10-D 1 bsc07p15_10d-200709.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: August 14, 2007 to September 11, 2007 Commission File Number of issuing entity: 333-130789-04 Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130789 Bear Stearns Commercial Mortgage Securities Inc. (Exact name of depositor as specified in its charter) Nationwide Life Insurance Company Principal Commercial Funding, LLC Principal Commercial Funding II, LLC Wells Fargo Bank, National Association Prudential Mortgage Capital Funding, LLC Bear Stearns Commercial Mortgage, Inc. (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199246 54-2199247 54-2199248 54-6740322 54-6740323 54-6740324 54-6740325 54-6740326 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-AB ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-4FL ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-MFL ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ A-JFL ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ R ______ ______ ___X___ ___________ V ______ ______ ___X___ ___________ X-2 ______ ______ ___X___ ___________ X-1 ______ ______ ___X___ ___________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On September 11, 2007 a distribution was made to holders of Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15. The distribution report is attached as an Exhibit to this Form 10-D, please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15, relating to the September 11, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Bear Stearns Commercial Mortgage Securities Inc. (Depositor) /s/ Adam Ansaldi Adam Ansaldi, Vice President Date: September 19, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Bear Stearns Commercial Mortgage Securities Trust 2007-PWR15, relating to the September 11, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Bear Stearns Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates Series 2007-PWR15 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: September 11, 2007 Record Date: August 31, 2007 Determination Date: September 04, 2007 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Table of Contents 2 Certificate Distribution Detail 3 Certificate Factor Detail 4 Reconciliation Detail 5 Other Required Information 6 Cash Reconciliation 7 Ratings Detail 8 Current Mortgage Loan and Property Stratification Tables 9 - 16 Mortgage Loan Detail 17 - 23 NOI Detail 24 - 30 Principal Prepayment Detail 31 Historical Detail 32 Delinquency Loan Detail 33 - 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 Bear Stearns Commercial Mortgage Securities Inc. 383 Madison Avenue New York, NY 10179 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Prudential Asset Resources, Inc. 2200 Ross Avenue, Suite 4900E Dallas, TX 75201 Contact: Hal Collett Phone Number: (214) 721-6032 Master Servicer Wells Fargo Bank, N.A. 1320 Willow Pass Road, Suite 300 investorreporting@wellsfargo.com Concord, CA 94520 Contact: Myung J. Nam Phone Number: () - Special Servicer Centerline Servicing, Inc. 5221 N. O'Connor Blvd., Ste. 600 Irving, TX 75039 Contact: Chris Crouch Phone Number: (972) 868-5300 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2007, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 07388RAA5 5.016000% 85,700,000.00 8482,~~395~~453,~~382~~459.1332 ~~618~~627,~~319~~785.7701 ~~352~~344,~~772~~655.7046 A-2 07388RAB3 5.205000% 254,000,000.00 254,000,000.00 0.00 1,101,725.00 A-3 07388RAC1 5.309000% 71,800,000.00 71,800,000.00 0.00 317,655.17 A-AB 07388RAD9 5.315000% 101,500,000.00 101,500,000.00 0.00 449,560.42 A-4 07388RAE7 5.331000% 975,216,000.00 975,216,000.00 0.00 4,332,397.08 A-4FL 07388RBR7 5.~~475000~~696250% 170,000,000.00 170,000,000.00 0.00 ~~801~~780,~~479~~069.1779 A-1A 07388RAF4 5.317000% 306,757,000.00 306,~~536~~211,~~772~~520.6897 ~~101~~103,~~748~~370.2118 1,~~358~~356,~~213~~772.3521 A-M 07388RAG2 5.363000% 155,710,000.00 155,710,000.00 0.00 695,893.94 A-MFL 07388RBS5 5.~~510000~~731250% 125,000,000.00 125,000,000.00 0.00 ~~593~~577,~~090~~105.2803 A-J 07388RAH0 5.403000% 117,113,000.00 117,113,000.00 0.00 527,301.28 A-JFL 07388RBT3 5.~~550000~~771250% 125,000,000.00 125,000,000.00 0.00 ~~597~~581,~~395~~132.8381 B 07388RAK3 5.444000% 52,633,000.00 52,633,000.00 0.00 238,778.38 C 07388RAL1 5.483000% 28,072,000.00 28,072,000.00 0.00 128,265.65 D 07388RAM9 5.542000% 38,597,000.00 38,597,000.00 0.00 178,253.81 E 07388RAN7 5.582000% 28,071,000.00 28,071,000.00 0.00 130,576.94 F 07388RAP2 5.~~931249~~931328% 38,598,000.00 38,598,000.00 0.00 190,~~778~~781.6116 G 07388RAQ0 5.~~931249~~931328% 28,071,000.00 28,071,000.00 0.00 138,~~746~~748.7359 H 07388RAR8 5.~~931249~~931328% 28,071,000.00 28,071,000.00 0.00 138,~~746~~748.7359 J 07388RAS6 5.022000% 10,527,000.00 10,527,000.00 0.00 44,055.50 K 07388RAT4 5.022000% 7,017,000.00 7,017,000.00 0.00 29,366.15 L 07388RAU1 5.022000% 10,527,000.00 10,527,000.00 0.00 44,055.50 M 07388RAV9 5.022000% 3,509,000.00 3,509,000.00 0.00 14,685.1716 N 07388RAW7 5.022000% 7,018,000.00 7,018,000.00 0.00 29,370.33 O 07388RAX5 5.022000% 7,018,000.00 7,018,000.00 0.00 29,370.33 P 07388RAY3 5.022000% 31,579,970.59 31,579,970.59 0.00 132,162.18 R N/A 0.000000% 0.00 0.00 0.00 0.00 V N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 2,807,104,970.59 2,~~805~~803,~~580~~312,~~125~~950.4088 ~~720~~731,~~067~~155.9819 12,~~594~~531,~~696~~486.2346

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 07388RAA5 0.00 0.00 ~~971~~972,~~092~~440.47 8381,~~777~~825,~~062~~674.3631 30.0205% A-2 07388RAB3 0.00 0.00 1,101,725.00 254,000,000.00 30.0205% A-3 07388RAC1 0.00 0.00 317,655.17 71,800,000.00 30.0205% A-AB 07388RAD9 0.00 0.00 449,560.42 101,500,000.00 30.0205% A-4 07388RAE7 0.00 0.00 4,332,397.08 975,216,000.00 30.0205% A-4FL 07388RBR7 0.00 0.00 ~~801~~780,~~479~~069.1779 170,000,000.00 30.0205% A-1A 07388RAF4 0.00 0.00 1,~~459~~460,~~961~~142.5639 306,~~435~~108,~~024~~150.4779 30.0205% A-M 07388RAG2 0.00 0.00 695,893.94 155,710,000.00 20.0203% A-MFL 07388RBS5 0.00 0.00 ~~593~~577,~~090~~105.2803 125,000,000.00 20.0203% A-J 07388RAH0 0.00 0.00 527,301.28 117,113,000.00 11.3839% A-JFL 07388RBT3 0.00 0.00 ~~597~~581,~~395~~132.8381 125,000,000.00 11.3839% B 07388RAK3 0.00 0.00 238,778.38 52,633,000.00 9.5152% C 07388RAL1 0.00 0.00 128,265.65 28,072,000.00 8.51% D 07388RAM9 0.00 0.00 178,253.81 38,597,000.00 7.1314% E 07388RAN7 0.00 0.00 130,576.94 28,071,000.00 6.13% F 07388RAP2 0.00 0.00 190,~~778~~781.6116 38,598,000.00 4.7576% G 07388RAQ0 0.00 0.00 138,~~746~~748.7359 28,071,000.00 3.7576% H 07388RAR8 0.00 0.00 138,~~746~~748.7359 28,071,000.00 2.75% J 07388RAS6 0.00 0.00 44,055.50 10,527,000.00 2.38% K 07388RAT4 0.00 0.00 29,366.15 7,017,000.00 2.13% L 07388RAU1 0.00 0.00 44,055.50 10,527,000.00 1.75% M 07388RAV9 0.00 0.00 14,685.1716 3,509,000.00 1.63% N 07388RAW7 0.00 0.00 29,370.33 7,018,000.00 1.38% O 07388RAX5 0.00 0.00 29,370.33 7,018,000.00 1.13% P 07388RAY3 0.00 0.00 132,162.18 31,579,970.59 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 13,~~314~~262,~~764~~641.2165 2,~~804~~802,~~860~~581,~~057~~795.4269

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-2 07388RBQ9 0.~~558261~~558338% 2,749,530,000.00 2,749,530,000.00 1,279,~~129~~306.9290 X-1 07388RAJ6 0.~~046458~~045791% 2,807,104,970.59 2,~~805~~803,~~580~~312,~~125~~950.4088 ~~108~~106,~~616~~971.8841

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-2 07388RBQ9 0.00 1,279,~~129~~306.9290 2,749,530,000.00 X-1 07388RAJ6 0.00 ~~108~~106,~~616~~971.8841 2,~~804~~802,~~860~~581,~~057~~795.4269 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 07388RAA5 ~~984~~962.~~77692100~~11737830 7.~~21493314~~32537935 4.~~11636756~~02165064 0.00000000 0.00000000 ~~977~~954.~~56198786~~79199895 A-2 07388RAB3 1,000.00000000 0.00000000 4.33750000 0.00000000 0.00000000 1,000.00000000 A-3 07388RAC1 1,000.00000000 0.00000000 4.42416671 0.00000000 0.00000000 1,000.00000000 A-AB 07388RAD9 1,000.00000000 0.00000000 4.42916670 0.00000000 0.00000000 1,000.00000000 A-4 07388RAE7 1,000.00000000 0.00000000 4.44250000 0.00000000 0.00000000 1,000.00000000 A-4FL 07388RBR7 1,000.00000000 0.00000000 4.~~71458335~~58864582 0.00000000 0.00000000 1,000.00000000 A-1A 07388RAF4 ~~999~~998.~~28207891~~22178783 0.~~33168994~~33697741 4.~~42765234~~42295436 0.00000000 0.00000000 ~~998~~997.~~95038897~~88481042 A-M 07388RAG2 1,000.00000000 0.00000000 4.46916666 0.00000000 0.00000000 1,000.00000000 A-MFL 07388RBS5 1,000.00000000 0.00000000 4.~~74472224~~61684024 0.00000000 0.00000000 1,000.00000000 A-J 07388RAH0 1,000.00000000 0.00000000 4.50249998 0.00000000 0.00000000 1,000.00000000 A-JFL 07388RBT3 1,000.00000000 0.00000000 4.~~77916664~~64906248 0.00000000 0.00000000 1,000.00000000 B 07388RAK3 1,000.00000000 0.00000000 4.53666673 0.00000000 0.00000000 1,000.00000000 C 07388RAL1 1,000.00000000 0.00000000 4.56916679 0.00000000 0.00000000 1,000.00000000 D 07388RAM9 1,000.00000000 0.00000000 4.61833329 0.00000000 0.00000000 1,000.00000000 E 07388RAN7 1,000.00000000 0.00000000 4.65166684 0.00000000 0.00000000 1,000.00000000 F 07388RAP2 1,000.00000000 0.00000000 4.~~94270714~~94277320 0.00000000 0.00000000 1,000.00000000 G 07388RAQ0 1,000.00000000 0.00000000 4.~~94270706~~94277332 0.00000000 0.00000000 1,000.00000000 H 07388RAR8 1,000.00000000 0.00000000 4.~~94270706~~94277332 0.00000000 0.00000000 1,000.00000000 J 07388RAS6 1,000.00000000 0.00000000 4.18500047 0.00000000 0.00000000 1,000.00000000 K 07388RAT4 1,000.00000000 0.00000000 4.18500071 0.00000000 0.00000000 1,000.00000000 L 07388RAU1 1,000.00000000 0.00000000 4.18500047 0.00000000 0.00000000 1,000.00000000 M 07388RAV9 1,000.00000000 0.00000000 4.~~18500142~~18499858 0.00000000 0.00000000 1,000.00000000 N 07388RAW7 1,000.00000000 0.00000000 4.18500000 0.00000000 0.00000000 1,000.00000000 O 07388RAX5 1,000.00000000 0.00000000 4.18500000 0.00000000 0.00000000 1,000.00000000 P 07388RAY3 1,000.00000000 0.00000000 4.18500010 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-2 07388RBQ9 1,000.00000000 0.~~46521766~~46528203 0.00000000 1,000.00000000 X-1 07388RAJ6 ~~999~~998.~~45679082~~64913505 0.~~03869356~~03810738 0.00000000 ~~999~~998.~~20027459~~38866913

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 2,~~499~~497,~~042~~100,~~919~~996.5069 2,~~499~~497,~~315~~106,~~126~~675.5521 ~~618~~627,~~319~~785.7708 0.00 0.00 2 306,~~537~~211,~~205~~954.9019 306,~~546~~214,~~706~~816.0367 ~~101~~103,~~748~~370.2118 0.00 0.00 Total 2,~~805~~803,~~580~~312,~~125~~950.4088 2,~~805~~803,~~861~~321,~~832~~491.5888 ~~720~~731,~~067~~155.9826 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,~~498~~496,~~424~~473,~~599~~211.7368 2,~~498~~496,~~692~~847,~~605~~987.0347 ~~618~~627,~~319~~785.7708 2 0.00 306,~~435~~108,~~457~~584.6901 306,~~443~~166,~~462~~509.3442 ~~101~~103,~~748~~370.2118 Total 0.00 2,~~804~~802,~~860~~581,~~057~~795.4269 2,~~805~~803,~~136~~014,~~067~~496.3789 ~~720~~731,~~067~~155.9826

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0508/01/2007 - 0508/30/2007 30 ~~352~~344,~~772~~655.7046 0.00 ~~352~~344,~~772~~655.7046 A-2 0508/01/2007 - 0508/30/2007 30 1,101,725.00 0.00 1,101,725.00 A-3 0508/01/2007 - 0508/30/2007 30 317,655.17 0.00 317,655.17 A-AB 0508/01/2007 - 0508/30/2007 30 449,560.42 0.00 449,560.42 A-4 0508/01/2007 - 0508/30/2007 30 4,332,397.08 0.00 4,332,397.08 A-4FL 0508/1113/2007 - 0609/10/2007 3129 ~~801~~780,~~479~~069.1779 0.00 ~~801~~780,~~479~~069.1779 A-1A 0508/01/2007 - 0508/30/2007 30 1,~~358~~356,~~213~~772.3521 0.00 1,~~358~~356,~~213~~772.3521 A-M 0508/01/2007 - 0508/30/2007 30 695,893.94 0.00 695,893.94 A-MFL 0508/1113/2007 - 0609/10/2007 3129 ~~593~~577,~~090~~105.2803 0.00 ~~593~~577,~~090~~105.2803 A-J 0508/01/2007 - 0508/30/2007 30 527,301.28 0.00 527,301.28 A-JFL 0508/1113/2007 - 0609/10/2007 3129 ~~597~~581,~~395~~132.8381 0.00 ~~597~~581,~~395~~132.8381 X-2 0508/01/2007 - 0508/30/2007 30 1,279,~~129~~306.9290 0.00 1,279,~~129~~306.9290 X-1 0508/01/2007 - 0508/30/2007 30 ~~108~~106,~~616~~971.8841 0.00 ~~108~~106,~~616~~971.8841 B 0508/01/2007 - 0508/30/2007 30 238,778.38 0.00 238,778.38 C 0508/01/2007 - 0508/30/2007 30 128,265.65 0.00 128,265.65 D 0508/01/2007 - 0508/30/2007 30 178,253.81 0.00 178,253.81 E 0508/01/2007 - 0508/30/2007 30 130,576.94 0.00 130,576.94 F 0508/01/2007 - 0508/30/2007 30 190,~~778~~781.6116 0.00 190,~~778~~781.6116 G 0508/01/2007 - 0508/30/2007 30 138,~~746~~748.7359 0.00 138,~~746~~748.7359 H 0508/01/2007 - 0508/30/2007 30 138,~~746~~748.7359 0.00 138,~~746~~748.7359 J 0508/01/2007 - 0508/30/2007 30 44,055.50 0.00 44,055.50 K 0508/01/2007 - 0508/30/2007 30 29,366.15 0.00 29,366.15 L 0508/01/2007 - 0508/30/2007 30 44,055.50 0.00 44,055.50 M 0508/01/2007 - 0508/30/2007 30 14,685.17 0.00 14,685.17 N 0508/01/2007 - 0508/30/2007 30 29,370.33 0.00 29,370.33 O 0508/01/2007 - 0508/30/2007 30 29,370.33 0.00 29,370.33 P 0508/01/2007 - 0508/30/2007 30 132,162.18 0.00 132,162.18 Total 13,~~982~~917,~~443~~764.0378 0.00 13,~~982~~917,~~443~~764.0378

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 ~~352~~344,~~772~~655.7046 0.00 A-2 0.00 0.00 0.00 1,101,725.00 0.00 A-3 0.00 0.00 0.00 317,655.17 0.00 A-AB 0.00 0.00 0.00 449,560.42 0.00 A-4 0.00 0.00 0.00 4,332,397.08 0.00 A-4FL 0.00 0.00 0.00 ~~801~~780,~~479~~069.1779 0.00 A-1A 0.00 0.00 0.00 1,~~358~~356,~~213~~772.3521 0.00 A-M 0.00 0.00 0.00 695,893.94 0.00 A-MFL 0.00 0.00 0.00 ~~593~~577,~~090~~105.2803 0.00 A-J 0.00 0.00 0.00 527,301.28 0.00 A-JFL 0.00 0.00 0.00 ~~597~~581,~~395~~132.8381 0.00 X-2 0.00 0.00 0.00 1,279,~~129~~306.9290 0.00 X-1 0.00 0.00 0.00 ~~108~~106,~~616~~971.8841 0.00 B 0.00 0.00 0.00 238,778.38 0.00 C 0.00 0.00 0.00 128,265.65 0.00 D 0.00 0.00 0.00 178,253.81 0.00 E 0.00 0.00 0.00 130,576.94 0.00 F 0.00 0.00 0.00 190,~~778~~781.6116 0.00 G 0.00 0.00 0.00 138,~~746~~748.7359 0.00 H 0.00 0.00 0.00 138,~~746~~748.7359 0.00 J 0.00 0.00 0.00 44,055.50 0.00 K 0.00 0.00 0.00 29,366.15 0.00 L 0.00 0.00 0.00 44,055.50 0.00 M 0.00 0.00 0.00 14,685.1716 0.00 N 0.00 0.00 0.00 29,370.33 0.00 O 0.00 0.00 0.00 29,370.33 0.00 P 0.00 0.00 0.00 132,162.18 0.00 Total 0.00 0.00 0.00 13,~~982~~917,~~443~~764.0377 0.00

Other Required Information Available Distribution Amount (1) 14,~~702~~648,~~511~~919.0196 Loan Group 1 0.00 Loan Group 2 0.00 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 83,~~879~~815.6353 Less Delinquent Master Servicing Fees 2840,~~034~~623.1598 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 133,~~948~~875.3890 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 6947,~~793~~067.8645 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 13,943,212.02 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 13,943,212.02 Principal: Scheduled Principal 731,155.26 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 731,155.26 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 61,624.30 Total Other Collected: 61,624.30 Total Funds Collected 14,735,991.58 Total Funds Distributed Fees: Master Servicing Fee 83,815.53 Trustee Fee - LaSalle Bank, N.A. 1,205.91 Certificate Administrator Fee - Wells Fargo Bank, N.A. 844.14 Insurer Fee 0.00 Servicer Report Administrator Fee - Wells Fargo Bank, N.A. 1,205.91 Total Fees 87,071.49 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 13,917,764.77 Principal Distribution 731,155.19 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 14,648,919.96 Total Funds Distributed 14,735,991.45

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 1213 1517,~~582~~496,~~274~~824.9745 0.5662 ~~130~~125 6.~~0921~~0738 1.~~448915~~450931 2,000,001 to 3,000,000 3635 9289,~~210~~972,~~812~~677.7104 3.2921 ~~120~~117 5.~~9445~~9447 1.~~385732~~392338 3,000,001 to 5,000,000 43 ~~168~~167,~~026~~779,~~649~~453.6250 5.99 ~~111~~108 5.8728 1.~~483367~~468266 5,000,001 to 7,000,000 29 174,~~885~~562,~~601~~972.2703 6.2423 ~~107~~104 5.~~8162~~8161 1.~~525260~~573944 7,000,001 to 9,000,000 21 163,~~605~~383,~~995~~013.5606 5.83 ~~114~~111 5.~~7683~~7682 1.~~485637~~569560 9,000,001 to 11,000,000 11 112,~~309~~116,~~705~~017.9710 4.00 ~~110~~106 5.8369 1.~~654603~~655003 11,000,001 to 13,000,000 6 7170,~~088~~990,~~062~~160.2536 2.53 ~~115~~112 5.6340 1.~~465827~~466211 13,000,001 to 15,000,000 5 69,~~279~~195,~~205~~669.8224 2.47 ~~115~~112 5.~~6411~~6412 1.~~293430~~252708 15,000,001 to 17,000,000 9 144,725,000.00 5.16 ~~116~~113 5.6838 1.~~514736~~499403 17,000,001 to 19,000,000 5 90,420,000.00 3.2223 ~~104~~101 5.8040 1.455021 19,000,001 to 21,000,000 3 60,400,000.00 2.1516 ~~116~~113 5.7209 1.~~464177~~454626 21,000,001 to 31,000,000 9 ~~234~~233,~~102~~950,~~471~~088.6501 8.35 ~~115~~112 5.7784 1.~~377822~~386129 31,000,001 to 61,000,000 10 466,350,000.00 16.6364 ~~115~~112 5.6547 1.~~508765~~463231 61,000,001 to 80,000,000 1 77,500,000.00 2.7677 ~~117~~114 5.7300 1.360000 80,000,001 or Greater 6 ~~864~~863,~~374~~739,~~277~~920.6090 30.82 9895 5.~~8431~~8435 1.~~837842~~727406 Totals 206 2,~~804~~802,~~860~~581,~~057~~795.4269 100.00 ~~109~~106 5.7811 1.~~585966~~550368

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 7 13,~~686~~666,~~538~~173.1651 0.49 ~~115~~112 5.~~8832~~8830 1.~~717545~~718220 Arizona 5 71,~~424~~329,~~668~~249.2239 2.55 ~~115~~112 5.~~8166~~8162 1.~~250845~~250969 Arkansas 1 3,250,000.00 0.12 ~~114~~111 5.7700 1.720000 California 35 295,~~901~~416,~~195~~727.5878 10.5554 8380 5.~~7237~~7240 1.~~874147~~921667 Colorado 4 8,~~870~~840,~~640~~213.4963 0.32 ~~135~~132 5.~~8565~~8563 12.~~618783~~449332 Connecticut 3 7,~~260~~221,~~187~~366.1867 0.26 ~~115~~112 5.~~7458~~7452 1.~~448332~~448335 Delaware 1 6,~~662~~644,~~372~~245.6927 0.24 ~~114~~111 6.0800 1.580000 Florida 8 128,~~665~~642,~~815~~285.3301 4.59 ~~111~~108 5.6018 1.~~946571~~946494 Georgia 13 83,~~918~~691,~~520~~209.5859 2.99 9390 5.~~6894~~6896 1.~~958799~~972492 Illinois 11 64,~~928~~823,~~182~~945.0838 2.31 9289 5.~~5914~~5919 2.~~144002~~131535 Indiana 6 16,~~185~~136,~~925~~183.3704 0.58 ~~122~~119 5.~~8783~~8784 1.~~378855~~379285 Iowa 1 3,750,000.00 0.13 ~~116~~113 5.9000 1.440000 Kentucky 6 77,~~981~~972,~~809~~281.1962 2.78 ~~115~~112 5.6982 21.~~147740~~908539 Louisiana 1 6,~~175~~158,~~335~~605.2856 0.22 ~~116~~113 6.0500 1.891700 Maryland 4 27,~~754~~700,~~575~~085.8516 0.99 ~~115~~112 5.~~5809~~5810 1.~~513450~~513390 Massachusetts 4 14,~~467~~460,~~831~~553.6882 0.52 ~~117~~114 5.8284 1.~~345078~~345166 Michigan 2 5,~~355~~348,~~209~~056.5831 0.19 ~~115~~112 5.~~8806~~8807 1.~~624637~~625071 Minnesota 10 66,~~988~~950,~~010~~215.1269 2.39 8481 5.7392 1.~~467147~~662667 Missouri 1 3,~~135~~126,~~984~~895.3776 0.11 ~~115~~112 5.7800 1.290000 Nebraska 2 11,~~447~~415,~~959~~953.4928 0.41 ~~115~~112 5.9263 1.~~365698~~365700 Nevada 3 353,~~158~~134,~~337~~695.2451 12.5960 ~~115~~112 6.3369 1.~~474670~~164171 New Jersey 19 397,~~754~~625,~~130~~192.5504 14.1819 ~~117~~114 5.~~6206~~6207 1.~~512440~~509696 New York 25 204,~~154~~024,~~624~~783.4184 7.28 ~~104~~101 5.7120 1.~~595329~~594886 North Carolina 5 34,~~063~~060,~~582~~448.8119 1.2122 ~~115~~112 5.~~8863~~8862 1.444055 North Dakota 1 1,~~615~~611,~~797~~146.6250 0.06 ~~115~~112 5.8100 1.430000 Ohio 5 51,~~738~~716,~~185~~317.3507 1.8485 ~~116~~113 5.6044 1.~~451742~~491929 Oklahoma 1 31,000,000.00 1.11 ~~115~~112 5.8800 1.~~290000~~240700 Oregon 2 14,750,000.00 0.53 ~~115~~112 5.8224 1.~~874956~~694041 Pennsylvania 14 192,~~337~~129,~~377~~170.9043 6.86 ~~118~~115 5.~~6338~~6339 1.~~450318~~422325 Rhode Island 1 12,~~033~~000,~~568~~818.0220 0.43 ~~114~~111 6.0840 1.200000 South Carolina 2 28,350,000.00 1.01 ~~129~~126 5.8470 1.586667 South Dakota 1 5,~~665~~649,~~913~~401.0231 0.20 ~~114~~111 5.7800 1.390000 Tennessee 1 2,~~705~~699,~~977~~279.8239 0.10 ~~114~~111 6.4800 1.210000 Texas 29 170,~~259~~074,~~480~~668.3814 6.07 ~~109~~106 5.~~8002~~8001 1.~~447604~~445311 Utah 5 38,~~205~~089,~~221~~215.8614 1.36 ~~116~~113 5.~~8149~~8151 1.~~405806~~405948 Virginia 8 102,~~656~~564,~~112~~931.2439 3.66 ~~111~~108 5.~~8212~~8211 1.~~374975~~369410 Washington 2 31,~~264~~246,~~092~~771.8906 1.11 ~~115~~112 5.~~6022~~6020 1.~~436845~~547299 Washington,DC 4 124,~~336~~310,~~894~~711.0702 4.4344 ~~113~~110 5.5210 1.~~521981~~521946 Wisconsin 2 91,000,000.00 3.2425 ~~117~~114 5.7330 1.358516 Totals 255 2,~~804~~802,~~860~~581,~~057~~795.4269 100.00 ~~109~~106 5.7811 1.~~585966~~550368

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or Less 1918 ~~143~~477,~~548~~946,~~000~~865.2404 517.1205 ~~120~~115 56.~~8913~~2188 1.~~032794~~133864 1.21 to 1.30 4238 ~~393~~293,~~993~~429,~~214~~514.5518 1410.0547 ~~100~~109 5.~~7746~~7498 1.~~268573~~256725 1.31 to 1.40 3642 ~~546~~632,~~971~~980,~~538~~578.0030 1922.5059 ~~116~~113 5.~~7370~~7307 1.~~357759~~360180 1.41 to 1.50 4542 ~~870~~513,~~921~~380,~~316~~394.3477 3118.0532 ~~111~~96 5.~~9399~~7126 1.~~463509~~452907 1.51 to 1.60 2023 ~~262~~303,~~011~~342,~~976~~494.0112 910.3482 ~~117~~112 5.~~6947~~6889 1.~~528823~~534800 1.61 to 1.70 15 121,~~201~~342,~~949~~883.4538 4.3233 ~~119~~116 5.~~8064~~8056 1.~~643046~~644068 1.71 to 1.80 54 4640,~~767~~400,~~285~~000.7700 1.6744 ~~115~~112 5.~~7680~~7709 1.~~750467~~745891 1.81 to 1.90 3 26,~~162~~138,~~505~~485.2343 0.93 ~~115~~112 5.9728 1.~~885648~~885657 1.91 to 2.00 1 2,850,000.00 0.10 ~~115~~112 5.8900 1.910000 2.01 to 2.10 6 109,~~074~~061,~~527~~277.7585 3.89 ~~110~~107 5.5735 2.~~045774~~045773 2.11 to 2.20 1 10,000,000.00 0.36 ~~115~~112 5.7900 2.200000 2.21 to 2.30 2 16,~~431~~392,~~801~~448.0370 0.5958 ~~115~~112 6.~~0722~~0717 2.~~257233~~257174 2.31 to 2.50 24 2260,250,000.00 02.7915 ~~106~~110 5.~~3736~~6610 2.~~360899~~369512 2.51 or Greater 87 ~~227~~195,~~395~~066,~~943~~853.0592 86.1196 7363 5.~~4026~~3312 3.~~098331~~138794 Totals 206 2,~~804~~802,~~860~~581,~~057~~795.4269 100.00 ~~109~~106 5.7811 1.~~585966~~550368

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 34 278,~~799~~050,~~888~~490.4257 9.9492 8279 5.~~5239~~5243 2.~~501782~~505741 Lodging 16 285,~~700~~481,~~786~~233.6234 10.19 9693 5.~~7684~~7683 1.~~713962~~776953 Mixed Use 14 153,~~611~~571,~~746~~799.0674 5.48 ~~110~~107 5.6967 1.~~358378~~380847 Mobile Home Park 5 31,~~782~~764,~~355~~846.9892 1.13 ~~115~~112 5.~~9047~~9046 1.~~336275~~336315 Multi-Family 31 257,~~853~~543,~~101~~737.7109 9.19 ~~110~~107 5.~~7159~~7158 1.~~380409~~365689 Office 39 ~~709~~708,~~099~~825,~~975~~933.4403 25.2829 ~~113~~110 5.7009 1.~~466991~~461084 Other 5 370,~~852~~821,~~071~~115.8975 13.2223 ~~115~~112 6.~~3050~~3051 1.~~461005~~160809 Retail 100 ~~673~~672,~~497~~988,~~076~~703.1624 24.01 ~~116~~113 5.~~7130~~7129 1.~~492306~~485759 Self Storage 11 43,~~663~~533,~~055~~936.1401 1.5655 ~~106~~103 5.~~9973~~9972 1.~~535305~~580050 Totals 255 2,~~804~~802,~~860~~581,~~057~~795.4269 100.00 ~~109~~106 5.7811 1.~~585966~~550368

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.2500 % or Less 2 16,250,000.00 0.58 7976 5.0500 2.526154 5.2501% to 5.5000% 13 446,~~810~~022,~~010~~074.3350 15.9391 9491 5.~~4002~~4004 2.~~092856~~092917 5.5001% to 5.7500% 59 990,~~502~~158,~~743~~679.8569 35.3133 ~~113~~110 5.6147 1.~~502350~~499993 5.7501% to 6.0000% 88 ~~767~~766,~~557~~854,~~648~~546.7000 27.3736 ~~109~~106 5.~~8588~~8589 1.~~497760~~498161 6.0001% to 6.2500% 34 165,~~830~~532,~~738~~340.7890 5.91 ~~110~~107 6.0926 1.~~331086~~408727 6.2501% to 6.5000% 8 416,~~319~~179,~~026~~930.4856 14.8485 ~~114~~111 6.3425 1.~~469020~~203740 6.5001% to 6.7500% 1 ~~843~~840,~~582~~448.8119 0.03 ~~114~~111 6.6600 1.450000 6.7501% or Greater 1 ~~746~~743,~~306~~775.4785 0.03 ~~116~~113 7.0800 1.360000 Totals 206 2,~~804~~802,~~860~~581,~~057~~795.4269 100.00 ~~109~~106 5.7811 1.~~585966~~550368

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 Months or Less ~~205~~202 2,~~716~~679,~~860~~165,~~057~~713.4201 9695.8660 ~~109~~106 5.~~7896~~7834 1.~~571260~~537132 13 to 24 Months 13 8835,~~000~~416,~~000~~082.0068 31.1426 ~~109~~106 56.~~5180~~2615 21.~~040000~~335041 25 Months or Greater 01 088,000,000.00 03.0014 0106 05.~~0000~~5180 02.~~000000~~040000 Totals 206 2,~~804~~802,~~860~~581,~~057~~795.4269 100.00 ~~109~~106 5.7811 1.~~585966~~550368

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 Months or Less 14 ~~322~~321,~~419~~767,~~158~~580.6091 11.5048 5653 5.~~5935~~5940 2.~~232503~~316237 61 to 84 Months 7 74,~~638~~582,~~217~~724.0794 2.66 7976 5.~~4953~~4950 1.~~678159~~678461 85 to 120 Months 175 2,~~312~~311,~~426~~123,~~819~~906.3852 82.4446 ~~115~~112 5.~~8144~~8143 1.~~502350~~447616 121 Months or Greater 2 66,500,000.00 2.37 ~~143~~140 5.8011 1.395474 Totals 198 2,~~775~~773,~~984~~974,~~195~~212.0537 98.9798 ~~108~~105 5.~~7798~~7799 1.~~589321~~553329

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 Months or Less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 Months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 Months 1 1,~~162~~140,~~917~~492.2053 0.04 ~~115~~112 5.8500 1.470000 121 Months or Greater 7 27,~~712~~467,~~945~~090.1779 0.9998 ~~203~~200 5.~~9033~~9036 1.~~254784~~254677 Totals 8 28,~~875~~607,~~862~~583.3732 1.0302 ~~199~~196 5.~~9012~~9015 1.~~263452~~263261

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 112 2,176,770,000.00 77.6167 ~~111~~108 5.8011 1.~~507423~~456700 60 Months or Less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 Months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 Months or Greater 86 ~~599~~597,~~214~~204,~~195~~212.0537 21.3631 9895 5.~~7025~~7026 1.~~886832~~905535 Totals 198 2,~~775~~773,~~984~~974,~~195~~212.0537 98.9798 ~~108~~105 5.~~7798~~7799 1.~~589321~~553329

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information ~~177~~173 21,~~258~~871,~~324~~787,~~528~~163.4637 8066.5179 ~~114~~110 5.~~8178~~7194 1.~~477929~~481265 1 Year or Less 522 ~~209~~855,~~297~~352,~~954~~444.8723 730.4652 7195 5.~~3767~~9017 21.~~813451~~696588 1 to 2 Years 2311 ~~330~~75,~~337~~442,~~574~~188.09 112.7869 99113 5.~~7836~~9450 1.~~553209~~607062 2 Years or Greater 10 ~~6,900,000~~0.00 0.2500 ~~116~~0 50.~~8900~~0000 10.~~280500~~000000 Totals 206 2,~~804~~802,~~860~~581,~~057~~795.4269 100.00 ~~109~~106 5.7811 1.~~585966~~550368 (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 1112 1315,~~966~~885,~~477~~677.3595 0.5057 ~~132~~127 6.~~1247~~1006 1.~~451103~~453054 2,000,001 to 3,000,000 3231 8179,~~901~~686,~~347~~159.8303 2.9284 ~~122~~119 5.~~9474~~9478 1.~~393707~~401363 3,000,001 to 5,000,000 30 116,~~780~~573,~~542~~782.3925 4.16 ~~118~~115 5.8801 1.~~505803~~487651 5,000,001 to 7,000,000 23 138,~~294~~004,~~352~~965.9716 4.9392 ~~110~~107 5.~~8018~~8017 1.~~495062~~556606 7,000,001 to 9,000,000 19 147,~~830~~608,~~995~~013.5606 5.27 ~~114~~111 5.7746 1.~~431515~~524326 9,000,001 to 11,000,000 11 112,~~309~~116,~~705~~017.9710 4.00 ~~110~~106 5.8369 1.~~654603~~655003 11,000,001 to 13,000,000 4 46,~~212~~188,~~694~~006.2499 1.65 ~~115~~112 5.5874 1.~~592243~~592533 13,000,001 to 15,000,000 3 41,~~759~~675,~~205~~669.8224 1.49 ~~115~~112 5.~~6868~~6871 1.~~357071~~357272 15,000,001 to 17,000,000 9 144,725,000.00 5.16 ~~116~~113 5.6838 1.~~514736~~499403 17,000,001 to 19,000,000 3 54,220,000.00 1.93 9693 5.9244 1.497436 19,000,001 to 21,000,000 2 40,300,000.00 1.44 ~~116~~113 5.7713 1.632796 21,000,001 to 31,000,000 6 151,900,000.00 5.42 ~~115~~112 5.8082 1.~~436409~~449060 31,000,001 to 61,000,000 10 466,350,000.00 16.6364 ~~115~~112 5.6547 1.~~508765~~463231 61,000,001 to 81,000,000 1 77,500,000.00 2.7677 ~~117~~114 5.7300 1.360000 81,000,001 or Greater 6 ~~864~~863,~~374~~739,~~277~~920.6090 30.82 9895 5.~~8431~~8435 1.~~837842~~727406 Totals 170 2,~~498~~496,~~424~~473,~~599~~211.7368 89.0708 ~~109~~106 5.7865 1.~~611704~~573252

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 6 7,~~186~~166,~~538~~173.1651 0.26 ~~115~~112 5.9855 1.~~263090~~263086 Arizona 4 45,~~598~~568,~~126~~829.8449 1.63 ~~115~~112 5.~~5342~~5341 1.~~285307~~285435 Arkansas 1 3,250,000.00 0.12 ~~114~~111 5.7700 1.720000 California 31 ~~283~~282,~~263~~816,~~963~~281.8220 10.1009 8178 5.~~7220~~7224 1.~~899024~~948628 Colorado 4 8,~~870~~840,~~640~~213.4963 0.32 ~~135~~132 5.~~8565~~8563 12.~~618783~~449332 Connecticut 2 3,~~660~~621,~~187~~366.1867 0.13 ~~115~~112 5.~~8676~~8677 1.~~456527~~456622 Delaware 1 6,~~662~~644,~~372~~245.6927 0.24 ~~114~~111 6.0800 1.580000 Florida 8 128,~~665~~642,~~815~~285.3301 4.59 ~~111~~108 5.6018 1.~~946571~~946494 Georgia 12 75,~~518~~291,~~520~~209.5859 2.69 9087 5.~~6893~~6895 2.~~014281~~029669 Illinois 11 64,~~928~~823,~~182~~945.0838 2.31 9289 5.~~5914~~5919 2.~~144002~~131535 Indiana 5 13,~~245~~203,~~378~~617.5874 0.47 ~~124~~121 5.8247 1.~~400801~~401337 Iowa 1 3,750,000.00 0.13 ~~116~~113 5.9000 1.440000 Kentucky 4 60,500,000.00 2.16 ~~115~~112 5.7466 2.~~453633~~191835 Maryland 4 27,~~754~~700,~~575~~085.8516 0.99 ~~115~~112 5.~~5809~~5810 1.~~513450~~513390 Massachusetts 4 14,~~467~~460,~~831~~553.6882 0.52 ~~117~~114 5.8284 1.~~345078~~345166 Michigan 2 5,~~355~~348,~~209~~056.5831 0.19 ~~115~~112 5.~~8806~~8807 1.~~624637~~625071 Minnesota 8 58,~~808~~770,~~010~~215.1269 2.10 8077 5.~~6709~~6708 1.~~484397~~707142 Nebraska 2 11,~~447~~415,~~959~~953.4928 0.41 ~~115~~112 5.9263 1.~~365698~~365700 Nevada 3 353,~~158~~134,~~337~~695.2451 12.5960 ~~115~~112 6.3369 1.~~474670~~164171 New Jersey 18 368,~~754~~625,~~130~~192.5504 13.15 ~~117~~114 5.6286 1.~~526001~~523046 New York 12 ~~131~~130,~~104~~974,~~624~~783.4184 4.67 ~~112~~109 5.6957 1.~~697451~~696863 North Carolina 5 34,~~063~~060,~~582~~448.8119 1.2122 ~~115~~112 5.~~8863~~8862 1.444055 Ohio 4 47,~~738~~716,~~185~~317.3507 1.70 ~~116~~113 5.6073 1.~~425913~~469456 Oklahoma 1 31,000,000.00 1.11 ~~115~~112 5.8800 1.~~290000~~240700 Oregon 2 14,750,000.00 0.53 ~~115~~112 5.8224 1.~~874956~~694041 Pennsylvania 12 152,~~119~~038,~~647~~167.6415 5.42 ~~118~~115 5.~~7009~~7008 1.~~498835~~463334 South Carolina 2 28,350,000.00 1.01 ~~129~~126 5.8470 1.586667 Tennessee 1 2,~~705~~699,~~977~~279.8239 0.10 ~~114~~111 6.4800 1.210000 Texas 28 165,~~259~~074,~~480~~668.3814 5.89 ~~108~~105 5.~~7993~~7992 1.~~441378~~441556 Utah 5 38,~~205~~089,~~221~~215.8614 1.36 ~~116~~113 5.~~8149~~8151 1.~~405806~~405948 Virginia 7 82,~~556~~464,~~112~~931.2439 2.94 ~~111~~108 5.~~8702~~8701 1.~~435569~~435710 Washington 2 31,~~264~~246,~~092~~771.8906 1.11 ~~115~~112 5.~~6022~~6020 1.~~436845~~547299 Washington,DC 3 116,~~961~~935,~~894~~711.0702 4.17 ~~113~~110 5.~~5079~~5078 1.~~454026~~453973 Wisconsin 1 77,500,000.00 2.7677 ~~117~~114 5.7300 1.360000 Totals 216 2,~~498~~496,~~424~~473,~~599~~211.7368 89.0708 ~~109~~106 5.7865 1.~~611704~~573252

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or Less 1514 71406,~~567~~065,~~890~~626.8494 214.5549 ~~126~~115 56.~~8784~~2746 01.~~918492~~140016 1.21 to 1.30 3632 ~~340~~239,~~254~~855,~~271~~690.6742 128.1356 98108 5.~~8167~~8037 1.~~268424~~253867 1.31 to 1.40 2530 ~~455~~536,~~401~~171,~~265~~808.4921 1619.2413 ~~117~~114 5.~~7365~~7285 1.~~359800~~361865 1.41 to 1.50 3734 ~~821~~464,~~805~~269,~~518~~248.7227 2916.3057 ~~112~~96 5.~~9543~~7140 1.~~465096~~454596 1.51 to 1.60 1921 ~~256~~292,~~311~~642,~~976~~494.0112 910.1444 ~~117~~112 5.~~6952~~6868 1.~~527908~~533525 1.61 to 1.70 1415 ~~116~~121,~~201~~342,~~949~~883.4538 4.1433 ~~119~~116 5.~~8054~~8056 1.~~642601~~644068 1.71 to 1.80 43 4236,~~767~~400,~~285~~000.7700 1.5230 ~~115~~112 5.~~7865~~7929 1.~~749575~~744341 1.81 to 1.90 2 19,~~987~~979,~~169~~879.9587 0.71 ~~114~~111 5.~~9489~~9490 1.~~883778~~883794 1.91 to 2.00 1 2,850,000.00 0.10 ~~115~~112 5.8900 1.910000 2.01 to 2.10 6 109,~~074~~061,~~527~~277.7585 3.89 ~~110~~107 5.5735 2.~~045774~~045773 2.11 to 2.20 1 10,000,000.00 0.36 ~~115~~112 5.7900 2.200000 2.21 to 2.30 1 9,~~931~~892,~~801~~448.0370 0.35 ~~115~~112 6.2700 2.281600 2.31 to 2.40 13 1654,000,000.00 01.5793 ~~116~~114 5.~~5000~~7317 2.~~330000~~361354 2.41or Greater 87 ~~226~~193,~~270~~941,~~943~~853.0592 86.0792 7261 5.~~3822~~3069 3.~~096399~~136774 Totals 170 2,~~498~~496,~~424~~473,~~599~~211.7368 89.0708 ~~109~~106 5.7865 1.~~611704~~573252

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 34 278,~~799~~050,~~888~~490.4257 9.9492 8279 5.~~5239~~5243 2.~~501782~~505741 Lodging 16 285,~~700~~481,~~786~~233.6234 10.19 9693 5.~~7684~~7683 1.~~713962~~776953 Mixed Use 11 136,~~811~~771,~~746~~799.0674 4.88 ~~113~~110 5.~~6909~~6908 1.~~355036~~380264 Office 39 ~~709~~708,~~099~~825,~~975~~933.4403 25.2829 ~~113~~110 5.7009 1.~~466991~~461084 Other 5 370,~~852~~821,~~071~~115.8975 13.2223 ~~115~~112 6.~~3050~~3051 1.~~461005~~160809 Retail 100 ~~673~~672,~~497~~988,~~076~~703.1624 24.01 ~~116~~113 5.~~7130~~7129 1.~~492306~~485759 Self Storage 11 43,~~663~~533,~~055~~936.1401 1.5655 ~~106~~103 5.~~9973~~9972 1.~~535305~~580050 Totals 216 2,~~498~~496,~~424~~473,~~599~~211.7368 89.0708 ~~109~~106 5.7865 1.~~611704~~573252

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.2500% or Less 2 16,250,000.00 0.58 7976 5.0500 2.526154 5.2501% to 5.5000% 10 ~~392~~391,~~572~~911,~~280~~071.0722 1413.0098 9188 5.~~4023~~4025 2.~~214747~~221953 5.5001% to 5.7500% 44 846,~~770~~455,~~563~~985.2126 30.1920 ~~113~~110 5.6122 1.~~516194~~514118 5.7501% to 6.0000% 78 ~~720~~719,~~389~~717,~~953~~102.6943 25.68 ~~111~~108 5.8582 1.~~495401~~496404 6.0001% to 6.2500% 27 130,~~359~~135,~~428~~318.3807 4.6564 ~~109~~106 6.0862 1.~~319407~~418176 6.2501% to 6.5000% 7 390,~~492~~419,~~485~~510.1066 13.9293 ~~114~~111 6.3443 1.~~487474~~204647 6.5001% to 6.7500% 1 ~~843~~840,~~582~~448.8119 0.03 ~~114~~111 6.6600 1.450000 6.7501% or Greater 1 ~~746~~743,~~306~~775.4785 0.03 ~~116~~113 7.0800 1.360000 Totals 170 2,~~498~~496,~~424~~473,~~599~~211.7368 89.0708 ~~109~~106 5.7865 1.~~611704~~573252

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 Months or Less ~~169~~166 2,~~410~~373,~~424~~057,~~599~~129.7300 8584.9467 ~~109~~106 5.~~7963~~7894 1.~~596068~~559499 13 to 24 Months 13 8835,~~000~~416,~~000~~082.0068 31.1426 ~~109~~106 56.~~5180~~2615 21.~~040000~~335041 25 Months or Greater 01 088,000,000.00 03.0014 0106 05.~~0000~~5180 02.~~000000~~040000 Totals 170 2,~~498~~496,~~424~~473,~~599~~211.7368 89.0708 ~~109~~106 5.7865 1.~~611704~~573252

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 7 ~~291~~290,~~269~~617,~~158~~580.6091 10.3837 5754 5.~~5617~~5622 2.~~320783~~413691 61 to 84 months 7 74,~~638~~582,~~217~~724.0794 2.66 7976 5.~~4953~~4950 1.~~678159~~678461 85 to 120 months 146 2,~~037~~036,~~141~~165,~~361~~322.6951 72.6365 ~~115~~112 5.~~8272~~8271 1.~~519881~~459606 121 months or greater 2 66,500,000.00 2.37 ~~143~~140 5.8011 1.395474 Totals 162 2,~~469~~467,~~548~~865,~~737~~628.36 88.0506 ~~108~~105 5.~~7851~~7852 1.~~615776~~576846

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 months 1 1,~~162~~140,~~917~~492.2053 0.04 ~~115~~112 5.8500 1.470000 121 months or greater 7 27,~~712~~467,~~945~~090.1779 0.9998 ~~203~~200 5.~~9033~~9036 1.~~254784~~254677 Totals 8 28,~~875~~607,~~862~~583.3732 1.0302 ~~199~~196 5.~~9012~~9015 1.~~263452~~263261

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 90 1,984,045,000.00 70.7479 ~~111~~108 5.8122 1.~~515281~~461555 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 72 ~~485~~483,~~503~~820,~~737~~628.36 17.3126 9491 5.~~6745~~6746 2.~~026458~~049627 Totals 162 2,~~469~~467,~~548~~865,~~737~~628.36 88.0506 ~~108~~105 5.~~7851~~7852 1.~~615776~~576846

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information ~~146~~142 21,~~004~~618,~~559~~332,~~406~~184.0592 7157.4774 ~~114~~111 5.~~8257~~7138 1.~~492808~~500174 1 year or less 519 ~~209~~816,~~297~~232,~~954~~444.8723 729.4612 7194 5.~~3767~~9177 21.~~813451~~726695 1 to 2 years 189 ~~277~~61,~~667~~908,~~238~~582.8153 92.9021 96113 5.~~8095~~9601 1.~~572437~~460496 2 years or greater 10 ~~6,900,000~~0.00 0.2500 ~~116~~0 50.~~8900~~0000 10.~~280500~~000000 Totals 170 2,~~498~~496,~~424~~473,~~599~~211.7368 89.0708 ~~109~~106 5.7865 1.~~611704~~573252 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or Less 1 1,~~615~~611,~~797~~146.6250 0.06 ~~115~~112 5.8100 1.430000 2,000,001 to 3,000,000 4 10,~~309~~286,~~464~~518.8801 0.37 ~~101~~98 5.~~9209~~9208 1.~~322375~~322419 3,000,001 to 5,000,000 13 51,~~246~~205,~~107~~671.2325 1.83 9693 5.~~8560~~8561 1.~~432240~~424136 5,000,001 to 7,000,000 6 36,~~591~~558,~~248~~006.3087 1.30 9491 5.8704 1.~~639395~~639392 7,000,001 to 9,000,000 2 15,775,000.00 0.56 ~~115~~112 5.7087 1.992823 9,000,001 to 11,000,000 0 0.00 0.00 0 0.0000 0.000000 11,000,001 to 13,000,000 2 24,~~875~~802,~~368~~153.0137 0.8988 ~~115~~112 5.7206 1.~~230975~~230968 13,000,001 to 15,000,000 2 27,520,000.00 0.98 ~~116~~113 5.5717 1.~~196860~~094359 15,000,001 to 18,000,000 1 17,200,000.00 0.61 ~~116~~113 5.6820 1.360000 18,000,001 to 21,000,000 2 39,100,000.00 1.3940 ~~115~~112 5.5962 1.~~268916~~254162 21,000,001 or Greater 3 82,~~202~~050,~~471~~088.6501 2.93 ~~116~~113 5.~~7232~~7230 1.~~269561~~269624 Totals 36 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 6,500,000.00 0.23 ~~114~~111 5.7700 2.220000 Arizona 1 25,~~826~~760,~~541~~419.3890 0.92 ~~115~~112 6.3150 1.190000 California 4 12,~~637~~600,~~231~~446.7658 0.45 ~~115~~112 5.7597 1.316533 Connecticut 1 3,600,000.00 0.13 ~~115~~112 5.6220 1.440000 Georgia 1 8,400,000.00 0.30 ~~115~~112 5.6900 1.460000 Indiana 1 2,~~940~~932,~~546~~565.7930 0.10 ~~113~~110 6.1200 1.280000 Kentucky 2 17,~~481~~472,~~809~~281.1962 0.62 ~~115~~112 5.~~5307~~5304 10.~~089124~~927590 Louisiana 1 6,~~175~~158,~~335~~605.2856 0.22 ~~116~~113 6.0500 1.891700 Minnesota 2 8,180,000.00 0.29 ~~114~~111 6.2300 1.343130 Missouri 1 3,~~135~~126,~~984~~895.3776 0.11 ~~115~~112 5.7800 1.290000 New Jersey 1 29,000,000.00 1.03 ~~116~~113 5.5200 1.340000 New York 13 73,050,000.00 2.6061 9087 5.7412 1.412047 North Dakota 1 1,~~615~~611,~~797~~146.6250 0.06 ~~115~~112 5.8100 1.430000 Ohio 1 4,000,000.00 0.14 ~~116~~113 5.5700 1.760000 Pennsylvania 2 40,~~217~~091,~~730~~003.2628 1.43 ~~116~~113 5.3800 1.266807 Rhode Island 1 12,~~033~~000,~~568~~818.0220 0.43 ~~114~~111 6.0840 1.200000 South Dakota 1 5,~~665~~649,~~913~~401.0231 0.20 ~~114~~111 5.7800 1.390000 Texas 1 5,000,000.00 0.18 ~~115~~112 5.8300 1.~~653400~~569300 Virginia 1 20,100,000.00 0.72 ~~115~~112 5.6200 1.~~126100~~097400 Washington,DC 1 7,375,000.00 0.26 ~~115~~112 5.7300 2.599700 Wisconsin 1 13,500,000.00 0.48 ~~116~~113 5.7500 1.350000 Totals 39 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or Less 4 71,~~980~~881,~~109~~238.4010 2.5756 ~~115~~112 5.~~9041~~9036 1.~~146443~~099110 1.21 to 1.30 6 53,~~738~~573,~~942~~823.8876 1.9291 ~~116~~113 5.5084 1.269519 1.31 to 1.40 12 96,~~850~~808,~~272~~770.5109 3.45 ~~106~~103 5.~~7432~~7431 1.~~350846~~350845 1.41 to 1.50 8 49,~~115~~111,~~797~~146.6250 1.75 9592 5.6994 1.436943 1.51 to 1.60 12 510,700,000.00 0.2038 ~~114~~111 5.~~6700~~7448 1.~~570000~~569673 1.61 to 1.70 10 ~~5,000,000~~0.00 0.1800 ~~115~~0 50.~~8300~~0000 10.~~653400~~000000 1.71 or Greater 4 24,~~050~~033,~~335~~605.2856 0.86 ~~115~~112 5.~~7964~~7962 2.~~175632~~175829 Totals 36 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mixed Use 3 16,800,000.00 0.60 8481 5.7443 1.385595 Mobile Home Park 5 31,~~782~~764,~~355~~846.9892 1.13 ~~115~~112 5.~~9047~~9046 1.~~336275~~336315 Multi-Family 31 257,~~853~~543,~~101~~737.7109 9.19 ~~110~~107 5.~~7159~~7158 1.~~380409~~365689 Totals 39 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.5000% or Less 3 54,~~237~~111,~~730~~003.2628 1.93 ~~116~~113 5.3852 1.~~210609~~158347 5.5001% to 5.7500% 15 143,~~732~~702,~~180~~694.6443 5.1213 ~~113~~110 5.6293 1.~~420789~~416796 5.7501% to 6.0000% 10 47,~~167~~137,~~695~~443.0157 1.68 8380 5.8685 1.~~533796~~524983 6.0001% to 6.2500% 7 35,~~471~~397,~~310~~022.4083 1.26 ~~114~~111 6.1159 1.~~374006~~373988 6.2501% or Greater 1 25,~~826~~760,~~541~~419.3890 0.92 ~~115~~112 6.3150 1.190000 Totals 36 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 Months or Less 36 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733 13 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 36 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 7 31,150,000.00 1.11 5552 5.8907 1.407030 61 to 120 months 29 ~~275~~274,~~285~~958,~~457~~584.6901 9.81 ~~115~~112 5.~~7196~~7195 1.~~372618~~358828 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 36 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 22 192,725,000.00 6.8788 ~~106~~103 5.6867 1.~~426524~~406712 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 14 113,~~710~~383,~~457~~584.6901 4.05 ~~115~~112 5.8224 1.~~290681~~290680 Totals 36 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 31 253,~~765~~454,~~122~~978.4145 9.0504 ~~108~~105 5.~~7557~~7556 1.~~360399~~360524 1 year or less 03 039,120,000.00 01.0040 0112 05.~~0000~~5680 01.~~000000~~068405 1 to 2 years 52 5213,~~670~~533,~~335~~605.2856 10.8848 ~~115~~112 5.~~6472~~8756 12.~~451839~~277517 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 36 306,~~435~~108,~~457~~584.6901 10.9392 ~~109~~106 5.7370 1.~~376116~~363733 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 850204084 1 OT Las Vegas NV 1,886,479.17 0.00 6.350% 506107028 2 IN Various Various ~~726~~724,~~913~~036.0548 ~~201~~204,~~731~~607.1067 5.290% 850203516 3 OF Washington DC 472,147.22 0.00 5.483% 850202081 4 LO Orlando FL 418,141.78 0.00 5.518% 600876200 5 RT Cherry Hill NJ 423,597.78 0.00 5.590% 506107122 6 LO Universal City CA 422,788.33 0.00 5.845% 600876197 7 OF West Allis WI 382,397.92 0.00 5.730% 600876216 8 OF Plainsboro NJ 293,231.58 0.00 5.610% 600876214 9 OF Plainsboro NJ 295,166.72 0.00 5.795% 600876215 10 OF Plainsboro NJ 256,758.79 0.00 5.610% 506107008 11 RT Easton PA 256,917.67 0.00 5.640% 600876185 12 MU Fresh Meadows NY 232,440.37 0.00 5.653% 600876198 13 OF San Antonio TX 206,395.42 0.00 5.510% 600876203 14 OF West Windsor NJ 193,233.33 0.00 5.610% 850500476 15 IN Windsor VA 184,933.33 0.00 5.840% 850500473 16 RT Hazelton PA 176,533.76 0.00 5.438% 506106970 17 OF Louisville KY 169,044.72 0.00 5.860% 506106962 18 RT Oklahoma City OK 156,963.33 0.00 5.880% 600876239 19 OF Akron OH 143,891.67 0.00 5.570% 600876241 20 MF Neptune NJ 137,846.67 0.00 5.520% 600876225 21 MF Exton PA 126,~~952~~554.2748 27,~~125~~523.5534 5.380% 310904197 22 MF Glendale AZ 140,~~552~~195.9331 20,~~292~~650.3901 6.315% 506107011 23 MU Sammamish WA 118,402.78 0.00 5.500% 850203083 24 OF Houston TX 121,018.49 0.00 6.274% 310905398 25 LO Charlotte NC 112,908.89 0.00 5.960% 850500535 26 OF Dallas TX 106,547.43 0.00 5.755% 850500531 27 RT Aiken SC 105,715.17 0.00 5.846% 506106981 28 MF Sterling VA 97,272.83 0.00 5.620% 506106939 29 RT Bedford TX 94,564.64 0.00 5.690% 850204251 30 Various Bronx NY 91,147.75 0.00 5.571% 600876227 31 RT Country Club Hills IL 95,548.89 0.00 5.840% 600876192 32 RT Wexford PA 79,393.07 0.00 5.880% 600876189 33 RT Marple Township PA 16,101.40 0.00 5.880% 610905699 34 OF Edina MN 90,942.98 0.00 5.960% 600876193 35 RT New Kensington PA 36,861.07 0.00 5.880% 600876195 36 RT North Versailles PA 29,671.13 0.00 5.880% 600876194 37 RT Rochester PA 23,139.43 0.00 5.880% 310905131 38 LO San Diego CA 90,115.28 0.00 5.980% 310905555 39 MH Hamburg NY 84,156.73 0.00 5.682% 506107016 40 RT Baldwin Park CA 81,350.03 0.00 5.590% 850500481 41 RT Tucson AZ 79,349.67 0.00 5.485% 850500500 42 MU Brooklyn NY 80,296.24 0.00 5.567% 850203775 43 RT Various PA 84,118.50 0.00 6.030% 610905562 44 RT San Antonio TX 81,242.39 0.00 5.860% 600876226 45 IN Louisville KY 75,777.78 0.00 5.500% 310905413 46 MU Falls Church VA 75,274.46 0.00 5.770% 850500480 47 RT Tucson AZ 71,532.78 0.00 5.485% 310904665 48 RT Various FL 73,513.92 0.00 5.970% 310905509 49 RT Duluth GA 67,~~643~~438.9647 13,~~615~~821.5908 5.520% 506107069 50 MF Louisville KY 65,193.00 0.00 5.400% 310904654 51 MF Oak Creek WI 66,843.75 0.00 5.750% 506106273 52 RT Sandy UT 63,~~459~~268.7568 12,~~557~~748.6269 5.560% 600876236 53 MF Exton PA 59,~~552~~365.1555 12,~~724~~910.3696 5.380% 850203605 54 MF West Warwick RI 6362,~~096~~926.9123 10,~~125~~295.1381 6.084% 600876213 55 OF New York NY 59,003.33 0.00 5.710% 600876217 56 OT Scottsdale AZ 57,~~620~~501.0174 7,~~531~~649.1946 5.590% 850500465 57 RT Various NJ 52,519.60 0.00 5.470% 600876242 58 RT Long Grove IL 53,239.92 0.00 5.570% 600876212 59 IN Louisville KY 54,560.00 0.00 5.760% 506106895 60 OF Midvale UT 54,~~304~~072.9042 1415,~~963~~195.2977 5.760% 600876229 61 OF Lawrenceville GA 55,836.17 0.00 6.060% 506106955 62 OF Cottonwood Heights UT 54,891.53 0.00 6.100% 850203784 63 RT Clackamas OR 52,252.22 0.00 5.920% 310905399 64 LO Novato CA 49,858.33 0.00 5.790% 600876201 65 RT Brooklyn Park MN 42,083.33 0.00 5.050% 600876231 66 RT Various Various 47,~~745~~232.3217 35,~~402~~915.8297 5.770% 850500482 67 OF Rockville MD 48,928.33 0.00 5.682% 506106699 68 SS Glendale NY 53,~~690~~479.4007 12,~~400~~611.2255 6.270% 600876210 69 IN Fremont CA 47,668.96 0.00 6.050% 600876222 70 OF Washington DC 44,~~182~~054.5420 8,~~167~~295.6296 5.720% 506106943 71 LO Hapeville GA 31,~~284~~157.5135 7,~~704~~831.3450 6.090% 506106945 72 LO Bremen GA 15,~~642~~578.2668 3,~~852~~915.1674 6.090% 310905074 73 LO Webster TX 46,~~246~~054.5167 11,~~795~~987.6448 6.010% 850203139 74 IN Chantilly VA 47,~~675~~547.9041 7,~~463~~592.8332 6.203% 600876232 75 OF Owings Mills MD 41,~~258~~131.2870 8,~~423~~549.2684 5.500% 506106963 76 MF Atlanta GA 41,157.67 0.00 5.690% 600876224 77 OF West Palm Beach FL 38,440.00 0.00 5.580% 850500475 78 RT Washington DC 38,446.89 0.00 5.581% 506106933 79 MU Charlotte NC 37,844.46 0.00 5.620% 506107019 80 OF Minnetonka MN 40,367.17 0.00 6.010% 600876223 81 OT Danvers MA 38,154.11 0.00 5.830% 506107038 82 LO Independence OH 36,~~754~~647.20 6,~~823~~930.37 5.710% 600876238 83 IN Simi Valley CA 36,~~849~~734.29 7,~~731~~846.98 5.920% 310905234 84 LO San Diego CA 35,~~976~~867.3481 7,~~079~~188.5912 5.600% 850203774 85 RT Oxford FL 37,130.94 0.00 5.827% 506107052 86 MF Washington DC 36,389.48 0.00 5.730% 600876230 87 OF Charleston SC 37,025.63 0.00 5.850% 506106971 88 RT Boonton NJ 34,648.96 0.00 5.550% 850500499 89 RT North Richland Hills TX 36,~~449~~347.6194 6,~~247~~348.0067 5.898% 850204079 90 RT Copiague NY 34,791.43 0.00 5.635% 600876237 91 RT Riverside CA 35,~~124~~023.4171 6,~~380~~481.7646 5.740% 850500516 92 OF Santa Rosa CA 34,955.08 0.00 5.799% 506107053 93 RT Hemet CA 34,996.42 0.00 5.890% 600876208 94 IN Minneapolis MN 33,~~499~~402.4660 6,~~140~~237.3117 5.740% 850500514 95 MU Bronx NY 34,420.51 0.00 5.966% 310905191 96 LO Rehoboth Beach DE 34,~~910~~816.5715 5,~~604~~698.5799 6.080% 506107036 97 LO Virginia Beach VA 3433,~~092~~953.8740 8,~~631~~770.3178 5.970% 310905298 98 MF Montgomery AL 32,295.97 0.00 5.770% 506106964 99 RT Colorado Springs CO 31,~~555~~464.5905 5,~~793~~884.0761 5.750% 310905123 100 MU Seattle WA 32,~~446~~357.1901 5,~~366~~455.0119 6.010% 600876199 101 RT Big Lake MN 26,302.08 0.00 5.050% 850204078 102 RT Islandia NY 30,230.21 0.00 5.635% 600876245 103 RT Totowa NJ 31,606.22 0.00 5.920% 850203779 104 OF Mason OH 29,459.99 0.00 5.518% 506107018 105 MF Baton Rouge LA 32,~~198~~112.7303 5,~~172~~259.9464 6.050% 310905503 106 RT Vienna VA 29,~~765~~679.0172 5,~~363~~449.8009 5.780% 310905401 107 OF Hastings NE 30,~~358~~273.6958 5,~~229~~314.5061 5.900% 850500512 108 MF Bronx NY 30,053.73 0.00 5.966% 600876240 109 OF Pittsburgh PA 27,~~641~~343.6252 20,~~353~~651.6373 5.830% 850500513 110 MU Bronx NY 29,283.12 0.00 5.966% 850203778 111 MF Buffalo NY 27,830.25 0.00 5.670% 310905316 112 MF Sioux Falls SD 28,~~226~~144.1235 5,~~146~~228.2502 5.780% 850500510 113 LO Omaha NE 28,~~113~~036.4203 4,~~702~~780.9130 5.955% 310905483 114 LO Chesapeake VA 26,~~719~~643.0549 4,~~730~~806.9147 5.800% 506107009 115 OT Clifton NJ 26,059.81 0.00 5.710% 506106969 116 IN Eden Prairie MN 26,416.13 0.00 5.810% 310905376 117 SS Beaumont CA 25,~~963~~852.4246 7,~~128~~239.1410 5.770% 850500464 118 RT Baltimore MD 24,~~254~~180.1249 4,~~853~~927.6932 5.547% 600876218 119 RT Seldon NY 25,~~467~~306.4722 10,~~181~~342.2348 5.940% 600876209 120 RT Evesham Township NJ 25,747.22 0.00 5.980% 506106931 121 MF Houston TX 25,101.39 0.00 5.830% 850500488 122 MF Bronx NY 24,704.85 0.00 5.855% 600876206 123 RT Bolingbrook IL 25,585.33 0.00 6.190% 410905423 124 SS Sylmar CA 23,~~613~~512.3193 6,~~412~~513.9331 5.800% 310904386 125 MH Red Wing MN 24,677.72 0.00 6.230% 506106973 126 RT Eugene OR 21,700.00 0.00 5.600% 850500490 127 MF Bronx NY 23,250.00 0.00 6.000% 600876228 128 LO Shalimar FL 21,~~548~~484.8324 4,~~228~~292.0059 5.580% 620905367 129 OF Reno NV 22,~~414~~352.6741 3,~~796~~858.0632 5.940% 850500501 130 RT Various MA 21,598.30 0.00 5.833% 850500496 131 RT Snellville GA 21,020.07 0.00 5.812% 410904183 132 SS Oxnard CA 22,~~511~~452.1007 3,~~354~~413.4649 6.320% 506106920 133 MU Hacienda Heights CA 21,359.86 0.00 6.050% 600876196 134 RT Cincinnati OH 20,432.53 0.00 5.830% 600876191 135 MF Cincinnati OH 19,185.56 0.00 5.570% 600876246 136 MF Los Angeles CA 19,~~430~~372.0483 3,~~684~~741.6889 5.660% 850500466 137 RT Baltimore MD 1918,~~022~~965.8409 3,~~806~~864.8156 5.547% 506107034 138 RT Freeport IL 18,947.20 0.00 5.730% 850203535 139 MF Bronx NY 18,641.85 0.00 5.697% 600876187 140 IN Northvale NJ 19,~~521~~468.8222 3,~~236~~290.6727 5.990% 506106952 141 SS Las Vegas NV 18,~~245~~190.1642 3,~~569~~624.8458 5.600% 410905502 142 RT Keokuk IA 19,052.08 0.00 5.900% 850500484 143 MF West Haven CT 17,428.20 0.00 5.622% 310904388 144 MH St Peter MN 19,205.71 0.00 6.230% 410905328 145 RT Various AL 18,~~084~~034.7883 3,~~044~~094.6560 5.940% 506107017 146 RT Fort Lauderdale FL 17,~~393~~343.0633 3,~~121~~170.0174 5.790% 410905017 147 MH Bowling Green KY 18,~~080~~030.2680 2,~~948~~998.7016 6.060% 410905541 148 RT Lumberton NC 17,068.94 0.00 5.830% 410905528 149 RT Los Angeles CA 18,~~448~~401.0140 2,~~641~~688.4102 6.320% 600876243 150 MF Los Angeles CA 16,~~515~~466.5390 3,~~131~~180.9962 5.660% 620905225 151 SS Fort Wayne IN 16,752.40 0.00 5.790% 850500489 152 MF Bronx NY 16,637.96 0.00 5.855% 410905237 153 OF Birmingham AL 16,~~711~~664.1817 2,~~883~~930.4445 5.910% 410904913 154 OF Bentonville AR 16,147.99 0.00 5.770% 506106991 155 SS Dallas GA 17,~~046~~001.0458 2,~~573~~618.7420 6.210% 410904986 156 RT Pendleton IN 15,~~924~~878.5696 2,~~826~~871.3494 5.860% 600876235 157 MF Jennings MO 15,~~622~~577.5957 2,~~831~~876.7476 5.780% 410905176 158 MU Pleasanton CA 15,~~428~~383.1602 2,~~878~~923.4155 5.712% 600876188 159 OF Waynesburg PA 15,~~603~~503.1646 6,~~374~~474.3404 5.870% 600876220 160 OF Miami FL 14,518.33 0.00 5.620% 600876186 161 OF Valley Stream NY 15,~~450~~408.8576 2,~~535~~577.6776 6.000% 410905109 162 IN Santa Ana CA 15,~~528~~485.1576 2,~~535~~577.5998 6.040% 600876219 163 RT Shelton CT 14,~~720~~564.9087 10,~~239~~395.6265 5.780% 410905016 164 MH LaPorte IN 15,~~509~~467.6884 2,~~466~~507.0286 6.120% 410905140 165 MU Ridgecrest CA 16,~~185~~144.0041 2,~~267~~308.4201 6.400% 410905317 166 RT Ann Arbor MI 14,455.04 0.00 5.890% 310905402 167 LO Mankato MN 14,~~394~~333.0858 3,~~794~~855.6919 5.900% 410905329 168 RT Various TX 14,~~418~~379.8805 2,~~427~~467.4730 5.940% 410905474 169 IN Napa CA 13,332.15 0.00 5.630% 600876190 170 RT Nashville TN 15,~~110~~073.7760 2,~~045~~082.7289 6.480% 850500471 171 RT Monticello NY 12,757.28 0.00 5.487% 410905179 172 RT Compton CA 13,~~300~~261.4667 2,~~456~~494.0180 5.750% 410904903 173 MF San Francisco CA 14,~~158~~120.8553 2,~~255~~293.3769 6.130% 410905175 174 OF San Antonio TX 13,258.10 0.00 5.810% 620905224 175 SS Fort Wayne IN 13,162.60 0.00 5.790% 410905325 176 RT Various TX 13,~~460~~423.3416 2,~~266~~303.1028 5.940% 600876244 177 MF Los Angeles CA 12,~~629~~592.5234 2,~~395~~432.0523 5.660% 850500529 178 RT Walpole MA 12,~~871~~835.6134 2,~~263~~299.5380 5.816% 410905115 179 IN Hampton VA 12,~~831~~794.4385 2,~~271~~307.0664 5.850% 410905174 180 IN Traverse City MI 12,~~674~~638.3841 2,~~224~~260.3229 5.870% 410905356 181 OF Citrus Heights CA 12,~~283~~247.3354 2,~~274~~310.2504 5.730% 600876233 182 RT Winder GA 13,~~340~~258.9051 45,~~932~~014.3170 6.250% 506106990 183 SS Acworth GA 13,~~050~~016.8783 12,~~970~~004.5256 6.210% 410904589 184 RT Orem UT 12,~~933~~900.9401 1,~~964~~998.8376 6.210% 600876211 185 IN Cranbury NJ 11,~~704~~630.9732 4,~~706~~781.6732 5.950% 620905299 186 SS Houston TX 11,411.88 0.00 5.890% 850500483 187 MU Jersey City NJ 11,~~550~~519.2306 1,~~854~~885.1431 6.066% 600876207 188 RT Potsdam NY 11,821.33 0.00 6.240% 620905249 189 RT Eagan MN 10,~~951~~920.4651 1,~~905~~936.7267 5.890% 410905326 190 RT San Antonio TX 10,~~768~~738.2753 1,~~812~~842.8862 5.940% 850203586 191 MU Mount Vernon NY 10,302.08 0.00 5.697% 600876204 192 RT Tehachapi CA 10,~~951~~921.2277 1,~~747~~777.5500 6.080% 410904661 193 RT Sugar Land TX 10,~~713~~683.8081 1,~~822~~852.8180 5.960% 410905318 194 SS Indianapolis IN 10,~~253~~202.1508 3,~~206~~257.3946 5.930% 410905330 195 RT Various TX 10,~~095~~067.2537 1,~~699~~727.5846 5.940% 410905133 196 RT Duluth GA 9,~~078~~040.8647 2,~~408~~447.7918 5.900% 620905052 197 OF Scottsdale AZ 8,~~843~~819.2528 1,~~425~~449.7471 6.070% 410905265 198 MF Minot ND 8,~~091~~068.1702 1,~~448~~471.0419 5.810% 410905235 199 OF San Luis Obispo CA 8,~~194~~171.0796 1,~~309~~332.9102 6.090% 600876234 200 RT Northglenn CO 7,~~653~~605.3188 2,~~877~~925.6508 6.170% 410905280 201 OF Lehi UT 5,~~895~~782.1676 7,~~337~~449.0949 5.850% 600876205 202 RT Aurora CO 5,~~575~~560.3136 ~~888~~903.1106 6.070% 600876221 203 OT Humble TX 5,~~216~~183.0928 2,~~011~~044.8263 6.110% 930905347 204 RT Various NC 4,~~843~~825.5770 ~~980~~998.9683 6.660% 930905344 205 RT Various Various 4,~~554~~539.7643 ~~784~~799.4275 7.080% 600876202 206 OF Shelton CT 3,~~836~~797.5651 2,~~371~~410.8691 6.230% Totals 13,~~954~~943,~~299~~212.3002 ~~720~~731,~~067~~155.9826 See footnotes on the last page of this section.

Mortgage Loan Detail (continued) Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 850204084 N/A 01/01/2017 N 345,000,000.00 345,000,000.00 0609/01/2007 506107028 N/A 03/05/2012 N ~~159~~158,~~576~~944,~~008~~528.7050 ~~159~~158,~~374~~739,~~277~~920.6090 0508/05/2007 850203516 N/A 11/01/2016 N 100,000,000.00 100,000,000.00 0609/01/2007 850202081 N/A 07/01/2016 N 88,000,000.00 88,000,000.00 0609/01/2007 600876200 N/A 02/01/2017 N 88,000,000.00 88,000,000.00 0608/01/2007 506107122 N/A 02/05/2012 N 84,000,000.00 84,000,000.00 0508/05/2007 600876197 N/A 03/01/2017 N 77,500,000.00 77,500,000.00 0508/01/2007 600876216 N/A 02/01/2017 N 60,700,000.00 60,700,000.00 0608/01/2007 600876214 N/A 02/01/2019 N 59,150,000.00 59,150,000.00 0608/01/2007 600876215 N/A 02/01/2017 N 53,150,000.00 53,150,000.00 0608/01/2007 506107008 N/A 02/05/2017 N 52,900,000.00 52,900,000.00 0609/05/2007 600876185 N/A 01/01/2017 N 47,750,000.00 47,750,000.00 0508/01/2007 600876198 N/A 01/01/2014 N 43,500,000.00 43,500,000.00 0609/01/2007 600876203 N/A 02/01/2017 N 40,000,000.00 40,000,000.00 0608/01/2007 850500476 01/01/2017 01/01/2037 N 38,000,000.00 38,000,000.00 0609/01/2007 850500473 N/A 01/01/2017 N 37,700,000.00 37,700,000.00 0609/01/2007 506106970 N/A 03/05/2017 N 33,500,000.00 33,500,000.00 0508/05/2007 506106962 N/A 01/05/2017 N 31,000,000.00 31,000,000.00 0508/05/2007 600876239 02/01/2017 02/01/2027 N 30,000,000.00 30,000,000.00 0609/01/2007 600876241 N/A 02/01/2017 N 29,000,000.00 29,000,000.00 0508/01/2007 600876225 N/A 02/01/2017 N 27,~~403~~317,~~055~~191.8245 27,~~375~~289,~~930~~668.2711 0608/01/2007 310904197 N/A 01/01/2017 N 25,~~846~~781,~~833~~069.7791 25,~~826~~760,~~541~~419.3890 0609/01/2007 506107011 N/A 01/05/2017 N 25,000,000.00 25,000,000.00 0509/05/2007 850203083 N/A 07/01/2016 N 22,400,000.00 22,400,000.00 0609/01/2007 310905398 N/A 01/01/2017 N 22,000,000.00 22,000,000.00 0609/01/2007 850500535 N/A 03/01/2017 N 21,500,000.00 21,500,000.00 0609/01/2007 850500531 N/A 03/01/2017 N 21,000,000.00 21,000,000.00 0609/01/2007 506106981 N/A 01/05/2017 N 20,100,000.00 20,100,000.00 0509/05/2007 506106939 N/A 01/05/2017 N 19,300,000.00 19,300,000.00 0508/05/2007 850204251 N/A 02/01/2017 N 19,000,000.00 19,000,000.00 0609/01/2007 600876227 N/A 02/01/2017 N 19,000,000.00 19,000,000.00 0608/01/2007 600876192 N/A 03/01/2017 N 15,680,000.00 15,680,000.00 0508/01/2007 600876189 N/A 03/01/2017 N 3,180,000.00 3,180,000.00 0508/01/2007 610905699 N/A 03/01/2012 N 17,720,000.00 17,720,000.00 0609/01/2007 600876193 N/A 03/01/2017 N 7,280,000.00 7,280,000.00 0508/01/2007 600876195 N/A 03/01/2017 N 5,860,000.00 5,860,000.00 0508/01/2007 600876194 N/A 03/01/2017 N 4,570,000.00 4,570,000.00 0508/01/2007 310905131 N/A 12/01/2016 N 17,500,000.00 17,500,000.00 0609/01/2007 310905555 N/A 02/01/2017 N 17,200,000.00 17,200,000.00 0508/01/2007 506107016 02/05/2017 02/05/2037 N 16,900,000.00 16,900,000.00 0508/05/2007 850500481 N/A 01/01/2017 N 16,800,000.00 16,800,000.00 0608/01/2007 850500500 N/A 02/01/2017 N 16,750,000.00 16,750,000.00 0609/01/2007 850203775 N/A 12/01/2016 N 16,200,000.00 16,200,000.00 0508/01/2007 610905562 N/A 03/01/2017 N 16,100,000.00 16,100,000.00 0609/01/2007 600876226 N/A 02/03/2017 N 16,000,000.00 16,000,000.00 0508/03/2007 310905413 N/A 02/01/2017 N 15,150,000.00 15,150,000.00 0609/01/2007 850500480 N/A 01/01/2017 N 15,145,000.00 15,145,000.00 0608/01/2007 310904665 N/A 11/01/2016 N 14,300,000.00 14,300,000.00 0609/01/2007 310905509 N/A 02/01/2017 N 14,~~230~~187,~~847~~615.1558 14,~~217~~173,~~231~~794.5650 0609/01/2007 506107069 N/A 02/05/2017 N 14,020,000.00 14,020,000.00 0508/05/2007 310904654 N/A 02/01/2017 N 13,500,000.00 13,500,000.00 0609/01/2007 506106273 N/A 02/05/2017 N 13,~~254~~214,~~531~~623.8843 13,~~241~~201,~~974~~874.2674 0609/05/2007 600876236 N/A 02/01/2017 N 12,~~854~~814,~~524~~246.3513 12,~~841~~801,~~799~~335.9917 0608/01/2007 850203605 12/01/2016 01/01/2017 N 12,~~043~~011,~~693~~114.1501 12,~~033~~000,~~568~~818.0220 0609/01/2007 600876213 N/A 01/05/2017 N 12,000,000.00 12,000,000.00 0508/05/2007 600876217 02/01/2017 02/01/2042 N 11,~~970~~945,~~225~~656.4345 11,~~962~~938,~~694~~006.2499 0608/01/2007 850500465 N/A 01/01/2017 N 11,150,000.00 11,150,000.00 0609/01/2007 600876242 N/A 02/01/2017 N 11,100,000.00 11,100,000.00 0608/01/2007 600876212 N/A 08/01/2016 N 11,000,000.00 11,000,000.00 0508/01/2007 506106895 N/A 02/05/2017 N 10,~~948~~901,~~569~~698.2733 10,~~933~~886,~~605~~502.9856 0608/05/2007 600876229 N/A 03/01/2012 N 10,700,000.00 10,700,000.00 0608/01/2007 506106955 N/A 02/05/2017 N 10,450,000.00 10,450,000.00 0609/05/2007 850203784 N/A 01/01/2017 N 10,250,000.00 10,250,000.00 0609/01/2007 310905399 N/A 01/01/2017 N 10,000,000.00 10,000,000.00 0609/01/2007 600876201 N/A 01/01/2014 N 10,000,000.00 10,000,000.00 0608/01/2007 600876231 N/A 03/01/2022 N 9,~~929~~822,~~701~~981.7881 9,~~894~~787,~~298~~065.9684 0608/01/2007 850500482 N/A 01/01/2017 N 10,000,000.00 10,000,000.00 0509/01/2007 506106699 N/A 01/05/2017 N 9,~~944~~905,~~201~~060.25 9,~~931~~892,~~801~~448.0370 0509/05/2007 600876210 N/A 02/01/2015 N 9,150,000.00 9,150,000.00 0608/01/2007 600876222 N/A 02/01/2017 N 8,~~970~~944,~~061~~006.6998 8,~~961~~935,~~894~~711.0702 0608/01/2007 506106943 N/A 01/05/2017 N 5,~~965~~941,~~583~~335.2263 5,~~957~~933,~~878~~504.8813 0509/05/2007 506106945 N/A 01/05/2017 N 2,~~982~~970,~~791~~667.6487 2,~~978~~966,~~939~~752.4813 0509/05/2007 310905074 N/A 12/01/2016 N 8,~~936~~898,~~043~~975.6773 8,~~924~~886,~~248~~988.0325 0609/01/2007 850203139 N/A 08/01/2016 N 8,~~925~~901,~~611~~555.3318 8,~~918~~893,~~147~~962.5086 0609/01/2007 600876232 01/01/2017 01/01/2037 N 8,~~711~~684,~~425~~700.7316 8,~~703~~676,~~002~~150.4732 0609/01/2007 506106963 01/05/2017 01/05/2016 N 8,400,000.00 8,400,000.00 0608/05/2007 600876224 N/A 03/01/2017 N 8,000,000.00 8,000,000.00 0508/01/2007 850500475 N/A 01/01/2017 N 8,000,000.00 8,000,000.00 0609/01/2007 506106933 N/A 02/05/2017 N 7,820,000.00 7,820,000.00 0508/05/2007 506107019 N/A 01/05/2012 N 7,800,000.00 7,800,000.00 0508/05/2007 600876223 03/01/2017 03/01/2037 N 7,600,000.00 7,600,000.00 0608/01/2007 506107038 N/A 02/01/2017 N 7,~~475~~453,~~008~~247.7244 7,~~468~~446,~~185~~317.3507 0509/01/2007 600876238 N/A 01/01/2017 N 7,~~469~~446,~~449~~139.7720 7,~~461~~438,~~717~~292.7922 0608/01/2007 310905234 N/A 12/01/2016 N 7,~~460~~438,~~530~~024.7335 7,~~453~~430,~~451~~836.1423 0609/01/2007 850203774 N/A 12/01/2016 N 7,400,000.00 7,400,000.00 0609/01/2007 506107052 N/A 01/05/2017 N 7,375,000.00 7,375,000.00 0508/05/2007 600876230 N/A 02/01/2021 N 7,350,000.00 7,350,000.00 0608/01/2007 506106971 01/05/2017 01/05/2037 N 7,250,000.00 7,250,000.00 0509/05/2007 850500499 02/01/2017 02/01/2037 N 7,~~176~~156,~~767~~750.5950 7,~~170~~150,~~520~~401.5983 0609/01/2007 850204079 01/01/2017 01/01/2037 N 7,170,000.00 7,170,000.00 0609/01/2007 600876237 N/A 03/01/2017 N 7,~~106~~085,~~209~~834.3872 7,~~099~~079,~~828~~353.6226 0608/01/2007 850500516 N/A 03/01/2017 N 7,000,000.00 7,000,000.00 0508/01/2007 506107053 N/A 02/05/2017 N 6,900,000.00 6,900,000.00 0509/05/2007 600876208 N/A 02/01/2017 N 6,~~777~~757,~~457~~860.1303 6,~~771~~751,~~316~~622.8286 0608/01/2007 850500514 N/A 02/01/2012 N 6,700,000.00 6,700,000.00 0508/01/2007 310905191 N/A 12/01/2016 N 6,~~667~~649,~~977~~944.26 6,~~662~~644,~~372~~245.6927 0609/01/2007 506107036 N/A 03/05/2017 N 6,~~631~~604,~~779~~648.6135 6,~~623~~595,~~148~~877.3057 0509/05/2007 310905298 N/A 12/01/2016 N 6,500,000.00 6,500,000.00 0609/01/2007 506106964 N/A 01/05/2017 N 6,~~373~~354,~~078~~591.8441 6,~~367~~348,~~285~~706.7780 0508/05/2007 310905123 N/A 12/01/2016 N 6,~~269~~252,~~458~~226.9025 6,~~264~~246,~~092~~771.89 06 09/01/2007 600876199 N/A 01/01/2014 N 6,250,000.00 6,250,000.00 0608/01/2007 850204078 01/01/2017 01/01/2037 N 6,230,000.00 6,230,000.00 0609/01/2007 600876245 N/A 03/01/2017 N 6,200,000.00 6,200,000.00 0608/01/2007 850203779 N/A 12/01/2016 N 6,200,000.00 6,200,000.00 0609/01/2007 506107018 N/A 02/05/2017 N 6,~~180~~163,~~508~~865.2220 6,~~175~~158,~~335~~605.2856 0508/05/2007 310905503 02/01/2012 02/01/2037 N 5,~~980~~963,~~244~~109.8010 5,~~974~~957,~~881~~660.0001 0609/01/2007 310905401 N/A 01/01/2017 N 5,~~975~~958,~~466~~714.5983 5,~~970~~953,~~237~~400.0922 0609/01/2007 850500512 N/A 02/01/2012 N 5,850,000.00 5,850,000.00 0508/01/2007 600876240 N/A 02/01/2022 N 5,~~689~~628,~~527~~169.6664 5,~~669~~607,~~174~~517.0391 0608/01/2007 850500513 N/A 02/01/2012 N 5,700,000.00 5,700,000.00 0508/01/2007 850203778 N/A 12/01/2016 N 5,700,000.00 5,700,000.00 0609/01/2007 310905316 N/A 12/01/2016 N 5,~~671~~654,~~059~~629.2733 5,~~665~~649,~~913~~401.0231 0609/01/2007 850500510 N/A 02/01/2017 N 5,~~482~~467,~~425~~333.3136 5,~~477~~462,~~722~~553.40 06 09/01/2007 310905483 N/A 03/01/2017 N 5,~~349~~334,~~754~~625.3518 5,~~345~~329,~~023~~818.4471 0609/01/2007 506107009 01/05/2017 01/05/2037 N 5,300,000.00 5,300,000.00 0509/05/2007 506106969 N/A 12/05/2016 N 5,280,000.00 5,280,000.00 0508/05/2007 310905376 N/A 02/01/2014 N 5,~~225~~203,~~488~~156.0161 5,~~218~~195,~~359~~917.8751 0609/01/2007 850500464 N/A 01/01/2017 N 5,~~077~~062,~~713~~297.4837 5,~~072~~057,~~859~~370.7905 0609/01/2007 600876218 N/A 03/01/2027 N 4,~~978~~947,~~977~~453.7451 4,~~968~~937,~~796~~111.5103 0608/01/2007 600876209 N/A 01/01/2017 N 5,000,000.00 5,000,000.00 0608/01/2007 506106931 N/A 01/05/2017 N 5,000,000.00 5,000,000.00 0508/05/2007 850500488 N/A 01/01/2012 N 4,900,000.00 4,900,000.00 0508/01/2007 600876206 N/A 01/01/2017 N 4,800,000.00 4,800,000.00 0608/01/2007 410905423 N/A 02/01/2014 N 4,~~727~~707,~~915~~816.8332 4,~~721~~701,~~502~~303.9001 0609/01/2007 310904386 N/A 12/01/2016 N 4,600,000.00 4,600,000.00 0609/01/2007 506106973 N/A 01/05/2017 N 4,500,000.00 4,500,000.00 0508/05/2007 850500490 N/A 01/01/2012 N 4,500,000.00 4,500,000.00 0508/01/2007 600876228 N/A 02/01/2017 N 4,~~484~~471,~~668~~225.4965 4,~~480~~466,~~440~~933.49 06 08/01/2007 620905367 N/A 01/01/2017 N 4,~~382~~369,~~144~~972.7106 4,~~378~~366,~~348~~113.6574 0609/01/2007 850500501 02/01/2017 02/01/2037 N 4,300,000.00 4,300,000.00 0609/01/2007 850500496 02/01/2017 02/01/2037 N 4,200,000.00 4,200,000.00 0509/01/2007 410904183 N/A 08/01/2016 N 4,~~136~~125,~~381~~533.0731 4,~~133~~122,~~026~~119.6182 0609/01/2007 506106920 N/A 02/05/2017 N 4,100,000.00 4,100,000.00 0508/05/2007 600876196 N/A 01/01/2017 N 4,070,000.00 4,070,000.00 0508/01/2007 600876191 N/A 02/01/2017 N 4,000,000.00 4,000,000.00 0508/01/2007 600876246 N/A 02/01/2017 N 3,~~986~~974,~~556~~819.9569 3,~~982~~971,~~872~~077.2780 0608/01/2007 850500466 N/A 01/01/2017 N 3,~~982~~970,~~520~~429.4035 3,~~978~~966,~~713~~564.5979 0609/01/2007 506107034 N/A 01/05/2017 N 3,840,000.00 3,840,000.00 0508/05/2007 850203535 N/A 12/01/2011 N 3,800,000.00 3,800,000.00 0508/01/2007 600876187 N/A 01/01/2017 N 3,~~784~~774,~~725~~332.1856 3,~~781~~771,~~488~~042.5129 0608/01/2007 506106952 N/A 01/05/2017 N 3,~~783~~772,~~558~~206.4335 3,~~779~~768,~~988~~581.5977 0509/05/2007 410905502 N/A 02/01/2017 N 3,750,000.00 3,750,000.00 0609/01/2007 850500484 N/A 01/01/2017 N 3,600,000.00 3,600,000.00 0609/01/2007 310904388 N/A 12/01/2016 N 3,580,000.00 3,580,000.00 0609/01/2007 410905328 N/A 02/01/2017 N 3,~~535~~525,~~636~~870.7716 3,~~532~~522,~~592~~775.1256 0609/01/2007 506107017 N/A 02/05/2017 N 3,~~488~~478,~~495~~522.8569 3,~~485~~475,~~374~~351.8495 0508/05/2007 410905017 N/A 11/01/2016 N 3,~~464~~455,~~757~~279.8978 3,~~461~~452,~~809~~281.1962 0609/01/2007 410905541 N/A 01/01/2017 N 3,400,000.00 3,400,000.00 0609/01/2007 410905528 N/A 02/01/2014 N 3,~~389~~381,~~794~~228.2494 3,~~387~~378,~~152~~540.8392 0609/01/2007 600876243 N/A 02/01/2017 N 3,~~388~~378,~~573~~596.3969 3,~~385~~375,~~441~~416.4007 0608/01/2007 620905225 N/A 12/01/2016 N 3,360,000.00 3,360,000.00 0609/01/2007 850500489 N/A 01/01/2012 N 3,300,000.00 3,300,000.00 0508/01/2007 410905237 N/A 12/01/2016 N 3,~~283~~274,~~676~~440.2447 3,~~280~~271,~~792~~510.8002 0509/01/2007 410904913 N/A 12/01/2016 N 3,250,000.00 3,250,000.00 0609/01/2007 506106991 N/A 01/05/2017 N 3,~~187~~179,~~665~~350.2833 3,~~185~~176,~~091~~732.5413 0509/05/2007 410904986 N/A 11/01/2016 N 3,~~155~~146,~~808~~771.9728 3,~~152~~143,~~982~~899.6334 0609/01/2007 600876235 N/A 01/01/2017 N 3,~~138~~129,~~816~~772.1152 3,~~135~~126,~~984~~895.3776 0508/01/2007 410905176 N/A 01/01/2017 N 3,~~136~~127,~~654~~477.5813 3,~~133~~124,~~776~~553.1758 0609/01/2007 600876188 N/A 03/01/2017 N 3,~~086~~067,~~847~~123.9528 3,~~080~~060,~~473~~649.6124 0609/01/2007 600876220 N/A 02/01/2017 N 3,000,000.00 3,000,000.00 0608/01/2007 600876186 N/A 02/01/2017 N 2,~~990~~982,~~487~~340.3743 2,~~987~~979,~~951~~762.7067 0508/01/2007 410905109 N/A 12/01/2016 N 2,~~985~~977,~~544~~395.6819 2,~~983~~974,~~009~~817.0921 0609/01/2007 600876219 N/A 01/01/2017 N 2,~~957~~926,~~652~~305.9839 2,~~947~~915,~~413~~909.3674 0608/01/2007 410905016 N/A 11/01/2016 N 2,~~943~~935,~~012~~073.8116 2,~~940~~932,~~546~~565.7930 0609/01/2007 410905140 N/A 12/01/2016 N 2,~~936~~929,~~794~~429.2384 2,~~934~~927,~~526~~121.8183 0609/01/2007 410905317 N/A 01/01/2017 N 2,850,000.00 2,850,000.00 0609/01/2007 310905402 N/A 01/01/2017 N 2,~~833~~821,~~171~~263.1105 2,~~829~~817,~~376~~407.4286 0609/01/2007 410905329 N/A 02/01/2017 N 2,~~818~~811,~~940~~153.1937 2,~~816~~808,~~512~~686.7207 0609/01/2007 410905474 N/A 02/01/2017 N 2,750,000.00 2,750,000.00 0609/01/2007 600876190 12/05/2016 12/10/2016 N 2,~~708~~701,~~023~~362.5428 2,~~705~~699,~~977~~279.8239 0508/10/2007 850500471 N/A 01/01/2017 N 2,700,000.00 2,700,000.00 0609/01/2007 410905179 N/A 12/01/2016 N 2,~~686~~678,~~208~~373.8147 2,~~683~~675,~~752~~878.8067 0609/01/2007 410904903 N/A 10/01/2016 N 2,~~682~~675,~~306~~045.4984 2,~~680~~672,~~051~~752.1215 0609/01/2007 410905175 N/A 12/01/2016 N 2,650,000.00 2,650,000.00 0609/01/2007 620905224 N/A 12/01/2016 N 2,640,000.00 2,640,000.00 0609/01/2007 410905325 N/A 02/01/2017 N 2,~~631~~624,~~542~~273.4729 2,~~629~~621,~~276~~970.3701 0609/01/2007 600876244 N/A 02/01/2017 N 2,~~591~~583,~~262~~632.0279 2,~~588~~581,~~866~~200.9756 0608/01/2007 850500529 03/01/2017 03/01/2037 N 2,~~570~~562,~~095~~853.2162 2,~~567~~560,~~831~~553.6882 0609/01/2007 410905115 N/A 12/01/2016 N 2,~~547~~539,~~183~~919.0688 2,~~544~~537,~~912~~612.0024 0609/01/2007 410905174 12/01/2016 12/01/2036 N 2,~~507~~500,~~433~~316.9060 2,~~505~~498,~~209~~056.5831 0609/01/2007 410905356 N/A 01/01/2017 N 2,~~489~~482,~~444~~189.2091 2,~~487~~479,~~169~~879.9587 0609/01/2007 600876233 N/A 01/01/2027 N 2,~~478~~463,~~825~~517.5807 2,~~473~~458,~~893~~502.2737 0608/01/2007 506106990 N/A 01/05/2017 N 2,~~440~~434,~~556~~190.2512 2,~~438~~432,~~585~~185.7356 0509/05/2007 410904589 N/A 12/01/2016 N 2,~~418~~412,~~689~~344.2507 2,~~416~~410,~~724~~345.4231 0509/01/2007 600876211 N/A 02/01/2027 N 2,~~284~~269,~~516~~945.2000 2,~~279~~265,~~809~~163.5368 0608/01/2007 620905299 N/A 01/01/2017 N 2,250,000.00 2,250,000.00 0609/01/2007 850500483 N/A 01/01/2017 N 2,~~211~~205,~~204~~238.3358 2,~~209~~203,~~350~~353.1927 0609/01/2007 600876207 01/01/2017 01/01/2037 N 2,200,000.00 2,200,000.00 0608/01/2007 620905249 N/A 12/01/2016 N 2,~~159~~153,~~222~~121.6064 2,~~157~~151,~~316~~184.8897 0609/01/2007 410905326 N/A 02/01/2017 N 2,~~105~~099,~~233~~418.9863 2,~~103~~097,~~421~~576.1001 0609/01/2007 850203586 N/A 12/01/2011 N 2,100,000.00 2,100,000.00 0508/01/2007 600876204 01/01/2017 01/01/2037 N 2,~~091~~086,~~701~~077.9600 2,~~089~~084,~~954~~300.4100 0608/01/2007 410904661 N/A 11/01/2016 N 2,~~087~~081,~~556~~712.4684 2,~~085~~079,~~733~~860.6504 0609/01/2007 410905318 N/A 12/01/2016 N 21,~~007~~997,~~905~~904.2697 21,~~004~~994,~~698~~647.8751 0609/01/2007 410905330 N/A 02/01/2017 N 1,~~973~~968,~~656~~204.8596 1,~~971~~966,~~957~~477.2750 0609/01/2007 410905133 N/A 12/01/2016 N 1,~~786~~779,~~982~~425.1303 1,~~784~~776,~~573~~977.3485 0609/01/2007 620905052 N/A 12/01/2016 N 1,~~691~~687,~~858~~272.3421 1,~~690~~685,~~432~~822.6050 0609/01/2007 410905265 N/A 01/01/2017 N 1,~~617~~612,~~245~~617.6669 1,~~615~~611,~~797~~146.6250 0609/01/2007 410905235 N/A 12/01/2013 N 1,~~562~~558,~~511~~295.3852 1,~~561~~556,~~201~~963.4750 0609/01/2007 600876234 N/A 02/01/2027 N 1,~~440~~431,~~472~~546.8728 1,~~437~~428,~~595~~621.2220 0608/01/2007 410905280 N/A 01/01/2017 N 1,~~170~~147,~~254~~942.2902 1,~~162~~140,~~917~~492.2053 0609/01/2007 600876205 N/A 02/01/2017 N 1,~~066~~063,~~647~~788.6169 1,~~065~~062,~~759~~885.5063 0608/01/2007 600876221 N/A 01/01/2027 N ~~991~~985,~~389~~153.4739 ~~989~~983,~~377~~108.6576 0608/01/2007 930905347 N/A 12/01/2016 N ~~844~~841,~~563~~447.7702 ~~843~~840,~~582~~448.8119 0609/01/2007 930905344 N/A 02/01/2017 N ~~747~~744,~~090~~575.8960 ~~746~~743,~~306~~775.4785 0609/01/2007 600876202 N/A 01/01/2017 N ~~715~~707,~~145~~867.6884 ~~712~~705,~~773~~456.8293 0608/01/2007 Totals 2,~~805~~803,~~580~~312,~~125~~950.4088 2,~~804~~802,~~860~~581,~~057~~795.4269 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 850204084 1 Other Las Vegas NV 345,000,000.00 506107028 2 Industrial Various Various ~~159~~158,~~374~~739,~~277~~920.6090 850203516 3 Office Washington DC 100,000,000.00 850202081 4 Lodging Orlando FL 88,000,000.00 600876200 5 Retail Cherry Hill NJ 88,000,000.00 506107122 6 Lodging Universal City CA 84,000,000.00 600876197 7 Office West Allis WI 77,500,000.00 600876216 8 Office Plainsboro NJ 60,700,000.00 600876214 9 Office Plainsboro NJ 59,150,000.00 600876215 10 Office Plainsboro NJ 53,150,000.00 506107008 11 Retail Easton PA 52,900,000.00 600876185 12 Mixed Use Fresh Meadows NY 47,750,000.00 600876198 13 Office San Antonio TX 43,500,000.00 600876203 14 Office West Windsor NJ 40,000,000.00 850500476 15 Industrial Windsor VA 38,000,000.00 850500473 16 Retail Hazelton PA 37,700,000.00 506106970 17 Office Louisville KY 33,500,000.00 506106962 18 Retail Oklahoma City OK 31,000,000.00 600876239 19 Office Akron OH 30,000,000.00 600876241 20 Multi-Family Neptune NJ 29,000,000.00 600876225 21 Multi-Family Exton PA 27,~~375~~289,~~930~~668.2711 310904197 22 Multi-Family Glendale AZ 25,~~826~~760,~~541~~419.3890 506107011 23 Mixed Use Sammamish WA 25,000,000.00 850203083 24 Office Houston TX 22,400,000.00 310905398 25 Lodging Charlotte NC 22,000,000.00 850500535 26 Office Dallas TX 21,500,000.00 850500531 27 Retail Aiken SC 21,000,000.00 506106981 28 Multi-Family Sterling VA 20,100,000.00 506106939 29 Retail Bedford TX 19,300,000.00 850204251 30 Various Bronx NY 19,000,000.00 600876227 31 Retail Country Club Hills IL 19,000,000.00 600876192 32 Retail Wexford PA 15,680,000.00 600876189 33 Retail Marple Township PA 3,180,000.00 610905699 34 Office Edina MN 17,720,000.00 600876193 35 Retail New Kensington PA 7,280,000.00 600876195 36 Retail North Versailles PA 5,860,000.00 600876194 37 Retail Rochester PA 4,570,000.00 310905131 38 Lodging San Diego CA 17,500,000.00 310905555 39 Mobile Home Park Hamburg NY 17,200,000.00 506107016 40 Retail Baldwin Park CA 16,900,000.00 850500481 41 Retail Tucson AZ 16,800,000.00 850500500 42 Mixed Use Brooklyn NY 16,750,000.00 850203775 43 Retail Various PA 16,200,000.00 610905562 44 Retail San Antonio TX 16,100,000.00 600876226 45 Industrial Louisville KY 16,000,000.00 310905413 46 Mixed Use Falls Church VA 15,150,000.00 850500480 47 Retail Tucson AZ 15,145,000.00 310904665 48 Retail Various FL 14,300,000.00 310905509 49 Retail Duluth GA 14,~~217~~173,~~231~~794.5650 506107069 50 Multi-Family Louisville KY 14,020,000.00 310904654 51 Multi-Family Oak Creek WI 13,500,000.00 506106273 52 Retail Sandy UT 13,~~241~~201,~~974~~874.2674 600876236 53 Multi-Family Exton PA 12,~~841~~801,~~799~~335.9917 850203605 54 Multi-Family West Warwick RI 12,~~033~~000,~~568~~818.0220 600876213 55 Office New York NY 12,000,000.00 600876217 56 Other Scottsdale AZ 11,~~962~~938,~~694~~006.2499 850500465 57 Retail Various NJ 11,150,000.00 600876242 58 Retail Long Grove IL 11,100,000.00 600876212 59 Industrial Louisville KY 11,000,000.00 506106895 60 Office Midvale UT 10,~~933~~886,~~605~~502.9856 600876229 61 Office Lawrenceville GA 10,700,000.00 506106955 62 Office Cottonwood Heights UT 10,450,000.00 850203784 63 Retail Clackamas OR 10,250,000.00 310905399 64 Lodging Novato CA 10,000,000.00 600876201 65 Retail Brooklyn Park MN 10,000,000.00 600876231 66 Retail Various Various 9,~~894~~787,~~298~~065.9684 850500482 67 Office Rockville MD 10,000,000.00 506106699 68 Self Storage Glendale NY 9,~~931~~892,~~801~~448.0370 600876210 69 Industrial Fremont CA 9,150,000.00 600876222 70 Office Washington DC 8,~~961~~935,~~894~~711.0702 506106943 71 Lodging Hapeville GA 5,~~957~~933,~~878~~504.8813 506106945 72 Lodging Bremen GA 2,~~978~~966,~~939~~752.4813 310905074 73 Lodging Webster TX 8,~~924~~886,~~248~~988.0325 850203139 74 Industrial Chantilly VA 8,~~918~~893,~~147~~962.5086 600876232 75 Office Owings Mills MD 8,~~703~~676,~~002~~150.4732 506106963 76 Multi-Family Atlanta GA 8,400,000.00 600876224 77 Office West Palm Beach FL 8,000,000.00 850500475 78 Retail Washington DC 8,000,000.00 506106933 79 Mixed Use Charlotte NC 7,820,000.00 506107019 80 Office Minnetonka MN 7,800,000.00 600876223 81 Other Danvers MA 7,600,000.00 506107038 82 Lodging Independence OH 7,~~468~~446,~~185~~317.3507 600876238 83 Industrial Simi Valley CA 7,~~461~~438,~~717~~292.7922 310905234 84 Lodging San Diego CA 7,~~453~~430,~~451~~836.1423 850203774 85 Retail Oxford FL 7,400,000.00 506107052 86 Multi-Family Washington DC 7,375,000.00 600876230 87 Office Charleston SC 7,350,000.00 506106971 88 Retail Boonton NJ 7,250,000.00 850500499 89 Retail North Richland Hills TX 7,~~170~~150,~~520~~401.5983 850204079 90 Retail Copiague NY 7,170,000.00 600876237 91 Retail Riverside CA 7,~~099~~079,~~828~~353.6226 850500516 92 Office Santa Rosa CA 7,000,000.00 506107053 93 Retail Hemet CA 6,900,000.00 600876208 94 Industrial Minneapolis MN 6,~~771~~751,~~316~~622.8286 850500514 95 Mixed Use Bronx NY 6,700,000.00 310905191 96 Lodging Rehoboth Beach DE 6,~~662~~644,~~372~~245.6927 506107036 97 Lodging Virginia Beach VA 6,~~623~~595,~~148~~877.3057 310905298 98 Multi-Family Montgomery AL 6,500,000.00 506106964 99 Retail Colorado Springs CO 6,~~367~~348,~~285~~706.7780 310905123 100 Mixed Use Seattle WA 6,~~264~~246,~~092~~771.8906 600876199 101 Retail Big Lake MN 6,250,000.00 850204078 102 Retail Islandia NY 6,230,000.00 600876245 103 Retail Totowa NJ 6,200,000.00 850203779 104 Office Mason OH 6,200,000.00 506107018 105 Multi-Family Baton Rouge LA 6,~~175~~158,~~335~~605.2856 310905503 106 Retail Vienna VA 5,~~974~~957,~~881~~660.0001 310905401 107 Office Hastings NE 5,~~970~~953,~~237~~400.0922 850500512 108 Multi-Family Bronx NY 5,850,000.00 600876240 109 Office Pittsburgh PA 5,~~669~~607,~~174~~517.0391 850500513 110 Mixed Use Bronx NY 5,700,000.00 850203778 111 Multi-Family Buffalo NY 5,700,000.00 310905316 112 Multi-Family Sioux Falls SD 5,~~665~~649,~~913~~401.0231 850500510 113 Lodging Omaha NE 5,~~477~~462,~~722~~553.4006 310905483 114 Lodging Chesapeake VA 5,~~345~~329,~~023~~818.4471 506107009 115 Other Clifton NJ 5,300,000.00 506106969 116 Industrial Eden Prairie MN 5,280,000.00 310905376 117 Self Storage Beaumont CA 5,~~218~~195,~~359~~917.8751 850500464 118 Retail Baltimore MD 5,~~072~~057,~~859~~370.7905 600876218 119 Retail Seldon NY 4,~~968~~937,~~796~~111.5103 600876209 120 Retail Evesham Township NJ 5,000,000.00 506106931 121 Multi-Family Houston TX 5,000,000.00 850500488 122 Multi-Family Bronx NY 4,900,000.00 600876206 123 Retail Bolingbrook IL 4,800,000.00 410905423 124 Self Storage Sylmar CA 4,~~721~~701,~~502~~303.9001 310904386 125 Mobile Home Park Red Wing MN 4,600,000.00 506106973 126 Retail Eugene OR 4,500,000.00 850500490 127 Multi-Family Bronx NY 4,500,000.00 600876228 128 Lodging Shalimar FL 4,~~480~~466,~~440~~933.4906 620905367 129 Office Reno NV 4,~~378~~366,~~348~~113.6574 850500501 130 Retail Various MA 4,300,000.00 850500496 131 Retail Snellville GA 4,200,000.00 410904183 132 Self Storage Oxnard CA 4,~~133~~122,~~026~~119.6182 506106920 133 Mixed Use Hacienda Heights CA 4,100,000.00 600876196 134 Retail Cincinnati OH 4,070,000.00 600876191 135 Multi-Family Cincinnati OH 4,000,000.00 600876246 136 Multi-Family Los Angeles CA 3,~~982~~971,~~872~~077.2780 850500466 137 Retail Baltimore MD 3,~~978~~966,~~713~~564.5979 506107034 138 Retail Freeport IL 3,840,000.00 850203535 139 Multi-Family Bronx NY 3,800,000.00 600876187 140 Industrial Northvale NJ 3,~~781~~771,~~488~~042.5129 506106952 141 Self Storage Las Vegas NV 3,~~779~~768,~~988~~581.5977 410905502 142 Retail Keokuk IA 3,750,000.00 850500484 143 Multi-Family West Haven CT 3,600,000.00 310904388 144 Mobile Home Park St Peter MN 3,580,000.00 410905328 145 Retail Various AL 3,~~532~~522,~~592~~775.1256 506107017 146 Retail Fort Lauderdale FL 3,~~485~~475,~~374~~351.8495 410905017 147 Mobile Home Park Bowling Green KY 3,~~461~~452,~~809~~281.1962 410905541 148 Retail Lumberton NC 3,400,000.00 410905528 149 Retail Los Angeles CA 3,~~387~~378,~~152~~540.8392 600876243 150 Multi-Family Los Angeles CA 3,~~385~~375,~~441~~416.4007 620905225 151 Self Storage Fort Wayne IN 3,360,000.00 850500489 152 Multi-Family Bronx NY 3,300,000.00 410905237 153 Office Birmingham AL 3,~~280~~271,~~792~~510.8002 410904913 154 Office Bentonville AR 3,250,000.00 506106991 155 Self Storage Dallas GA 3,~~185~~176,~~091~~732.5413 410904986 156 Retail Pendleton IN 3,~~152~~143,~~982~~899.6334 600876235 157 Multi-Family Jennings MO 3,~~135~~126,~~984~~895.3776 410905176 158 Mixed Use Pleasanton CA 3,~~133~~124,~~776~~553.1758 600876188 159 Office Waynesburg PA 3,~~080~~060,~~473~~649.6124 600876220 160 Office Miami FL 3,000,000.00 600876186 161 Office Valley Stream NY 2,~~987~~979,~~951~~762.7067 410905109 162 Industrial Santa Ana CA 2,~~983~~974,~~009~~817.0921 600876219 163 Retail Shelton CT 2,~~947~~915,~~413~~909.3674 410905016 164 Mobile Home Park LaPorte IN 2,~~940~~932,~~546~~565.7930 410905140 165 Mixed Use Ridgecrest CA 2,~~934~~927,~~526~~121.8183 410905317 166 Retail Ann Arbor MI 2,850,000.00 310905402 167 Lodging Mankato MN 2,~~829~~817,~~376~~407.4286 410905329 168 Retail Various TX 2,~~816~~808,~~512~~686.7207 410905474 169 Industrial Napa CA 2,750,000.00 600876190 170 Retail Nashville TN 2,~~705~~699,~~977~~279.8239 850500471 171 Retail Monticello NY 2,700,000.00 410905179 172 Retail Compton CA 2,~~683~~675,~~752~~878.8067 410904903 173 Multi-Family San Francisco CA 2,~~680~~672,~~051~~752.1215 410905175 174 Office San Antonio TX 2,650,000.00 620905224 175 Self Storage Fort Wayne IN 2,640,000.00 410905325 176 Retail Various TX 2,~~629~~621,~~276~~970.3701 600876244 177 Multi-Family Los Angeles CA 2,~~588~~581,~~866~~200.9756 850500529 178 Retail Walpole MA 2,~~567~~560,~~831~~553.6882 410905115 179 Industrial Hampton VA 2,~~544~~537,~~912~~612.0024 410905174 180 Industrial Traverse City MI 2,~~505~~498,~~209~~056.5831 410905356 181 Office Citrus Heights CA 2,~~487~~479,~~169~~879.9587 600876233 182 Retail Winder GA 2,~~473~~458,~~893~~502.2737 506106990 183 Self Storage Acworth GA 2,~~438~~432,~~585~~185.7356 410904589 184 Retail Orem UT 2,~~416~~410,~~724~~345.4231 600876211 185 Industrial Cranbury NJ 2,~~279~~265,~~809~~163.5368 620905299 186 Self Storage Houston TX 2,250,000.00 850500483 187 Mixed Use Jersey City NJ 2,~~209~~203,~~350~~353.1927 600876207 188 Retail Potsdam NY 2,200,000.00 620905249 189 Retail Eagan MN 2,~~157~~151,~~316~~184.8897 410905326 190 Retail San Antonio TX 2,~~103~~097,~~421~~576.1001 850203586 191 Mixed Use Mount Vernon NY 2,100,000.00 600876204 192 Retail Tehachapi CA 2,~~089~~084,~~954~~300.4100 410904661 193 Retail Sugar Land TX 2,~~085~~079,~~733~~860.6504 410905318 194 Self Storage Indianapolis IN 21,~~004~~994,~~698~~647.8751 410905330 195 Retail Various TX 1,~~971~~966,~~957~~477.2750 410905133 196 Retail Duluth GA 1,~~784~~776,~~573~~977.3485 620905052 197 Office Scottsdale AZ 1,~~690~~685,~~432~~822.6050 410905265 198 Multi-Family Minot ND 1,~~615~~611,~~797~~146.6250 410905235 199 Office San Luis Obispo CA 1,~~561~~556,~~201~~963.4750 600876234 200 Retail Northglenn CO 1,~~437~~428,~~595~~621.2220 410905280 201 Office Lehi UT 1,~~162~~140,~~917~~492.2053 600876205 202 Retail Aurora CO 1,~~065~~062,~~759~~885.5063 600876221 203 Other Humble TX ~~989~~983,~~377~~108.6576 930905347 204 Retail Various NC ~~843~~840,~~582~~448.8119 930905344 205 Retail Various Various ~~746~~743,~~306~~775.4785 600876202 206 Office Shelton CT ~~712~~705,~~773~~456.8293 Totals 2,~~804~~802,~~860~~581,~~057~~795.4269

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 850204084 33,975,232.00 46,~~757~~696,~~366~~567.00 01/01/2007 03/0131/2007 506107028 48,163,387.00 0.00 850203516 0.00 0.00 850202081 0.00 0.00 600876200 0.00 0.00 506107122 7,123,000.00 04,214,592.00 01/01/2007 06/30/2007 600876197 0.00 0.00 600876216 0.00 0.00 600876214 0.00 0.00 600876215 0.00 0.00 506107008 45,~~587~~175,~~510~~274.0040 02,201,439.0062 01/01/2007 06/30/2007 600876185 0.00 0.00 600876198 0.00 0.00 600876203 0.00 0.00 850500476 0.00 0.00 850500473 0.00 0.00 506106970 3,554,675.00 01,420,757.0016 01/01/2007 06/30/2007 506106962 0.00 01,185,610.0094 06/30/2007 600876239 0.00 0.00 600876241 0.00 0.00 600876225 0.00 0.00 310904197 0.00 0.00 506107011 2,096,302.39 01,143,057.0051 01/01/2007 06/30/2007 850203083 0.00 0.00 310905398 0.00 0.00 850500535 0.00 0.00 850500531 0.00 0.00 506106981 1,272,157.00 0323,111.0087 01/01/2007 03/31/2007 506106939 1,515,355.19 491,808.33 01/01/2007 03/31/2007 850204251 0.00 0.00 600876227 0.00 0.00 600876192 0.00 0.00 600876189 0.00 0.00 610905699 0.00 0.00 600876193 0.00 0.00 600876195 0.00 0.00 600876194 0.00 0.00 310905131 0.00 0.00 310905555 0.00 0.00 506107016 1,369,487.00 0554,835.0035 01/01/2007 06/30/2007 850500481 0.00 0.00 850500500 0.00 0.00 850203775 0.00 0.00 610905562 0.00 0.00 600876226 0.00 0.00 310905413 0.00 0.00 850500480 0.00 0.00 310904665 0.00 0.00 310905509 0.00 0.00 506107069 844,146.00 0345,028.0018 01/01/2007 06/30/2007 310904654 0.00 0.00 506106273 0.00 0.00 600876236 0.00 0.00 850203605 0.00 0.00 600876213 0.00 0.00 600876217 0.00 0.00 850500465 0.00 0.00 600876242 0.00 0.00 600876212 0.00 0.00 506106895 0.00 0.00 600876229 0.00 0.00 506106955 1,032,797.00 0.00 850203784 0.00 0.00 310905399 0.00 0.00 600876201 0.00 0.00 600876231 0.00 0.00 850500482 0.00 0.00 506106699 1,809,562.00 0.00 600876210 0.00 0.00 600876222 0.00 0.00 506106943 887,012.00 0.00 506106945 126,878.00 0.00 310905074 0.00 0.00 850203139 0.00 0.00 600876232 0.00 0.00 506106963 0.00 0.00 600876224 0.00 0.00 850500475 0.00 0.00 506106933 265,441.00 0.00 506107019 12,061.00 0404,970.00 01/01/2007 06/30/2007 600876223 0.00 0.00 506107038 762,647.00 0451,842.0061 01/01/2007 06/30/2007 600876238 0.00 0.00 310905234 0.00 0.00 850203774 0.00 0.00 506107052 545,026.00 0.00 600876230 0.00 0.00 506106971 677,122.00 0.00 850500499 0.00 0.00 850204079 0.00 0.00 600876237 0.00 0.00 850500516 0.00 0.00 506107053 ~~260~~558,~~220~~926.00 0.00 600876208 0.00 0.00 850500514 0.00 0.00 310905191 0.00 0.00 506107036 648,152.00 0.00 310905298 0.00 0.00 506106964 833,219.00 0458,842.0046 01/01/2007 06/30/2007 310905123 0.00 0.00 600876199 0.00 0.00 850204078 0.00 0.00 600876245 0.00 0.00 850203779 0.00 0.00 506107018 848,367.00 0.00 310905503 0.00 0.00 310905401 0.00 0.00 850500512 0.00 0.00 600876240 0.00 0.00 850500513 0.00 0.00 850203778 0.00 0.00 310905316 0.00 0.00 850500510 0.00 0.00 310905483 0.00 0.00 506107009 0.00 0192,872.0021 06/30/2007 506106969 431,639.00 0283,832.0045 01/01/2007 06/30/2007 310905376 0.00 0.00 850500464 0.00 0.00 600876218 0.00 0.00 600876209 0.00 0.00 506106931 510,382.00 0123,514.0003 01/01/2007 03/31/2007 850500488 0.00 0.00 600876206 0.00 0.00 410905423 0.00 0.00 310904386 0.00 0.00 506106973 750,621.00 0320,599.0082 01/01/2007 06/30/2007 850500490 0.00 0.00 600876228 0.00 0.00 620905367 0.00 0.00 850500501 0.00 0.00 850500496 0.00 0.00 410904183 0.00 0.00 506106920 306,753.00 0.00 600876196 0.00 0.00 600876191 0.00 0.00 600876246 0.00 0.00 850500466 0.00 0.00 506107034 357,229.00 0181,042.0004 01/01/2007 06/30/2007 850203535 0.00 0.00 600876187 0.00 0.00 506106952 0.00 0195,464.0084 06/30/2007 410905502 0.00 0.00 850500484 0.00 0.00 310904388 0.00 0.00 410905328 0.00 0.00 506107017 0.00 0.00 410905017 0.00 0.00 410905541 0.00 0.00 410905528 0.00 0.00 600876243 0.00 0.00 620905225 0.00 0.00 850500489 0.00 0.00 410905237 0.00 0.00 410904913 0.00 0.00 506106991 299,144.88 0167,046.0054 01/01/2007 06/30/2007 410904986 0.00 0.00 600876235 0.00 0.00 410905176 0.00 0.00 600876188 0.00 0.00 600876220 0.00 0.00 600876186 0.00 0.00 410905109 0.00 0.00 600876219 0.00 0.00 410905016 0.00 0.00 410905140 0.00 0.00 410905317 0.00 0.00 310905402 0.00 0.00 410905329 0.00 0.00 410905474 0.00 0.00 600876190 0.00 0.00 850500471 0.00 0.00 410905179 0.00 0.00 410904903 0.00 0.00 410905175 0.00 0.00 620905224 0.00 0.00 410905325 0.00 0.00 600876244 0.00 0.00 850500529 0.00 0.00 410905115 0.00 0.00 410905174 0.00 0.00 410905356 0.00 0.00 600876233 0.00 0.00 506106990 196,162.04 0125,260.0086 01/01/2007 06/30/2007 410904589 0.00 0.00 600876211 0.00 0.00 620905299 0.00 0.00 850500483 0.00 0.00 600876207 0.00 0.00 620905249 0.00 0.00 410905326 0.00 0.00 850203586 0.00 0.00 600876204 0.00 0.00 410904661 0.00 0.00 410905318 0.00 0.00 410905330 0.00 0.00 410905133 0.00 0.00 620905052 0.00 0.00 410905265 0.00 0.00 410905235 0.00 0.00 600876234 0.00 0.00 410905280 0.00 0.00 600876205 0.00 0.00 600876221 0.00 0.00 930905347 0.00 0.00 930905344 0.00 0.00 600876202 0.00 0.00

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 09/11/2007 0 $0.00 0 $0.00 0 $0.00 08/13/2007 0 $0.00 0 $0.00 0 $0.00 07/11/2007 0 $0.00 0 $0.00 0 $0.00 06/11/2007 0 $0.00 0 $0.00 0 $0.00 05/11/2007 0 $0.00 0 $0.00 0 $0.00 04/11/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 09/11/2007 0 $0.00 0 $0.00 0 $0.00 08/13/2007 0 $0.00 0 $0.00 0 $0.00 07/11/2007 0 $0.00 0 $0.00 0 $0.00 06/11/2007 0 $0.00 0 $0.00 0 $0.00 05/11/2007 0 $0.00 0 $0.00 0 $0.00 04/11/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 09/11/2007 0 $0.00 0 $0.00 5.781123% 5.745024% 106 08/13/2007 0 $0.00 0 $0.00 5.781100% 5.745002% 107 07/11/2007 0 $0.00 0 $0.00 5.781077% 5.744980% 108 06/11/2007 0 $0.00 0 $0.00 5.781053% 5.744956% 109 05/11/2007 0 $0.00 0 $0.00 5.781030% 5.744934% 110 04/11/2007 0 $0.00 0 $0.00 5.781006% 5.744910% 111 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference 506107028 2 0 0508/05/2007 925,~~895~~906.9077 925,~~895~~906.9077 A 600876200 5 0 08/01/2007 421,536.62 421,536.62 A 506107122 6 0 0508/05/2007 421,341.67 421,341.67 A 600876197 7 0 0508/01/2007 376,~~725~~912.3521 376,~~725~~912.3521 BA 600876216 8 0 08/01/2007 291,809.85 291,809.85 A 600876214 9 0 08/01/2007 293,781.30 293,781.30 A 600876215 10 0 08/01/2007 255,513.90 255,513.90 A 600876185 12 0 0508/01/2007 229,~~562~~677.1124 229,~~562~~677.1124 A 600876203 14 0 08/01/2007 192,296.44 192,296.44 A 506106970 17 0 0508/05/2007 168,467.78 168,467.78 A 506106962 18 0 0508/05/2007 156,429.44 156,429.44 A 600876241 20 0 0508/01/2007 137,~~097~~167.5143 137,~~097~~167.5143 BA ~~506107011~~600876225 2321 0 0508/0501/2007 ~~117~~153,~~972~~437.2299 ~~117~~153,~~972~~437.2299 A ~~506106981~~506106939 2829 0 0508/05/2007 9693,~~926~~401.6728 9693,~~926~~401.6728 A ~~506106939~~600876227 2931 0 0508/0501/2007 9395,~~401~~103.2887 9395,~~401~~103.2887 A 600876192 32 0 0508/01/2007 78,~~110~~148.3617 78,~~110~~148.3617 BA 600876189 33 0 0508/01/2007 15,~~841~~848.2593 15,~~841~~848.2593 BA 600876193 35 0 0508/01/2007 36,~~265~~283.5208 36,~~265~~283.5208 BA 600876195 36 0 0508/01/2007 29,~~191~~205.7588 29,~~191~~205.7588 BA 600876194 37 0 0508/01/2007 22,~~765~~776.5760 22,~~765~~776.5760 BA 310905555 39 0 0508/01/2007 83,~~712~~753.4087 83,~~712~~753.4087 A 506107016 40 0 0508/05/2007 81,058.97 81,058.97 A 850500481 41 0 08/01/2007 78,956.18 78,956.18 A 850203775 43 0 0508/01/2007 83,~~700~~739.0006 83,~~700~~739.0006 A 600876226 45 0 0508/03/2007 75,~~364~~403.4402 75,~~364~~403.4402 BA 850500480 47 0 08/01/2007 71,178.05 71,178.05 A 506107069 50 0 0508/05/2007 64,951.54 64,951.54 A 600876236 53 0 08/01/2007 71,976.37 71,976.37 A 600876217 56 0 08/01/2007 64,871.41 64,871.41 A 600876242 58 0 08/01/2007 52,979.93 52,979.93 A 600876212 59 0 0508/01/2007 54,~~275~~302.8436 54,~~275~~302.8436 BA ~~850500482~~506106895 6760 0 08/05/2007 68,611.06 68,611.06 A 600876229 61 0 08/01/2007 4855,~~670~~585.0055 4855,~~670~~585.0055 A ~~506106699~~600876201 6865 0 0508/0501/2007 6541,~~919~~856.3666 41,856.66 A 600876231 66 0 08/01/2007 82,925.49 82,925.49 A 600876210 69 0 08/01/2007 47,454.65 47,~~919~~454.3665 A ~~506106943~~600876222 7170 0 0508/0501/2007 3852,~~886~~140.1167 3852,~~886~~140.1167 A ~~506106945~~506106963 7276 0 0508/05/2007 1941,~~443~~013.0500 1941,~~443~~013.0500 A 600876224 77 0 0508/01/2007 38,~~233~~252.3362 38,~~233~~252.3362 BA 506106933 79 0 0508/05/2007 37,709.78 37,709.78 A 506107019 80 0 0508/05/2007 40,098.50 40,098.50 A ~~506107038~~600876223 8281 0 0508/01/2007 4337,~~126~~976.9910 4337,~~126~~976.9910 A 600876238 83 0 08/01/2007 44,412.49 44,412.49 A 506107052 86 0 0508/05/2007 36,262.47 36,262.47 A ~~506106971~~600876230 8887 0 0508/0501/2007 3436,~~524~~853.1048 3436,~~524~~853.1048 A 600876237 91 0 08/01/2007 41,339.20 41,339.20 A 850500516 92 0 0508/01/2007 34,~~774~~791.2512 34,~~774~~791.2512 A ~~506107053~~600876208 9394 0 0508/0501/2007 3439,~~580~~481.5049 3439,~~580~~481.5049 A 850500514 95 0 0508/01/2007 34,~~247~~263.4358 34,~~247~~263.4358 A ~~506107036~~506106964 9799 0 0508/05/2007 4237,~~609~~239.9722 4237,~~609~~239.9722 A ~~506106964~~600876199 99101 0 0508/0501/2007 3726,~~238~~160.9041 3726,~~238~~160.9041 A 600876245 103 0 08/01/2007 31,461.00 31,461.00 A 506107018 105 0 0508/05/2007 37,265.2351 37,265.2351 A 850500512 108 0 0508/01/2007 29,~~902~~916.6071 29,~~902~~916.6071 A ~~850500513~~600876240 ~~110~~109 0 0508/01/2007 2947,~~135~~867.8768 2947,~~135~~867.8768 A ~~506107009~~850500513 ~~115~~110 0 0508/0501/2007 2529,~~968~~149.5361 2529,~~968~~149.5361 A 506106969 116 0 0508/05/2007 26,325.20 26,325.20 A 600876218 119 0 08/01/2007 35,532.82 35,532.82 A 600876209 120 0 08/01/2007 25,630.11 25,630.11 A 506106931 121 0 0508/05/2007 25,015.28 25,015.28 A 850500488 122 0 0508/01/2007 24,~~578~~590.2708 24,~~578~~590.2708 A 600876206 123 0 08/01/2007 25,472.90 25,472.90 A 506106973 126 0 0508/05/2007 21,622.50 21,622.50 A 850500490 127 0 0508/01/2007 23,~~133~~144.7560 23,~~133~~144.7560 A ~~850500496~~600876228 ~~131~~128 0 0508/01/2007 2025,~~911~~672.5710 2025,~~911~~672.5710 A 506106920 133 0 0508/05/2007 21,289.25 21,289.25 A 600876196 134 0 0508/01/2007 20,~~169~~179.6849 20,~~169~~179.6849 BA 600876191 135 0 0508/01/2007 18,~~823~~833.8954 18,~~823~~833.8954 BA 600876246 136 0 08/01/2007 23,021.62 23,021.62 A 506107034 138 0 0508/05/2007 18,881.07 18,881.07 A 850203535 139 0 0508/01/2007 18,~~543~~552.6885 18,~~543~~552.6885 A ~~506106952~~600876187 ~~141~~140 0 0508/0501/2007 2122,~~586~~426.9433 2122,~~586~~426.9433 A 506107017 146 0 0508/05/2007 20,~~453~~454.9916 20,~~453~~454.9916 A ~~850500489~~600876243 ~~152~~150 0 0508/01/2007 1619,~~552~~568.7139 1619,~~552~~568.7139 A ~~410905237~~850500489 ~~153~~152 0 0508/01/2007 1916,~~509~~560.7967 1916,~~509~~560.7967 A ~~506106991~~600876235 ~~155~~157 0 0508/0501/2007 1918,~~564~~381.8802 1918,~~564~~381.8802 A ~~600876235~~600876220 ~~157~~160 0 0508/01/2007 1814,~~373~~448.2406 1814,~~373~~448.2406 A 600876186 161 0 0508/01/2007 17,~~741~~749.8874 17,~~741~~749.8874 BA ~~506106990~~600876219 ~~183~~163 0 0508/0501/2007 1424,~~979~~891.3698 1424,~~979~~891.3698 A ~~410904589~~600876244 ~~184~~177 0 0508/01/2007 14,~~838~~964.2406 14,~~838~~964.2406 A 600876233 182 0 08/01/2007 18,215.51 18,215.51 A 600876211 185 0 08/01/2007 16,358.47 16,358.47 A 600876207 188 0 08/01/2007 11,769.80 11,769.80 A 850203586 191 0 0508/01/2007 10,~~247~~252.8389 10,~~247~~252.8389 A 600876204 192 0 08/01/2007 12,649.91 12,649.91 A 600876234 200 0 08/01/2007 10,497.43 10,497.43 A 600876205 202 0 08/01/2007 6,438.50 6,438.50 A 600876221 203 0 08/01/2007 7,204.84 7,204.84 A 600876202 206 0 08/01/2007 6,191.84 6,191.84 A Totals 6189 46,~~470~~851,~~797~~092.5127 46,~~470~~851,~~797~~092.5127

Delinquency Loan Detail (continued) Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 506107028 ~~159~~158,~~576~~944,~~008~~528.7050 0.00 600876200 88,000,000.00 0.00 506107122 84,000,000.00 0.00 600876197 77,500,000.00 0.00 600876216 60,700,000.00 0.00 600876214 59,150,000.00 0.00 600876215 53,150,000.00 0.00 600876185 47,750,000.00 0.00 600876203 40,000,000.00 0.00 506106970 33,500,000.00 0.00 506106962 31,000,000.00 0.00 600876241 29,000,000.00 0.00 ~~506107011~~600876225 2527,~~000~~317,~~000~~191.0045 0.00 ~~506106981~~506106939 2019,~~100~~300,000.00 0.00 ~~506106939~~600876227 19,~~300~~000,000.00 0.00 600876192 15,680,000.00 0.00 600876189 3,180,000.00 0.00 600876193 7,280,000.00 0.00 600876195 5,860,000.00 0.00 600876194 4,570,000.00 0.00 310905555 17,200,000.00 0.00 506107016 16,900,000.00 0.00 850500481 16,800,000.00 0.00 850203775 16,200,000.00 0.00 600876226 16,000,000.00 0.00 850500480 15,145,000.00 0.00 506107069 14,020,000.00 0.00 600876236 12,814,246.13 0.00 600876217 11,945,656.45 0.00 600876242 11,100,000.00 0.00 600876212 11,000,000.00 0.00 ~~850500482~~506106895 10,901,698.33 0.00 600876229 10,700,000.00 0.00 600876201 10,000,000.00 0.00 ~~506106699~~600876231 9,~~944~~822,~~201~~981.2581 0.00 ~~506106943~~600876210 59,~~965~~150,~~583~~000.2200 0.00 ~~506106945~~600876222 28,~~982~~944,~~791~~006.6498 0.00 506106963 8,400,000.00 0.00 600876224 8,000,000.00 0.00 506106933 7,820,000.00 0.00 506107019 7,800,000.00 0.00 ~~506107038~~600876223 7,~~475~~600,~~008~~000.7200 0.00 600876238 7,446,139.20 0.00 506107052 7,375,000.00 0.00 ~~506106971~~600876230 7,~~250~~350,000.00 0.00 600876237 7,085,834.72 0.00 850500516 7,000,000.00 0.00 ~~506107053~~600876208 6,~~900~~757,~~000~~860.0003 0.00 850500514 6,700,000.00 0.00 ~~506107036~~506106964 6,~~631~~354,~~779~~591.6141 0.00 ~~506106964~~600876199 6,~~373~~250,~~078~~000.8400 0.00 600876245 6,200,000.00 0.00 506107018 6,~~180~~163,~~508~~865.2220 0.00 850500512 5,850,000.00 0.00 600876240 5,628,169.64 0.00 850500513 5,700,000.00 0.00 ~~506107009~~506106969 5,~~300~~280,000.00 0.00 ~~506106969~~600876218 4,947,453.51 0.00 600876209 5,~~280~~000,000.00 0.00 506106931 5,000,000.00 0.00 850500488 4,900,000.00 0.00 600876206 4,800,000.00 0.00 506106973 4,500,000.00 0.00 850500490 4,500,000.00 0.00 ~~850500496~~600876228 4,~~200~~471,~~000~~225.0065 0.00 506106920 4,100,000.00 0.00 600876196 4,070,000.00 0.00 600876191 4,000,000.00 0.00 600876246 3,974,819.69 0.00 506107034 3,840,000.00 0.00 850203535 3,800,000.00 0.00 ~~506106952~~600876187 3,~~783~~774,~~558~~332.4356 0.00 506107017 3,~~488~~478,~~495~~522.8569 0.00 600876243 3,378,596.69 0.00 850500489 3,300,000.00 0.00 ~~410905237~~600876235 3,~~283~~129,~~676~~772.2452 0.00 ~~506106991~~600876220 3,~~187~~000,~~665~~000.2800 0.00 ~~600876235~~600876186 32,~~138~~982,~~816~~340.1143 0.00 ~~600876186~~600876219 2,~~990~~926,~~487~~305.3739 0.00 ~~506106990~~600876244 2,~~440~~583,~~556~~632.2579 0.00 ~~410904589~~600876233 2,~~419~~463,~~094~~517.2107 0.00 600876211 2,269,945.00 0.00 600876207 2,200,000.00 0.00 850203586 2,100,000.00 0.00 600876204 2,086,077.00 0.00 600876234 1,431,546.28 0.00 600876205 1,063,788.69 0.00 600876221 985,153.39 0.00 600876202 707,867.84 0.00 Totals ~~864~~1,~~186~~326,~~309~~051,667.9404 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 = A (4889 loans) 36,~~550~~851,~~191~~092.1427 36,~~550~~851,~~191~~092.1427 ~~675~~1,~~055~~326,~~822.57 0.00 Total for Status Code = B (13 loans) 920~~051,~~606~~667.3704 ~~920,606.37 189,130,487.37~~ 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Advance Summary Current Period Interest Current Outstanding Outstanding on P&I and Loan P & I P & I Servicing Servicing Group Advances Advances Advances Advances Paid 1 35,~~795~~948,~~163~~198.0280 36,~~870~~023,~~767~~839.9982 0.00 0.00 2 ~~675~~902,~~634~~893.4947 ~~675~~902,~~634~~893.4947 0.00 0.00 Totals 46,~~470~~851,~~797~~092.5127 46,~~546~~926,~~402~~733.4829 0.00 0.00

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

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