10-D 1 cwc07c02_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: 333-140740-01 COBALT CMBS Commercial Mortgage Trust 2007-C2 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140740 CWCapital Commercial Funding Corp. (Exact name of depositor as specified in its charter) CWCapital LLC Wachovia Bank, National Association Citigroup Global Markets Realty Corp. Artesia Mortgage Capital Corporation (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199356 54-2199357 54-6744137 (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-MFX ______ ______ ___X___ ___________ A-JFX ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___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 COBALT CMBS Commercial Mortgage Trust 2007-C2. 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 COBALT CMBS Commercial Mortgage Trust 2007-C2, 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. CWCapital Commercial Funding Corp. (Depositor) /s/ Robert Restrick Robert Restrick, Senior Vice President Date: July 30, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of COBALT CMBS Commercial Mortgage Trust 2007-C2, 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 COBALT CMBS Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2007-C2 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 - 21 NOI Detail 22 - 26 Principal Prepayment Detail 27 Historical Detail 28 Delinquency Loan Detail 29 Specially Serviced Loan Detail 30 - 31 Advance Summary 32 Modified Loan Detail 33 Historical Liquidated Loan Detail 34 Historical Bond/Collateral Loss Reconciliation Detail 35 Interest Shortfall Reconciliation Detail 36 - 37 Supplemental Reporting 38 Depositor CWCapital Commercial Funding Corp. 1540 Broadway, 23rd Floor New York, NY 10036 Contact: Leigh Roumila Phone Number: (646) 253-8800 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Lea Land Phone Number: (704) 593-7950 Special Servicer CWCapital Asset Management LLC. 1919 Pennsylvania Avenue, NW Suite 400 Washington, DC 20006-3434 Contact: Kathleen Olin Phone Number: (202) 973-6375 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2007, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 19075CAA1 5.064000% 37,530,000.00 37,~~258~~021,~~913~~745.3363 ~~237~~273,~~167~~584.7030 ~~157~~156,~~232~~231.6177 A-2 19075CAB9 5.334000% 241,084,000.00 241,084,000.00 0.00 1,071,618.38 A-AB 19075CAC7 5.416000% 71,881,000.00 71,881,000.00 0.00 324,422.91 A-3 19075CAD5 5.484000% 857,504,000.00 857,504,000.00 0.00 3,918,793.28 A-1A 19075CAE3 5.477000% 485,627,000.00 485,~~617~~610,~~890~~060.9870 79,~~830~~191.2868 2,216,~~440~~405.9925 A-MFX 19075CAG8 5.526000% 221,947,000.00 221,947,000.00 0.00 1,022,065.94 A-MFL 19075CAQ6 5.550000% 20,000,000.00 20,000,000.00 0.00 9592,~~583~~500.3300 A-JFX 19075CAH6 5.568000% 102,630,000.00 102,630,000.00 0.00 476,203.20 A-JFL 19075CAR4 5.590000% 100,000,000.00 100,000,000.00 0.00 ~~481~~465,~~361~~833.1133 B 19075CAJ2 5.617000% 21,171,000.00 21,171,000.00 0.00 99,097.92 C 19075CAK9 5.646000% 27,219,000.00 27,219,000.00 0.00 128,065.40 D 19075CAL7 5.686000% 21,170,000.00 21,170,000.00 0.00 100,310.52 E 19075CAM5 5.716000% 15,122,000.00 15,122,000.00 0.00 72,031.13 F 19075CAN3 5.736000% 18,146,000.00 18,146,000.00 0.00 86,737.88 G 19075CAS2 5.~~949027~~755963% 30,243,000.00 30,243,000.00 0.00 ~~149~~145,~~930~~064.3465 H 19075CAT0 5.~~964627~~771563% 24,195,000.00 24,195,000.00 0.00 ~~120~~116,~~261~~369.7813 J 19075CAU7 5.~~964627~~771563% 24,194,000.00 24,194,000.00 0.00 ~~120~~116,~~256~~364.8132 K 19075CAV5 5.~~964627~~771563% 30,244,000.00 30,244,000.00 0.00 ~~150~~145,~~328~~462.4762 L 19075CAW3 5.140000% 12,097,000.00 12,097,000.00 0.00 51,815.48 M 19075CAX1 5.140000% 3,024,000.00 3,024,000.00 0.00 12,952.80 N 19075CAY9 5.140000% 9,073,000.00 9,073,000.00 0.00 38,862.68 O 19075CAZ6 5.140000% 6,049,000.00 6,049,000.00 0.00 25,909.88 P 19075CBA0 5.140000% 3,024,000.00 3,024,000.00 0.00 12,952.80 Q 19075CBB8 5.140000% 6,049,000.00 6,049,000.00 0.00 25,909.88 S 19075CBC6 5.140000% 30,243,905.00 30,243,905.68 0.00 ~~129~~128,~~544~~355.7326 R-I 19075CBG5 0.000000% 0.00 0.00 0.00 0.00 R-II 19075CBH5 0.000000% 0.00 0.00 0.00 0.00 Totals 2,419,466,905.00 2,~~419~~418,~~186~~941,~~709~~712.9901 ~~244~~282,~~997~~775.98 11,~~088~~050,~~690~~336.2541

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 19075CAA1 0.00 0.00 ~~394~~429,~~400~~816.3107 3736,~~021~~748,~~745~~161.6333 30.01% A-2 19075CAB9 0.00 0.00 1,071,618.38 241,084,000.00 30.01% A-AB 19075CAC7 0.00 0.00 324,422.91 71,881,000.00 30.01% A-3 19075CAD5 0.00 0.00 3,918,793.28 857,504,000.00 30.01% A-1A 19075CAE3 0.00 0.00 2,~~224~~225,~~271~~596.2793 485,~~610~~600,~~060~~869.7002 30.01% A-MFX 19075CAG8 0.00 0.00 1,022,065.94 221,947,000.00 20.0001% A-MFL 19075CAQ6 0.00 0.00 9592,~~583~~500.3300 20,000,000.00 20.0001% A-JFX 19075CAH6 0.00 0.00 476,203.20 102,630,000.00 11.63% A-JFL 19075CAR4 0.00 0.00 ~~481~~465,~~361~~833.1133 100,000,000.00 11.63% B 19075CAJ2 0.00 0.00 99,097.92 21,171,000.00 10.75% C 19075CAK9 0.00 0.00 128,065.40 27,219,000.00 9.63% D 19075CAL7 0.00 0.00 100,310.52 21,170,000.00 8.75% E 19075CAM5 0.00 0.00 72,031.13 15,122,000.00 8.13% F 19075CAN3 0.00 0.00 86,737.88 18,146,000.00 7.38% G 19075CAS2 0.00 0.00 ~~149~~145,~~930~~064.3465 30,243,000.00 6.13% H 19075CAT0 0.00 0.00 ~~120~~116,~~261~~369.7813 24,195,000.00 5.13% J 19075CAU7 0.00 0.00 ~~120~~116,~~256~~364.8132 24,194,000.00 4.13% K 19075CAV5 0.00 0.00 ~~150~~145,~~328~~462.4762 30,244,000.00 2.88% L 19075CAW3 0.00 0.00 51,815.48 12,097,000.00 2.38% M 19075CAX1 0.00 0.00 12,952.80 3,024,000.00 2.25% N 19075CAY9 0.00 0.00 38,862.68 9,073,000.00 1.88% O 19075CAZ6 0.00 0.00 25,909.88 6,049,000.00 1.63% P 19075CBA0 0.00 0.00 12,952.80 3,024,000.00 1.50% Q 19075CBB8 0.00 0.00 25,909.88 6,049,000.00 1.25% S 19075CBC6 0.00 0.00 ~~129~~128,~~544~~355.7326 30,243,905.68 0.00% R-I 19075CBG5 0.00 0.00 0.00 0.00 0.00% R-II 19075CBH5 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 11,333,~~688~~112.2339 2,418,~~941~~658,~~712~~936.0103

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 19075CBE2 0.~~477859~~293444% 2,419,466,905.00 2,~~419~~418,~~186~~941,~~709~~712.9901 ~~963~~591,~~358~~518.4899

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 19075CBE2 0.00 ~~963~~591,~~358~~518.4899 2,418,~~941~~658,~~712~~936.0103 (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 19075CAA1 ~~992~~986.~~77680069~~45738423 67.~~31941647~~28974953 4.~~18951799~~16285025 0.00000000 0.00000000 ~~986~~979.~~45738423~~16763469 A-2 19075CAB9 1,000.00000000 0.00000000 4.44500000 0.00000000 0.00000000 1,000.00000000 A-AB 19075CAC7 1,000.00000000 0.00000000 4.51333329 0.00000000 0.00000000 1,000.00000000 A-3 19075CAD5 1,000.00000000 0.00000000 4.57000000 0.00000000 0.00000000 1,000.00000000 A-1A 19075CAE3 999.~~98124276~~96511870 0.~~01612406~~01892745 4.~~56408105~~56400746 0.00000000 0.00000000 999.~~96511870~~94619125 A-MFX 19075CAG8 1,000.00000000 0.00000000 4.60500002 0.00000000 0.00000000 1,000.00000000 A-MFL 19075CAQ6 1,000.00000000 0.00000000 4.~~77916650~~62500000 0.00000000 0.00000000 1,000.00000000 A-JFX 19075CAH6 1,000.00000000 0.00000000 4.64000000 0.00000000 0.00000000 1,000.00000000 A-JFL 19075CAR4 1,000.00000000 0.00000000 4.~~81361110~~65833330 0.00000000 0.00000000 1,000.00000000 B 19075CAJ2 1,000.00000000 0.00000000 4.68083322 0.00000000 0.00000000 1,000.00000000 C 19075CAK9 1,000.00000000 0.00000000 4.70500018 0.00000000 0.00000000 1,000.00000000 D 19075CAL7 1,000.00000000 0.00000000 4.73833349 0.00000000 0.00000000 1,000.00000000 E 19075CAM5 1,000.00000000 0.00000000 4.76333355 0.00000000 0.00000000 1,000.00000000 F 19075CAN3 1,000.00000000 0.00000000 4.78000000 0.00000000 0.00000000 1,000.00000000 G 19075CAS2 1,000.00000000 0.00000000 4.~~95752207~~79663559 0.00000000 0.00000000 1,000.00000000 H 19075CAT0 1,000.00000000 0.00000000 4.~~97052201~~80963546 0.00000000 0.00000000 1,000.00000000 J 19075CAU7 1,000.00000000 0.00000000 4.~~97052203~~80963545 0.00000000 0.00000000 1,000.00000000 K 19075CAV5 1,000.00000000 0.00000000 4.~~97052209~~80963563 0.00000000 0.00000000 1,000.00000000 L 19075CAW3 1,000.00000000 0.00000000 4.28333306 0.00000000 0.00000000 1,000.00000000 M 19075CAX1 1,000.00000000 0.00000000 4.28333333 0.00000000 0.00000000 1,000.00000000 N 19075CAY9 1,000.00000000 0.00000000 4.28333297 0.00000000 0.00000000 1,000.00000000 O 19075CAZ6 1,000.00000000 0.00000000 4.28333278 0.00000000 0.00000000 1,000.00000000 P 19075CBA0 1,000.00000000 0.00000000 4.28333333 0.00000000 0.00000000 1,000.00000000 Q 19075CBB8 1,000.00000000 0.00000000 4.28333278 0.00000000 0.00000000 1,000.00000000 S 19075CBC6 1,000.00002248 0.00000000 4.~~28333345~~24400421 0.00000000 0.00000000 1,000.00002248 R-I 19075CBG5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 19075CBH5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X 19075CBE2 999.~~88419143~~78293029 0.~~39816973~~24448319 0.00000000 999.~~78293029~~66605496

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 1,933,~~568~~331,~~192~~024.0636 1,933,~~568~~331,~~192~~024.0636 ~~237~~273,~~167~~584.7030 0.00 0.00 2 485,~~618~~610,~~517~~687.9365 485,~~618~~610,~~517~~687.9365 79,~~830~~191.2868 0.00 0.00 Total 2,~~419~~418,~~186~~941,~~709~~712.9901 2,~~419~~418,~~186~~941,~~709~~712.9901 ~~244~~282,~~997~~775.98 0.00 0.00

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group Loss Principal Principal Distribution Balance Balance Amount 1 0.00 1,933,~~331~~057,~~024~~440.3606 1,933,~~331~~057,~~024~~440.3606 ~~237~~273,~~167~~584.7030 2 0.00 485,~~610~~601,~~687~~495.6597 485,~~610~~601,~~687~~495.6597 79,~~830~~191.2868 Total 0.00 2,418,~~941~~658,~~712~~936.0103 2,418,~~941~~658,~~712~~936.0103 ~~244~~282,~~997~~775.98

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 ~~157~~156,~~232~~231.6177 0.00 ~~157~~156,~~232~~231.6177 A-2 0506/01/2007 - 0506/30/2007 30 1,071,618.38 0.00 1,071,618.38 A-AB 0506/01/2007 - 0506/30/2007 30 324,422.91 0.00 324,422.91 A-3 0506/01/2007 - 0506/30/2007 30 3,918,793.28 0.00 3,918,793.28 A-1A 0506/01/2007 - 0506/30/2007 30 2,216,~~440~~405.9925 0.00 2,216,~~440~~405.9925 A-MFX 0506/01/2007 - 0506/30/2007 30 1,022,065.94 0.00 1,022,065.94 A-MFL 0506/15/2007 - 0607/14/2007 3130 9592,~~583~~500.3300 0.00 9592,~~583~~500.3300 A-JFX 0506/01/2007 - 0506/30/2007 30 476,203.20 0.00 476,203.20 A-JFL 0506/15/2007 - 0607/14/2007 3130 ~~481~~465,~~361~~833.1133 0.00 ~~481~~465,~~361~~833.1133 X 0506/01/2007 - 0506/30/2007 30 ~~963~~591,~~358~~518.4899 0.00 ~~963~~591,~~358~~518.4899 B 0506/01/2007 - 0506/30/2007 30 99,097.92 0.00 99,097.92 C 0506/01/2007 - 0506/30/2007 30 128,065.40 0.00 128,065.40 D 0506/01/2007 - 0506/30/2007 30 100,310.52 0.00 100,310.52 E 0506/01/2007 - 0506/30/2007 30 72,031.13 0.00 72,031.13 F 0506/01/2007 - 0506/30/2007 30 86,737.88 0.00 86,737.88 G 0506/01/2007 - 0506/30/2007 30 ~~149~~145,~~930~~064.3465 0.00 ~~149~~145,~~930~~064.3465 H 0506/01/2007 - 0506/30/2007 30 ~~120~~116,~~261~~369.7813 0.00 ~~120~~116,~~261~~369.7813 J 0506/01/2007 - 0506/30/2007 30 ~~120~~116,~~256~~364.8132 0.00 ~~120~~116,~~256~~364.8132 K 0506/01/2007 - 0506/30/2007 30 ~~150~~145,~~328~~462.4762 0.00 ~~150~~145,~~328~~462.4762 L 0506/01/2007 - 0506/30/2007 30 51,815.48 0.00 51,815.48 M 0506/01/2007 - 0506/30/2007 30 12,952.80 0.00 12,952.80 N 0506/01/2007 - 0506/30/2007 30 38,862.68 0.00 38,862.68 O 0506/01/2007 - 0506/30/2007 30 25,909.88 0.00 25,909.88 P 0506/01/2007 - 0506/30/2007 30 12,952.80 0.00 12,952.80 Q 0506/01/2007 - 0506/30/2007 30 25,909.88 0.00 25,909.88 S 0506/01/2007 - 0506/30/2007 30 129,544.73 0.00 129,544.73 Total 1211,~~052~~643,~~048~~044.7387 0.00 1211,~~052~~643,~~048~~044.7387

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 ~~157~~156,~~232~~231.6177 0.00 A-2 0.00 0.00 0.00 1,071,618.38 0.00 A-AB 0.00 0.00 0.00 324,422.91 0.00 A-3 0.00 0.00 0.00 3,918,793.28 0.00 A-1A 0.00 0.00 0.00 2,216,~~440~~405.9925 0.00 A-MFX 0.00 0.00 0.00 1,022,065.94 0.00 A-MFL 0.00 0.00 0.00 9592,~~583~~500.3300 0.00 A-JFX 0.00 0.00 0.00 476,203.20 0.00 A-JFL 0.00 0.00 0.00 ~~481~~465,~~361~~833.1133 0.00 X 0.00 0.00 0.00 ~~963~~591,~~358~~518.4899 0.00 B 0.00 0.00 0.00 99,097.92 0.00 C 0.00 0.00 0.00 128,065.40 0.00 D 0.00 0.00 0.00 100,310.52 0.00 E 0.00 0.00 0.00 72,031.13 0.00 F 0.00 0.00 0.00 86,737.88 0.00 G 0.00 0.00 0.00 ~~149~~145,~~930~~064.3465 0.00 H 0.00 0.00 0.00 ~~120~~116,~~261~~369.7813 0.00 J 0.00 0.00 0.00 ~~120~~116,~~256~~364.8132 0.00 K 0.00 0.00 0.00 ~~150~~145,~~328~~462.4762 0.00 L 0.00 0.00 0.00 51,815.48 0.00 M 0.00 0.00 0.00 12,952.80 0.00 N 0.00 0.00 0.00 38,862.68 0.00 O 0.00 0.00 0.00 25,909.88 0.00 P 0.00 0.00 0.00 12,952.80 0.00 Q 0.00 0.00 0.00 25,909.88 0.00 S 0.00 0.00 01,189.0047 ~~129~~128,~~544~~355.7326 01,189.0047 Total 0.00 0.00 01,189.0047 1211,~~052~~641,~~048~~855.7340 01,189.0047

Other Required Information Available Distribution Amount (1) 1211,~~297~~924,~~046~~631.7138 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 54,~~698~~692.21 Less Delinquent Master Servicing Fees 31,~~602~~168.4767 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received ~~(156~~3,759.~~67)~~13 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5057,~~939~~282.0767 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 11,690,754.75 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 11,690,754.75 Principal: Scheduled Principal 282,775.98 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 282,775.98 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 A-MFL Net Swap Counterparty Payments Received 1,483.33 A-JFL Net Swap Counterparty Payments Received 7,333.33 Total Other Collected: 8,816.66 Total Funds Collected 11,982,347.39 Total Funds Distributed Fees: Master Servicing Fee 54,692.21 Trustee Fee - Wells Fargo Bank, N.A. 1,834.36 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 56,526.57 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 1,189.47 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 1,189.47 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 11,641,855.40 Principal Distribution 282,775.98 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 A-MFL Net Swap Counterparty Payments Paid 0.00 A-JFL Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 11,924,631.38 Total Funds Distributed 11,982,347.42

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 9 15,~~193~~182,~~787~~825.8955 0.63 ~~109~~108 5.~~8883~~8884 1.~~556507~~556599 2,000,001 to 3,000,000 15 38,~~511~~501,~~427~~817.5765 1.59 ~~119~~118 5.~~9756~~9753 1.~~311414~~311462 3,000,001 to 4,000,000 15 53,~~942~~907,~~309~~145.2843 2.23 ~~116~~115 5.7799 1.~~447550~~447613 4,000,001 to 5,000,000 10 44,~~136~~120,~~809~~754.0889 1.82 ~~105~~104 5.8259 1.~~568880~~568709 5,000,001 to 6,000,000 13 72,~~067~~050,~~763~~028.1169 2.98 ~~112~~111 5.~~6820~~6819 1.~~402878~~402911 6,000,001 to 7,000,000 10 65,~~445~~421,~~927~~962.6670 2.7170 ~~117~~116 5.7689 1.~~275259~~313626 7,000,001 to 8,000,000 9 68,~~410~~377,~~332~~049.2393 2.83 ~~129~~128 5.7727 1.~~360477~~360473 8,000,001 to 9,000,000 3 25,~~800~~790,~~734~~812.4519 1.07 ~~117~~116 5.~~6146~~6147 1.~~192479~~192506 9,000,001 to 10,000,000 5 47,~~221~~187,~~772~~214.6236 1.95 ~~116~~115 5.~~7057~~7056 1.~~215344~~215341 10,000,001 to 15,000,000 19 234,~~229~~178,~~927~~216.0950 9.68 ~~107~~106 5.7458 1.~~342686~~342673 15,000,001 to 20,000,000 13 223,~~257~~239,~~519~~355.3630 9.23 ~~120~~119 5.~~8021~~8020 1.~~348488~~348509 20,000,001 to 25,000,000 9 202,~~170~~148,~~401~~752.6784 8.36 ~~110~~109 5.6600 1.~~300313~~300303 25,000,001 to 30,000,000 4 112,980,000.00 4.67 ~~101~~100 5.7260 1.298633 30,000,001 to 35,000,000 4 134,173,000.00 5.55 ~~101~~100 5.8017 1.486060 35,000,001 to 40,000,000 4 149,800,000.00 6.19 ~~116~~115 5.6420 1.262043 40,000,001 to 45,000,000 2 84,000,000.00 3.47 8887 5.7900 1.805000 45,000,001 or greater 5 847,600,000.00 35.04 ~~108~~107 5.9011 1.~~466824~~109934 Totals 149 2,418,~~941~~658,~~712~~936.0103 100.00 ~~110~~109 5.7996 1.~~403828~~279803

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 2 3,575,000.00 0.15 ~~116~~115 5.7175 1.236364 Arizona 5 29,625,000.00 1.22 ~~114~~113 5.7238 1.304751 California 25 258,~~824~~761,~~460~~689.4834 10.70 ~~103~~102 5.8800 1.~~454162~~463919 Connecticut 3 50,820,000.00 2.10 ~~116~~115 5.7260 1.183628 Delaware 1 7,~~361~~353,~~215~~120.1581 0.30 ~~115~~114 5.6240 1.160000 Florida 13 186,~~581~~569,~~996~~840.6518 7.71 ~~113~~112 5.7904 1.~~257299~~257296 Georgia 14 51,~~105~~101,~~060~~278.4951 2.11 9998 5.7698 1.~~381925~~381928 Hawaii 4 100,000,000.01 4.13 5150 5.6027 1.810000 Illinois 9 122,~~117~~095,~~401~~752.6784 5.05 ~~105~~104 5.6795 1.~~341028~~341017 Indiana 1 4,550,000.00 0.19 5857 5.8800 1.470000 Kansas 2 10,800,000.00 0.45 ~~115~~114 5.3910 2.165648 Kentucky 1 18,000,000.00 0.74 ~~116~~115 5.6700 1.340000 Louisiana 2 28,640,000.00 1.18 ~~116~~115 5.6698 1.240000 Maryland 5 56,925,000.00 2.35 ~~116~~115 5.7925 1.360821 Massachusetts 4 105,965,000.00 4.38 ~~115~~114 5.8097 1.519681 Michigan 1 4,000,000.00 0.17 ~~117~~116 5.6370 1.350000 Minnesota 4 9,~~136~~127,~~474~~070.4574 0.38 ~~117~~116 5.9227 1.~~322938~~322940 Missouri 2 27,680,000.00 1.14 ~~115~~114 5.6900 1.481965 Nevada 1 15,125,000.00 0.63 ~~116~~115 5.5800 1.240000 New Hampshire 3 35,~~132~~115,~~371~~342.5036 1.45 ~~116~~115 6.~~0376~~0378 1.~~406613~~406632 New Jersey 3 35,~~327~~304,~~664~~038.2173 1.46 ~~138~~137 5.9577 1.~~496428~~496357 New Mexico 2 30,320,000.00 1.25 ~~117~~116 5.5102 1.293140 New York 12 669,~~886~~873,~~835~~126.1147 27.6970 ~~116~~115 5.8765 1.~~451732~~000155 North Carolina 5 32,152,000.00 1.33 ~~117~~116 5.7082 1.296991 Ohio 2 20,~~851~~849,~~847~~094.4930 0.86 ~~118~~117 5.7275 1.~~246242~~246246 Oklahoma 1 5,400,000.00 0.22 ~~117~~116 5.7000 1.430000 Oregon 1 9,~~560~~545,~~254~~842.9972 0.4039 ~~117~~116 5.8300 1.290000 Pennsylvania 4 27,~~105~~091,~~212~~911.0960 1.12 ~~117~~116 5.6752 1.~~357572~~357567 Rhode Island 1 6,300,000.00 0.26 ~~117~~116 5.9900 1.360000 South Carolina 3 12,~~181~~164,~~185~~985.2318 0.50 ~~117~~116 5.9088 1.~~412988~~412956 Tennessee 1 13,~~441~~426,~~649~~903.8878 0.56 ~~116~~115 5.6100 1.740000 Texas 14 79,~~328~~317,~~149~~847.6022 3.28 ~~117~~116 5.7849 1.~~366202~~366217 Utah 5 34,~~168~~150,~~817~~540.3600 1.41 ~~143~~142 5.~~7351~~7349 1.~~587067~~587226 Virginia 4 35,000,000.00 1.45 ~~117~~116 5.5601 1.168829 Washington 3 5,~~883~~877,~~400~~183.0257 0.24 ~~117~~116 5.7700 1.300000 Washington,DC 4 249,450,000.00 10.31 ~~102~~101 5.8175 1.287250 West Virginia 2 11,470,000.00 0.47 ~~118~~117 5.8725 1.214734 Wisconsin 3 15,~~150~~136,~~715~~367.6165 0.63 ~~116~~115 5.~~6443~~6442 1.~~207788~~207796 Totals 172 2,418,~~941~~658,~~712~~936.0103 100.00 ~~110~~109 5.7996 1.~~403828~~279803

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.09 or less 23 9259,~~240~~236,~~671~~092.1555 010.3872 ~~142~~114 6.~~4856~~4358 10.~~010000~~537458 1.10 to 1.14 11 297,~~888~~847,~~980~~871.4154 12.31 ~~120~~119 5.8840 1.108248 1.15 to 1.19 10 116,~~371~~338,~~151~~471.8100 4.81 ~~116~~115 5.~~7461~~7460 1.~~171236~~171238 1.20 to 1.24 36 424,~~402~~358,~~698~~806.8657 17.5455 ~~113~~112 5.7207 1.~~218749~~218750 1.25 to 1.29 20 426,~~214~~192,~~065~~105.7351 17.62 ~~115~~114 5.~~6158~~6157 1.~~265058~~265057 1.30 to 1.34 1110 ~~139~~132,~~378~~739,~~949~~866.4238 5.7649 121 5.~~7812~~7808 1.~~321437~~320515 1.35 to 1.39 15 175,~~593~~564,~~354~~272.0100 7.26 ~~112~~111 5.6833 1.~~370343~~370344 1.40 to 1.44 11 133,~~815~~793,~~401~~752.6784 5.53 ~~107~~106 5.7634 1.~~421646~~421650 1.45 to 1.49 4 37,200,000.00 1.54 ~~110~~109 5.8090 1.465860 1.50 to 1.54 3 16,~~908~~893,~~719~~642.7743 0.70 ~~117~~116 5.~~8682~~8680 1.~~503888~~503886 1.55 to 1.59 3 21,~~800~~792,~~808~~800.9186 0.90 ~~115~~114 5.~~8073~~8072 1.~~564749~~564745 1.60 to 1.64 4 106,482,000.00 4.40 ~~115~~114 5.7955 1.626205 1.65 to 1.74 5 ~~286~~42,~~373~~954,~~527~~973.2449 111.8478 ~~112~~99 65.~~3419~~7216 1.~~728834~~720695 1.75 to 1.84 1 100,000,000.00 4.13 5150 5.6027 1.810000 1.85 to 1.89 3 22,952,100.00 0.95 ~~116~~115 5.5814 1.873520 1.90 to 1.94 3 6,~~684~~682,~~138~~497.1843 0.28 9594 5.7094 1.~~921263~~921259 1.95 to 2.19 2 8,400,000.00 0.35 ~~116~~115 5.5117 2.133690 2.20 to 2.24 2 40,500,000.00 1.67 6564 5.6408 2.225926 2.25 or greater 3 48,~~735~~729,~~144~~683.8543 2.01 6564 5.6363 2.~~489044~~488957 Totals 149 2,418,~~941~~658,~~712~~936.0103 100.00 ~~110~~109 5.7996 1.~~403828~~279803

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 15 129,~~572~~527,~~212~~200.9756 5.36 ~~114~~113 5.~~8880~~8881 1.~~223501~~223504 Lodging 15 232,~~157~~073,~~140~~101.9497 9.60 9291 5.~~8448~~8447 1.~~671451~~671549 Mixed Use 7 245,937,000.00 10.17 ~~116~~115 5.7896 1.164965 Multi-Family 25 465,~~110~~101,~~687~~495.6395 19.23 ~~111~~110 6.0870 10.~~566288~~915898 Office 40 805,~~626~~578,~~778~~756.1656 33.3031 ~~114~~113 5.6535 1.~~328571~~331686 Other 5 32,~~322~~297,~~099~~078.4465 1.34 ~~148~~147 6.~~2773~~2771 1.~~136650~~136682 Retail 49 448,~~124~~069,~~521~~619.51 18.53 ~~101~~100 5.7002 1.~~450217~~450209 Self Storage 16 60,~~091~~074,~~271~~682.3481 2.48 ~~132~~131 5.~~6950~~6948 1.~~285608~~285604 Totals 172 2,418,~~941~~658,~~712~~936.0103 100.00 ~~110~~109 5.7996 1.~~403828~~279803

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 10 108,~~667~~661,~~144~~683.8543 4.49 ~~117~~116 5.4187 1.~~496597~~496508 5.500% to 5.749% 65 1,~~168~~167,~~006~~921,~~389~~578.8925 48.29 ~~106~~105 5.6146 1.~~416415~~416419 5.750% to 5.999% 54 729,~~236~~118,~~876~~197.7442 30.15 ~~111~~110 5.~~8424~~8423 1.~~285233~~288676 6.000% to 6.249% 15 108,~~393~~342,~~110~~029.0208 4.48 ~~115~~114 6.1196 1.~~350782~~350767 6.250% to 6.499% 4 302,~~297~~279,~~519~~355.3630 12.50 ~~117~~116 6.4145 10.~~630007~~629309 6.500% or greater 1 2,~~340~~336,~~671~~092.1555 0.10 ~~220~~219 8.2500 1.010000 Totals 149 2,418,~~941~~658,~~712~~936.0103 100.00 ~~110~~109 5.7996 1.~~403828~~279803

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 6 months or less ~~146~~135 21,~~299~~961,~~328~~061,~~521~~488.5018 9581.0608 ~~112~~111 5.~~8020~~7267 1.~~388847~~344925 7 to 12 months 112 ~~100~~438,~~000~~007,000.00 418.1311 5198 56.~~6027~~0935 10.~~810000~~996758 13 to 24 months 1 17,~~272~~254,~~519~~355.3630 0.71 ~~161~~160 6.2900 1.100000 25 months or greater 1 2,~~340~~336,~~671~~092.1555 0.10 ~~220~~219 8.2500 1.010000 Totals 149 2,418,~~941~~658,~~712~~936.0103 100.00 ~~110~~109 5.7996 1.~~403828~~279803

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 13 280,~~091~~069,~~401~~752.6784 11.58 5554 5.7288 1.~~785629~~785659 61 to 120 months 133 2,111,~~783~~562,~~848~~052.4953 87.30 ~~116~~115 5.8010 1.~~356477~~214405 121 months or greater 1 17,~~272~~254,~~519~~355.3630 0.71 ~~161~~160 6.2900 1.100000 Totals 147 2,~~409~~408,~~147~~886,~~769~~160.5267 99.60 ~~109~~108 5.7961 1.~~404532~~280003

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 264 months or less 2 9,~~793~~772,~~942~~775.4936 0.40 ~~233~~232 6.~~6519~~6520 1.~~230692~~230678 265 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 9,~~793~~772,~~942~~775.4936 0.40 ~~233~~232 6.~~6519~~6520 1.~~230692~~230678

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 48 1,296,170,100.00 53.5859 ~~104~~103 5.7878 1.~~508367~~274987 264 months or less 1 9,~~161~~141,~~517~~371.6364 0.38 ~~118~~117 5.9820 1.170000 265 to 300 months 7 44,~~593~~526,~~156~~275.7220 1.84 ~~116~~115 5.8985 1.~~333174~~333179 301 to 360 months 90 1,053,~~722~~548,~~995~~413.1783 43.56 ~~115~~114 5.8009 1.~~282725~~285090 361 months or greater 1 5,500,000.00 0.23 ~~118~~117 5.7300 1.240000 Totals 147 2,~~409~~408,~~147~~886,~~769~~160.5267 99.60 ~~109~~108 5.7961 1.~~404532~~280003

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 147 12,~~925~~162,~~441~~049,~~712~~711.0117 7989.6039 108 5.~~7512~~7263 1.~~379667~~366315 Totals 149 2,418,~~941~~658,~~712~~936.0103 100.00 ~~110~~109 5.7996 1.~~403828~~279803 (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 7 11,~~680~~671,~~053~~424.1962 0.48 ~~107~~106 5.9325 1.~~382747~~382699 2,000,001 to 3,000,000 12 29,~~989~~982,~~580~~723.0835 1.24 ~~119~~118 6.~~0294~~0291 1.~~352173~~352234 3,000,001 to 4,000,000 13 46,~~653~~622,~~203~~144.8269 1.93 ~~116~~115 5.~~7752~~7751 1.~~465683~~465750 4,000,001 to 5,000,000 8 35,~~310~~294,~~809~~754.0889 1.46 ~~109~~108 5.~~7438~~7439 1.~~654975~~654800 5,000,001 to 6,000,000 12 66,~~567~~550,~~763~~028.1169 2.75 ~~111~~110 5.7049 1.~~419640~~419681 6,000,001 to 7,000,000 8 52,~~695~~671,~~927~~962.6670 2.18 ~~117~~116 5.7842 1.~~271692~~319345 7,000,001 to 8,000,000 8 60,~~910~~877,~~332~~049.2393 2.52 ~~131~~130 5.7883 1.~~358073~~358067 8,000,001 to 9,000,000 3 25,~~800~~790,~~734~~812.4519 1.07 ~~117~~116 5.~~6146~~6147 1.~~192479~~192506 9,000,001 to 10,000,000 5 47,~~221~~187,~~772~~214.6236 1.95 ~~116~~115 5.~~7057~~7056 1.~~215344~~215341 10,000,001 to 15,000,000 15 182,~~944~~893,~~927~~216.0950 7.56 ~~113~~112 5.7456 1.~~328586~~328566 15,000,001 to 20,000,000 9 158,~~492~~474,~~519~~355.3630 6.55 ~~121~~120 5.~~8659~~8658 1.~~329252~~329279 20,000,001 to 25,000,000 6 136,~~510~~488,~~401~~752.6784 5.64 ~~107~~106 5.7293 1.~~280907~~280888 25,000,001 to 30,000,000 4 112,980,000.00 4.67 ~~101~~100 5.7260 1.298633 30,000,001 to 35,000,000 4 134,173,000.00 5.55 ~~101~~100 5.8017 1.486060 35,000,001 to 40,000,000 4 149,800,000.00 6.19 ~~116~~115 5.6420 1.262043 40,000,001 to 45,000,000 2 84,000,000.00 3.47 8887 5.7900 1.805000 45,000,001 or greater 4 597,600,000.00 24.71 ~~106~~105 5.6782 1.356727 Totals 124 1,933,~~331~~057,~~024~~440.3606 79.92 ~~110~~109 5.7346 1.~~366588~~367889

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 2 3,575,000.00 0.15 ~~116~~115 5.7175 1.236364 Arizona 3 20,225,000.00 0.84 ~~112~~111 5.7395 1.288764 California 23 248,~~364~~301,~~460~~689.4834 10.27 ~~103~~102 5.~~8876~~8877 1.~~460146~~470315 Connecticut 3 50,820,000.00 2.10 ~~116~~115 5.7260 1.183628 Delaware 1 7,~~361~~353,~~215~~120.1581 0.30 ~~115~~114 5.6240 1.160000 Florida 11 157,~~581~~569,~~996~~840.6518 6.51 ~~118~~117 5.8110 1.~~249091~~249087 Georgia 12 36,~~014~~010,~~060~~278.4951 1.49 ~~117~~116 5.6768 1.~~287006~~286999 Hawaii 4 100,000,000.01 4.13 5150 5.6027 1.810000 Illinois 7 91,~~617~~595,~~401~~752.6784 3.79 ~~101~~100 5.7068 1.~~322487~~322469 Indiana 1 4,550,000.00 0.19 5857 5.8800 1.470000 Kansas 2 10,800,000.00 0.45 ~~115~~114 5.3910 2.165648 Kentucky 1 18,000,000.00 0.74 ~~116~~115 5.6700 1.340000 Louisiana 1 10,000,000.00 0.41 ~~115~~114 5.4830 1.240000 Maryland 5 56,925,000.00 2.35 ~~116~~115 5.7925 1.360821 Massachusetts 4 105,965,000.00 4.38 ~~115~~114 5.8097 1.519681 Michigan 1 4,000,000.00 0.17 ~~117~~116 5.6370 1.350000 Minnesota 3 5,~~147~~142,~~368~~070.9900 0.21 ~~117~~116 5.9326 1.~~379463~~379468 Missouri 1 15,680,000.00 0.65 ~~114~~113 5.6900 1.560000 New Hampshire 3 35,~~132~~115,~~371~~342.5036 1.45 ~~116~~115 6.~~0376~~0378 1.~~406613~~406632 New Jersey 3 35,~~327~~304,~~664~~038.2173 1.46 ~~138~~137 5.9577 1.~~496428~~496357 New Mexico 1 10,160,000.00 0.42 ~~118~~117 5.5900 1.220000 New York 9 399,~~386~~373,~~835~~126.1349 16.51 ~~117~~116 5.5515 1.~~288929~~288924 North Carolina 2 7,752,000.00 0.32 ~~116~~115 5.5907 1.544097 Ohio 1 18,240,000.00 0.75 ~~118~~117 5.7100 1.250000 Oklahoma 1 5,400,000.00 0.22 ~~117~~116 5.7000 1.430000 Oregon 1 9,~~560~~545,~~254~~842.9972 0.4039 ~~117~~116 5.8300 1.290000 Pennsylvania 4 27,~~105~~091,~~212~~911.0960 1.12 ~~117~~116 5.6752 1.~~357572~~357567 Rhode Island 1 6,300,000.00 0.26 ~~117~~116 5.9900 1.360000 South Carolina 3 12,~~181~~164,~~185~~985.2318 0.50 ~~117~~116 5.9088 1.~~412988~~412956 Tennessee 1 13,~~441~~426,~~649~~903.8878 0.56 ~~116~~115 5.6100 1.740000 Texas 12 75,~~814~~806,~~414~~446.9029 3.13 ~~117~~116 5.~~7870~~7869 1.~~330613~~330625 Utah 4 18,~~668~~650,~~817~~540.3600 0.77 ~~165~~164 5.~~9303~~9301 1.~~352159~~352219 Virginia 4 35,000,000.00 1.45 ~~117~~116 5.5601 1.168829 Washington 3 5,~~883~~877,~~400~~183.0257 0.24 ~~117~~116 5.7700 1.300000 Washington,DC 4 249,450,000.00 10.31 ~~102~~101 5.8175 1.287250 West Virginia 1 6,750,000.00 0.28 ~~118~~117 5.7260 1.260000 Wisconsin 3 15,~~150~~136,~~715~~367.6165 0.63 ~~116~~115 5.~~6443~~6442 1.~~207788~~207796 Totals 146 1,933,~~331~~057,~~024~~440.3606 79.92 ~~110~~109 5.7346 1.~~366588~~367889

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.09 or less 2 9,~~240~~236,~~671~~092.1555 0.38 ~~142~~141 6.~~4856~~4847 1.010000 1.10 to 1.14 10 294,~~928~~887,~~980~~871.4154 12.19 ~~120~~119 5.8845 1.107929 1.15 to 1.19 8 108,~~701~~668,~~151~~471.8100 4.49 ~~116~~115 5.~~7333~~7332 1.~~172735~~172737 1.20 to 1.24 30 347,~~225~~184,~~851~~712.3727 14.35 ~~112~~111 5.7444 1.~~217105~~217106 1.25 to 1.29 16 393,~~974~~957,~~960~~104.2777 16.29 ~~115~~114 5.6063 1.~~264602~~264601 1.30 to 1.34 98 ~~115~~108,~~112~~473,~~949~~866.4238 4.7648 124 5.~~8195~~8212 1.~~320345~~319151 1.35 to 1.39 11 141,~~079~~052,~~619~~871.3107 5.83 ~~116~~115 5.~~6874~~6873 1.~~371065~~371067 1.40 to 1.44 9 105,~~515~~493,~~401~~752.6784 4.36 ~~105~~104 5.7950 1.~~417036~~417040 1.45 to 1.49 4 37,200,000.00 1.54 ~~110~~109 5.8090 1.465860 1.50 to 1.54 3 16,~~908~~893,~~719~~642.7743 0.70 ~~117~~116 5.~~8682~~8680 1.~~503888~~503886 1.55 to 1.59 3 21,~~800~~792,~~808~~800.9186 0.90 ~~115~~114 5.~~8073~~8072 1.~~564749~~564745 1.60 to 1.64 4 106,482,000.00 4.40 ~~115~~114 5.7955 1.626205 1.65 to 1.79 34 2531,~~388~~969,~~527~~973.2449 1.0532 ~~116~~115 5.~~6266~~6604 1.~~721178~~720934 1.80 to 1.84 1 100,000,000.00 4.13 5150 5.6027 1.810000 1.85 to 1.89 2 7,452,100.00 0.31 ~~115~~114 5.7508 1.880840 1.90 to 1.94 3 6,~~684~~682,~~138~~497.1843 0.28 9594 5.7094 1.~~921263~~921259 1.95 to 2.19 2 8,400,000.00 0.35 ~~116~~115 5.5117 2.133690 2.20 to 2.24 2 40,500,000.00 1.67 6564 5.6408 2.225926 2.25 or greater 2 46,~~735~~729,~~144~~683.8543 1.93 6362 5.~~6327~~6328 2.~~479160~~479068 Totals 124 1,933,~~331~~057,~~024~~440.3606 79.92 ~~110~~109 5.7346 1.~~366588~~367889

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 15 129,~~572~~527,~~212~~200.9756 5.36 ~~114~~113 5.~~8880~~8881 1.~~223501~~223504 Lodging 15 232,~~157~~073,~~140~~101.9497 9.60 9291 5.~~8448~~8447 1.~~671451~~671549 Mixed Use 6 225,437,000.00 9.32 ~~116~~115 5.8241 1.159051 Office 40 805,~~626~~578,~~778~~756.1656 33.3031 ~~114~~113 5.6535 1.~~328571~~331686 Other 5 32,~~322~~297,~~099~~078.4465 1.34 ~~148~~147 6.~~2773~~2771 1.~~136650~~136682 Retail 49 448,~~124~~069,~~521~~619.51 18.53 ~~101~~100 5.7002 1.~~450217~~450209 Self Storage 16 60,~~091~~074,~~271~~682.3481 2.48 ~~132~~131 5.~~6950~~6948 1.~~285608~~285604 Totals 146 1,933,~~331~~057,~~024~~440.3606 79.92 ~~110~~109 5.7346 1.~~366588~~367889

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 7 62,~~507~~501,~~144~~683.8543 2.58 ~~117~~116 5.4063 1.~~663860~~663720 5.500% to 5.749% 53 1,042,~~881~~796,~~389~~578.8925 43.11 ~~106~~105 5.6116 1.~~415288~~415293 5.750% to 5.999% 47 673,~~737~~627,~~189~~701.0945 27.85 ~~111~~110 5.8448 1.~~282200~~285925 6.000% to 6.249% 13 99,~~567~~516,~~110~~029.0208 4.1211 ~~118~~117 6.1165 1.~~361982~~361971 6.250% to 8.249% 3 52,~~297~~279,~~519~~355.3630 2.16 ~~129~~128 6.3210 1.~~152009~~152027 8.250% or greater 1 2,~~340~~336,~~671~~092.1555 0.10 ~~220~~219 8.2500 1.010000 Totals 124 1,933,~~331~~057,~~024~~440.3606 79.92 ~~110~~109 5.7346 1.~~366588~~367889

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 6 months or less ~~121~~111 1,~~813~~725,~~717~~459,~~833~~992.8521 7471.9834 ~~112~~111 5.~~7333~~7359 1.~~345139~~342414 7 to 12 months 111 ~~100~~188,~~000~~007,000.00 47.1377 5179 5.~~6027~~6407 1.~~810000~~630722 13 to 24 months 1 17,~~272~~254,~~519~~355.3630 0.71 ~~161~~160 6.2900 1.100000 25 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 124 1,933,~~331~~057,~~024~~440.3606 79.92 ~~110~~109 5.7346 1.~~366588~~367889

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 10 251,~~500~~478,~~401~~752.6784 10.40 5554 5.7175 1.~~819644~~819680 61 to 120 months 111 1,654,~~764~~551,~~160~~556.8456 68.41 ~~117~~116 5.7260 1.~~301317~~302824 121 months or greater 1 17,~~272~~254,~~519~~355.3630 0.71 ~~161~~160 6.2900 1.100000 Totals 122 1,923,~~537~~284,~~081~~664.8770 79.52 ~~109~~108 5.7299 1.~~367280~~368586

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 37 901,794,100.00 37.28 ~~102~~101 5.6380 1.460892 264 months or less 1 9,~~161~~141,~~517~~371.6364 0.38 ~~118~~117 5.9820 1.170000 265 to 300 months 6 43,~~079~~014,~~422~~874.0227 1.78 ~~116~~115 5.9030 1.~~332232~~332237 301 to 360 months 77 ~~964~~963,~~002~~834,~~042~~318.2279 39.85 ~~115~~114 5.8058 1.~~283876~~286460 361 months or greater 1 5,500,000.00 0.23 ~~118~~117 5.7300 1.240000 Totals 122 1,923,~~537~~284,~~081~~664.8770 79.52 ~~109~~108 5.7299 1.~~367280~~368586

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 123 1,~~689~~926,~~831~~448,~~024~~215.3620 6979.8665 ~~108~~109 5.~~7639~~7344 1.~~381947~~366681 Totals 124 1,933,~~331~~057,~~024~~440.3606 79.92 ~~110~~109 5.7346 1.~~366588~~367889 (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 2 3,~~513~~511,~~734~~400.7093 0.15 ~~116~~115 5.7415 2.~~134105~~134620 2,000,001 to 3,000,000 3 8,~~521~~519,~~847~~094.4930 0.35 ~~116~~115 5.7859 1.~~167981~~167964 3,000,001 to 4,000,000 2 7,~~289~~285,~~105~~000.4674 0.30 ~~117~~116 5.~~8104~~8103 1.~~331491~~331537 4,000,001 to 5,000,000 2 8,826,000.00 0.36 8988 6.1541 1.224435 5,000,001 to 6,000,000 1 5,500,000.00 0.23 ~~116~~115 5.4040 1.200000 6,000,001 to 7,000,000 2 12,750,000.00 0.53 ~~117~~116 5.7056 1.290000 7,000,001 to 8,000,000 1 7,500,000.00 0.31 ~~118~~117 5.6460 1.380000 8,000,001 to 15,000,000 4 51,285,000.00 2.12 8786 5.7465 1.392984 15,000,001 to 20,000,000 4 64,765,000.00 2.68 ~~116~~115 5.6459 1.395562 20,000,001 to 25,000,000 3 65,660,000.00 2.71 ~~117~~116 5.5160 1.340661 25,000,001 or greater 1 250,000,000.00 10.34 ~~114~~113 6.4340 10.~~730000~~520000 Totals 25 485,~~610~~601,~~687~~495.6597 20.08 ~~112~~111 6.0584 10.~~552092~~929158

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 2 9,400,000.00 0.39 ~~117~~116 5.6900 1.339149 California 2 10,460,000.00 0.43 ~~118~~117 5.6995 1.312084 Florida 2 29,000,000.00 1.20 8786 5.6786 1.301897 Georgia 2 15,091,000.00 0.62 5554 5.9917 1.608446 Illinois 2 30,500,000.00 1.26 ~~115~~114 5.5974 1.396721 Louisiana 1 18,640,000.00 0.77 ~~117~~116 5.7700 1.240000 Minnesota 1 3,~~989~~985,~~105~~000.4674 0.16 ~~117~~116 5.9100 1.250000 Missouri 1 12,000,000.00 0.50 ~~116~~115 5.6900 1.380000 Nevada 1 15,125,000.00 0.63 ~~116~~115 5.5800 1.240000 New Mexico 1 20,160,000.00 0.83 ~~117~~116 5.4700 1.330000 New York 3 270,499,999.98 11.18 ~~114~~113 6.3564 10.~~692107~~573808 North Carolina 3 24,400,000.00 1.01 ~~117~~116 5.7455 1.218484 Ohio 1 2,~~611~~609,~~847~~094.4930 0.11 ~~115~~114 5.8500 1.220000 Texas 2 3,~~513~~511,~~734~~400.7093 0.15 ~~116~~115 5.7415 2.~~134105~~134620 Utah 1 15,500,000.00 0.64 ~~116~~115 5.5000 1.870000 West Virginia 1 4,720,000.00 0.20 ~~118~~117 6.0820 1.150000 Totals 26 485,~~610~~601,~~687~~495.6597 20.08 ~~112~~111 6.0584 10.~~552092~~929158

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.14 or less 1 2 252,960,000.00 010.1246 ~~118~~113 56.~~8350~~4270 10.~~140000~~527255 1.15 to 1.19 2 7,670,000.00 0.32 ~~117~~116 5.9274 1.150000 1.20 to 1.24 6 77,~~176~~174,~~847~~094.4930 3.19 ~~117~~116 5.6138 1.226146 1.25 to 1.29 4 32,~~239~~235,~~105~~000.4674 1.33 ~~116~~115 5.7316 1.~~270627~~270630 1.30 to 1.34 2 24,266,000.00 1.00 ~~107~~106 5.5998 1.326616 1.35 to 1.39 4 34,~~513~~511,~~734~~400.7093 1.43 9392 5.6667 1.~~367388~~367389 1.40 to 1.69 2 28,300,000.00 1.17 ~~115~~114 5.6458 1.438834 1.70 to 1.84 21 ~~260~~10,985,000.00 100.7945 ~~112~~54 65.~~4115~~9000 1.~~729579~~720000 1.85 to 1.89 1 15,500,000.00 0.64 ~~116~~115 5.5000 1.870000 1.90 or greater 1 2,000,000.00 0.08 ~~117~~116 5.7200 2.720000 Totals 25 485,~~610~~601,~~687~~495.6597 20.08 ~~112~~111 6.0584 10.~~552092~~929158

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mixed Use 1 20,500,000.00 0.85 ~~118~~117 5.4100 1.230000 Multi-Family 25 465,~~110~~101,~~687~~495.6395 19.23 ~~111~~110 6.0870 10.~~566288~~915898 Totals 26 485,~~610~~601,~~687~~495.6597 20.08 ~~112~~111 6.0584 10.~~552092~~929158

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 3 46,160,000.00 1.91 ~~117~~116 5.4355 1.270100 5.500% to 5.749% 12 125,125,000.00 5.17 ~~109~~108 5.6397 1.425806 5.750% to 5.999% 7 55,~~499~~490,~~687~~495.6597 2.29 ~~105~~104 5.8130 1.~~322056~~322065 6.000% to 6.249% 2 8,826,000.00 0.36 8988 6.1541 1.224435 6.250% or greater 1 250,000,000.00 10.34 ~~114~~113 6.4340 10.~~730000~~520000 Totals 25 485,~~610~~601,~~687~~495.6597 20.08 ~~112~~111 6.0584 10.~~552092~~929158

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 1812 ~~166~~111,~~500~~315,~~105~~000.4674 64.8860 ~~115~~116 5.~~6397~~6503 1.~~341249~~290406 5 months or greater 713 ~~319~~374,~~110~~286,~~582~~495.1923 1315.1947 ~~110~~109 6.~~2768~~1797 10.~~662102~~821721 Totals 25 485,~~610~~601,~~687~~495.6597 20.08 ~~112~~111 6.0584 10.~~552092~~929158

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 3 28,591,000.00 1.18 5554 5.8285 1.486414 61 months or greater 22 457,~~019~~010,~~687~~495.6597 18.8990 ~~115~~114 6.0728 10.~~556201~~894296 Totals 25 485,~~610~~601,~~687~~495.6597 20.08 ~~112~~111 6.0584 10.~~552092~~929158

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 11 394,376,000.00 16.3031 ~~110~~109 6.1302 10.~~616924~~849889 300 months or less 1 1,~~513~~511,~~734~~400.7093 0.06 ~~115~~114 5.7700 1.360000 301 months or greater 13 89,~~720~~714,~~952~~095.9504 3.71 ~~117~~116 5.7476 1.~~270359~~270362 Totals 25 485,~~610~~601,~~687~~495.6597 20.08 ~~112~~111 6.0584 10.~~552092~~929158

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 24 235,~~610~~601,~~687~~495.6597 9.74 ~~109~~108 5.6598 1.~~363318~~363322 Totals 25 485,~~610~~601,~~687~~495.6597 20.08 ~~112~~111 6.0584 10.~~552092~~929158 (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 502100002 1 MF New York NY 1,~~385~~340,~~097~~416.2267 0.00 6.434% 181000002 2 OF New York NY 1,~~159~~122,~~743~~332.1508 0.00 5.531% 181000003 3 MU Washington DC ~~869~~841,~~176~~138.7175 0.00 5.865% 931100008 4 Various Honolulu HI ~~482~~466,~~459~~895.0383 0.00 5.603% 304100594 5 OF Boston MA ~~410~~397,~~603~~358.6133 0.00 5.815% 502858677 6 LO San Francisco CA ~~205~~198,~~065~~450.00 0.00 5.670% 502859207 7 LO Fort Lauderdale FL ~~213~~206,~~745~~850.00 0.00 5.910% 502858756 8 OF East Meadow NY ~~185~~179,~~535~~550.00 0.00 5.670% 181000009 9 OF West Palm Beach FL ~~182~~176,~~480~~593.2175 0.00 5.651% 304100657 10 OF New Haven CT ~~183~~177,~~901~~968.0475 0.00 5.695% 502858757 11 OF Melville NY ~~175~~170,~~873~~200.3300 0.00 5.550% 509850510 12 LO Washington DC ~~171~~165,~~188~~666.8967 0.00 5.680% 502858758 13 OF Melville NY ~~158~~153,~~668~~550.3300 0.00 5.550% 502858986 14 SS Various Various ~~160~~155,~~982~~789.3133 0.00 5.650% 181000015 15 IN Vernon CA ~~179~~173,~~477~~687.2061 0.00 6.338% 181000016 16 MU Chicago IL ~~145~~140,~~209~~525.1700 0.00 5.621% 502859191 17 OF Pacific Palisades CA ~~151~~146,~~621~~730.00 0.00 6.030% 304100649 18 OF Washington DC ~~142~~137,~~476~~880.6563 0.00 5.805% 358100634 19 RT Brooklyn NY ~~117~~113,~~769~~970.6967 0.00 5.410% 181000020 20 MF Champaign IL ~~121~~117,~~416~~500.6700 0.00 5.640% 502859208 21 RT Ormond Beach FL ~~120~~116,~~693~~800.3300 0.00 5.840% 304100618 22 OF Jacksonville FL ~~114~~111,~~898~~192.9250 0.00 5.630% 181000023 23 IN Halethorpe MD ~~114~~110,~~674~~975.1700 0.00 5.790% 502859135 24 RT Irving TX ~~110~~107,~~825~~250.00 0.00 5.720% 181000025 25 OF Hampton VA ~~106~~103,~~554~~117.5631 0.00 5.536% 181000026 26 LO Chicago IL ~~105~~102,~~932~~426.3350 1821,~~143~~648.0083 5.864% 358100632 27 MU New York NY 9592,~~501~~420.5383 0.00 5.410% 502858927 28 MF Albuquerque NM 9491,~~959~~896.2000 0.00 5.470% 304100634 29 LO Lebanon NH ~~100~~97,~~828~~576.7925 0.00 6.220% 502858960 30 MF Slidell LA 9289,~~614~~627.9133 0.00 5.770% 502859010 31 RT Medina OH 8986,~~685~~792.0700 0.00 5.710% 358100609 32 RT Vernon Hills IL 8784,~~414~~594.1938 0.00 5.570% 502858490 33 RT Rancho Cucamonga CA 9289,~~225~~250.00 0.00 5.950% 502858769 34 OF Florence KY 8785,~~885~~050.00 0.00 5.670% 304100327 35 OT Paterson NJ 9390,~~636~~536.2879 1518,~~064~~164.5706 6.290% 181000036 36 LO Baltimore MD 8784,~~832~~999.6938 0.00 5.913% 181000037 37 RT Round Rock TX 8481,~~320~~600.00 0.00 5.760% 358100508 38 RT OFallon MO 7674,~~827~~349.6433 0.00 5.690% 181000039 39 MF Oviedo FL 7673,~~172~~715.6042 0.00 5.707% 358100578 40 MF Salt Lake City UT 7371,~~409~~041.7267 0.00 5.500% 502859063 41 MF Reno NV 7270,~~675~~331.6325 0.00 5.580% 502857218 42 IN Various Various 7371,~~956~~471.3870 2023,~~730~~215.6937 5.730% 502857903 43 MF Asheville NC 7371,~~535~~163.4433 0.00 5.770% 502858810 44 OF Washington DC 6664,~~787~~633.7833 0.00 5.600% 181000045 45 OF Boston MA 6765,~~663~~481.7000 0.00 5.694% 181000046 46 IN Various TX 6866,~~388~~182.5042 0.00 5.797% 181000047 47 MF Winter Springs FL 6563,~~634~~517.7550 0.00 5.646% 358100590 48 OF Knoxville TN 6462,~~995~~839.1971 1214,~~590~~746.6210 5.610% 502858932 49 OF Princeton NJ 6663,~~067~~936.2000 0.00 5.760% 181000050 50 LO Portsmouth NH 6663,~~153~~963.2006 1113,~~558~~749.9812 5.831% 502859002 51 MF Saint Louis MO 5856,~~796~~900.6700 0.00 5.690% 358100599 52 OF Mission Viejo CA 5856,~~228~~350.3300 0.00 5.750% 181000053 53 MU Miami FL 5654,~~491~~669.4717 0.00 5.780% 358100625 55 RT Gilbert AZ 5452,~~465~~708.2833 0.00 5.750% 181000056 56 MF Atlanta GA 5554,~~809~~009.9058 0.00 5.900% 304100673 57 RT Lansdale PA 5452,~~523~~765.9208 0.00 5.809% 181000058 58 RT Los Angeles CA 5856,~~344~~462.0700 0.00 6.216% 502859287 59 OF Woodland CA 5048,~~534~~904.9680 0.00 5.680% 181000060 60 SS Various Various 4948,~~846~~238.2833 0.00 5.620% 502855682 61 RT Albuquerque NM 4847,~~906~~328.2967 0.00 5.590% 181000062 62 RT Lake Charles LA 4745,~~214~~691.7267 0.00 5.483% 358100610 63 LO Portland OR 4846,~~059~~446.3991 1214,~~799~~412.7927 5.830% 181000064 64 RT Gainesville VA 4543,~~102~~647.2433 0.00 5.572% 181000065 65 OF Newport Beach CA 4745,~~287~~670.9517 1820,~~528~~145.2199 5.982% 181000066 66 OF Rockville MD 4443,~~509~~073.1133 0.00 5.680% 358100579 67 IN Woodland CA 4241,~~942~~518.6907 89,~~497~~922.6426 5.560% 358100633 68 RT Brooklyn NY 4038,~~250~~952.4000 0.00 5.410% 358100586 70 IN Manchester CT 4140,~~589~~248.9433 0.00 5.890% 358100617 71 RT Layton UT 3938,~~335~~066.5667 0.00 5.710% 181000072 72 RT Orange CA 3937,~~223~~923.9790 78,~~299~~599.3643 5.718% 358100600 73 OF Aliso Viejo CA 3837,~~620~~375.8300 0.00 5.750% 304100678 74 OT Lexington MA 3937,~~015~~756.0651 0.00 5.911% 181000075 75 MF Visalia CA 3635,~~463~~287.7550 0.00 5.646% 358100621 76 SS Draper UT 3938,~~551~~198.9602 1516,~~234~~588.5953 6.150% 358100618 77 OF Chandler AZ 3534,~~875~~718.6133 0.00 5.630% 181000078 78 RT Wilmington DE 3534,~~683~~499.0256 68,~~910~~094.8834 5.624% 358100513 79 MU Humble TX 3635,~~444~~269.8420 0.00 5.820% 181000080 80 RT St Charles IL 3433,~~978~~850.5925 0.00 5.887% 181000081 81 IN Nitro WV 3332,~~282~~208.3875 0.00 5.726% 358100580 82 IN American Canyon CA 3231,~~207~~138.0255 67,~~373~~441.2370 5.560% 502854558 83 MF Charlotte NC 3231,~~754~~698.9433 0.00 5.720% 181000084 84 OF Bakersfield CA 3331,~~017~~923.3754 57,~~959~~053.3720 5.790% 181000085 85 LO Vestal NY 3433,~~734~~571.6273 89,~~307~~470.1706 6.128% 304100684 86 OF Pittsburgh PA 3029,~~840~~845.6983 0.00 5.510% 181000087 87 LO Livermore CA 3130,017.9234 0.00 5.686% 181000088 88 OF Providence RI 3231,~~495~~447.7550 0.00 5.990% 358100606 89 MF Glendale AZ 2928,~~888~~924.3117 0.00 5.690% 181000090 90 SS Palmdale CA 2827,~~468~~550.3300 0.00 5.510% 502858055 91 RT Plover WI 27,~~993~~090.8683 0.00 5.510% 358100592 92 Various Various WA 2928,~~258~~289.4035 56,~~247~~216.4045 5.770% 181000093 93 LO Tarpon Springs FL 2827,~~566~~620.1641 45,~~991~~937.3712 5.831% 358100629 94 IN San Diego CA 2827,~~578~~656.1325 0.00 5.900% 181000095 95 MF Urbana IL 2524,~~593~~768.9433 0.00 5.404% 304100624 96 OF Overland Park KS 2524,~~532~~708.3875 0.00 5.391% 358100623 97 RT San Bernardino CA 2726,~~137~~262.9250 0.00 5.730% 181000098 98 RT Exeter CA 2726,~~447~~539.7741 45,~~672~~580.4985 5.892% 358100596 99 RT Enid OK 2625,~~505~~650.00 0.00 5.700% 304100623 101 OF Overland Park KS 2423,~~603~~810.9325 0.00 5.391% 304100613 102 RT Oakdale CA 27,~~916~~015.1563 0.00 6.175% 358100577 103 OF Hartford CT 2524,~~086~~277.5833 0.00 5.690% 502858771 104 IN Rockville MD 2322,~~149~~402.4771 0.00 5.630% 181000105 105 RT Linden NJ 2120,~~640~~921.4845 45,~~742~~461.3942 5.302% 181000106 106 MF Dunbar WV 2423,~~719~~922.9553 0.00 6.082% 358100616 107 RT Charlotte NC 2322,~~312~~560.00 0.00 5.760% 304100691 108 OF Indianapolis IN 2322,~~038~~295.1700 0.00 5.880% 181000109 109 LO Myrtle Beach SC 2221,~~154~~412.6966 56,~~410~~152.2629 6.070% 181000110 110 RT Jacksonville FL 2120,~~429~~738.5023 0.00 5.975% 181000111 111 RT Bluffton SC 19,~~960~~298.4079 34,~~778~~440.8748 5.630% 181000112 112 MF Conyers GA 2221,~~052~~340.3094 0.00 6.237% 502856501 113 RT Cypress TX 2019,~~033~~387.9468 0.00 5.760% 181000114 114 RT Taylor MI 1918,~~416~~790.3300 0.00 5.637% 358100589 115 RT Cypress CA 2019,~~663~~980.3403 34,~~344~~027.4071 6.010% 358100597 116 MF Bemidji MN 2019,~~318~~646.6934 34,~~432~~104.3772 5.910% 358100569 117 IN Fort Washington PA 18,~~905~~278.7948 34,~~805~~433.7708 5.500% 181000118 118 OF Medford NY 19,~~877~~218.3081 34,~~580~~238.0958 5.795% 358100608 119 RT Various TX 2019,~~426~~742.7150 5,~~006~~690.2748 6.060% 181000120 120 LO Anderson SC 19,~~936~~268.9297 45,~~939~~607.3328 6.030% 181000121 121 LO Atlanta GA 17,~~849~~258.7967 3,~~190~~781.8698 5.764% 502858240 123 RT Glenville NY 16,~~869~~325.7052 0.00 5.740% 181000124 124 RT Decatur GA 1716,~~262~~705.1833 0.00 5.896% 358100607 125 MF Phoenix AZ 1615,~~169~~647.0850 0.00 5.690% 181000126 126 SS Chesapeake VA 15,~~918~~405.5000 0.00 5.688% 181000127 127 LO Portsmouth NH 15,~~746~~224.0777 23,~~758~~280.7202 5.811% 181000128 128 OF Santa Monica CA 1514,~~263~~771.8850 0.00 5.718% 502858332 129 RT Kinston NC 1413,~~007~~555.8397 0.00 5.330% 181000130 130 MF Anaheim CA 14,~~872~~393.7700 0.00 5.835% 181000131 131 MF Smithfield NC 1413,~~428~~963.7833 0.00 5.680% 304100637 132 OT Houston TX 14,~~920~~439.9058 0.00 5.975% 181000133 133 OF Ft Myers FL 1413,~~159~~702.2550 0.00 5.670% 181000134 134 OF Lutherville MD 13,~~774~~330.6833 0.00 5.713% 181000135 135 MF Columbus OH 1312,~~168~~732.8576 2,~~317~~753.1019 5.850% 181000136 136 RT Athens AL 12,~~882~~467.5700 0.00 5.754% 358100555 137 RT Gardena CA 12,~~744~~333.4433 0.00 5.920% 181000138 138 OF Lowell MA 12,~~841~~427.3208 0.00 5.965% 181000139 139 RT Stuart FL 1211,~~236~~841.3967 0.00 5.800% 304100704 140 MU Santa Maria CA 11,~~424~~056.9238 0.00 5.610% 181000141 141 MU Amarillo TX 11,~~868~~485.4863 0.00 5.865% 181000142 142 OT Pensacola FL 16,~~123~~092.3811 4,~~547~~578.3360 8.250% 358100611 143 OT Grapevine TX 10,~~606~~255.3903 12,~~926~~278.7713 5.740% 502858239 144 RT Fairview Heights IL 11,~~627~~252.9383 0.00 6.310% 358100602 145 MF Carrollton TX 9,~~851~~533.1133 0.00 5.720% 181000146 146 RT Inver Grove Heights MN 109,~~074~~741.7792 1,~~522~~855.9176 6.193% 358100593 147 OF Scottsdale AZ 9,~~617~~307.7550 0.00 6.120% 181000148 148 RT Inver Grove Heights MN 8,~~870~~576.1435 1,~~580~~874.8766 5.806% 358100604 149 RT Sandy UT 8,~~788~~497.5196 1,~~398~~688.2883 6.050% 358100620 150 OF Salt Lake City UT 7,~~746~~497.9000 0.00 5.880% 358100556 151 MF Jasper TX 7,~~531~~278.5054 2,~~080~~333.8177 5.770% 181000152 152 RT Blountstown FL 76,~~233~~993.0415 1,~~400~~640.8675 5.624% 181000153 153 RT Burnsville MN 7,~~373~~129.7251 1,~~324~~568.3657 5.753% Totals 1211,~~081~~690,~~153~~754.7675 ~~244~~282,~~997~~775.98 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 502100002 N/A 12/08/2016 N 250,000,000.00 250,000,000.00 0607/08/2007 181000002 N/A 04/01/2017 N 243,500,000.00 243,500,000.00 0607/01/2007 181000003 N/A 03/07/2017 N 172,100,000.00 172,100,000.00 0607/07/2007 931100008 N/A 09/01/2011 N 100,000,000.00 100,000,000.00 0607/01/2007 304100594 N/A 01/06/2017 N 82,000,000.00 82,000,000.00 0607/06/2007 502858677 N/A 03/11/2012 N 42,000,000.00 42,000,000.00 0607/11/2007 502859207 N/A 04/11/2017 N 42,000,000.00 42,000,000.00 0507/11/2007 502858756 N/A 02/11/2017 N 38,000,000.00 38,000,000.00 0607/11/2007 181000009 02/01/2017 02/01/2037 N 37,500,000.00 37,500,000.00 0607/01/2007 304100657 N/A 02/06/2017 N 37,500,000.00 37,500,000.00 0607/06/2007 502858757 N/A 02/11/2017 N 36,800,000.00 36,800,000.00 0607/11/2007 509850510 N/A 03/11/2012 N 35,000,000.00 35,000,000.00 0607/11/2007 502858758 N/A 02/11/2017 N 33,200,000.00 33,200,000.00 0607/11/2007 502858986 N/A 03/11/2017 N 33,088,000.00 33,088,000.00 0506/11/2007 181000015 03/01/2017 03/01/2037 N 32,885,000.00 32,885,000.00 0607/01/2007 181000016 12/01/2016 12/01/2036 N 30,000,000.00 30,000,000.00 0607/01/2007 502859191 N/A 03/11/2017 N 29,200,000.00 29,200,000.00 0507/11/2007 304100649 N/A 02/06/2012 N 28,500,000.00 28,500,000.00 0607/06/2007 358100634 N/A 04/11/2017 N 25,280,000.00 25,280,000.00 0607/11/2007 181000020 N/A 01/01/2017 N 25,000,000.00 25,000,000.00 0607/01/2007 502859208 N/A 02/11/2017 N 24,000,000.00 24,000,000.00 0607/11/2007 304100618 N/A 01/06/2017 N 23,700,000.00 23,700,000.00 0507/06/2007 181000023 01/01/2017 01/01/2037 N 23,000,000.00 23,000,000.00 0607/01/2007 502859135 N/A 03/11/2017 N 22,500,000.00 22,500,000.00 0607/11/2007 181000025 N/A 04/01/2017 N 22,350,000.00 22,350,000.00 0607/01/2007 181000026 N/A 04/01/2012 N 20,~~978~~960,~~544~~401.67 20,~~960~~938,~~401~~752.6784 0607/01/2007 358100632 N/A 04/11/2017 N 20,500,000.00 20,500,000.00 0607/11/2007 502858927 N/A 03/11/2017 N 20,160,000.00 20,160,000.00 0607/11/2007 304100634 N/A 01/06/2017 N 18,825,000.00 18,825,000.00 0607/06/2007 502858960 N/A 03/11/2017 N 18,640,000.00 18,640,000.00 0607/11/2007 502859010 N/A 04/11/2017 N 18,240,000.00 18,240,000.00 0607/11/2007 358100609 N/A 03/11/2017 N 18,225,000.00 18,225,000.00 0607/11/2007 502858490 N/A 03/11/2017 N 18,000,000.00 18,000,000.00 0607/11/2007 502858769 N/A 02/11/2017 N 18,000,000.00 18,000,000.00 0607/11/2007 304100327 N/A 11/11/2020 N 17,~~287~~272,~~583~~519.9336 17,~~272~~254,~~519~~355.3630 0607/11/2007 181000036 N/A 03/01/2017 N 17,250,000.00 17,250,000.00 0607/01/2007 181000037 N/A 04/11/2017 N 17,000,000.00 17,000,000.00 0607/11/2007 358100508 N/A 12/11/2016 N 15,680,000.00 15,680,000.00 0607/11/2007 181000039 N/A 01/01/2017 N 15,500,000.00 15,500,000.00 0607/01/2007 358100578 N/A 02/11/2017 N 15,500,000.00 15,500,000.00 0607/11/2007 502859063 N/A 02/11/2017 N 15,125,000.00 15,125,000.00 0607/11/2007 502857218 N/A 01/11/2017 N 14,~~988~~967,~~626~~896.7708 14,~~967~~944,~~896~~680.0871 0607/11/2007 502857903 N/A 04/11/2017 N 14,800,000.00 14,800,000.00 0506/11/2007 502858810 N/A 02/11/2017 N 13,850,000.00 13,850,000.00 0607/11/2007 181000045 01/01/2017 01/01/2037 N 13,800,000.00 13,800,000.00 0607/01/2007 181000046 N/A 03/06/2017 N 13,700,000.00 13,700,000.00 0607/06/2007 181000047 01/01/2012 01/01/2037 N 13,500,000.00 13,500,000.00 0607/01/2007 358100590 N/A 02/11/2017 N 13,~~454~~441,~~240~~649.5088 13,~~441~~426,~~649~~903.8878 0607/11/2007 502858932 N/A 02/11/2017 N 13,320,000.00 13,320,000.00 0607/11/2007 181000050 N/A 03/01/2017 N 13,~~174~~163,~~940~~381.1113 13,~~163~~149,~~381~~632.1301 0607/01/2007 502859002 N/A 02/11/2017 N 12,000,000.00 12,000,000.00 0607/11/2007 358100599 N/A 03/11/2017 N 11,760,000.00 11,760,000.00 0507/11/2007 181000053 N/A 12/06/2016 N 11,350,000.00 11,350,000.00 0607/06/2007 358100625 N/A 04/11/2017 N 11,000,000.00 11,000,000.00 0607/11/2007 181000056 N/A 01/01/2012 N 10,985,000.00 10,985,000.00 0607/01/2007 304100673 N/A 03/06/2017 N 10,900,000.00 10,900,000.00 0607/06/2007 181000058 01/01/2012 01/01/2037 N 10,900,000.00 10,900,000.00 0607/01/2007 502859287 02/11/2017 06/11/2023 N 10,332,000.00 10,332,000.00 06/11/2007 181000060 N/A 04/01/2017 N 10,300,000.00 10,300,000.00 0607/01/2007 502855682 04/11/2017 04/11/2037 N 10,160,000.00 10,160,000.00 0607/11/2007 181000062 01/01/2017 01/01/2037 N 10,000,000.00 10,000,000.00 0607/01/2007 358100610 N/A 03/11/2017 N 9,~~573~~560,~~054~~254.7899 9,~~560~~545,~~254~~842.9972 0607/11/2007 181000064 N/A 12/01/2016 N 9,400,000.00 9,400,000.00 0607/01/2007 181000065 N/A 04/01/2017 N 9,~~180~~161,~~045~~517.8463 9,~~161~~141,~~517~~371.6364 0607/01/2007 181000066 N/A 04/01/2017 N 9,100,000.00 9,100,000.00 0607/01/2007 358100579 N/A 02/11/2017 N 8,~~969~~960,~~232~~734.0945 8,~~960~~950,~~734~~812.4519 0607/11/2007 358100633 N/A 04/11/2017 N 8,640,000.00 8,640,000.00 0607/11/2007 358100586 N/A 02/11/2017 N 8,200,000.00 8,200,000.00 0607/11/2007 358100617 N/A 03/11/2017 N 8,000,000.00 8,000,000.00 0607/11/2007 181000072 N/A 01/01/2017 N 7,~~966~~958,~~145~~845.1074 7,~~958~~950,~~845~~246.7431 0607/01/2007 358100600 N/A 03/11/2017 N 7,800,000.00 7,800,000.00 0507/11/2007 304100678 N/A 03/06/2017 N 7,665,000.00 7,665,000.00 0607/06/2007 181000075 N/A 04/01/2017 N 7,500,000.00 7,500,000.00 0607/01/2007 358100621 N/A 03/11/2027 N 7,~~468~~453,~~505~~271.9334 7,~~453~~436,~~271~~682.3481 0607/11/2007 358100618 N/A 03/11/2017 N 7,400,000.00 7,400,000.00 0507/11/2007 181000078 01/01/2017 01/01/2037 N 7,~~368~~361,~~126~~215.0315 7,~~361~~353,~~215~~120.1581 0607/01/2007 358100513 N/A 12/11/2016 N 7,272,000.00 7,272,000.00 0607/11/2007 181000080 N/A 02/01/2017 N 6,900,000.00 6,900,000.00 0607/01/2007 181000081 04/01/2017 04/01/2037 N 6,750,000.00 6,750,000.00 0607/01/2007 358100580 N/A 02/11/2017 N 6,~~726~~720,~~924~~550.0683 6,~~720~~713,~~550~~109.8313 0607/11/2007 502854558 N/A 03/11/2017 N 6,650,000.00 6,650,000.00 0607/11/2007 181000084 N/A 01/06/2017 N 6,~~622~~616,~~237~~278.4306 6,~~616~~609,~~278~~224.0686 0607/06/2007 181000085 N/A 03/01/2017 N 6,~~582~~574,~~405~~098.9477 6,~~574~~564,~~098~~628.7771 0607/01/2007 304100684 N/A 03/06/2017 N 6,500,000.00 6,500,000.00 0607/06/2007 181000087 N/A 03/01/2017 N 6,335,000.00 6,335,000.00 0607/01/2007 181000088 03/01/2017 03/01/2037 N 6,300,000.00 6,300,000.00 0607/01/2007 358100606 N/A 03/11/2017 N 6,100,000.00 6,100,000.00 0406/11/2007 181000090 N/A 01/01/2017 N 6,000,000.00 6,000,000.00 0607/01/2007 502858055 N/A 03/11/2017 N 5,900,000.00 5,900,000.00 0607/11/2007 358100592 N/A 03/11/2017 N 5,~~888~~883,~~647~~400.4202 5,~~883~~877,~~400~~183.0257 0607/11/2007 181000093 N/A 03/01/2017 N 5,~~689~~684,~~178~~187.6932 5,~~684~~678,~~187~~250.3220 0607/01/2007 358100629 N/A 04/11/2012 N 5,625,000.00 5,625,000.00 0607/11/2007 181000095 N/A 02/01/2017 N 5,500,000.00 5,500,000.00 0607/01/2007 304100624 N/A 01/06/2017 N 5,500,000.00 5,500,000.00 0607/06/2007 358100623 N/A 04/11/2017 N 5,500,000.00 5,500,000.00 0507/11/2007 181000098 03/01/2017 03/01/2037 N 5,~~409~~405,~~848~~175.2677 5,~~405~~399,~~175~~594.7792 0607/01/2007 358100596 N/A 03/11/2017 N 5,400,000.00 5,400,000.00 0607/11/2007 304100623 N/A 01/06/2017 N 5,300,000.00 5,300,000.00 0607/06/2007 304100613 N/A 01/06/2017 N 5,250,000.00 5,250,000.00 0607/06/2007 358100577 N/A 02/11/2017 N 5,120,000.00 5,120,000.00 0607/11/2007 502858771 N/A 03/11/2017 N 4,775,000.00 4,775,000.00 0607/11/2007 181000105 N/A 03/01/2017 N 4,~~739~~735,~~887~~144.2485 4,~~735~~729,~~144~~683.8543 0607/01/2007 181000106 04/01/2017 04/01/2037 N 4,720,000.00 4,720,000.00 0607/01/2007 358100616 N/A 04/11/2017 N 4,700,000.00 4,700,000.00 0607/11/2007 304100691 04/06/2012 04/06/2037 N 4,550,000.00 4,550,000.00 0607/06/2007 181000109 N/A 03/11/2017 N 4,~~238~~233,~~555~~145.4620 4,~~233~~226,~~145~~992.2091 0607/11/2007 181000110 N/A 02/01/2017 N 4,165,000.00 4,165,000.00 0607/01/2007 181000111 N/A 04/01/2017 N 4,~~117~~113,~~197~~419.9003 4,~~113~~108,~~419~~978.0355 0607/01/2007 181000112 N/A 02/01/2012 N 4,106,000.00 4,106,000.00 0607/01/2007 502856501 N/A 02/11/2017 N 4,039,100.00 4,039,100.00 0607/11/2007 181000114 N/A 03/01/2017 N 4,000,000.00 4,000,000.00 0607/01/2007 358100589 N/A 03/11/2017 N 3,~~992~~989,~~702~~358.4000 3,~~989~~985,~~358~~330.0029 0607/11/2007 358100597 N/A 03/11/2017 N 3,~~992~~989,~~537~~105.8346 3,~~989~~985,~~105~~000.4674 0607/11/2007 358100569 N/A 03/11/2017 N 3,~~991~~988,~~837~~031.3962 3,~~988~~983,~~031~~598.6254 0607/11/2007 181000118 N/A 01/06/2017 N 3,~~983~~979,~~316~~736.4536 3,~~979~~975,~~736~~497.3678 0607/06/2007 358100608 N/A 03/11/2017 N 3,~~914~~909,~~412~~405.2598 3,~~909~~903,~~405~~715.9850 0607/11/2007 181000120 N/A 03/11/2017 N 3,~~839~~834,~~560~~621.3300 3,~~834~~829,~~621~~013.0072 0607/11/2007 181000121 N/A 04/01/2017 N 3,~~596~~593,~~251~~060.3549 3,~~593~~589,~~060~~278.4951 0607/01/2007 502858240 12/11/2016 12/11/2036 N 3,413,000.00 3,413,000.00 0607/11/2007 181000124 N/A 03/01/2017 N 3,400,000.00 3,400,000.00 0607/01/2007 358100607 N/A 03/11/2017 N 3,300,000.00 3,300,000.00 0406/11/2007 181000126 12/01/2016 12/01/2036 N 3,250,000.00 3,250,000.00 0607/01/2007 181000127 N/A 04/01/2017 N 3,~~146~~143,~~749~~990.0937 3,~~143~~140,~~990~~710.3735 0607/01/2007 181000128 N/A 04/01/2017 N 3,100,000.00 3,100,000.00 0607/01/2007 502858332 12/11/2016 12/11/2026 N 3,052,000.00 3,052,000.00 0607/11/2007 181000130 N/A 04/01/2017 N 2,960,000.00 2,960,000.00 0607/01/2007 181000131 N/A 02/11/2017 N 2,950,000.00 2,950,000.00 0607/11/2007 304100637 02/06/2017 02/06/2037 N 2,900,000.00 2,900,000.00 0607/06/2007 181000133 N/A 01/01/2017 N 2,900,000.00 2,900,000.00 0607/01/2007 181000134 N/A 01/01/2017 N 2,800,000.00 2,800,000.00 0607/01/2007 181000135 N/A 01/01/2017 N 2,~~614~~611,~~164~~847.5949 2,~~611~~609,~~847~~094.4930 0607/01/2007 181000136 01/01/2017 01/01/2037 N 2,600,000.00 2,600,000.00 0607/01/2007 358100555 N/A 01/11/2017 N 2,500,000.00 2,500,000.00 06/11/2007 181000138 N/A 03/01/2017 N 2,500,000.00 2,500,000.00 0607/01/2007 181000139 12/01/2016 12/01/2036 N 2,450,000.00 2,450,000.00 0607/01/2007 304100704 N/A 04/06/2017 N 2,365,000.00 2,365,000.00 0607/06/2007 181000141 N/A 01/01/2017 N 2,350,000.00 2,350,000.00 0607/01/2007 181000142 N/A 10/15/2025 N 2,~~345~~340,~~218~~671.4815 2,~~340~~336,~~671~~092.1555 0607/15/2007 358100611 N/A 03/11/2017 N 2,~~145~~143,~~835~~908.7093 2,~~143~~141,~~908~~630.9380 0607/11/2007 502858239 12/11/2011 12/11/2031 N 2,140,000.00 2,140,000.00 0607/11/2007 358100602 N/A 03/11/2017 N 2,000,000.00 2,000,000.00 0607/11/2007 181000146 02/01/2017 02/01/2037 N 1,~~889~~887,~~186~~663.6271 1,~~887~~885,~~663~~807.7195 0607/01/2007 358100593 N/A 03/11/2012 N 1,825,000.00 1,825,000.00 0607/11/2007 181000148 N/A 02/01/2017 N 1,~~774~~772,~~165~~584.2841 1,~~772~~770,~~584~~709.4175 0607/01/2007 358100604 N/A 03/11/2017 N 1,~~686~~685,~~944~~546.3002 1,~~685~~683,~~546~~857.0219 0607/11/2007 358100620 N/A 03/11/2017 N 1,530,000.00 1,530,000.00 0607/11/2007 358100556 N/A 01/11/2017 N 1,~~515~~513,~~815~~734.5170 1,~~513~~511,~~734~~400.7093 0607/11/2007 181000152 N/A 01/01/2017 N 1,~~493~~492,~~539~~138.0418 1,~~492~~490,~~138~~497.1843 0607/01/2007 181000153 N/A 04/01/2017 N 1,~~488~~487,~~445~~120.2387 1,~~487~~485,~~120~~552.8730 0607/01/2007 Totals 2,~~419~~418,~~186~~941,~~709~~712.9901 2,418,~~941~~658,~~712~~936.0103 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 502100002 1 Multi-Family New York NY 250,000,000.00 181000002 2 Office New York NY 243,500,000.00 181000003 3 Mixed Use Washington DC 172,100,000.00 931100008 4 Various Honolulu HI 100,000,000.00 304100594 5 Office Boston MA 82,000,000.00 502858677 6 Lodging San Francisco CA 42,000,000.00 502859207 7 Lodging Fort Lauderdale FL 42,000,000.00 502858756 8 Office East Meadow NY 38,000,000.00 181000009 9 Office West Palm Beach FL 37,500,000.00 304100657 10 Office New Haven CT 37,500,000.00 502858757 11 Office Melville NY 36,800,000.00 509850510 12 Lodging Washington DC 35,000,000.00 502858758 13 Office Melville NY 33,200,000.00 502858986 14 Self Storage Various Various 33,088,000.00 181000015 15 Industrial Vernon CA 32,885,000.00 181000016 16 Mixed Use Chicago IL 30,000,000.00 502859191 17 Office Pacific Palisades CA 29,200,000.00 304100649 18 Office Washington DC 28,500,000.00 358100634 19 Retail Brooklyn NY 25,280,000.00 181000020 20 Multi-Family Champaign IL 25,000,000.00 502859208 21 Retail Ormond Beach FL 24,000,000.00 304100618 22 Office Jacksonville FL 23,700,000.00 181000023 23 Industrial Halethorpe MD 23,000,000.00 502859135 24 Retail Irving TX 22,500,000.00 181000025 25 Office Hampton VA 22,350,000.00 181000026 26 Lodging Chicago IL 20,~~960~~938,~~401~~752.6784 358100632 27 Mixed Use New York NY 20,500,000.00 502858927 28 Multi-Family Albuquerque NM 20,160,000.00 304100634 29 Lodging Lebanon NH 18,825,000.00 502858960 30 Multi-Family Slidell LA 18,640,000.00 502859010 31 Retail Medina OH 18,240,000.00 358100609 32 Retail Vernon Hills IL 18,225,000.00 502858490 33 Retail Rancho Cucamonga CA 18,000,000.00 502858769 34 Office Florence KY 18,000,000.00 304100327 35 Other Paterson NJ 17,~~272~~254,~~519~~355.3630 181000036 36 Lodging Baltimore MD 17,250,000.00 181000037 37 Retail Round Rock TX 17,000,000.00 358100508 38 Retail OFallon MO 15,680,000.00 181000039 39 Multi-Family Oviedo FL 15,500,000.00 358100578 40 Multi-Family Salt Lake City UT 15,500,000.00 502859063 41 Multi-Family Reno NV 15,125,000.00 502857218 42 Industrial Various Various 14,~~967~~944,~~896~~680.0871 502857903 43 Multi-Family Asheville NC 14,800,000.00 502858810 44 Office Washington DC 13,850,000.00 181000045 45 Office Boston MA 13,800,000.00 181000046 46 Industrial Various TX 13,700,000.00 181000047 47 Multi-Family Winter Springs FL 13,500,000.00 358100590 48 Office Knoxville TN 13,~~441~~426,~~649~~903.8878 502858932 49 Office Princeton NJ 13,320,000.00 181000050 50 Lodging Portsmouth NH 13,~~163~~149,~~381~~632.1301 502859002 51 Multi-Family Saint Louis MO 12,000,000.00 358100599 52 Office Mission Viejo CA 11,760,000.00 181000053 53 Mixed Use Miami FL 11,350,000.00 358100625 55 Retail Gilbert AZ 11,000,000.00 181000056 56 Multi-Family Atlanta GA 10,985,000.00 304100673 57 Retail Lansdale PA 10,900,000.00 181000058 58 Retail Los Angeles CA 10,900,000.00 502859287 59 Office Woodland CA 10,332,000.00 181000060 60 Self Storage Various Various 10,300,000.00 502855682 61 Retail Albuquerque NM 10,160,000.00 181000062 62 Retail Lake Charles LA 10,000,000.00 358100610 63 Lodging Portland OR 9,~~560~~545,~~254~~842.9972 181000064 64 Retail Gainesville VA 9,400,000.00 181000065 65 Office Newport Beach CA 9,~~161~~141,~~517~~371.6364 181000066 66 Office Rockville MD 9,100,000.00 358100579 67 Industrial Woodland CA 8,~~960~~950,~~734~~812.4519 358100633 68 Retail Brooklyn NY 8,640,000.00 358100586 70 Industrial Manchester CT 8,200,000.00 358100617 71 Retail Layton UT 8,000,000.00 181000072 72 Retail Orange CA 7,~~958~~950,~~845~~246.7431 358100600 73 Office Aliso Viejo CA 7,800,000.00 304100678 74 Other Lexington MA 7,665,000.00 181000075 75 Multi-Family Visalia CA 7,500,000.00 358100621 76 Self Storage Draper UT 7,~~453~~436,~~271~~682.3481 358100618 77 Office Chandler AZ 7,400,000.00 181000078 78 Retail Wilmington DE 7,~~361~~353,~~215~~120.1581 358100513 79 Mixed Use Humble TX 7,272,000.00 181000080 80 Retail St Charles IL 6,900,000.00 181000081 81 Industrial Nitro WV 6,750,000.00 358100580 82 Industrial American Canyon CA 6,~~720~~713,~~550~~109.8313 502854558 83 Multi-Family Charlotte NC 6,650,000.00 181000084 84 Office Bakersfield CA 6,~~616~~609,~~278~~224.0686 181000085 85 Lodging Vestal NY 6,~~574~~564,~~098~~628.7771 304100684 86 Office Pittsburgh PA 6,500,000.00 181000087 87 Lodging Livermore CA 6,335,000.00 181000088 88 Office Providence RI 6,300,000.00 358100606 89 Multi-Family Glendale AZ 6,100,000.00 181000090 90 Self Storage Palmdale CA 6,000,000.00 502858055 91 Retail Plover WI 5,900,000.00 358100592 92 Various Various WA 5,~~883~~877,~~400~~183.0257 181000093 93 Lodging Tarpon Springs FL 5,~~684~~678,~~187~~250.3220 358100629 94 Industrial San Diego CA 5,625,000.00 181000095 95 Multi-Family Urbana IL 5,500,000.00 304100624 96 Office Overland Park KS 5,500,000.00 358100623 97 Retail San Bernardino CA 5,500,000.00 181000098 98 Retail Exeter CA 5,~~405~~399,~~175~~594.7792 358100596 99 Retail Enid OK 5,400,000.00 304100623 101 Office Overland Park KS 5,300,000.00 304100613 102 Retail Oakdale CA 5,250,000.00 358100577 103 Office Hartford CT 5,120,000.00 502858771 104 Industrial Rockville MD 4,775,000.00 181000105 105 Retail Linden NJ 4,~~735~~729,~~144~~683.8543 181000106 106 Multi-Family Dunbar WV 4,720,000.00 358100616 107 Retail Charlotte NC 4,700,000.00 304100691 108 Office Indianapolis IN 4,550,000.00 181000109 109 Lodging Myrtle Beach SC 4,~~233~~226,~~145~~992.2091 181000110 110 Retail Jacksonville FL 4,165,000.00 181000111 111 Retail Bluffton SC 4,~~113~~108,~~419~~978.0355 181000112 112 Multi-Family Conyers GA 4,106,000.00 502856501 113 Retail Cypress TX 4,039,100.00 181000114 114 Retail Taylor MI 4,000,000.00 358100589 115 Retail Cypress CA 3,~~989~~985,~~358~~330.0029 358100597 116 Multi-Family Bemidji MN 3,~~989~~985,~~105~~000.4674 358100569 117 Industrial Fort Washington PA 3,~~988~~983,~~031~~598.6254 181000118 118 Office Medford NY 3,~~979~~975,~~736~~497.3678 358100608 119 Retail Various TX 3,~~909~~903,~~405~~715.9850 181000120 120 Lodging Anderson SC 3,~~834~~829,~~621~~013.0072 181000121 121 Lodging Atlanta GA 3,~~593~~589,~~060~~278.4951 502858240 123 Retail Glenville NY 3,413,000.00 181000124 124 Retail Decatur GA 3,400,000.00 358100607 125 Multi-Family Phoenix AZ 3,300,000.00 181000126 126 Self Storage Chesapeake VA 3,250,000.00 181000127 127 Lodging Portsmouth NH 3,~~143~~140,~~990~~710.3735 181000128 128 Office Santa Monica CA 3,100,000.00 502858332 129 Retail Kinston NC 3,052,000.00 181000130 130 Multi-Family Anaheim CA 2,960,000.00 181000131 131 Multi-Family Smithfield NC 2,950,000.00 304100637 132 Other Houston TX 2,900,000.00 181000133 133 Office Ft Myers FL 2,900,000.00 181000134 134 Office Lutherville MD 2,800,000.00 181000135 135 Multi-Family Columbus OH 2,~~611~~609,~~847~~094.4930 181000136 136 Retail Athens AL 2,600,000.00 358100555 137 Retail Gardena CA 2,500,000.00 181000138 138 Office Lowell MA 2,500,000.00 181000139 139 Retail Stuart FL 2,450,000.00 304100704 140 Mixed Use Santa Maria CA 2,365,000.00 181000141 141 Mixed Use Amarillo TX 2,350,000.00 181000142 142 Other Pensacola FL 2,~~340~~336,~~671~~092.1555 358100611 143 Other Grapevine TX 2,~~143~~141,~~908~~630.9380 502858239 144 Retail Fairview Heights IL 2,140,000.00 358100602 145 Multi-Family Carrollton TX 2,000,000.00 181000146 146 Retail Inver Grove Heights MN 1,~~887~~885,~~663~~807.7195 358100593 147 Office Scottsdale AZ 1,825,000.00 181000148 148 Retail Inver Grove Heights MN 1,~~772~~770,~~584~~709.4175 358100604 149 Retail Sandy UT 1,~~685~~683,~~546~~857.0219 358100620 150 Office Salt Lake City UT 1,530,000.00 358100556 151 Multi-Family Jasper TX 1,~~513~~511,~~734~~400.7093 181000152 152 Retail Blountstown FL 1,~~492~~490,~~138~~497.1843 181000153 153 Retail Burnsville MN 1,~~487~~485,~~120~~552.8730 Totals 2,418,~~941~~658,~~712~~936.0103

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 502100002 0.00 24,824,342.00 01/01/2007 03/31/2007 181000002 0.00 4,807,821.37 01/01/2007 03/31/2007 181000003 0.00 ~~8,063,596~~0.00 931100008 ~~102,850,117~~0.00 ~~107,239,288~~0.00 304100594 ~~8,873,209~~0.00 ~~9,561,600~~0.00 502858677 ~~4,596,922~~0.00 ~~6,099,170~~0.00 502859207 ~~3,137,740~~0.00 ~~3,909,098~~0.00 502858756 ~~2,496,841~~0.00 ~~2,386,729~~0.00 181000009 ~~2,138,185~~0.00 ~~2,263,033~~0.00 304100657 ~~3,374,965~~0.8600 ~~3,179,892~~0.1700 502858757 ~~1,950,146~~0.00 ~~1,891,627~~0.00 509850510 ~~3,973,252~~0.00 ~~4,529,418~~0.00 502858758 ~~2,429,345~~0.00 ~~2,490,299~~0.00 502858986 ~~1,742,995~~0.00 ~~2,277,937~~0.00 181000015 0.00 0.00 181000016 ~~2,956,234~~0.00 ~~3,190,730~~0.00 502859191 ~~1,790,196~~0.9100 ~~1,745,302~~0.9800 304100649 ~~1,967,208~~0.0600 ~~2,200,353~~0.3600 358100634 ~~88,952~~0.00 ~~1,582,522~~0.00 181000020 0.00 ~~1,018,144~~0.00 502859208 ~~1,053,590~~0.00 0.00 304100618 ~~2,077,703~~0.2600 ~~2,244,166~~0.3600 181000023 0.00 0.00 502859135 0.00 0.00 181000025 ~~44,300~~0.00 ~~1,193,353~~0.00 181000026 ~~1,897,756~~0.00 ~~2,364,356~~0.00 358100632 ~~1,395,807~~0.00 ~~1,471,386~~0.00 502858927 ~~1,372,167~~0.00 ~~1,559,344~~0.00 304100634 ~~1,977,035~~0.00 ~~2,202,134~~0.4300 502858960 0.00 ~~1,759,512~~0.00 502859010 ~~1,673,608~~0.00 ~~1,635,772~~0.00 358100609 ~~1,517,321~~0.00 ~~1,541,043~~0.00 502858490 ~~976,517~~0.00 ~~1,218,808~~0.00 502858769 ~~1,731,127~~0.00 ~~1,862,951~~0.00 304100327 0.00 0.00 181000036 ~~(83,077~~0.00) ~~1,457,206~~0.00 181000037 ~~1,118,343~~0.5600 ~~1,338,717~~0.3500 358100508 0.00 ~~753,147~~0.00 181000039 ~~1,434,343~~0.00 ~~1,472,595~~0.00 358100578 ~~1,715,861~~0.00 ~~1,804,251~~0.00 502859063 ~~870,318~~0.00 ~~1,022,871~~0.7400 502857218 0.00 0.00 502857903 0.00 ~~1,031,895~~0.00 502858810 ~~1,043,481~~0.00 ~~1,124,168~~0.00 181000045 ~~1,151,368~~0.00 ~~1,016,452~~0.00 181000046 ~~1,411,425~~0.00 ~~1,513,281~~0.00 181000047 ~~981,368~~0.00 ~~1,059,725~~0.00 358100590 0.00 0.00 502858932 0.00 0.00 181000050 ~~1,416,743~~0.00 ~~1,419,238~~0.00 502859002 ~~908,350~~0.00 ~~896,886~~0.1800 358100599 ~~813,447~~0.9400 ~~859,187~~0.9500 181000053 ~~1,256,353~~0.3700 ~~1,274,509~~0.5600 358100625 0.00 0.00 181000056 ~~808,366~~0.00 ~~971,014~~0.00 304100673 ~~1,044,464~~0.6500 ~~1,042,511~~0.00 181000058 0.00 0.00 502859287 0.00 0.00 181000060 ~~758,374~~0.00 ~~875,729~~0.00 502855682 0.00 0.00 181000062 ~~588,252~~0.00 ~~926,266~~0.00 358100610 ~~627,436~~0.00 ~~520,817~~0.4700 181000064 0.00 0.00 181000065 ~~348,385~~0.00 ~~810,140~~0.00 181000066 ~~795,252~~0.00 ~~802,270~~0.00 358100579 ~~666,078~~0.00 ~~814,158~~0.00 358100633 ~~378,026~~0.00 ~~200,468~~0.00 358100586 0.00 0.00 358100617 ~~743,565~~0.8100 ~~746,987~~0.5000 181000072 ~~961,982~~0.00 ~~1,103,513~~0.00 358100600 ~~490,834~~0.2900 ~~550,857~~0.4600 304100678 ~~665,194~~0.00 ~~694,100~~0.00 181000075 ~~520,948~~0.00 ~~579,204~~0.00 358100621 ~~759,301~~0.00 ~~828,416~~0.00 358100618 ~~386,040~~0.5900 ~~570,122~~0.2200 181000078 ~~541,128~~0.00 ~~753,095~~0.00 358100513 ~~227,284~~0.6000 ~~705,966~~0.00 181000080 0.00 0.00 181000081 ~~496,407~~0.00 ~~533,530~~0.00 358100580 ~~603,356~~0.00 ~~572,610~~0.00 502854558 0.00 ~~581,637~~0.00 181000084 1871,~~099,299~~824.0085 ~~1,113,443~~0.00 181000085 ~~991,365~~0.00 ~~989,623~~0.00 304100684 0.00 0.00 181000087 ~~(67,430~~0.00) ~~369,772~~0.00 181000088 ~~717,469~~0.00 ~~747,894~~0.00 358100606 ~~527,923~~0.00 ~~572,947~~0.00 181000090 ~~22,422~~0.00 ~~227,306~~0.00 502858055 0.00 0.00 358100592 ~~514,057~~0.7600 ~~591,775~~0.5400 181000093 ~~651,810~~0.00 ~~691,955~~0.00 358100629 0.00 ~~651,202~~0.00 181000095 ~~418,225~~0.00 ~~430,995~~0.00 304100624 ~~1,594,888~~0.00 ~~1,096,100~~0.00 358100623 0.00 ~~(42,700~~0.00) 181000098 0.00 0.00 358100596 ~~583,363~~0.00 ~~571,922~~0.00 304100623 ~~1,263,925~~0.00 ~~1,024,694~~0.00 304100613 ~~606,543~~0.00 ~~620,204~~0.00 358100577 ~~380,782~~0.00 ~~333,168~~0.00 502858771 ~~420,502~~0.3400 ~~421,901~~0.00 181000105 ~~1,210,957~~0.00 ~~1,207,639~~0.00 181000106 ~~412,645~~0.00 ~~427,515~~0.00 358100616 ~~392,349~~0.00 ~~449,178~~0.00 304100691 ~~551,876~~0.00 ~~644,413~~0.00 181000109 0.00 ~~408,458~~0.00 181000110 ~~362,206~~0.00 ~~400,154~~0.00 181000111 0.00 0.00 181000112 ~~155,629~~0.00 ~~248,505~~0.00 502856501 0.00 0.00 181000114 0.00 0.00 358100589 ~~281,073~~0.00 ~~323,612~~0.00 358100597 0.00 0.00 358100569 ~~530,324~~0.00 ~~539,840~~0.00 181000118 ~~322,042~~0.00 ~~367,770~~0.00 358100608 ~~428,801~~0.00 ~~439,400~~0.00 181000120 ~~483,277~~0.4800 ~~562,498~~0.8900 181000121 ~~254,291~~0.00 ~~392,681~~0.00 502858240 0.00 0.00 181000124 0.00 0.00 358100607 ~~172,134~~0.00 ~~207,653~~0.00 181000126 ~~212,608~~0.00 ~~233,475~~0.00 181000127 ~~374,280~~0.00 ~~390,478~~0.00 181000128 ~~472,368~~0.00 ~~490,816~~0.00 502858332 0.00 0.00 181000130 ~~180,151~~0.00 ~~220,662~~0.00 181000131 ~~228,145~~0.00 ~~257,231~~0.00 304100637 ~~230,107~~0.00 ~~230,107~~0.2000 181000133 ~~188,361~~0.00 0.00 181000134 ~~341,602~~0.00 ~~303,631~~0.00 181000135 ~~176,871~~0.00 ~~244,949~~0.00 181000136 0.00 0.00 358100555 ~~196,594~~0.4300 ~~258,677~~0.2900 181000138 ~~296,958~~0.00 ~~295,125~~0.00 181000139 ~~301,796~~0.00 ~~301,796~~0.00 304100704 0.00 ~~98,305~~0.00 181000141 ~~312,086~~0.00 ~~288,330~~0.00 181000142 ~~250,000~~0.00 ~~250,000~~0.00 358100611 ~~191,076~~0.4800 ~~199,336~~0.3200 502858239 0.00 0.00 358100602 ~~724,229~~0.00 ~~731,331~~0.00 181000146 0.00 0.00 358100593 ~~148,145~~0.9300 ~~126,291~~0.8200 181000148 0.00 ~~88,680~~0.00 358100604 ~~149,712~~0.00 ~~153,868~~0.7100 358100620 0.00 ~~49,020~~0.00 358100556 ~~198,840~~0.00 0.00 181000152 0.00 ~~256,608~~0.00 181000153 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 0 $0.00 0 $0.00 0 $0.00 06/15/2007 2 $9,400,000.00 0 $0.00 0 $0.00 05/17/2007 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

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 5.799596% 5.771554% 109 06/15/2007 0 $0.00 0 $0.00 5.799607% 5.771565% 110 05/17/2007 0 $0.00 0 $0.00 5.799617% 5.771575% 111 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~502859207 7 0 05/11/2007 212,520.00 212,520.00 B~~ 502858986 14 0 0506/11/2007 ~~160~~155,~~430~~237.8587 ~~160~~155,~~430~~237.8587 B ~~502859191 17 0 05/11/2007 151,134.34 151,134.34 B 304100618 22 0 05/06/2007 114,503.92 114,503.92 B~~ 502857903 43 0 0506/11/2007 7370,~~288~~916.7867 7370,~~288~~916.7867 B ~~358100599~~502859287 5259 0 0506/11/2007 5848,~~032~~732.3360 5848,~~032~~732.3360 B ~~358100600~~358100606 7389 0 0506/11/2007 3828,~~490~~822.8351 3828,~~490~~822.8351 B ~~358100618~~358100607 77125 0 0506/11/2007 3515,~~752~~592.2750 3515,~~752~~592.2750 B ~~358100606~~358100555 89137 ~~1 04/11/2007 29,786.64 58,609.16 1 358100623 97~~ 0 0506/11/2007 2712,~~046~~291.2667 2712,~~046~~291.2667 B ~~358100607 125 1 04/11/2007 16,114.08 31,706.58 1~~ Totals 116 ~~917~~331,~~100~~593.3082 ~~961~~331,~~515~~593.3282

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 ~~502859207 42,000,000.00 0.00~~ 502858986 33,088,000.00 0.00 ~~502859191 29,200,000.00 0.00 304100618 23,700,000.00 0.00~~ 502857903 14,800,000.00 0.00 ~~358100599~~502859287 1110,~~760~~332,000.00 0.00 ~~358100600 7,800,000.00 0.00 358100618 7,400,000.00 0.00~~ 358100606 6,100,000.00 0.00 ~~358100623~~358100607 53,~~500~~300,000.00 0.00 ~~358100607~~358100555 32,~~300~~500,000.00 0.00 Totals ~~184~~70,~~648~~120,000.00 0.00

Delinquency Loan Detail (continued) Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = ~~1 (2 loans) 45,900.72 90,315.74 9,400,000.00 0.00 Total for Status Code =~~ B (96 loans) ~~871~~331,~~199~~593.5882 ~~871~~331,~~199~~593.5882 ~~175~~70,~~248~~120,000.00 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Advance Summary Current Period Interest Current Outstanding Outstanding on P&I and Loan P & I P & I Servicing Servicing Group Advances Advances Advances Advances Paid 1 ~~797~~216,~~910~~262.8014 ~~797~~216,~~910~~262.8014 0.00 0735.0003 2 ~~119~~115,~~189~~331.5068 ~~163~~115,~~604~~331.5268 0.00 0454.0044 Totals ~~917~~331,~~100~~593.3082 ~~961~~331,~~515~~593.3282 0.00 01,189.0047

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~~42 ~~are~~15,011,633.29 no14,944,680.71 ~~Interest~~0.00 ~~Shortfalls~~0.00 ~~for~~0.00 ~~the~~0.00 ~~above~~71 ~~columns~~8,000,000.00 ~~for~~8,000,000.00 ~~this~~0.00 ~~Period~~0.00 0.00 0.00 89 6,100,000.00 6,100,000.00 0.00 0.00 0.00 0.00 125 3,300,000.00 3,300,000.00 0.00 0.00 0.00 0.00 Totals 32,411,633.29 32,344,680.71 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~~42 ~~are~~0.00 no0.00 ~~Interest~~554.98 ~~Shortfalls~~0.00 ~~for~~0.00 ~~the~~71 ~~above~~0.00 ~~columns~~0.00 ~~for~~180.05 ~~this~~0.00 ~~Period~~0.00 89 0.00 0.00 294.90 0.00 0.00 125 0.00 0.00 159.54 0.00 0.00 Totals 0.00 0.00 1,189.47 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 01,189.0047 Total Interest Shortfall Allocated to Trust 01,189.0047

Supplemental Reporting ~~June~~NOI ~~2007~~Detail ~~Revision~~Data ~~The~~Page ~~June~~Update ~~2007~~The ~~statement has been revised to reflect updated~~ NOI ~~information~~data onfor ~~Significant~~the ~~Obligors Loan #1 Peter Cooper Village and Loan #2~~ 75 Broad Street. ~~This~~loan ~~information~~(Significant ~~now~~Obligor) ~~coincides~~has ~~with~~been ~~the information reported on the May 10-D~~updated.

Filing Compare · COBALT CMBS Commercial Mortgage Trust 2007-C2