720000 Florida 20 386,~~262~~208,~~841~~342.9846 11.46 ~~114~~113 6.0886 1.~~292131~~292126 Georgia 14 82,~~494~~462,~~592~~237.3212 2.45 ~~113~~112 6.1057 1.~~414556~~389785 Illinois 8 89,~~969~~961,~~307~~114.2474 2.67 ~~108~~107 5.8576 1.~~274485~~274487 Indiana 4 62,~~657~~655,~~792~~880.2126 1.86 ~~114~~113 5.8164 1.~~555476~~555486 Iowa 2 6,800,000.00 0.20 ~~113~~112 6.0100 1.410000 Maryland 3 9,~~873~~862,~~736~~587.2247 0.29 ~~110~~109 5.9747 1.~~467456~~467438 Massachusetts 2 12,~~626~~622,~~669~~496.7727 0.37 ~~114~~113 6.0028 1.~~315586~~315532 Michigan 6 45,~~124~~096,~~031~~625.4952 1.34 ~~115~~114 5.9223 1.~~421459~~421405 Minnesota 2 94,425,000.00 2.80 ~~113~~112 5.7981 1.498284 Mississippi 3 22,345,000.00 0.66 7978 5.8032 1.207362 Missouri 1 3,725,000.00 0.11 ~~115~~114 5.6900 1.160000 Montana 1 3,000,000.00 0.09 ~~112~~111 6.0000 1.240000 Nebraska 1 1,300,000.00 0.04 ~~110~~109 6.5000 1.380000 Nevada 2 4,~~094~~093,~~383~~375.8906 0.12 ~~116~~115 5.7771 1.~~320285~~320293 New Jersey 1 4,~~279~~274,~~052~~659.9351 0.13 ~~115~~114 5.9900 1.850000 New York 9 130,~~919~~900,~~614~~361.4323 3.89 ~~114~~113 5.~~9485~~9484 1.~~340728~~340716 North Carolina 11 64,~~544~~502,~~394~~869.2481 1.9291 ~~115~~114 5.8408 1.~~498507~~498315 Oklahoma 4 19,820,000.00 0.59 ~~116~~115 6.3334 1.351120 Oregon 1 3,~~032~~029,~~762~~668.6740 0.09 ~~114~~113 6.0500 1.260000 Pennsylvania 6 109,~~895~~871,~~574~~231.7193 3.26 ~~116~~115 5.7917 1.327201 Rhode Island 1 3,~~681~~677,~~719~~889.7952 0.11 ~~115~~114 5.9200 1.380000 South Carolina 4 15,~~715~~701,~~407~~726.3597 0.47 ~~113~~112 6.2051 1.~~368137~~368121 Tennessee 5 54,~~107~~074,~~722~~138.0687 1.61 8786 6.1787 1.~~274434~~274468 Texas 22 195,~~378~~264,~~322~~274.2790 5.80 9291 5.~~9979~~9981 1.~~352506~~352503 Utah 2 10,~~191~~181,~~716~~264.0305 0.30 ~~114~~113 6.0287 1.~~442949~~442944 Virginia 3 19,900,000.00 0.59 ~~115~~114 5.6925 1.369950 Washington 3 38,~~929~~919,~~107~~542.7055 1.16 7170 6.3637 1.~~265482~~265488 West Virginia 1 1,117,000.00 0.03 ~~112~~111 6.3300 1.410000 Wisconsin 1 4,~~952~~945,~~391~~201.4771 0.15 ~~113~~112 6.2500 1.440000 Totals 199 2,~~045~~044,~~341~~820,~~243~~821.1733 60.7069 ~~110~~109 5.9130 1.~~374970~~393328

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 45 2634,~~354~~293,~~000~~745.0015 01.7802 8481 5.~~8838~~9454 1.~~154926~~086010 1.19 to 1.20 19 162,~~240~~191,~~517~~040.2553 4.81 ~~114~~113 5.~~7944~~7943 1.200000 1.21 to 1.25 4342 ~~335~~330,~~410~~138,~~133~~527.3711 9.9580 ~~114~~113 5.~~8818~~8815 1.~~229462~~229763 1.26 to 1.32 4342 ~~580~~572,~~175~~165,~~835~~955.5727 1716.2298 ~~100~~99 6.~~0442~~0427 1.~~278052~~277885 1.33 to 1.38 1918 ~~259~~211,~~220~~780,~~035~~930.3759 76.6929 ~~115~~114 6.~~0546~~0713 1.~~364398~~363146 1.39 to 1.43 1312 ~~259~~221,~~171~~561,~~080~~329.9312 76.6958 ~~115~~114 5.~~7298~~6873 1.~~402364~~401073 1.44 to 1.48 910 5661,~~120~~195,~~978~~023.2601 1.6782 ~~114~~113 5.~~7770~~7871 1.~~470111~~471278 1.49 to 1.54 7 143,~~792~~777,~~227~~184.3104 4.27 ~~114~~113 5.8106 1.~~514388~~514390 1.55 to 1.80 15 145,~~987~~919,~~755~~729.0341 4.33 ~~114~~113 5.~~8661~~8660 1.~~639578~~639551 1.81 or greater 1618 76161,~~868~~797,~~680~~357.0810 24.2880 ~~114~~113 5.~~8403~~9137 2.~~296606~~064027 Totals 188 2,~~045~~044,~~341~~820,~~243~~821.1733 60.7069 ~~110~~109 5.9130 1.~~374970~~393328

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 7 49,~~934~~898,~~266~~785.5056 1.48 ~~114~~113 6.7117 1.~~347959~~347978 Industrial 12 135,~~516~~411,~~408~~670.2561 4.02 ~~103~~102 5.~~9984~~9985 1.~~317998~~292632 Lodging 24 350,~~689~~562,~~300~~234.1201 10.41 ~~109~~108 5.9877 1.~~489740~~602720 Mixed Use 14 261,~~186~~173,~~688~~796.3066 7.75 ~~108~~107 6.0739 1.~~257494~~257491 Multi-Family 1 5,839,999.69 0.17 ~~113~~112 6.0100 1.410000 Office 43 700,~~167~~066,~~246~~448.8135 20.78 ~~109~~108 5.8011 1.~~351617~~353621 Retail 88 519,~~758~~643,~~759~~945.1338 15.42 ~~114~~113 5.~~8351~~8350 1.~~345089~~345085 Self Storage 10 22,~~248~~223,~~575~~942.3101 0.66 ~~115~~114 5.~~8543~~8544 2.~~776471~~776492 Totals 199 2,~~045~~044,~~341~~820,~~243~~821.1733 60.7069 ~~110~~109 5.9130 1.~~374970~~393328

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.6500% or less 28 480,~~765~~741,~~116~~010.7168 14.27 ~~115~~114 5.5316 1.~~377406~~377340 5.6501% to 5.7500% 14 134,~~818~~732,~~950~~713.9263 4.00 ~~115~~114 5.6991 1.~~353134~~353161 5.7501% to 5.8500% 30 304,~~480~~426,~~064~~954.6741 9.04 ~~114~~113 5.8014 1.~~434615~~434598 5.8501% to 6.0000% 49 362,~~196~~050,~~903~~830.9370 10.75 ~~110~~109 5.9362 1.~~433434~~546712 6.0001% to 6.2500% 36 ~~371~~370,~~043~~940,~~433~~834.9943 11.01 ~~110~~109 6.0810 1.~~368473~~359192 6.2501% to 6.4000% 17 319,~~126~~074,~~936~~699.4674 9.47 9493 6.2955 1.~~276101~~276105 6.4001% or greater 14 72,~~909~~853,~~836~~777.4974 2.16 ~~112~~111 6.6466 1.~~325585~~325602 Totals 188 2,~~045~~044,~~341~~820,~~243~~821.1733 60.7069 ~~110~~109 5.9130 1.~~374970~~393328

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~~186 2,~~038~~025,~~941~~920,~~243~~821.1733 60.5113 ~~110~~109 5.~~9134~~9110 1.~~375519~~394514 13 to 24 months 12 618,~~400~~900,000.00 0.1956 ~~105~~106 56.~~8100~~1341 1.~~200000~~266138 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,~~045~~044,~~341~~820,~~243~~821.1733 60.7069 ~~110~~109 5.9130 1.~~374970~~393328

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,~~312~~311,~~519~~365.1629 3.93 5251 6.2661 1.~~287838~~287839 71 to 96 months 2 22,~~797~~789,~~751~~745.1815 0.68 7877 5.9806 1.~~309541~~158785 97 to 116 months ~~178~~180 1,~~852~~866,~~980~~719,~~972~~710.8389 5455.9941 ~~114~~113 5.~~8851~~8847 1.~~383085~~405311 117 to 117 months 20 ~~14,250,000~~0.00 0.4200 ~~117~~0 50.~~8446~~0000 10.~~418947~~000000 118 months or greater 1 23,000,000.00 0.68 ~~125~~124 6.1100 1.260000 Totals 188 2,~~045~~044,~~341~~820,~~243~~821.1733 60.7069 ~~110~~109 5.9130 1.~~374970~~393328

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 25.42 ~~107~~106 5.8613 1.~~357623~~357624 300 months or less 19 ~~169~~168,~~033~~818,~~927~~895.5732 5.0201 ~~114~~113 6.0557 1.~~433427~~433466 301 to 359 months 147 1,010,~~601~~303,~~476~~402.5007 29.99 ~~111~~110 5.9359 1.~~381498~~418658 360 months or greater 1 9,~~265~~258,~~339~~023.1094 0.27 ~~115~~114 5.6000 1.200000 Totals 188 2,~~045~~044,~~341~~820,~~243~~821.1733 60.7069 ~~110~~109 5.9130 1.~~374970~~393328

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 ~~182~~178 1,~~867~~768,~~405~~861,~~304~~906.7061 5552.4250 ~~109~~108 5.~~9540~~9520 1.~~370922~~370913 1 year or less 610 ~~177~~275,~~935~~958,~~938~~914.4772 58.2819 ~~115~~112 5.~~4832~~6631 1.~~417452~~537001 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,~~045~~044,~~341~~820,~~243~~821.1733 60.7069 ~~110~~109 5.9130 1.~~374970~~393328 (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,~~027~~020,~~538~~967.5773 0.27 ~~114~~113 5.~~9723~~9722 1.~~381975~~381902 2,000,001 to 3,000,000 8 19,~~510~~491,~~488~~087.3934 0.58 ~~100~~99 5.~~9707~~9708 1.~~314682~~314708 3,000,001 to 4,000,000 1 3,500,000.00 0.10 ~~116~~115 5.7800 1.220000 4,000,001 to 4,500,000 3 12,~~386~~382,~~686~~497.7289 0.37 ~~113~~112 5.9792 1.~~376278~~376287 4,500,001 to 5,000,000 1 4,535,000.00 0.13 ~~115~~114 5.6300 1.490000 5,000,001 to 6,000,000 3 16,~~763~~755,~~694~~915.8962 0.50 ~~113~~112 6.~~1101~~1099 1.~~607897~~607734 6,000,001 to 7,000,000 3 18,950,000.00 0.56 7271 5.9998 1.523483 7,000,001 to 8,000,000 3 22,~~381~~367,~~518~~393.6360 0.66 ~~103~~102 6.~~1510~~1509 1.~~209746~~209742 8,000,001 to 10,000,000 1 9,720,000.00 0.29 ~~115~~114 5.6550 1.220000 10,000,000 to 12,500,001 6 68,~~537~~514,~~542~~421.8034 2.03 ~~112~~111 5.~~7588~~7587 1.~~249457~~249470 12,500,001 to 15,000,000 9 122,~~295~~267,~~756~~131.4195 3.63 ~~104~~103 5.~~8481~~8480 1.~~369183~~369209 15,000,001 to 19,000,000 2 34,130,000.00 1.01 ~~113~~112 5.9035 1.554908 19,000,001 to 24,000,000 5 104,~~158~~118,~~580~~698.0991 3.09 8988 5.8960 1.~~292751~~292792 24,000,001 to 37,500,000 7 224,472,666.00 6.66 ~~115~~114 5.7204 1.212576 37,500,001 to 70,000,000 1 61,727,334.00 1.83 ~~115~~114 5.7700 1.240000 70,000,001 to 80,000,000 1 79,200,000.00 2.35 ~~115~~114 5.6500 12.~~200000~~339804 80,000,001 to 125,000,000 1 123,300,000.00 3.66 ~~113~~112 5.0850 1.~~390500~~440000 125,000,001 or greater 2 389,784,800.00 11.57 6766 6.1185 1.409263 Totals 63 1,324,~~381~~237,~~606~~914.5038 39.3031 9695 5.8322 1.~~333671~~406455

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,~~791~~776,~~510~~717.8772 2.07 8180 5.~~9793~~9792 1.~~182741~~182760 California 6 86,~~666~~641,~~263~~175.4340 2.57 8281 5.~~8755~~8756 1.~~296712~~296731 Colorado 3 44,049,617.00 1.31 6160 6.0109 1.346958 Connecticut 1 2,~~308~~305,~~422~~998.6542 0.07 ~~115~~114 5.8700 1.350000 Florida 5 119,~~507~~504,~~005~~658.2571 3.55 ~~109~~108 5.7165 1.~~212949~~968335 Georgia 4 92,~~847~~845,~~051~~711.4446 2.76 ~~100~~99 5.7645 1.240419 Idaho 1 12,700,000.00 0.38 ~~114~~113 5.8100 1.740000 Illinois 2 3,585,900.00 0.11 ~~114~~113 5.7700 1.300000 Indiana 2 17,~~043~~040,~~345~~383.6071 0.51 ~~115~~114 5.6511 1.~~226298~~226292 Maryland 2 61,300,000.00 1.82 ~~113~~112 5.0850 1.~~390500~~440000 Missouri 2 2,450,000.00 0.07 ~~116~~115 6.3300 1.380000 New York 1 210,000,000.00 6.23 7978 6.1354 1.460000 North Carolina 4 64,300,000.00 1.91 9594 5.7377 1.284824 Ohio 6 37,~~549~~522,~~152~~427.2948 1.11 ~~113~~112 5.9637 1.~~292277~~292291 Oregon 2 6,~~686~~677,~~880~~333.4011 0.20 ~~113~~112 6.3600 1.960000 Pennsylvania 2 9,~~766~~756,~~579~~733.2786 0.29 ~~100~~99 6.0441 1.209409 South Carolina 5 30,~~840~~818,~~021~~016.7008 0.9291 8786 6.~~1893~~1894 1.~~277819~~277854 Tennessee 1 13,800,000.00 0.41 ~~115~~114 5.6550 1.220000 Texas 26 355,~~219~~205,~~743~~172.6764 10.54 ~~106~~105 5.7187 1.~~320976~~329617 Virginia 10 42,362,568.00 1.26 7473 6.0444 1.480068 Washington 5 41,~~607~~595,~~543~~498.0894 1.23 ~~114~~113 5.8544 1.~~482267~~482349 Totals 94 1,324,~~381~~237,~~606~~914.5038 39.3031 9695 5.8322 1.~~333671~~406455

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 80,~~227~~210,~~427~~093.3687 2.38 9897 5.8873 1.~~153105~~153116 1.19 to 1.20 54 ~~146~~66,~~092~~880,~~542~~498.8066 41.3499 ~~113~~110 5.~~6726~~6993 1.200000 1.21 to 1.25 23 347,~~231~~158,~~791~~155.5456 10.30 ~~112~~111 5.~~8083~~8082 1.~~230861~~230863 1.26 to 1.32 6 51,~~135~~117,~~856~~178.1625 1.52 ~~114~~113 5.6750 1.274919 1.33 to 1.38 10 269,~~659~~653,~~908~~295.9387 8.00 6463 6.0398 1.353707 1.39 to 1.43 32 ~~129~~6,~~636~~334,~~918~~572.6309 30.8519 ~~113~~110 56.~~1301~~0072 1.~~391413~~409180 1.44 to 1.48 23 ~~212~~335,~~186~~484,~~366~~265.3685 69.3096 7990 65.~~1382~~7511 1.~~460206~~452780 1.49 to 1.54 3 25,~~923~~922,~~913~~520.5333 0.77 ~~113~~112 5.8909 1.~~513833~~513824 1.55 to 1.80 4 49,350,000.00 1.46 ~~114~~113 5.8214 1.725410 1.81 or greater 34 1292,~~936~~127,~~881~~333.1990 02.3873 84110 65.~~1716~~7232 2.~~027636~~296008 Totals 63 1,324,~~381~~237,~~606~~914.5038 39.3031 9695 5.8322 1.~~333671~~406455

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 94 1,324,~~381~~237,~~604~~912.6654 39.3031 9695 5.8322 1.~~333671~~406455 Totals 94 1,324,~~381~~237,~~606~~914.5038 39.3031 9695 5.8322 1.~~333671~~406455

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.6500% or less 9 255,~~882~~856,~~575~~870.5813 7.59 ~~114~~113 5.3657 1.~~313618~~690301 5.6501% to 5.7500% 11 230,~~599~~573,~~069~~981.1108 6.84 ~~114~~113 5.6743 1.~~216039~~216037 5.7501% to 5.8500% 14 233,~~973~~972,~~399~~059.3739 6.94 ~~112~~111 5.7801 1.~~311805~~311806 5.8501% to 6.0000% 12 115,~~466,~~442,599.7264 3.43 9695 5.9449 1.~~445124~~445168 6.0001% to 6.2500% 9 430,~~205~~183,~~235~~689.2603 12.77 6968 6.1139 1.~~398260~~398267 6.2501% to 6.4000% 5 31,~~964~~938,~~758~~317.5358 0.95 7271 6.3346 1.~~320903~~320809 6.4001% or greater 3 26,~~290~~270,~~125~~397.9353 0.78 ~~110~~109 6.~~5074~~5073 1.~~224332~~224333 Totals 63 1,324,~~381~~237,~~606~~914.5038 39.3031 9695 5.8322 1.~~333671~~406455

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~~308,~~011~~878,~~606~~991.5070 38.85 9695 5.8305 1.~~334557~~408194 13 to 24 months 10 ~~11,170,000~~0.00 0.3300 960 60.~~0200~~0000 10.~~220000~~000000 25 to 36 months 01 011,158,922.0068 0.0033 095 06.~~0000~~0200 01.~~000000~~220000 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 ~~114~~113 5.8500 1.360000 Totals 63 1,324,~~381~~237,~~606~~914.5038 39.3031 9695 5.8322 1.~~333671~~406455

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,~~298~~279,~~593~~159.72 7.49 5453 6.0969 1.~~344819~~344834 71 to 96 months 4 242,~~320~~308,~~000~~922.0068 7.19 8079 6.1017 1.~~433986~~433995 97 to 116 months 5051 ~~822~~829,~~582~~649,~~349~~831.4498 24.4163 ~~114~~113 5.~~6704~~6730 1.~~301693~~417149 117 to 117 months 10 ~~7,180,663~~0.3400 0.2100 ~~117~~0 50.~~9700~~0000 10.~~220000~~000000 118 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 63 1,324,~~381~~237,~~606~~914.5038 39.3031 9695 5.8322 1.~~333671~~406455

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 28.42 9392 5.8060 1.~~342782~~443422 300 months or less 3 9,~~639~~622,~~500~~925.6178 0.29 ~~113~~112 6.~~1272~~1274 1.~~736398~~736546 301 to 359 months 38 336,~~470~~358,~~794~~470.9177 9.9998 ~~109~~108 5.8683 1.~~311152~~311172 360 months or greater 1 20,~~641~~626,~~510~~717.9883 0.61 5655 6.3200 1.090000 Totals 63 1,324,~~381~~237,~~606~~914.5038 39.3031 9695 5.8322 1.~~333671~~406455

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 60 1,~~163~~207,~~353~~309,~~606~~914.5038 3435.5284 94 5.~~9073~~8402 1.~~323679~~343677 1 year or less 3 ~~161~~116,~~028~~928,000.00 43.7847 113 5.~~2896~~7494 12.~~405859~~054651 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,~~381~~237,~~606~~914.5038 39.3031 9695 5.8322 1.~~333671~~406455 (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~~073,~~494~~704.3117 0.00 6.135% 991079132 2 MF Various Various ~~944~~913,~~166~~709.2528 0.00 6.099% 991079133 3 MF Austin TX ~~306~~296,~~699~~805.1260 0.00 5.770% 991079134 4 MF Round Rock TX ~~184~~178,~~964~~997.0345 0.00 5.770% 991079135 5 MF Austin TX ~~175~~170,~~772~~102.4941 0.00 5.770% 991079136 6 MF Round Rock TX ~~127~~123,~~542~~427.1487 0.00 5.770% 991079137 7 MU West Palm Beach FL ~~809~~783,~~875~~750.00 0.00 6.270% 991079138 8 MF Various Various ~~539~~522,~~899~~483.8875 0.00 5.085% 11056356 9 OF Tallahassee FL ~~599~~580,~~733~~387.7550 0.00 6.030% 991079139 10 OF Los Angeles CA ~~464~~449,~~770~~778.6909 0.00 5.299% 11055240 11 OF St Paul MN ~~449~~435,~~500~~000.00 0.00 5.800% 991079140 12 MF Various FL ~~385~~372,~~330~~900.00 0.00 5.650% 991079141 13 OF Dallas TX ~~348~~336,~~058~~830.5383 0.00 6.316% 991079142 14 LO Indianapolis IN ~~274~~265,~~694~~833.4433 0.00 5.800% 991079143 15 RT Trussville AL ~~235~~228,~~705~~102.5717 0.00 5.642% 11054851 16 LO San Diego CA ~~244~~236,~~083~~210.6700 0.00 5.980% 991079144 17 OF Chicago IL ~~192~~185,~~161~~962.2550 0.00 5.510% 991079145 18 OF Syracuse NY ~~190~~184,~~777~~623.4433 0.00 5.710% 11054852 19 LO Garden Grove CA ~~193~~187,~~619~~373.1133 0.00 5.980% 991079146 20 MF Lawrenceville GA ~~175~~169,~~305~~650.00 0.00 5.655% 991079147 21 LO New York NY ~~183~~177,~~545~~625.8300 0.00 6.090% 11055952 22 RT Palm Beach Gardens FL ~~158~~153,~~422~~312.9250 0.00 5.500% 991079148 23 MF Lilburn GA ~~161~~156,~~670~~455.1700 0.00 5.655% 991079149 24 OF Conshohocken PA ~~157~~152,~~194~~124.8000 0.00 5.760% 11055452 25 LO Blue Bell PA ~~157~~152,~~230~~158.2833 0.00 5.890% 991079150 26 RT Trussville AL ~~146~~141,~~163~~448.7983 0.00 5.642% 11053237 27 MF Birmingham AL ~~147~~142,~~250~~500.00 0.00 5.700% 991079151 28 IN McKinney TX ~~145~~140,~~767~~788.6208 5863,~~494~~473.3488 5.690% 991079152 29 MF Spokane WA 8279,~~050~~403.1133 0.00 5.810% 991079153 30 MF Idaho Falls ID 6361,~~538~~489.8117 0.00 5.810% 991079154 31 MU Exton PA ~~138~~133,~~173~~716.8967 0.00 5.650% 11054040 32 LO Seattle WA ~~155~~150,~~537~~520.3300 0.00 6.360% 991079155 33 OF Westbury NY ~~130~~126,~~897~~675.5000 0.00 5.630% 11055951 34 MF Fort Myers FL ~~133~~128,~~222~~925.5000 0.00 5.730% 11054578 35 RT Houston TX ~~131~~127,~~424~~185.5000 0.00 6.100% 991079156 36 IN Memphis TN ~~133~~129,~~367~~065.1700 0.00 6.220% 991079157 37 RT Various Various ~~117~~113,~~447~~659.8117 0.00 5.650% 991079158 38 RT Chandler AZ ~~110~~106,~~235~~679.2830 0.00 5.460% 11054839 39 IN McDonough GA ~~121~~117,~~011~~108.9433 0.00 6.110% 11052277 40 MF Los Angeles CA ~~109~~105,~~367~~738.8226 2125,~~458~~088.4703 5.680% 11055753 41 MF WinstonSalem NC ~~110~~106,~~248~~691.0667 0.00 5.900% 11055119 42 MF Alabaster AL ~~112~~108,~~396~~711.1596 1114,~~108~~793.9615 6.320% 11054845 43 MF San Antonio TX ~~102~~98,~~117~~823.5745 0.00 5.930% 991079159 44 MF Pineville NC 9491,~~859~~799.4850 0.00 5.655% 991079160 45 OF Cleveland TN ~~101~~98,~~902~~491.8921 2327,~~786~~198.8654 6.280% 11054977 46 MF Houston TX 9188,~~452~~502.3325 0.00 5.990% 991079161 47 MU Rancho Palos Verdes CA 8078,~~774~~168.3875 0.00 5.685% 11055808 48 OF Calabasas CA 7472,~~613~~207.9000 0.00 5.680% 11055847 49 MU Lake Forest IL 7572,~~318~~888.3875 0.00 5.890% 991079162 50 RT Charlotte NC 7168,~~033~~741.0667 0.00 5.650% 991079163 51 MF Charlottesville VA 7471,~~167~~775.5000 0.00 5.940% 991079164 52 MF Indianapolis IN 6967,~~927~~671.2250 0.00 5.655% 11055649 53 MF Columbus OH 6866,~~841~~557.3171 1315,~~432~~716.4202 5.620% 991079165 54 MF Nashville TN 6765,~~200~~032.2550 0.00 5.655% 11054962 55 MU Jackson MS 7067,~~230~~965.5000 0.00 5.910% 11055173 56 IN Auburn Hills MI 7068,~~793~~451.78 1113,~~609~~951.07 6.030% 991079166 57 RT Concord CA 6462,~~402~~325.5000 0.00 5.540% 991079167 58 HC Lake Worth FL 7774,~~118~~542.3028 1518,~~867~~443.8183 6.680% 991079168 59 MF Monroe NC 6563,~~252~~147.4250 0.00 5.655% 11055718 60 MF Thornton CO 6764,~~040~~878.9433 0.00 5.810% 991079169 61 MF West Columbia SC 7371,~~784~~348.9853 1012,~~471~~908.9944 6.450% 11056378 62 IN Sterling Heights MI 6664,~~791~~581.8460 1113,~~244~~454.6690 5.940% 991079170 63 HC Various OK 7472,~~425~~025.8300 0.00 6.700% 11054858 64 OF Walnut Creek CA 6462,~~157~~032.1723 1113,~~355~~480.2721 5.850% 11055463 65 MF Hoover AL 6664,~~229~~093.7833 0.00 6.080% 11047432 66 RT Middletown NY 6765,~~812~~625.5000 0.00 6.300% 11054562 67 RT West Palm Beach FL 6461,~~045~~979.1417 0.00 5.950% 11055051 68 RT Murrieta CA 6260,~~144~~140.6700 0.00 5.820% 11054907 69 RT Estes Park CO 6159,~~483~~500.3300 0.00 5.950% 11055267 70 LO Wilmington NC 6058,~~457~~455.6361 1012,~~565~~567.2527 5.880% 11055538 71 MF Antioch CA 5655,~~863~~029.4717 0.00 5.620% 991079171 72 MF Tacoma WA 5957,~~703~~727.4561 1012,~~068~~044.3014 5.950% 11055420 73 MF McKinney TX 5452,~~564~~804.3117 0.00 5.510% 991079172 74 OF The Woodlands TX 5553,~~788~~988.5390 0.00 5.640% 991079173 75 MF Pasadena TX 5553,~~464~~675.1700 0.00 5.700% 991079174 76 LO Atlanta GA 5856,~~862~~964.8000 0.00 6.060% 991079175 77 MF Houston TX 5553,~~428~~640.00 0.00 5.760% 991079176 78 MF Dallas TX 5756,~~904~~036.0417 011,077.0032 6.020% 991079177 79 HC Various IL 6361,~~937~~875.5000 0.00 6.750% 991079178 80 LO Harrisburg PA 5251,~~920~~146.2865 1314,~~173~~946.0770 6.060% 991079179 81 RT Charlotte NC 5250,~~002~~325.5000 0.00 6.100% 991079180 82 RT Glendale AZ 4745,~~502~~969.1481 0.00 5.650% 991079181 83 MF Charlotte NC 4745,~~332~~805.3550 0.00 5.655% 991079182 84 LO Fort Worth TX 4746,~~745~~163.0134 810,~~558~~140.6027 5.820% 11055216 85 OF Long Beach CA 4443,~~707~~238.7125 57,~~845~~315.7016 5.600% 991079183 86 LO Greenville SC 4947,~~219~~592.4990 79,~~559~~185.2079 6.170% 11056175 87 RT Atlanta GA 4443,~~784~~340.6700 0.00 5.910% 991079184 88 OF Norwell MA 4543,~~064~~610.1042 0.00 6.050% 991079185 89 MU Sterling VA 4039,~~622~~312.9250 0.00 5.550% 11054045 90 RT St Cloud FL 4544,~~739~~227.1560 68,~~873~~385.5409 6.300% 991079186 91 LO Layton UT 4140,~~928~~540.8158 78,~~284~~672.1336 5.880% 991079187 92 LO Mooresville NC 4240,~~133~~720.9044 1012,~~988~~401.5298 5.930% 991079188 93 RT Augusta GA 2423,~~480~~672.8555 34,~~475~~283.1444 6.420% 991079189 94 RT Albany GA 1716,~~564~~984.7379 23,~~493~~073.3832 6.420% 991079190 95 RT Tifton GA 3,~~403~~290.1780 ~~483~~595.0946 6.420% 991079191 96 RT Richmond VA 3938,~~895~~608.2833 0.00 5.650% 11055531 97 LO Milford CT 3938,~~266~~000.6700 0.00 5.700% 991079192 98 OF Springfield IL 4139,~~132~~771.5554 68,~~831~~192.4950 6.000% 991079193 99 IN Ball Ground GA 4240,~~124~~732.9922 68,~~613~~006.2603 6.150% 991079194 100 OF Fountain Valley CA 3938,~~972~~683.7430 0.00 5.870% 11055662 101 MF Covina CA 3837,~~773~~522.6892 0.00 5.810% 991079195 102 LO Waco TX 3837,~~889~~584.2838 1011,~~252~~557.3121 5.900% 11055331 103 OF El Segundo CA 3736,~~617~~404.5710 0.00 5.820% 11055060 104 RT Baldwinsville NY 3837,~~522~~247.2134 67,~~444~~718.0895 6.000% 11052990 105 MF Columbus OH 4241,~~890~~476.0743 56,~~406~~819.3296 6.680% 991079196 106 OF Birmingham AL 3634,~~003~~841.0667 0.00 5.650% 11055468 107 MF Blakely PA 3635,~~945~~723.8780 67,~~083~~305.0007 5.970% 991079197 108 RT Ridgeland MS 3433,~~355~~247.7550 0.00 5.580% 991079198 109 RT Okemos MI 3534,~~136~~003.5613 0.00 5.850% 991079199 110 LO Kennesaw GA 3534,~~681~~500.6832 67,~~107~~288.0137 5.960% 991079200 111 HC Federal Way WA 3938,~~546~~225.7658 89,~~243~~565.9715 6.620% 11052674 112 MU Temple Hills MD 3533,~~073~~911.2546 67,~~118~~280.4625 5.960% 991079201 113 Various Huxley IA 3534,~~191~~056.8967 0.00 6.010% 11053885 114 MF Salem OR 2928,877.1342 67,779.5627 6.360% 11053886 115 MF Salem OR 6,~~790~~563.2605 1,~~540~~768.8102 6.360% 991079202 116 MF Mobile AL 3332,~~527~~445.3683 0.00 5.990% 991079203 117 MU Schaumburg IL 3230,~~019~~986.5667 0.00 5.810% 991079204 118 MF Plano TX 3231,~~130~~093.2175 0.00 5.970% 991079205 119 MF Lynnwood WA 3231,~~246~~206.8967 0.00 6.040% 991079206 120 RT Orlando FL 3029,~~829~~835.5000 0.00 5.850% 991079207 121 RT San Ysidro CA 2928,~~152~~212.9250 0.00 5.550% 11053831 122 RT Camarillo CA 3332,~~460~~380.1983 0.00 6.370% 991079208 123 MU San Marcos CA 3029,~~216~~241.3967 0.00 5.800% 991079209 124 RT Decatur GA 3231,~~906~~820.3222 45,~~543~~629.7181 6.500% 991079210 125 MF Seattle WA 2726,~~628~~737.7550 0.00 5.580% 11051494 126 RT Glendora CA 3130,~~094~~091.7267 0.00 6.280% 991079211 127 HC Geneseo NY 3332,~~744~~619.0429 67,~~347~~471.2196 6.850% 991079212 128 OF Mechanicsburg PA 2726,~~365~~457.2338 56,~~399~~307.9984 5.580% 991079213 129 MF Dallas TX 3029,~~732~~740.3296 0.00 6.413% 11054861 130 OF Houston TX 2726,~~450~~541.4943 45,~~751~~660.8591 5.950% 11055380 131 OF Houston TX 2524,~~654~~803.4097 45,~~757~~607.4992 5.770% 991079214 132 LO Bessemer AL 27,~~943~~008.7612 67,~~519~~455.9458 6.300% 991079215 133 IN Chicago IL 2726,~~755~~860.3300 0.00 6.320% 991079216 134 RT Spring TX 2524,~~427~~607.7550 0.00 5.790% 991079217 135 OF Decatur GA 25,~~910~~075.8300 0.00 5.900% 11055379 136 OF Houston TX 2524,~~161~~326.0597 45,~~665~~500.9907 5.770% 11055933 137 RT Wilmington DE 2524,~~329~~479.3571 67,~~611~~460.2185 5.910% 991079218 138 LO Janesville WI 2625,~~687~~793.3871 67,~~296~~189.0976 6.250% 991079219 139 RT Huntsville AL 2423,~~487~~698.9300 0.00 5.780% 991079220 140 RT Indianapolis IN 24,~~810~~010.3300 0.00 5.880% 11055003 141 OF Ocala FL 2423,~~048~~253.8034 34,~~920~~715.0551 6.030% 991079221 142 RT Tampa FL 2322,~~199~~450.0165 0.00 5.820% 991079222 143 RT Southfield MI 2423,~~043~~268.9433 0.00 6.070% 11053418 144 OF Simi Valley CA 2221,~~137~~422.0192 0.00 5.650% 991079223 145 MF Santa Monica CA 21,~~985~~276.9371 0.00 5.630% 991079224 146 OF Woodbury MN 21,~~948~~240.00 0.00 5.760% 991079225 147 SS Lake Wales FL 2221,~~717~~966.9545 34,~~718~~470.8838 6.020% 991079226 148 IN San Diego CA 2120,~~051~~372.5850 0.00 5.620% 991079227 149 RT Oak Ridge TN 2221,~~074~~362.4840 0.00 5.934% 991079228 150 RT Northfield NJ 2221,~~090~~359.4861 34,~~662~~393.5542 5.990% 991079229 151 MF Cleveland OH 2120,~~157~~475.5000 0.00 5.850% 991079230 152 IN Plantation FL 21,~~808~~105.5000 0.00 6.030% 11054709 153 RT College Station TX 21,~~844~~140.6700 0.00 6.040% 991079231 154 RT Bakersfield CA 2120,~~685~~967.3198 34,~~549~~267.8417 6.020% 11055514 155 RT Chicago IL 2120,~~519~~825.1700 0.00 6.000% 991079232 156 MF Maumee OH 2120,~~711~~993.6869 34,~~470~~188.8483 6.090% 991079233 157 MF Kent OH 20,~~925~~250.00 0.00 6.000% 991079234 158 OF Orlando FL 2019,~~565~~901.3293 0.00 5.910% 991079235 159 OF Westminster CO 19,~~805~~166.5667 0.00 5.750% 991079236 160 LO Patterson CA 2120,~~608~~895.8033 3,~~130~~844.5603 6.293% 991079237 161 RT Florence SC 2120,~~273~~570.0819 3,~~225~~928.6857 6.200% 991079238 162 RT Naples FL 19,~~894~~235.5349 34,~~575~~234.5963 5.800% 991079239 163 LO Sebastian FL 20,~~718~~024.6218 5,~~175~~870.8327 6.050% 11054870 164 RT Boston MA 2019,~~221~~551.4996 34,~~503~~173.9750 5.900% 991079240 165 RT White House TN 19,~~876~~218.7520 34,~~593~~251.3792 5.800% 991079241 166 IN Lancaster CA 2019,~~374~~717.3208 0.00 5.990% 11055730 167 RT Webster Groves MO 1817,~~251~~662.4771 0.00 5.690% 11054947 168 RT Lake Worth FL 18,~~829~~222.9250 0.00 5.910% 991079242 169 OF East Providence RI 18,~~784~~163.9515 3,~~208~~830.4727 5.920% 991079243 170 OF Puyallup WA 1817,~~290~~700.00 0.00 5.900% 991079244 171 MF Normal IL 7,~~597~~351.0194 0.00 5.770% 991079245 172 MF Normal IL 109,~~219~~890.9426 0.00 5.770% 991079246 173 MF Cincinnati OH 1716,~~420~~858.2833 0.00 5.780% 991079247 174 RT Tampa FL 17,~~890~~298.1614 3,~~004~~596.1820 5.960% 11056235 175 OF Houston TX 1716,~~013~~450.9701 3,~~176~~740.9793 5.710% 11056335 176 RT Birmingham AL 17,~~862~~271.3493 23,~~785~~375.4384 6.120% 991079248 177 IN Bakersfield CA 17,~~939~~346.3686 23,~~645~~238.8636 6.265% 991079249 178 RT San Dimas CA 16,~~680~~142.5850 0.00 5.870% 991079250 179 OF Durham NC 15,~~756~~247.1892 0.00 5.630% 991079251 180 MU Brooklyn NY 1817,~~544~~933.8678 2,~~319~~930.0008 6.650% 991079252 181 RT Raleigh NC 1615,~~175~~653.1133 0.00 5.870% 991079253 182 OF Richmond VA 1716,~~029~~480.3300 0.00 6.180% 11055798 183 SS Redwood City CA 1514,~~313~~805.2443 23,~~953~~461.8364 5.620% 991079254 184 RT Encino CA 15,~~757~~236.9724 23,~~737~~259.5730 5.880% 991079255 185 RT Reno NV 1514,~~162~~673.4433 0.00 5.680% 991079256 186 RT Lakewood CA 1615,~~363~~822.5356 23,~~552~~093.6663 6.165% 991079257 187 RT McMinnville OR 15,~~813~~290.2418 23,~~571~~094.2127 6.050% 11050468 188 OF Missoula MT 15,~~500~~000.00 0.00 6.000% 991079258 189 OF East Hempfield Townsh PA 1514,~~308~~801.5895 23,~~581~~088.6124 5.950% 991079259 190 RT Madison AL 14,~~881~~388.7162 23,~~701~~194.7887 5.790% 991079260 191 LO Wilkesboro NC 14,~~592~~072.6882 10,~~287~~807.5137 5.730% 11052858 192 MF Columbia SC 1413,~~269~~778.7189 67,~~536~~027.7254 5.600% 991079261 193 RT Houston TX 14,~~785~~296.5617 2,~~508~~997.2968 5.950% 991079262 194 RT Wake Forest NC 13,~~818~~360.0118 2,~~522~~979.0386 5.750% 991079263 195 MU Venice CA 13,~~601~~162.2550 0.00 5.850% 991079264 196 OF Palm Harbor FL 13,~~554~~117.7550 0.00 5.830% 991079265 197 RT Charlotte NC 13,~~789~~333.5122 2,~~311~~767.6695 5.950% 991079266 198 MF Bloomington IN 1312,~~021~~589.2736 2,~~529~~961.9889 5.630% 991079267 199 RT Trinity FL 13,~~737~~294.3117 0.00 6.020% 11055243 200 MF Philladelphia PA 13,~~928~~468.4531 2,~~080~~540.2034 6.250% 991079268 201 SS Troy AL 12,~~813~~383.0805 3,~~414~~844.5659 5.870% 991079269 202 OF Cary NC 12,~~464~~062.5850 0.00 5.790% 991079270 203 RT Summerfield NC 12,~~593~~187.7550 0.00 5.850% 11055797 204 SS Hayward CA 1211,~~057~~657.6782 2,~~325~~725.8570 5.620% 991079271 205 SS Birmingham AL 1312,~~261~~823.9366 2,~~007~~446.8613 6.250% 11055010 206 MF Jefferson City MO 1312,~~354~~923.5475 0.00 6.330% 11054577 207 RT Birmingham AL 12,~~995~~566.8120 2,~~009~~439.6829 6.200% 991079272 208 RT New Port Richey FL 11,~~967~~570.5186 2,~~225~~621.2085 5.720% 11052802 209 RT Monroeville AL 1312,~~164~~740.6700 0.00 6.370% 991079273 210 IN Phoenix AZ 11,~~657~~270.1862 2,~~226~~613.8440 5.670% 991079274 211 MF Rocky Hill CT 11,~~678~~292.7303 2,~~037~~424.5323 5.870% 11055013 212 MF Lakeland FL 11,~~865~~472.2671 12,~~953~~346.9954 6.020% 991079275 213 LO Phoenix AZ 1110,~~346~~965.0165 23,~~860~~241.9127 6.024% 991079276 214 MF Richmond TX 1211,~~058~~660.6962 12,~~702~~100.4451 6.400% 991079277 215 RT Union City TN 10,~~815~~457.6083 12,~~774~~132.9673 6.000% 991079278 216 OF Longwood FL 10,~~716~~361.0037 12,~~807~~161.1376 5.950% 991079279 217 RT El Paso TX 9,~~971~~650.6700 0.00 5.790% 991079280 218 RT Alpharetta GA 109,~~126~~800.6700 0.00 5.880% 991079281 219 MF Greenville SC 109,~~128~~793.3409 12,~~734~~069.3964 5.900% 991079282 220 OF St George UT 1110,~~025~~661.1159 1,~~416~~779.1062 6.670% 991079283 221 SS Little Rock AR 9,~~599~~281.0007 12,~~703~~021.3730 5.830% 991079284 222 LO Atlanta GA 109,~~021~~689.0777 1,~~566~~897.5787 6.160% 991079285 223 RT Orangeburg SC 109,~~247~~917.5700 0.00 6.330% 991079286 224 RT Long Beach CA 9,~~328~~019.4474 1,~~566~~875.4717 5.960% 991079287 225 RT Pacific Palisades CA 98,~~061~~760.1697 1,~~635~~935.4665 5.790% 991079288 226 RT Plano TX 8,~~550~~274.3250 0.00 5.700% 991079289 227 RT Aurora CO 8,~~564~~281.8321 1,~~496~~780.7537 5.880% 991079290 228 MF Spokane WA 87,~~177~~913.2850 0.00 5.880% 991079291 229 MU Austin TX 8,~~747~~458.9099 1,~~260~~549.1910 6.400% 11052670 230 RT Suitland MD 7,~~937~~674.8784 1,~~414~~677.1114 5.910% 991079292 231 RT North Richland Hills TX 7,~~729~~473.1614 1,~~380~~636.3234 5.815% 991079293 232 RT Baltimore MD 7,~~836~~574.8927 12,~~928~~191.7436 6.110% 991079294 233 RT Avon IN 7,~~668~~421.7133 0.00 6.050% 11055796 234 SS Decatur GA 6,~~993~~761.4554 1,~~348~~580.9990 5.620% 11055799 235 SS La Puente CA 6,~~800~~575.5301 1,~~311~~537.7729 5.620% 991079295 236 SS Tuscaloosa AL 7,~~499~~252.9417 1,~~120~~367.1087 6.250% 991079296 237 RT Meridian MS 76,~~075~~847.3613 0.00 5.890% 991079297 238 MF Irving TX 7,~~408~~163.0920 1,~~148~~393.3120 6.180% 991079298 239 OF Omaha NE 7,~~276~~041.3967 0.00 6.500% 991079299 240 RT Carmel IN 6,~~663~~439.0767 1,~~688~~911.5595 6.010% 991079300 241 MF Acworth GA 6,~~354~~144.6516 1,~~129~~339.4998 5.840% 991079301 242 MU Long Island City NY 6,~~852~~626.7274 ~~906~~1,132.2321 6.520% 991079302 243 RT Houston TX 6,~~739~~517.7129 ~~931~~1,153.4587 6.450% 991079303 244 OF Rocky Hill CT 65,~~041~~841.7179 1,~~010~~210.2416 5.970% 991079304 245 RT League City TX 5,~~713~~529.9058 0.00 5.770% 991079305 246 MU Wheeling WV 65,~~088~~892.5817 0.00 6.330% 11055795 247 SS Sacramento CA 5,~~208~~036.9118 1,~~004~~177.7750 5.620% 991079306 248 RT Newman CA 5,~~226~~053.9683 ~~933~~1,107.9508 5.800% 991079307 249 OF Las Vegas NV 5,~~210~~038.5321 ~~836~~1,008.5183 6.080% 991079308 250 RT Cedar Park TX 54,~~136~~966.2931 ~~859~~1,029.2220 6.000% 991079309 251 RT Irmo SC 3,~~291~~183.7109 ~~457~~566.4002 6.390% Totals 1716,~~068~~515,~~612~~223.4884 ~~557~~664,~~190~~113.0496 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 0506/11/2007 991079132 N/A 11/11/2011 N 179,784,800.00 179,784,800.00 0506/11/2007 991079133 N/A 01/11/2017 N 61,727,334.00 61,727,334.00 06/11/2007 991079134 N/A 01/11/2017 N 37,226,506.00 37,226,506.00 0607/11/2007 991079135 N/A 01/11/2017 N 35,376,585.00 35,376,585.00 0607/11/2007 991079136 N/A 01/11/2017 N 25,669,575.00 25,669,575.00 0607/11/2007 991079137 N/A 10/11/2016 N 150,000,000.00 150,000,000.00 0607/11/2007 991079138 N/A 11/11/2016 N 123,300,000.00 123,300,000.00 0507/11/2007 11056356 N/A 02/01/2017 N 115,500,000.00 115,500,000.00 0607/01/2007 991079139 N/A 02/11/2017 N 101,850,000.00 101,850,000.00 0607/11/2007 11055240 N/A 11/01/2016 N 90,000,000.00 90,000,000.00 0607/01/2007 991079140 N/A 01/11/2017 N 79,200,000.00 79,200,000.00 0507/11/2007 991079141 N/A 07/11/2011 N 64,000,000.00 64,000,000.00 0607/11/2007 991079142 N/A 12/11/2016 N 55,000,000.00 55,000,000.00 0607/11/2007 991079143 N/A 12/11/2016 N 48,515,172.00 48,515,172.00 0607/11/2007 11054851 N/A 11/01/2016 N 47,400,000.00 47,400,000.00 0607/01/2007 991079144 N/A 02/11/2017 N 40,500,000.00 40,500,000.00 0506/11/2007 991079145 N/A 02/11/2017 N 38,800,000.00 38,800,000.00 0607/11/2007 11054852 N/A 11/01/2016 N 37,600,000.00 37,600,000.00 0607/01/2007 991079146 N/A 01/11/2017 N 36,000,000.00 36,000,000.00 0607/11/2007 991079147 N/A 11/11/2016 N 35,000,000.00 35,000,000.00 0607/11/2007 11055952 N/A 01/01/2017 N 33,450,000.00 33,450,000.00 0607/01/2007 991079148 N/A 01/11/2017 N 33,200,000.00 33,200,000.00 0607/11/2007 991079149 N/A 02/11/2017 N 31,692,500.00 31,692,500.00 0506/11/2007 11055452 N/A 01/01/2017 N 31,000,000.00 31,000,000.00 0607/01/2007 991079150 N/A 12/11/2016 N 30,084,828.00 30,084,828.00 0607/11/2007 11053237 N/A 01/01/2017 N 30,000,000.00 30,000,000.00 0607/01/2007 991079151 N/A 01/11/2017 N 29,~~750~~691,~~180~~685.2389 29,~~691~~628,~~685~~212.8901 06/11/2007 991079152 N/A 12/11/2016 N 16,400,000.00 16,400,000.00 0607/11/2007 991079153 N/A 12/11/2016 N 12,700,000.00 12,700,000.00 0607/11/2007 991079154 N/A 02/11/2017 N 28,400,000.00 28,400,000.00 0607/11/2007 11054040 N/A 01/01/2012 N 28,400,000.00 28,400,000.00 0607/01/2007 991079155 N/A 01/11/2017 N 27,000,000.00 27,000,000.00 0307/11/2007 11055951 N/A 01/01/2017 N 27,000,000.00 27,000,000.00 0607/01/2007 11054578 N/A 11/01/2016 N 25,020,000.00 25,020,000.00 0607/01/2007 991079156 N/A 01/11/2012 N 24,900,000.00 24,900,000.00 0506/11/2007 991079157 N/A 01/11/2017 N 24,140,000.00 24,140,000.00 0506/11/2007 991079158 N/A 01/11/2017 N 23,446,000.00 23,446,000.00 0607/11/2007 11054839 N/A 11/01/2017 N 23,000,000.00 23,000,000.00 0607/01/2007 11052277 N/A 07/01/2016 N 22,~~360~~339,~~527~~069.5811 22,~~339~~313,~~069~~981.1108 0607/01/2007 11055753 N/A 02/01/2012 N 21,700,000.00 21,700,000.00 0607/01/2007 11055119 N/A 02/01/2012 N 20,~~652~~641,~~619~~510.9498 20,~~641~~626,~~510~~717.9883 0607/01/2007 11054845 N/A 11/01/2016 N 19,998,000.00 19,998,000.00 0607/01/2007 991079159 N/A 01/11/2017 N 19,480,000.00 19,480,000.00 0607/11/2007 991079160 N/A 11/11/2016 N 18,~~843~~819,~~764~~977.0115 18,~~819~~792,~~977~~778.1561 0507/11/2007 11054977 N/A 11/01/2016 N 17,730,000.00 17,730,000.00 0607/01/2007 991079161 N/A 01/11/2017 N 16,500,000.00 16,500,000.00 0507/11/2007 11055808 N/A 01/01/2017 N 15,255,000.00 15,255,000.00 0607/01/2007 11055847 N/A 01/01/2014 N 14,850,000.00 14,850,000.00 0607/01/2007 991079162 N/A 12/11/2016 N 14,600,000.00 14,600,000.00 0607/11/2007 991079163 N/A 12/11/2016 N 14,500,000.00 14,500,000.00 0607/11/2007 991079164 N/A 01/11/2017 N 14,360,000.00 14,360,000.00 0607/11/2007 11055649 N/A 12/01/2016 N 14,~~225~~211,~~043~~610.1977 14,~~211~~195,~~610~~894.7775 0607/01/2007 991079165 N/A 01/11/2017 N 13,800,000.00 13,800,000.00 0607/11/2007 11054962 N/A 02/01/2012 N 13,800,000.00 13,800,000.00 0607/01/2007 11055173 N/A 12/01/2016 N 13,~~633~~622,~~853~~244.5447 13,~~622~~608,~~244~~293.4740 0607/01/2007 991079166 N/A 12/11/2016 N 13,500,000.00 13,500,000.00 0607/11/2007 991079167 N/A 09/11/2016 N 13,~~406~~390,~~697~~829.3857 13,~~390~~372,~~829~~385.5774 0607/11/2007 991079168 N/A 01/11/2017 N 13,400,000.00 13,400,000.00 0607/11/2007 11055718 N/A 02/01/2014 N 13,400,000.00 13,400,000.00 0607/01/2007 991079169 N/A 07/11/2016 N 13,~~284~~274,~~617~~145.6364 13,~~274~~261,~~145~~237.6420 0607/11/2007 11056378 N/A 02/01/2017 N 13,~~058~~046,~~032~~788.6701 13,~~046~~033,~~788~~333.0111 0607/01/2007 991079170 N/A 02/11/2017 N 12,900,000.00 12,900,000.00 0607/11/2007 11054858 N/A 12/01/2016 N 12,~~735~~724,~~915~~560.3407 12,~~724~~711,~~560~~079.0786 0607/01/2007 11055463 N/A 02/01/2012 N 12,650,000.00 12,650,000.00 0607/01/2007 11047432 N/A 06/01/2016 N 12,500,000.00 12,500,000.00 0607/01/2007 11054562 N/A 11/01/2016 N 12,500,000.00 12,500,000.00 0607/01/2007 11055051 N/A 12/01/2016 N 12,400,000.00 12,400,000.00 0506/01/2007 11054907 N/A 11/01/2016 N 12,000,000.00 12,000,000.00 0607/01/2007 11055267 N/A 12/01/2016 N 11,~~940~~929,~~281~~716.5328 11,~~929~~917,~~716~~149.2801 0607/01/2007 11055538 N/A 02/01/2017 N 11,750,000.00 11,750,000.00 0607/01/2007 991079171 N/A 01/11/2017 N 11,~~652~~642,~~611~~542.1080 11,~~642~~630,~~542~~498.8066 0607/11/2007 11055420 N/A 01/01/2017 N 11,500,000.00 11,500,000.00 0607/01/2007 991079172 N/A 01/11/2017 N 11,487,000.00 11,487,000.00 0607/11/2007 991079173 N/A 01/11/2017 N 11,300,000.00 11,300,000.00 0607/11/2007 991079174 N/A 11/11/2016 N 11,280,000.00 11,280,000.00 0506/11/2007 991079175 N/A 12/11/2016 N 11,175,000.00 11,175,000.00 0607/11/2007 991079176 N/A 06/11/2015 N 11,170,000.00 11,~~170~~158,~~000~~922.0068 06/11/2007 991079177 N/A 12/11/2016 N 11,000,000.00 11,000,000.00 0507/11/2007 991079178 N/A 01/11/2017 N 10,~~141~~128,~~222~~049.4235 10,~~128~~113,~~049~~102.3565 0607/11/2007 991079179 N/A 02/11/2017 N 9,900,000.00 9,900,000.00 0607/11/2007 991079180 N/A 01/11/2017 N 9,763,500.00 9,763,500.00 0607/11/2007 991079181 N/A 01/11/2017 N 9,720,000.00 9,720,000.00 0607/11/2007 991079182 N/A 02/11/2017 N 9,~~526~~518,~~772~~213.4383 9,~~518~~508,~~213~~073.8356 0607/11/2007 11055216 N/A 01/01/2017 N 9,~~271~~265,~~184~~339.8010 9,~~265~~258,~~339~~023.1094 0607/01/2007 991079183 N/A 10/11/2016 N 9,~~263~~256,~~877~~317.0787 9,~~256~~247,~~317~~132.8708 0607/11/2007 11056175 N/A 02/01/2017 N 8,800,000.00 8,800,000.00 0607/01/2007 991079184 N/A 12/11/2016 N 8,650,000.00 8,650,000.00 0607/11/2007 991079185 N/A 03/11/2017 N 8,500,000.00 8,500,000.00 0607/11/2007 11054045 N/A 08/01/2016 N 8,~~431~~424,~~178~~305.9945 8,~~424~~415,~~305~~920.4536 0607/01/2007 991079186 N/A 01/11/2017 N 8,~~280~~273,~~871~~587.8067 8,~~273~~264,~~587~~915.6731 0607/11/2007 991079187 N/A 01/11/2017 N 8,~~251~~240,~~212~~224.8735 8,~~240~~227,~~224~~822.3537 0607/11/2007 991079188 N/A 09/11/2016 N 4,~~428~~424,~~250~~775.5541 4,~~424~~420,~~775~~491.4197 0607/11/2007 991079189 N/A 09/11/2016 N 3,~~177~~174,~~220~~726.1173 3,~~174~~171,~~726~~653.7341 0607/11/2007 991079190 N/A 09/11/2016 N 615,~~586~~103.3930 ~~615~~614,~~103~~507.3084 0607/11/2007 991079191 N/A 01/11/2017 N 8,200,000.00 8,200,000.00 0607/11/2007 11055531 N/A 12/01/2016 N 8,000,000.00 8,000,000.00 0607/01/2007 991079192 N/A 12/11/2016 N 7,~~961~~954,~~139~~307.1667 7,~~954~~946,~~307~~115.6717 0506/11/2007 991079193 N/A 11/11/2013 N 7,~~954~~947,~~364~~751.4418 7,~~947~~939,~~751~~745.1815 0607/11/2007 991079194 N/A 02/11/2017 N 7,908,000.00 7,908,000.00 0607/11/2007 11055662 N/A 02/01/2014 N 7,750,000.00 7,750,000.00 0607/01/2007 991079195 N/A 01/11/2017 N 7,~~654~~644,~~532~~280.4413 7,~~644~~632,~~280~~722.1392 0607/11/2007 11055331 N/A 01/01/2017 N 7,506,000.00 7,506,000.00 0607/01/2007 11055060 N/A 11/01/2016 N 7,~~455~~449,~~911~~467.8779 7,~~449~~441,~~467~~748.7984 0607/01/2007 11052990 N/A 10/01/2016 N 7,~~456~~450,~~261~~855.6129 7,~~450~~444,~~855~~035.2933 05/01/2007 991079196 N/A 12/11/2016 N 7,400,000.00 7,400,000.00 0607/11/2007 11055468 N/A 03/01/2017 N 7,~~186~~180,~~746~~663.34 7,~~180~~173,~~663~~358.3427 06/01/2007 991079197 N/A 02/11/2017 N 7,150,000.00 7,150,000.00 0607/11/2007 991079198 N/A 01/11/2017 N 6,975,000.00 6,975,000.00 0507/11/2007 991079199 N/A 10/11/2016 N 6,~~952~~946,~~480~~373.5756 6,~~946~~939,~~373~~085.5619 0607/11/2007 991079200 N/A 10/11/2016 N 6,~~937~~929,~~351~~107.3235 6,~~929~~919,~~107~~542.3520 0607/11/2007 11052674 N/A 07/01/2016 N 6,~~833~~827,~~930~~811.1367 6,~~827~~820,~~811~~531.6742 0607/01/2007 991079201 N/A 11/11/2016 N 6,800,000.00 6,800,000.00 0607/11/2007 11053885 N/A 11/01/2016 N 5,~~455~~448,~~349~~569.4589 5,~~448~~440,~~569~~790.8962 0607/01/2007 11053886 N/A 11/01/2016 N 1,~~239~~238,~~852~~311.1130 1,~~238~~236,~~311~~543.3028 0607/01/2007 991079202 N/A 09/11/2011 N 6,500,000.00 6,500,000.00 0607/11/2007 991079203 N/A 03/11/2016 N 6,400,000.00 6,400,000.00 0506/11/2007 991079204 N/A 11/11/2011 N 6,250,000.00 6,250,000.00 0607/11/2007 991079205 N/A 11/11/2016 N 6,200,000.00 6,200,000.00 0607/11/2007 991079206 N/A 10/11/2016 N 6,120,000.00 6,120,000.00 06/11/2007 991079207 N/A 12/11/2016 N 6,100,000.00 6,100,000.00 0607/11/2007 11053831 N/A 02/01/2017 N 6,100,000.00 6,100,000.00 0607/01/2007 991079208 N/A 01/11/2017 N 6,050,000.00 6,050,000.00 0607/11/2007 991079209 N/A 08/11/2016 N 5,~~879~~874,~~044~~501.9928 5,~~874~~868,~~501~~871.2847 0607/11/2007 991079210 N/A 01/11/2017 N 5,750,000.00 5,750,000.00 0507/11/2007 11051494 N/A 03/01/2017 N 5,750,000.00 5,750,000.00 0607/01/2007 991079211 N/A 01/11/2017 N 5,~~720~~714,~~676~~328.1998 5,~~714~~706,~~328~~857.9802 0607/11/2007 991079212 N/A 02/11/2017 N 5,~~695~~689,~~158~~758.1213 5,~~689~~683,~~758~~450.1329 0507/11/2007 991079213 N/A 10/11/2016 N 5,565,125.00 5,565,125.00 0607/11/2007 11054861 N/A 09/01/2016 N 5,~~357~~352,~~646~~894.0318 5,~~352~~347,~~894~~233.1827 0607/01/2007 11055380 N/A 10/01/2016 N 5,~~163~~158,~~294~~537.9344 5,~~158~~152,~~537~~929.4452 0607/01/2007 991079214 N/A 10/11/2016 N 5,~~150~~144,~~922~~402.8086 5,~~144~~136,~~402~~947.8628 0607/11/2007 991079215 N/A 09/11/2016 N 5,100,000.00 5,100,000.00 0506/11/2007 991079216 N/A 01/11/2017 N 5,100,000.00 5,100,000.00 0607/11/2007 991079217 01/11/2017 01/11/2037 N 5,100,000.00 5,100,000.00 0607/11/2007 11055379 N/A 10/01/2016 N 5,~~064~~059,~~000~~334.8485 5,~~059~~053,~~334~~834.8578 0607/01/2007 11055933 N/A 02/01/2017 N 4,~~977~~970,~~110~~499.5736 4,~~970~~963,~~499~~038.3651 0607/01/2007 991079218 N/A 11/11/2016 N 4,~~958~~952,~~687~~391.7061 4,~~952~~945,~~391~~201.6185 0607/11/2007 991079219 N/A 01/11/2017 N 4,920,000.00 4,920,000.00 0507/11/2007 991079220 N/A 02/11/2017 N 4,900,000.00 4,900,000.00 0607/11/2007 11055003 N/A 01/01/2017 N 4,~~631~~627,~~450~~529.0095 4,~~627~~622,~~529~~814.9544 0607/01/2007 991079221 N/A 02/11/2017 N 4,629,000.00 4,629,000.00 0607/11/2007 991079222 N/A 11/11/2016 N 4,600,000.00 4,600,000.00 0607/11/2007 11053418 N/A 02/01/2017 N 4,550,000.00 4,550,000.00 0607/01/2007 991079223 N/A 01/11/2017 N 4,535,000.00 4,535,000.00 0507/11/2007 991079224 N/A 12/11/2016 N 4,425,000.00 4,425,000.00 0607/11/2007 991079225 N/A 01/11/2017 N 4,~~382~~378,~~413~~695.8800 4,~~378~~374,~~695~~224.0062 0607/11/2007 991079226 N/A 02/11/2017 N 4,350,000.00 4,350,000.00 0607/11/2007 991079227 N/A 12/11/2016 N 4,320,000.00 4,320,000.00 0607/11/2007 991079228 N/A 01/11/2017 N 4,~~282~~279,~~715~~052.3378 4,~~279~~274,~~052~~659.7836 0607/11/2007 991079229 12/11/2016 12/11/2036 N 4,200,000.00 4,200,000.00 0607/11/2007 991079230 N/A 02/11/2017 N 4,200,000.00 4,200,000.00 0607/11/2007 11054709 N/A 11/01/2016 N 4,200,000.00 4,200,000.00 0607/01/2007 991079231 N/A 01/11/2017 N 4,~~183~~179,~~213~~663.2844 4,~~179~~175,~~663~~396.4427 0607/11/2007 11055514 N/A 02/01/2017 N 4,165,000.00 4,165,000.00 0607/01/2007 991079232 N/A 12/11/2016 N 4,~~140~~136,~~157~~686.5672 4,~~136~~132,~~686~~497.7289 0607/11/2007 991079233 N/A 08/11/2016 N 4,050,000.00 4,050,000.00 0607/11/2007 991079234 N/A 10/11/2016 N 4,041,000.00 4,041,000.00 0607/11/2007 991079235 N/A 01/11/2017 N 4,000,000.00 4,000,000.00 0607/11/2007 991079236 N/A 02/11/2017 N 3,~~987~~984,~~936~~805.4993 3,~~984~~980,~~805~~961.9390 0506/11/2007 991079237 N/A 12/11/2016 N 3,~~984~~981,~~552~~326.0941 3,~~981~~977,~~326~~397.4184 0506/11/2007 991079238 02/11/2017 02/11/2037 N 3,~~983~~979,~~332~~756.2162 3,~~979~~975,~~756~~521.6299 0607/11/2007 991079239 N/A 01/11/2017 N 3,~~976~~971,~~914~~738.6986 3,~~971~~965,~~738~~868.8659 0607/11/2007 11054870 N/A 12/01/2016 N 3,~~980~~976,~~173~~669.7275 3,~~976~~972,~~669~~496.7525 0607/01/2007 991079240 N/A 12/11/2016 N 3,~~979~~976,~~771~~178.8649 3,~~976~~971,~~178~~926.4957 0607/11/2007 991079241 N/A 12/11/2016 N 3,950,000.00 3,950,000.00 0607/11/2007 11055730 N/A 01/01/2017 N 3,725,000.00 3,725,000.00 0607/01/2007 11054947 N/A 11/01/2016 N 3,700,000.00 3,700,000.00 0607/01/2007 991079242 N/A 01/11/2017 N 3,~~684~~681,~~928~~719.3083 3,~~681~~677,~~719~~889.8356 0607/11/2007 991079243 N/A 02/11/2017 N 3,600,000.00 3,600,000.00 0607/11/2007 991079244 N/A 12/11/2016 N 1,529,000.00 1,529,000.00 0506/11/2007 991079245 N/A 12/11/2016 N 2,056,900.00 2,056,900.00 0506/11/2007 991079246 N/A 02/11/2017 N 3,500,000.00 3,500,000.00 0607/11/2007 991079247 N/A 01/11/2017 N 3,~~485~~482,~~850~~846.7456 3,~~482~~479,~~846~~250.5636 0607/11/2007 11056235 N/A 01/01/2017 N 3,~~460~~457,~~272~~095.1114 3,~~457~~453,~~095~~354.1421 0607/01/2007 11056335 N/A 02/01/2017 N 3,~~389~~386,~~438~~652.3693 3,~~386~~383,~~652~~277.9309 0607/01/2007 991079248 N/A 01/11/2017 N 3,~~325~~322,~~268~~622.1327 3,~~322~~319,~~622~~383.2791 0607/11/2007 991079249 N/A 01/11/2017 N 3,300,000.00 3,300,000.00 0607/11/2007 991079250 N/A 01/11/2017 N 3,250,000.00 3,250,000.00 0507/11/2007 991079251 N/A 01/11/2017 N 3,~~238~~236,~~490~~171.68 3,~~236~~233,~~171~~241.6860 0607/11/2007 991079252 N/A 02/11/2017 N 3,200,000.00 3,200,000.00 0607/11/2007 991079253 N/A 08/11/2016 N 3,200,000.00 3,200,000.00 0607/11/2007 11055798 N/A 02/01/2017 N 3,~~164~~161,~~256~~302.4158 3,~~161~~157,~~302~~840.5894 0607/01/2007 991079254 N/A 01/11/2017 N 3,~~112~~109,~~173~~436.7215 3,~~109~~106,~~436~~176.1585 0607/11/2007 991079255 N/A 02/11/2017 N 3,100,000.00 3,100,000.00 0607/11/2007 991079256 N/A 10/11/2016 N 3,~~082~~079,~~369~~816.4579 3,~~079~~076,~~816~~723.7916 0507/11/2007 991079257 N/A 12/11/2016 N 3,~~035~~032,~~333~~762.5231 3,~~032~~029,~~762~~668.3104 0607/11/2007 11050468 N/A 10/01/2016 N 3,000,000.00 3,000,000.00 0607/01/2007 991079258 N/A 01/11/2017 N 2,~~987~~985,~~849~~267.0140 2,~~985~~982,~~267~~179.4016 0607/11/2007 991079259 N/A 12/11/2016 N 2,~~984~~982,~~798~~096.5072 2,~~982~~978,~~096~~901.7285 0607/11/2007 991079260 N/A 01/11/2017 N 2,~~957~~947,~~475~~188.6615 2,~~947~~936,~~188~~380.1578 0607/11/2007 11052858 N/A 11/01/2016 N 2,~~959~~952,~~156~~619.1442 2,~~952~~945,~~619~~591.4288 0607/01/2007 991079261 N/A 12/11/2016 N 2,~~885~~883,~~770~~261.0071 2,~~883~~880,~~261~~264.7103 0607/11/2007 991079262 N/A 02/11/2017 N 2,~~790~~788,~~733~~211.5148 2,~~788~~785,~~211~~231.4862 0506/11/2007 991079263 N/A 12/11/2016 N 2,700,000.00 2,700,000.00 0607/11/2007 991079264 N/A 01/11/2017 N 2,700,000.00 2,700,000.00 0607/11/2007 991079265 N/A 02/11/2017 N 2,~~691~~689,~~365~~053.0539 2,~~689~~686,~~053~~285.3944 0506/11/2007 991079266 N/A 12/11/2016 N 2,~~685~~683,~~875~~345.3739 2,~~683~~680,~~345~~383.3950 0607/11/2007 991079267 N/A 02/11/2017 N 2,650,000.00 2,650,000.00 0607/11/2007 11055243 N/A 12/01/2011 N 2,~~587~~585,~~996~~916.5838 2,~~585~~583,~~916~~376.3804 0607/01/2007 991079268 N/A 02/11/2017 N 2,~~534~~531,~~873~~459.7115 2,~~531~~527,~~459~~614.1556 0607/11/2007 991079269 N/A 02/11/2017 N 2,500,000.00 2,500,000.00 0607/11/2007 991079270 N/A 01/11/2017 N 2,500,000.00 2,500,000.00 0507/11/2007 11055797 N/A 02/01/2017 N 2,~~491~~489,~~540~~214.4863 2,~~489~~486,~~214~~488.6393 0607/01/2007 991079271 N/A 10/11/2016 N 2,~~464~~462,~~151~~143.3347 2,~~462~~459,~~143~~697.4734 0607/11/2007 11055010 N/A 02/01/2017 N 2,450,000.00 2,450,000.00 0607/01/2007 11054577 N/A 10/01/2016 N 2,~~434~~432,~~178~~168.0133 2,~~432~~429,~~168~~729.3304 0607/01/2007 991079272 N/A 02/11/2017 N 2,~~429~~427,~~678~~452.1595 2,~~427~~424,~~452~~831.9510 0507/11/2007 11052802 N/A 07/01/2016 N 2,400,000.00 2,400,000.00 0607/01/2007 991079273 N/A 12/11/2016 N 2,~~387~~385,~~544~~317.1531 2,~~385~~382,~~317~~703.3191 0506/11/2007 991079274 N/A 01/11/2017 N 2,~~310~~308,~~459~~422.7421 2,~~308~~305,~~422~~997.2198 0607/11/2007 11055013 N/A 12/01/2016 N 2,~~288~~286,~~872~~918.6263 2,~~286~~284,~~918~~572.6309 0607/01/2007 991079275 N/A 02/11/2017 N 2,~~187~~184,~~252~~391.5665 2,~~184~~181,~~391~~150.6538 0607/11/2007 991079276 N/A 12/11/2011 N 2,~~188~~186,~~068~~366.8036 2,~~186~~184,~~366~~265.3685 0607/11/2007 991079277 N/A 02/11/2017 N 2,~~093~~091,~~341~~566.1721 2,~~091~~089,~~566~~433.2148 0607/11/2007 991079278 N/A 01/11/2017 N 2,~~091~~089,~~494~~687.3219 2,~~089~~087,~~687~~525.1943 0607/11/2007 991079279 N/A 01/11/2017 N 2,000,000.00 2,000,000.00 0506/11/2007 991079280 N/A 01/11/2017 N 2,000,000.00 2,000,000.00 0607/11/2007 991079281 N/A 02/11/2017 N 1,~~993~~991,~~548~~814.7637 1,~~991~~989,~~814~~744.3773 0607/11/2007 991079282 N/A 08/11/2016 N 1,~~919~~918,~~544~~127.0494 1,~~918~~916,~~127~~348.9432 0607/11/2007 991079283 N/A 01/11/2017 N 1,~~912~~910,~~044~~341.6326 1,~~910~~908,~~341~~319.2696 06/11/2007 991079284 N/A 11/11/2016 N 1,~~889~~887,~~183~~616.3073 1,~~887~~885,~~616~~718.7386 0506/11/2007 991079285 N/A 11/11/2016 N 1,880,000.00 1,880,000.00 0607/11/2007 991079286 N/A 01/11/2017 N 1,~~817~~816,~~622~~055.1568 1,~~816~~814,~~055~~180.6851 0607/11/2007 991079287 N/A 01/11/2017 N 1,~~817~~815,~~380~~745.9751 1,~~815~~813,~~745~~809.5186 0507/11/2007 991079288 N/A 02/11/2017 N 1,742,000.00 1,742,000.00 0607/11/2007 991079289 N/A 12/11/2016 N 1,~~691~~690,~~539~~043.8611 1,~~690~~688,~~043~~262.1174 0507/11/2007 991079290 N/A 01/11/2017 N 1,615,000.00 1,615,000.00 0607/11/2007 991079291 N/A 08/11/2016 N 1,~~587~~586,~~319~~059.9374 1,~~586~~584,~~059~~510.7464 0506/11/2007 11052670 N/A 07/01/2016 N 1,~~559~~558,~~757~~343.6453 1,~~558~~556,~~343~~666.5339 0607/01/2007 991079292 N/A 02/11/2017 N 1,~~543~~542,~~559~~179.5119 1,~~542~~540,~~179~~542.1985 0607/11/2007 991079293 N/A 12/11/2016 N 1,~~489~~487,~~510~~581.1339 1,~~487~~485,~~581~~390.3903 0607/11/2007 991079294 N/A 01/11/2017 N 1,472,000.00 1,472,000.00 0607/11/2007 11055796 N/A 02/01/2017 N 1,~~445~~443,~~093~~744.4748 1,~~443~~442,~~744~~163.4858 0607/01/2007 11055799 N/A 02/01/2017 N 1,~~405~~403,~~228~~917.8407 1,~~403~~402,~~917~~379.0778 0607/01/2007 991079295 N/A 12/11/2016 N 1,~~393~~392,~~536~~416.6353 1,~~392~~391,~~416~~048.5366 0607/11/2007 991079296 N/A 12/11/2016 N 1,395,000.00 1,395,000.00 06/11/2007 991079297 N/A 11/11/2016 N 1,~~392~~390,~~061~~913.8453 1,~~390~~389,~~913~~520.5333 0607/11/2007 991079298 N/A 08/11/2016 N 1,300,000.00 1,300,000.00 0607/11/2007 991079299 N/A 01/11/2017 N 1,~~287~~285,~~480~~791.3277 1,~~285~~283,~~791~~879.7782 0607/11/2007 991079300 N/A 12/11/2016 N 1,~~263~~262,~~628~~499.8637 1,~~262~~261,~~499~~159.3739 0607/11/2007 991079301 N/A 01/11/2017 N 1,~~220~~219,~~551~~645.3209 1,~~219~~218,~~645~~512.0988 0607/11/2007 991079302 N/A 11/11/2011 N 1,~~213~~212,~~450~~519.6116 1,~~212~~211,~~519~~365.1629 0607/11/2007 991079303 N/A 01/11/2017 N 1,~~175~~174,~~238~~228.7349 1,~~174~~173,~~228~~018.4933 0607/11/2007 991079304 N/A 01/11/2017 N 1,150,000.00 1,150,000.00 0607/11/2007 991079305 N/A 10/11/2016 N 1,117,000.00 1,117,000.00 0607/11/2007 11055795 N/A 02/01/2017 N 1,~~076~~075,~~345~~340.4972 1,~~075~~074,~~340~~163.7222 0607/01/2007 991079306 N/A 02/11/2017 N 1,~~046~~045,~~554~~620.6469 1,~~045~~044,~~620~~513.6961 06/11/2007 991079307 N/A 01/11/2017 N ~~995,220.46~~ 994,383.95 06993,375.12 07/11/2007 991079308 N/A 11/11/2016 N ~~994,121.55~~ 993,262.33 05992,233.13 06/11/2007 991079309 N/A 02/11/2017 N ~~598~~597,~~220~~763.4606 597,~~763~~197.0604 0607/11/2007 Totals 3,~~370~~369,~~280~~722,~~039~~849.7167 3,369,~~722~~058,~~849~~735.6771 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,~~691~~628,~~685~~212.8901 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,~~339~~313,~~069~~981.1108 11055753 41 Multi-Family WinstonSalem NC 21,700,000.00 11055119 42 Multi-Family Alabaster AL 20,~~641~~626,~~510~~717.9883 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,~~819~~792,~~977~~778.1561 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,~~211~~195,~~610~~894.7775 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,~~622~~608,~~244~~293.4740 991079166 57 Retail Concord CA 13,500,000.00 991079167 58 Health Care Lake Worth FL 13,~~390~~372,~~829~~385.5774 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,~~274~~261,~~145~~237.6420 11056378 62 Industrial Sterling Heights MI 13,~~046~~033,~~788~~333.0111 991079170 63 Health Care Various OK 12,900,000.00 11054858 64 Office Walnut Creek CA 12,~~724~~711,~~560~~079.0786 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,~~929~~917,~~716~~149.2801 11055538 71 Multi-Family Antioch CA 11,750,000.00 991079171 72 Multi-Family Tacoma WA 11,~~642~~630,~~542~~498.8066 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~~158,~~000~~922.0068 991079177 79 Health Care Various IL 11,000,000.00 991079178 80 Lodging Harrisburg PA 10,~~128~~113,~~049~~102.3565 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,~~518~~508,~~213~~073.8356 11055216 85 Office Long Beach CA 9,~~265~~258,~~339~~023.1094 991079183 86 Lodging Greenville SC 9,~~256~~247,~~317~~132.8708 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,~~424~~415,~~305~~920.4536 991079186 91 Lodging Layton UT 8,~~273~~264,~~587~~915.6731 991079187 92 Lodging Mooresville NC 8,~~240~~227,~~224~~822.3537 991079188 93 Retail Augusta GA 4,~~424~~420,~~775~~491.4197 991079189 94 Retail Albany GA 3,~~174~~171,~~726~~653.7341 991079190 95 Retail Tifton GA ~~615~~614,~~103~~507.3084 991079191 96 Retail Richmond VA 8,200,000.00 11055531 97 Lodging Milford CT 8,000,000.00 991079192 98 Office Springfield IL 7,~~954~~946,~~307~~115.6717 991079193 99 Industrial Ball Ground GA 7,~~947~~939,~~751~~745.1815 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,~~644~~632,~~280~~722.1392 11055331 103 Office El Segundo CA 7,506,000.00 11055060 104 Retail Baldwinsville NY 7,~~449~~441,~~467~~748.7984 11052990 105 Multi-Family Columbus OH 7,~~450~~444,~~855~~035.2933 991079196 106 Office Birmingham AL 7,400,000.00 11055468 107 Multi-Family Blakely PA 7,~~180~~173,~~663~~358.3427 991079197 108 Retail Ridgeland MS 7,150,000.00 991079198 109 Retail Okemos MI 6,975,000.00 991079199 110 Lodging Kennesaw GA 6,~~946~~939,~~373~~085.5619 991079200 111 Health Care Federal Way WA 6,~~929~~919,~~107~~542.3520 11052674 112 Mixed Use Temple Hills MD 6,~~827~~820,~~811~~531.6742 991079201 113 Various Huxley IA 6,800,000.00 11053885 114 Multi-Family Salem OR 5,~~448~~440,~~569~~790.8962 11053886 115 Multi-Family Salem OR 1,~~238~~236,~~311~~543.3028 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,~~874~~868,~~501~~871.2847 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,~~714~~706,~~328~~857.9802 991079212 128 Office Mechanicsburg PA 5,~~689~~683,~~758~~450.1329 991079213 129 Multi-Family Dallas TX 5,565,125.00 11054861 130 Office Houston TX 5,~~352~~347,~~894~~233.1827 11055380 131 Office Houston TX 5,~~158~~152,~~537~~929.4452 991079214 132 Lodging Bessemer AL 5,~~144~~136,~~402~~947.8628 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,~~059~~053,~~334~~834.8578 11055933 137 Retail Wilmington DE 4,~~970~~963,~~499~~038.3651 991079218 138 Lodging Janesville WI 4,~~952~~945,~~391~~201.6185 991079219 139 Retail Huntsville AL 4,920,000.00 991079220 140 Retail Indianapolis IN 4,900,000.00 11055003 141 Office Ocala FL 4,~~627~~622,~~529~~814.9544 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,~~378~~374,~~695~~224.0062 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,~~279~~274,~~052~~659.7836 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,~~179~~175,~~663~~396.4427 11055514 155 Retail Chicago IL 4,165,000.00 991079232 156 Multi-Family Maumee OH 4,~~136~~132,~~686~~497.7289 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,~~984~~980,~~805~~961.9390 991079237 161 Retail Florence SC 3,~~981~~977,~~326~~397.4184 991079238 162 Retail Naples FL 3,~~979~~975,~~756~~521.6299 991079239 163 Lodging Sebastian FL 3,~~971~~965,~~738~~868.8659 11054870 164 Retail Boston MA 3,~~976~~972,~~669~~496.7525 991079240 165 Retail White House TN 3,~~976~~971,~~178~~926.4957 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,~~681~~677,~~719~~889.8356 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,~~482~~479,~~846~~250.5636 11056235 175 Office Houston TX 3,~~457~~453,~~095~~354.1421 11056335 176 Retail Birmingham AL 3,~~386~~383,~~652~~277.9309 991079248 177 Industrial Bakersfield CA 3,~~322~~319,~~622~~383.2791 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,~~236~~233,~~171~~241.6860 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,~~161~~157,~~302~~840.5894 991079254 184 Retail Encino CA 3,~~109~~106,~~436~~176.1585 991079255 185 Retail Reno NV 3,100,000.00 991079256 186 Retail Lakewood CA 3,~~079~~076,~~816~~723.7916 991079257 187 Retail McMinnville OR 3,~~032~~029,~~762~~668.3104 11050468 188 Office Missoula MT 3,000,000.00 991079258 189 Office East Hempfield Township PA 2,~~985~~982,~~267~~179.4016 991079259 190 Retail Madison AL 2,~~982~~978,~~096~~901.7285 991079260 191 Lodging Wilkesboro NC 2,~~947~~936,~~188~~380.1578 11052858 192 Multi-Family Columbia SC 2,~~952~~945,~~619~~591.4288 991079261 193 Retail Houston TX 2,~~883~~880,~~261~~264.7103 991079262 194 Retail Wake Forest NC 2,~~788~~785,~~211~~231.4862 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,~~689~~686,~~053~~285.3944 991079266 198 Multi-Family Bloomington IN 2,~~683~~680,~~345~~383.3950 991079267 199 Retail Trinity FL 2,650,000.00 11055243 200 Multi-Family Philladelphia PA 2,~~585~~583,~~916~~376.3804 991079268 201 Self Storage Troy AL 2,~~531~~527,~~459~~614.1556 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,~~489~~486,~~214~~488.6393 991079271 205 Self Storage Birmingham AL 2,~~462~~459,~~143~~697.4734 11055010 206 Multi-Family Jefferson City MO 2,450,000.00 11054577 207 Retail Birmingham AL 2,~~432~~429,~~168~~729.3304 991079272 208 Retail New Port Richey FL 2,~~427~~424,~~452~~831.9510 11052802 209 Retail Monroeville AL 2,400,000.00 991079273 210 Industrial Phoenix AZ 2,~~385~~382,~~317~~703.3191 991079274 211 Multi-Family Rocky Hill CT 2,~~308~~305,~~422~~997.2198 11055013 212 Multi-Family Lakeland FL 2,~~286~~284,~~918~~572.6309 991079275 213 Lodging Phoenix AZ 2,~~184~~181,~~391~~150.6538 991079276 214 Multi-Family Richmond TX 2,~~186~~184,~~366~~265.3685 991079277 215 Retail Union City TN 2,~~091~~089,~~566~~433.2148 991079278 216 Office Longwood FL 2,~~089~~087,~~687~~525.1943 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,~~991~~989,~~814~~744.3773 991079282 220 Office St George UT 1,~~918~~916,~~127~~348.9432 991079283 221 Self Storage Little Rock AR 1,~~910~~908,~~341~~319.2696 991079284 222 Lodging Atlanta GA 1,~~887~~885,~~616~~718.7386 991079285 223 Retail Orangeburg SC 1,880,000.00 991079286 224 Retail Long Beach CA 1,~~816~~814,~~055~~180.6851 991079287 225 Retail Pacific Palisades CA 1,~~815~~813,~~745~~809.5186 991079288 226 Retail Plano TX 1,742,000.00 991079289 227 Retail Aurora CO 1,~~690~~688,~~043~~262.1174 991079290 228 Multi-Family Spokane WA 1,615,000.00 991079291 229 Mixed Use Austin TX 1,~~586~~584,~~059~~510.7464 11052670 230 Retail Suitland MD 1,~~558~~556,~~343~~666.5339 991079292 231 Retail North Richland Hills TX 1,~~542~~540,~~179~~542.1985 991079293 232 Retail Baltimore MD 1,~~487~~485,~~581~~390.3903 991079294 233 Retail Avon IN 1,472,000.00 11055796 234 Self Storage Decatur GA 1,~~443~~442,~~744~~163.4858 11055799 235 Self Storage La Puente CA 1,~~403~~402,~~917~~379.0778 991079295 236 Self Storage Tuscaloosa AL 1,~~392~~391,~~416~~048.5366 991079296 237 Retail Meridian MS 1,395,000.00 991079297 238 Multi-Family Irving TX 1,~~390~~389,~~913~~520.5333 991079298 239 Office Omaha NE 1,300,000.00 991079299 240 Retail Carmel IN 1,~~285~~283,~~791~~879.7782 991079300 241 Multi-Family Acworth GA 1,~~262~~261,~~499~~159.3739 991079301 242 Mixed Use Long Island City NY 1,~~219~~218,~~645~~512.0988 991079302 243 Retail Houston TX 1,~~212~~211,~~519~~365.1629 991079303 244 Office Rocky Hill CT 1,~~174~~173,~~228~~018.4933 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,~~075~~074,~~340~~163.7222 991079306 248 Retail Newman CA 1,~~045~~044,~~620~~513.6961 991079307 249 Office Las Vegas NV ~~994~~993,~~383~~375.9512 991079308 250 Retail Cedar Park TX ~~993~~992,~~262~~233.3313 991079309 251 Retail Irmo SC 597,~~763~~197.0604 Totals 3,369,~~722~~058,~~849~~735.6771

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 ~~2,179,815~~0.3000 ~~01/01/2007 03/31/2007~~ 11056356 0.00 0.00 991079139 0.00 1,897,756.92 01/01/2007 03/31/2007 11055240 0.00 0.00 991079140 0.00 02,645,226.0051 01/01/2007 03/31/2007 991079141 0.00 0.00 991079142 0.00 0.00 991079143 0.00 888,703.30 01/01/2007 03/31/2007 11054851 0.00 01,904,907.0097 01/01/2007 04/30/2007 991079144 0.00 0.00 991079145 0.00 0.00 11054852 0.00 01,526,685.0093 01/01/2007 04/30/2007 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 1,874,721.68 04/01/2006 03/31/2007 991079159 0.00 0.00 991079160 0.00 0.00 11054977 0.00 1,546,327.44 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 1,781,731.12 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 0141,729.0093 01/01/2007 03/31/2007 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 0.00 149,276.83 01/01/2007 03/31/2007 11055380 0.00 139,781.40 01/01/2007 03/31/2007 991079214 0.00 0.00 991079215 0.00 0.00 991079216 0.00 0.00 991079217 0.00 0112,497.0009 01/01/2007 03/31/2007 11055379 0.00 152,586.10 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 07/17/2007 1 $7,444,035.33 0 $0.00 0 $0.00 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 07/17/2007 0 $0.00 0 $0.00 0 $0.00 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 07/17/2007 0 $0.00 0 $0.00 5.881250% 5.842116% 104 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.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference 991079131 1 0 0506/11/2007 0.00 0.00 A 991079132 2 0 0506/11/2007 0.00 0.00 A ~~991079138~~991079133 83 0 0506/11/2007 0.00 0.00 A ~~991079140~~991079144 1217 0 0506/11/2007 0.00 0.00 A ~~991079144~~991079149 1724 0 0506/11/2007 0.00 0.00 A ~~991079149~~991079151 2428 0 0506/11/2007 0.00 0.00 A ~~991079155 33 2 03/11/2007 130,417.16 256,657.50 2~~ 991079156 36 0 0506/11/2007 0.00 0.00 A 991079157 37 0 0506/11/2007 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 0506/01/2007 0.00 0.00 B 991079174 76 0 0506/11/2007 0.00 0.00 A ~~991079177~~991079176 7978 0 0506/11/2007 0.00 0.00 A 991079192 98 0 0506/11/2007 0.00 0.00 A 11052990 105 01 05/01/2007 0.00 0.00 B1 ~~991079198~~11055468 ~~109~~107 0 0506/1101/2007 0.00 0.00 AB 991079203 117 0 0506/11/2007 0.00 0.00 A ~~991079210~~991079206 ~~125~~120 0 0506/11/2007 0.00 0.00 A ~~991079212 128 0 05/11/2007 0.00 0.00 A~~ 991079215 133 0 0506/11/2007 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 0506/11/2007 0.00 0.00 A 991079237 161 0 0506/11/2007 0.00 0.00 A 991079244 171 0 0506/11/2007 0.00 0.00 A 991079245 172 0 0506/11/2007 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 0506/11/2007 0.00 0.00 A 991079265 197 0 0506/11/2007 0.00 0.00 A ~~991079270~~991079273 ~~203~~210 0 0506/11/2007 0.00 0.00 A ~~991079272~~991079279 ~~208~~217 0 0506/11/2007 0.00 0.00 A ~~991079273~~991079283 ~~210~~221 0 0506/11/2007 0.00 0.00 A ~~991079279 217 0 05/11/2007 0.00 0.00 A~~ 991079284 222 0 0506/11/2007 0.00 0.00 A ~~991079287~~991079291 ~~225~~229 0 0506/11/2007 0.00 0.00 A ~~991079289~~991079296 ~~227~~237 0 0506/11/2007 0.00 0.00 A ~~991079291~~991079306 ~~229~~248 0 0506/11/2007 0.00 0.00 A 991079308 250 0 0506/11/2007 0.00 0.00 A Totals 4031 ~~130,417~~0.1600 ~~256,657~~0.5000

Delinquency Loan Detail (continued) Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 991079131 210,000,000.00 0547,320.0006 991079132 179,784,800.00 0.00 ~~991079138~~991079133 ~~123~~61,~~300~~727,~~000~~334.00 0.00 ~~991079140 79,200,000.00 0.00~~ 991079144 40,500,000.00 0.00 991079149 31,692,500.00 0.00 ~~991079155~~991079151 2729,~~000~~691,~~000~~685.0089 0.00 991079156 24,900,000.00 0.00 991079157 24,140,000.00 0.00 ~~991079160 18,819,977.15 0.00 991079161 16,500,000.00 0.00~~ 11055051 12,400,000.00 0.00 991079174 11,280,000.00 0.00 ~~991079177~~991079176 11,~~000~~170,000.00 0.00 991079192 7,954,307.67 0.00 11052990 7,~~450~~456,~~855~~261.2961 43,692.90 ~~991079198~~11055468 67,~~975~~180,~~000~~663.0034 0.00 991079203 6,400,000.00 0.00 ~~991079210~~991079206 56,~~750~~120,000.00 0.00 ~~991079212 5,689,758.13 0.00~~ 991079215 5,100,000.00 0.00 ~~991079219 4,920,000.00 0.00 991079223 4,535,000.00 0.00~~ 991079236 3,984,805.93 0.00 991079237 3,981,326.41 0.00 991079244 1,529,000.00 0.00 991079245 2,056,900.00 0.00 ~~991079250 3,250,000.00 0.00 991079256 3,079,816.79 0.00~~ 991079262 2,788,211.48 0.00 991079265 2,689,053.39 0.00 ~~991079270~~991079273 2,~~500~~385,~~000~~317.0031 0.00 ~~991079272~~991079279 2,~~427~~000,~~452~~000.~~95 0.~~00 ~~991079273 2,385,317.31~~ 0.00 ~~991079279~~991079283 21,~~000~~910,~~000~~341.0026 0.00 991079284 1,887,616.73 0.00 ~~991079287~~991079291 1,~~815~~586,~~745~~059.5174 0.00 ~~991079289~~991079296 1,~~690~~395,~~043~~000.1100 0.00 ~~991079291~~991079306 1,~~586~~045,~~059~~620.7469 0.00 991079308 993,262.33 0.00 Totals ~~905~~707,~~936~~730,~~809~~067.9278 43591,~~692~~012.9096

Delinquency Loan Detail (continued) Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = 21 (1 loan) ~~130,417~~0.1600 ~~256,657~~0.5000 277,~~000~~456,~~000~~261.0061 043,692.0090 Total for Status Code = A (3728 loans) 0.00 0.00 ~~859~~680,~~085~~693,~~954~~142.6383 0547,320.0006 Total for Status Code = B (2 loans) 0.00 0.00 19,~~850~~580,~~855~~663.2934 ~~43,692~~0.9000 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Advance Summary Current Period Interest Current Outstanding Outstanding on P&I and Loan P & I P & I Servicing Servicing Group Advances Advances Advances Advances Paid 1 ~~130,417~~0.1600 ~~256,657~~0.5000 2047,~~976~~307.6178 03,054.0017 2 0.00 0.00 43591,~~692~~012.9096 0132.0097 Totals ~~130,417~~0.1600 ~~256,657~~0.5000 64638,~~669~~320.5174 03,187.0014

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

Interest Shortfall Reconciliation Detail - Part 1 Offering Stated Principal Current Ending Special Servicing Fees ASER Document Balance at Scheduled Monthly Liquidation Work Out Cross-Reference Contribution Balance ~~There~~24 ~~are~~31,692,500.00 no31,692,500.00 ~~Interest~~0.00 ~~Shortfalls~~0.00 ~~for~~0.00 ~~the~~0.00 ~~above~~33 ~~columns~~27,000,000.00 ~~for~~27,000,000.00 ~~this~~0.00 ~~Period~~0.00 0.00 0.00 47 16,500,000.00 16,500,000.00 0.00 0.00 0.00 0.00 68 12,400,000.00 12,400,000.00 0.00 0.00 0.00 0.00 120 6,120,000.00 6,120,000.00 0.00 0.00 0.00 0.00 145 4,535,000.00 4,535,000.00 0.00 0.00 0.00 0.00 160 3,994,837.00 3,980,961.90 0.00 0.00 0.00 0.00 186 3,087,957.00 3,076,723.16 0.00 0.00 0.00 0.00 190 2,990,638.00 2,978,901.85 0.00 0.00 0.00 0.00 194 2,796,182.00 2,785,231.62 0.00 0.00 0.00 0.00 227 1,694,785.00 1,688,262.74 0.00 0.00 0.00 0.00 229 1,590,099.00 1,584,510.64 0.00 0.00 0.00 0.00 Totals 114,401,998.00 114,342,091.91 0.00 0.00 0.00 0.00

Interest Shortfall Reconciliation Detail - Part 1 (continued) Offering PPIS (Excess) Non-Recoverable Interest on Modified Interest Additional Document (Scheduled Advances Rate Reduction Trust Fund Cross-Reference Interest) /(Excess) Expense ~~There~~24 ~~are~~0.00 no0.00 ~~Interest~~35.82 ~~Shortfalls~~0.00 ~~for~~0.00 ~~the~~33 ~~above~~0.00 ~~columns~~0.00 ~~for~~2,543.61 ~~this~~0.00 ~~Period~~0.00 47 0.00 0.00 73.61 0.00 0.00 68 0.00 0.00 55.99 0.00 0.00 120 0.00 0.00 21.12 0.00 0.00 145 0.00 0.00 132.97 0.00 0.00 160 0.00 0.00 147.01 0.00 0.00 186 0.00 0.00 4.29 0.00 0.00 190 0.00 0.00 76.34 0.00 0.00 194 0.00 0.00 18.48 0.00 0.00 227 0.00 0.00 25.29 0.00 0.00 229 0.00 0.00 52.61 0.00 0.00 Totals 0.00 0.00 3,187.14 0.00 0.00

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

Interest Shortfall Reconciliation Detail - Part 2 (continued) Offering Comments Document Cross-Reference There are no Interest Shortfalls for the above columns for this Period. Interest Shortfall Reconciliation Detail Part 2 Total 0.00 Interest Shortfall Reconciliation Detail Part 1 Total 03,187.0014 Total Interest Shortfall Allocated to Trust 03,187.0014

Filing Compare · CREDIT SUISSE COMMERCIAL MORTGAGE TRUST, SERIES 2007-C1