10-D 1 jpc07c18_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 12, 2007 Commission File Number of issuing entity: 333-130786-07 J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-CIBC18 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130786 J.P. Morgan Chase Commercial Mortgage Securities Corp. (Exact name of depositor as specified in its charter) JPMorgan Chase Bank, National Association CIBC Inc. (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199295 54-2199296 54-6740338 (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-3 ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-MFL ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ X ______ ______ ___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 12, 2007 a distribution was made to holders of J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-CIBC18. 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 J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-CIBC18, relating to the September 12, 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. J.P. Morgan Chase Commercial Mortgage Securities Corp. (Depositor) /s/ Bianca Russo Bianca Russo, Vice President/Secretary Date: September 17, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-CIBC18, relating to the September 12, 2007 distribution.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 46629YAA7 5.320000% 107,833,000.00 106,067,365.82 821,913.94 470,231.99 A-3 46629YAB5 5.447000% 251,686,000.00 251,686,000.00 0.00 1,142,444.70 A-4 46629YAC3 5.440000% 1,999,836,000.00 1,999,836,000.00 0.00 9,065,923.20 A-1A 46629YAD1 5.431000% 373,541,000.00 373,414,835.93 57,694.09 1,690,013.31 A-M 46629YAF6 5.466000% 240,414,000.00 240,414,000.00 0.00 1,095,085.77 A-MFL 46629YAG4 5.485000% 150,000,000.00 150,000,000.00 0.00 662,770.83 A-J 46629YAH2 5.502000% 326,971,000.00 326,971,000.00 0.00 1,499,162.04 B 46629YAK5 5.660353% 73,203,000.00 73,203,000.00 0.00 345,295.69 C 46629YAL3 5.689353% 29,281,000.00 29,281,000.00 0.00 138,824.96 D 46629YAM1 5.723353% 58,562,000.00 58,562,000.00 0.00 279,309.17 E 46629YAQ2 5.752353% 39,041,000.00 39,041,000.00 0.00 187,148.02 F 46629YAR0 5.890353% 58,562,000.00 58,562,000.00 0.00 287,459.05 G 46629YAS8 5.923353% 43,922,000.00 43,922,000.00 0.00 216,804.60 H 46629YAT6 5.923353% 43,921,000.00 43,921,000.00 0.00 216,799.66 J 46629YAU3 5.168000% 9,761,000.00 9,761,000.00 0.00 42,037.37 K 46629YAV1 5.168000% 14,640,000.00 14,640,000.00 0.00 63,049.60 L 46629YAW9 5.168000% 14,641,000.00 14,641,000.00 0.00 63,053.91 M 46629YAX7 5.168000% 9,760,000.00 9,760,000.00 0.00 42,033.07 N 46629YAY5 5.168000% 4,880,000.00 4,880,000.00 0.00 21,016.53 P 46629YAZ2 5.168000% 14,641,000.00 14,641,000.00 0.00 63,053.91 NR 46629YBA6 5.168000% 39,041,781.00 39,041,781.00 0.00 168,139.94 R 46629YAN9 0.000000% 0.00 0.00 0.00 0.00 LR 46629YAP4 0.000000% 0.00 0.00 0.00 0.00 Totals 3,904,137,781.00 3,902,245,982.75 879,608.03 17,759,657.32

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 46629YAA7 0.00 0.00 1,292,145.93 105,245,451.88 30.02% A-3 46629YAB5 0.00 0.00 1,142,444.70 251,686,000.00 30.02% A-4 46629YAC3 0.00 0.00 9,065,923.20 1,999,836,000.00 30.02% A-1A 46629YAD1 0.00 0.00 1,747,707.40 373,357,141.84 30.02% A-M 46629YAF6 0.00 0.00 1,095,085.77 240,414,000.00 20.01% A-MFL 46629YAG4 0.00 0.00 662,770.83 150,000,000.00 20.01% A-J 46629YAH2 0.00 0.00 1,499,162.04 326,971,000.00 11.63% B 46629YAK5 0.00 0.00 345,295.69 73,203,000.00 9.76% C 46629YAL3 0.00 0.00 138,824.96 29,281,000.00 9.01% D 46629YAM1 0.00 0.00 279,309.17 58,562,000.00 7.51% E 46629YAQ2 0.00 0.00 187,148.02 39,041,000.00 6.50% F 46629YAR0 0.00 0.00 287,459.05 58,562,000.00 5.00% G 46629YAS8 0.00 0.00 216,804.60 43,922,000.00 3.88% H 46629YAT6 0.00 0.00 216,799.66 43,921,000.00 2.75% J 46629YAU3 0.00 0.00 42,037.37 9,761,000.00 2.50% K 46629YAV1 0.00 0.00 63,049.60 14,640,000.00 2.13% L 46629YAW9 0.00 0.00 63,053.91 14,641,000.00 1.75% M 46629YAX7 0.00 0.00 42,033.07 9,760,000.00 1.50% N 46629YAY5 0.00 0.00 21,016.53 4,880,000.00 1.38% P 46629YAZ2 0.00 0.00 63,053.91 14,641,000.00 1.00% NR 46629YBA6 0.00 0.00 168,139.94 39,041,781.00 0.00% R 46629YAN9 0.00 0.00 0.00 0.00 0.00% LR 46629YAP4 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 18,639,265.35 3,901,366,374.72

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 46629YAE9 0.458228% 3,904,137,781.00 3,902,245,982.75 1,490,097.63

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 46629YAE9 0.00 1,490,097.63 3,901,366,374.72 (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 46629YAA7 983.62621665 7.62210028 4.36074291 0.00000000 0.00000000 976.00411637 A-3 46629YAB5 1,000.00000000 0.00000000 4.53916666 0.00000000 0.00000000 1,000.00000000 A-4 46629YAC3 1,000.00000000 0.00000000 4.53333333 0.00000000 0.00000000 1,000.00000000 A-1A 46629YAD1 999.66224840 0.15445183 4.52430472 0.00000000 0.00000000 999.50779657 A-M 46629YAF6 1,000.00000000 0.00000000 4.55500000 0.00000000 0.00000000 1,000.00000000 A-MFL 46629YAG4 1,000.00000000 0.00000000 4.41847220 0.00000000 0.00000000 1,000.00000000 A-J 46629YAH2 1,000.00000000 0.00000000 4.58500002 0.00000000 0.00000000 1,000.00000000 B 46629YAK5 1,000.00000000 0.00000000 4.71696092 0.00000000 0.00000000 1,000.00000000 C 46629YAL3 1,000.00000000 0.00000000 4.74112769 0.00000000 0.00000000 1,000.00000000 D 46629YAM1 1,000.00000000 0.00000000 4.76946091 0.00000000 0.00000000 1,000.00000000 E 46629YAQ2 1,000.00000000 0.00000000 4.79362772 0.00000000 0.00000000 1,000.00000000 F 46629YAR0 1,000.00000000 0.00000000 4.90862761 0.00000000 0.00000000 1,000.00000000 G 46629YAS8 1,000.00000000 0.00000000 4.93612768 0.00000000 0.00000000 1,000.00000000 H 46629YAT6 1,000.00000000 0.00000000 4.93612759 0.00000000 0.00000000 1,000.00000000 J 46629YAU3 1,000.00000000 0.00000000 4.30666633 0.00000000 0.00000000 1,000.00000000 K 46629YAV1 1,000.00000000 0.00000000 4.30666667 0.00000000 0.00000000 1,000.00000000 L 46629YAW9 1,000.00000000 0.00000000 4.30666689 0.00000000 0.00000000 1,000.00000000 M 46629YAX7 1,000.00000000 0.00000000 4.30666701 0.00000000 0.00000000 1,000.00000000 N 46629YAY5 1,000.00000000 0.00000000 4.30666598 0.00000000 0.00000000 1,000.00000000 P 46629YAZ2 1,000.00000000 0.00000000 4.30666689 0.00000000 0.00000000 1,000.00000000 NR 46629YBA6 1,000.00000000 0.00000000 4.30666675 0.00000000 0.00000000 1,000.00000000 R 46629YAN9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 46629YAP4 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 46629YAE9 999.51543763 0.38167137 0.00000000 999.29013615

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 3,528,830,270.82 3,528,830,270.82 821,913.96 0.00 0.00 2 373,415,711.93 373,415,711.93 57,694.09 0.00 0.00 Total 3,902,245,982.75 3,902,245,982.75 879,608.05 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 3,528,008,356.88 3,528,125,003.56 821,913.96 2 0.00 373,358,017.84 373,360,892.65 57,694.09 Total 0.00 3,901,366,374.72 3,901,485,896.21 879,608.05

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 05/01/2007 - 05/30/2007 30 470,231.99 0.00 470,231.99 A-3 05/01/2007 - 05/30/2007 30 1,142,444.70 0.00 1,142,444.70 A-4 05/01/2007 - 05/30/2007 30 9,065,923.20 0.00 9,065,923.20 A-1A 05/01/2007 - 05/30/2007 30 1,690,013.31 0.00 1,690,013.31 A-M 05/01/2007 - 05/30/2007 30 1,095,085.77 0.00 1,095,085.77 A-MFL 05/14/2007 - 06/11/2007 29 662,770.83 0.00 662,770.83 A-J 05/01/2007 - 05/30/2007 30 1,499,162.04 0.00 1,499,162.04 X 05/01/2007 - 05/30/2007 30 1,490,097.63 0.00 1,490,097.63 B 05/01/2007 - 05/30/2007 30 345,295.69 0.00 345,295.69 C 05/01/2007 - 05/30/2007 30 138,824.96 0.00 138,824.96 D 05/01/2007 - 05/30/2007 30 279,309.17 0.00 279,309.17 E 05/01/2007 - 05/30/2007 30 187,148.02 0.00 187,148.02 F 05/01/2007 - 05/30/2007 30 287,459.05 0.00 287,459.05 G 05/01/2007 - 05/30/2007 30 216,804.60 0.00 216,804.60 H 05/01/2007 - 05/30/2007 30 216,799.66 0.00 216,799.66 J 05/01/2007 - 05/30/2007 30 42,037.37 0.00 42,037.37 K 05/01/2007 - 05/30/2007 30 63,049.60 0.00 63,049.60 L 05/01/2007 - 05/30/2007 30 63,053.91 0.00 63,053.91 M 05/01/2007 - 05/30/2007 30 42,033.07 0.00 42,033.07 N 05/01/2007 - 05/30/2007 30 21,016.53 0.00 21,016.53 P 05/01/2007 - 05/30/2007 30 63,053.91 0.00 63,053.91 NR 05/01/2007 - 05/30/2007 30 168,139.94 0.00 168,139.94 Total 19,249,754.95 0.00 19,249,754.95

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 0.00 470,231.99 0.00 A-3 0.00 0.00 0.00 1,142,444.70 0.00 A-4 0.00 0.00 0.00 9,065,923.20 0.00 A-1A 0.00 0.00 0.00 1,690,013.31 0.00 A-M 0.00 0.00 0.00 1,095,085.77 0.00 A-MFL 0.00 0.00 0.00 662,770.83 0.00 A-J 0.00 0.00 0.00 1,499,162.04 0.00 X 0.00 0.00 0.00 1,490,097.63 0.00 B 0.00 0.00 0.00 345,295.69 0.00 C 0.00 0.00 0.00 138,824.96 0.00 D 0.00 0.00 0.00 279,309.17 0.00 E 0.00 0.00 0.00 187,148.02 0.00 F 0.00 0.00 0.00 287,459.05 0.00 G 0.00 0.00 0.00 216,804.60 0.00 H 0.00 0.00 0.00 216,799.66 0.00 J 0.00 0.00 0.00 42,037.37 0.00 K 0.00 0.00 0.00 63,049.60 0.00 L 0.00 0.00 0.00 63,053.91 0.00 M 0.00 0.00 0.00 42,033.07 0.00 N 0.00 0.00 0.00 21,016.53 0.00 P 0.00 0.00 0.00 63,053.91 0.00 NR 0.00 0.00 0.00 168,139.94 0.00 Total 0.00 0.00 0.00 19,249,754.95 0.00

Other Required Information Available Distribution Amount (1) 20,129,362.98 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 80,551.13 Less Delinquent Master Servicing Fees 20,666.90 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 59,884.23 Current 1 Month LIBOR Rate 5.320000% Next 1 Month LIBOR Rate 5.320000% Rating Agency Trigger Event No Swap Default No (1) The Available Distribution Amount includes any Prepayment Premiums.

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 46629YAA7 X Aaa AAA X Aaa AAA A-3 46629YAB5 X Aaa AAA X Aaa AAA A-4 46629YAC3 X Aaa AAA X Aaa AAA A-1A 46629YAD1 X Aaa AAA X Aaa AAA A-M 46629YAF6 X Aaa AAA X Aaa AAA A-MFL 46629YAG4 X Aaa AAA X Aaa AAA A-J 46629YAH2 X Aaa AAA X Aaa AAA X 46629YAE9 X Aaa AAA X Aaa AAA B 46629YAK5 X Aa2 AA X Aa2 AA C 46629YAL3 X Aa3 AA- X Aa3 AA- D 46629YAM1 X A2 A X A2 A E 46629YAQ2 X A3 A- X A3 A- F 46629YAR0 X Baa1 BBB+ X Baa1 BBB+ G 46629YAS8 X Baa2 BBB X Baa2 BBB H 46629YAT6 X Baa3 BBB- X Baa3 BBB- J 46629YAU3 X Ba1 BB+ X Ba1 BB+ K 46629YAV1 X Ba2 BB X Ba2 BB L 46629YAW9 X Ba3 BB- X Ba3 BB- M 46629YAX7 X NR B+ X NR B+ N 46629YAY5 X NR B X NR B P 46629YAZ2 X NR B- X NR B- NR 46629YBA6 X NR NR X NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 19 40,432,738.51 1.04 115 5.9038 1.382076 3,000,000 to 3,999,999 15 52,529,107.54 1.35 114 5.9710 1.305440 4,000,000 to 4,999,999 19 87,170,218.68 2.23 115 5.8609 1.316746 5,000,000 to 6,999,999 33 196,211,014.04 5.03 118 5.8171 1.362780 7,000,000 to 9,999,999 37 295,479,459.07 7.57 113 5.8076 1.286177 10,000,000 to 14,999,999 39 475,906,755.73 12.20 112 5.7522 1.329587 15,000,000 to 24,999,999 28 526,250,281.89 13.49 111 5.7559 1.372258 25,000,000 to 49,999,999 22 773,841,821.86 19.84 115 5.7994 1.331035 50,000,000 to 99,999,999 10 735,931,479.90 18.86 114 5.8016 1.258484 100,000,000 and greater 4 717,613,497.50 18.39 115 5.5945 1.619518 Totals 226 3,901,366,374.72 100.00 114 5.7568 1.373861

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 17,057,292.46 0.44 115 5.7203 1.290022 Alaska 1 94,752,577.32 2.43 117 6.1000 (0.118400) Arizona 3 22,750,000.00 0.58 114 5.8519 1.209670 Arkansas 5 25,289,862.01 0.65 110 5.5986 1.602478 California 27 389,543,245.88 9.98 111 5.6086 1.386217 Colorado 3 45,600,000.00 1.17 114 5.7648 1.224408 Connecticut 3 28,100,000.00 0.72 114 5.4405 2.203600 Delaware 1 4,850,000.00 0.12 115 5.8500 1.200000 Florida 14 153,201,162.19 3.93 108 5.7625 1.510287 Georgia 6 63,574,864.95 1.63 114 5.7578 1.484350 Idaho 1 2,556,400.00 0.07 104 5.3960 2.090000 Illinois 20 402,859,656.25 10.33 113 5.8138 1.371804 Indiana 7 39,399,530.75 1.01 115 5.7238 1.324408 Iowa 2 11,770,000.00 0.30 82 5.6215 1.344206 Kansas 3 9,094,116.48 0.23 112 5.5842 1.539800 Kentucky 5 29,292,090.00 0.75 115 5.6876 1.359309 Louisiana 5 31,696,095.95 0.81 115 5.8764 1.317671 Maine 1 9,600,000.00 0.25 114 5.4405 2.203600 Maryland 4 55,424,000.00 1.42 115 5.7360 1.351932 Massachusetts 9 82,475,468.00 2.11 115 5.6383 1.610665 Michigan 8 99,749,192.41 2.56 114 5.6467 1.403510 Minnesota 3 31,800,000.00 0.82 115 5.7601 1.284403 Mississippi 1 3,960,000.00 0.10 116 6.0060 1.430000 Missouri 2 20,600,000.00 0.53 115 5.7325 1.290388 Nevada 3 35,585,032.97 0.91 115 5.5984 1.478355 New Hampshire 1 9,600,000.00 0.25 114 5.4405 2.203600 New Jersey 11 108,871,198.94 2.79 115 5.7828 1.355133 New Mexico 1 3,900,000.00 0.10 114 5.4405 2.203600 New York 25 490,019,897.59 12.56 114 5.9513 1.361952 North Carolina 16 189,784,011.39 4.86 115 5.6217 1.565103 Ohio 7 68,652,356.90 1.76 114 5.6444 1.374550 Oklahoma 5 108,529,708.45 2.78 115 5.8215 1.382452 Oregon 4 52,836,200.00 1.35 113 5.5113 1.485513 Pennsylvania 13 213,479,231.06 5.47 118 5.7362 1.389420 South Carolina 1 124,254,029.50 3.18 114 5.7900 1.370000 Tennessee 5 19,431,426.00 0.50 111 5.4972 1.779352 Texas 43 319,197,600.38 8.18 114 5.8690 1.312704 Utah 3 22,645,999.69 0.58 110 5.9624 1.553896 Vermont 1 7,961,497.87 0.20 115 6.0500 1.620000 Virginia 21 252,703,898.50 6.48 116 5.4622 1.459865 Washington 10 92,363,231.07 2.37 108 5.6937 1.544689 Washington,DC 1 17,000,000.00 0.44 114 6.3500 1.110000 Wisconsin 6 89,555,499.76 2.30 114 6.0189 1.251018 Totals 314 3,901,366,374.72 100.00 114 5.7568 1.373861

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.14 or less 6 141,752,577.32 3.63 116 6.0519 0.274312 1.15 to 1.19 29 283,638,195.24 7.27 113 5.8520 1.165764 1.20 to 1.29 86 1,388,733,977.86 35.60 114 5.8278 1.238581 1.30 to 1.49 74 1,412,797,035.59 36.21 114 5.7363 1.406736 1.50 to 1.99 27 363,185,120.71 9.31 114 5.6454 1.673666 2.00 or greater 4 311,259,468.00 7.98 111 5.4410 2.168778 Totals 226 3,901,366,374.72 100.00 114 5.7568 1.373861

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 83 489,204,750.70 12.54 115 5.6133 1.511586 Lodging 18 681,958,469.46 17.48 114 5.9522 1.143024 Mixed Use 15 174,923,656.89 4.48 111 5.7208 1.351480 Mobile Home Park 4 13,025,000.00 0.33 115 5.7091 1.295052 Multi-Family 40 378,958,017.84 9.71 110 5.9343 1.306426 Office 47 900,880,176.64 23.09 114 5.7121 1.329515 Retail 104 1,246,216,303.19 31.94 114 5.6887 1.503740 Self Storage 3 16,200,000.00 0.42 114 5.8540 1.289630 Totals 314 3,901,366,374.72 100.00 114 5.7568 1.373861

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4999% or less 24 860,620,386.20 22.06 114 5.4205 1.749875 5.5000% to 5.7499% 77 1,043,347,188.60 26.74 114 5.6507 1.332058 5.7500% to 5.9999% 73 1,329,178,696.74 34.07 114 5.8108 1.312969 6.0000% to 6.2499% 33 408,850,695.17 10.48 114 6.0731 0.938044 6.2500% to 6.4999% 16 172,634,537.38 4.42 108 6.3554 1.284552 6.5000% or greater 3 86,734,870.63 2.22 117 6.8586 1.310994 Totals 226 3,901,366,374.72 100.00 114 5.7568 1.373861

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 225 3,892,016,374.72 99.76 114 5.7562 1.374399 13 to 24 months 1 9,350,000.00 0.24 105 5.9800 1.150000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 226 3,901,366,374.72 100.00 114 5.7568 1.373861

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 3 36,019,011.11 0.92 55 6.0684 1.333283 61 to 84 months 3 36,650,000.00 0.94 79 5.7623 1.537312 85 to 120 months 218 3,816,952,140.30 97.84 114 5.7542 1.372595 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 224 3,889,621,151.41 99.70 114 5.7572 1.373783

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 48 1,525,634,468.00 39.11 113 5.5811 1.596015 240 months or less 1 4,035,317.50 0.10 115 5.8580 1.180000 241 to 300 months 7 126,078,858.59 3.23 114 5.7869 1.265753 301 months and greater 168 2,233,872,507.32 57.26 114 5.8755 1.228455 Totals 224 3,889,621,151.41 99.70 114 5.7572 1.373783

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 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 2 11,745,223.31 0.30 174 5.6279 1.399748 Totals 2 11,745,223.31 0.30 174 5.6279 1.399748

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 219 3,526,354,329.40 90.39 114 5.7675 1.362911 1 year or less 7 375,012,045.32 9.61 115 5.6554 1.476828 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or more 0 0.00 0.00 0 0.0000 0.000000 Totals 226 3,901,366,374.72 100.00 114 5.7568 1.373861 (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. 2,999,999 or less 18 38,165,760.80 0.98 115 5.8981 1.380417 3,000,000 to 3,999,999 11 37,608,869.15 0.96 114 5.9208 1.299746 4,000,000 to 4,999,999 15 68,685,218.68 1.76 115 5.8990 1.311736 5,000,000 to 6,999,999 29 173,238,039.73 4.44 119 5.8146 1.358102 7,000,000 to 9,999,999 29 231,594,041.52 5.94 113 5.7778 1.302774 10,000,000 to 14,999,999 35 429,589,059.18 11.01 112 5.7304 1.342871 15,000,000 to 24,999,999 20 378,740,568.56 9.71 113 5.7000 1.361822 25,000,000 to 49,999,999 20 716,841,821.86 18.37 115 5.7798 1.341455 50,000,000 to 99,999,999 10 735,931,479.90 18.86 114 5.8016 1.258484 100,000,000 and greater 4 717,613,497.50 18.39 115 5.5945 1.619518 Totals 191 3,528,008,356.88 90.43 114 5.7388 1.380742

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 13,357,292.46 0.34 115 5.7398 1.303879 Alaska 1 94,752,577.32 2.43 117 6.1000 (0.118400) Arizona 3 22,750,000.00 0.58 114 5.8519 1.209670 Arkansas 5 25,289,862.01 0.65 110 5.5986 1.602478 California 26 382,143,245.88 9.80 111 5.6066 1.394542 Colorado 2 14,600,000.00 0.37 115 5.6262 1.276233 Connecticut 3 28,100,000.00 0.72 114 5.4405 2.203600 Florida 13 136,451,162.19 3.50 114 5.6917 1.534874 Georgia 6 63,574,864.95 1.63 114 5.7578 1.484350 Idaho 1 2,556,400.00 0.07 104 5.3960 2.090000 Illinois 19 395,659,656.25 10.14 113 5.8161 1.373838 Indiana 5 28,739,530.75 0.74 115 5.7520 1.266222 Iowa 1 1,320,000.00 0.03 104 5.3960 2.090000 Kansas 3 9,094,116.48 0.23 112 5.5842 1.539800 Kentucky 5 29,292,090.00 0.75 115 5.6876 1.359309 Louisiana 2 10,228,399.40 0.26 115 5.8960 1.334859 Maine 1 9,600,000.00 0.25 114 5.4405 2.203600 Maryland 4 55,424,000.00 1.42 115 5.7360 1.351932 Massachusetts 8 77,475,468.00 1.99 115 5.6311 1.621679 Michigan 6 72,699,192.41 1.86 114 5.6820 1.286004 Minnesota 3 31,800,000.00 0.82 115 5.7601 1.284403 Missouri 2 20,600,000.00 0.53 115 5.7325 1.290388 Nevada 3 35,585,032.97 0.91 115 5.5984 1.478355 New Hampshire 1 9,600,000.00 0.25 114 5.4405 2.203600 New Jersey 11 108,871,198.94 2.79 115 5.7828 1.355133 New Mexico 1 3,900,000.00 0.10 114 5.4405 2.203600 New York 17 439,856,343.16 11.27 115 5.9244 1.356720 North Carolina 13 155,544,853.14 3.99 115 5.6188 1.637283 Ohio 4 62,981,726.00 1.61 114 5.6385 1.367757 Oklahoma 5 108,529,708.45 2.78 115 5.8215 1.382452 Oregon 4 52,836,200.00 1.35 113 5.5113 1.485513 Pennsylvania 12 208,729,231.06 5.35 118 5.7416 1.392820 South Carolina 1 124,254,029.50 3.18 114 5.7900 1.370000 Tennessee 5 19,431,426.00 0.50 111 5.4972 1.779352 Texas 37 244,600,622.67 6.27 115 5.8413 1.333936 Utah 2 11,945,999.69 0.31 107 5.6152 1.879836 Vermont 1 7,961,497.87 0.20 115 6.0500 1.620000 Virginia 21 252,703,898.50 6.48 116 5.4622 1.459865 Washington 9 74,613,231.07 1.91 108 5.6090 1.605611 Washington,DC 1 17,000,000.00 0.44 114 6.3500 1.110000 Wisconsin 5 63,555,499.76 1.63 114 5.9029 1.271889 Totals 274 3,528,008,356.88 90.43 114 5.7388 1.380742

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.14 or less 4 126,852,577.32 3.25 116 6.0897 0.192580 1.15 to 1.19 22 202,331,340.44 5.19 113 5.7894 1.166851 1.20 to 1.29 76 1,264,031,634.45 32.40 115 5.8164 1.239845 1.30 to 1.49 61 1,303,788,215.96 33.42 114 5.7150 1.407102 1.50 to 1.99 24 319,745,120.71 8.20 114 5.6475 1.669866 2.00 or greater 4 311,259,468.00 7.98 111 5.4410 2.168778 Totals 191 3,528,008,356.88 90.43 114 5.7388 1.380742

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 83 489,204,750.70 12.54 115 5.6133 1.511586 Lodging 18 681,958,469.46 17.48 114 5.9522 1.143024 Mixed Use 15 174,923,656.89 4.48 111 5.7208 1.351480 Mobile Home Park 3 5,825,000.00 0.15 114 5.7376 1.338378 Multi-Family 1 12,800,000.00 0.33 114 6.0100 1.210000 Office 47 900,880,176.64 23.09 114 5.7121 1.329515 Retail 104 1,246,216,303.19 31.94 114 5.6887 1.503740 Self Storage 3 16,200,000.00 0.42 114 5.8540 1.289630 Totals 274 3,528,008,356.88 90.43 114 5.7388 1.380742

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4999% or less 23 840,620,386.20 21.55 113 5.4200 1.745828 5.5000% to 5.7499% 67 963,016,557.70 24.68 115 5.6542 1.337502 5.7500% to 5.9999% 62 1,205,756,000.19 30.91 114 5.8073 1.317911 6.0000% to 6.4999% 36 431,880,542.16 11.07 114 6.1314 0.955974 6.5000% or greater 3 86,734,870.63 2.22 117 6.8586 1.310994 Totals 191 3,528,008,356.88 90.43 114 5.7388 1.380742

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 191 3,528,008,356.88 90.43 114 5.7388 1.380742 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 191 3,528,008,356.88 90.43 114 5.7388 1.380742

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 2 19,269,011.11 0.49 55 5.8323 1.353523 61 to 84 months 2 26,200,000.00 0.67 79 5.8071 1.651908 85 to 120 months 185 3,470,794,122.46 88.96 115 5.7381 1.378782 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 189 3,516,263,133.57 90.13 114 5.7391 1.380679

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 42 1,442,894,468.00 36.98 113 5.5637 1.600771 240 months or less 1 4,035,317.50 0.10 115 5.8580 1.180000 241 to 300 months 7 126,078,858.59 3.23 114 5.7869 1.265753 301 months or greater 139 1,943,254,489.48 49.81 114 5.8661 1.225130 Totals 189 3,516,263,133.57 90.13 114 5.7391 1.380679

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 189 3,207,146,311.56 82.21 114 5.7491 1.367020 1 year or less 2 320,862,045.32 8.22 115 5.6353 1.517899 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 191 3,528,008,356.88 90.43 114 5.7388 1.380742 (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. 2,999,999 or less 1 2,266,977.71 0.06 114 6.0000 1.410000 3,000,000 to 3,999,999 4 14,920,238.39 0.38 114 6.0975 1.319792 4,000,000 to 4,999,999 4 18,485,000.00 0.47 115 5.7192 1.335361 5,000,000 to 6,999,999 4 22,972,974.31 0.59 114 5.8359 1.398052 7,000,000 to 9,999,999 8 63,885,417.55 1.64 113 5.9155 1.226007 10,000,000 to 14,999,999 4 46,317,696.55 1.19 106 5.9545 1.206387 15,000,000 to 24,999,999 8 147,509,713.33 3.78 107 5.8993 1.399052 25,000,000 or greater 2 57,000,000.00 1.46 114 6.0454 1.200000 Totals 35 373,358,017.84 9.57 110 5.9269 1.308836

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 3,700,000.00 0.09 115 5.6500 1.240000 California 1 7,400,000.00 0.19 115 5.7100 0.956300 Colorado 1 31,000,000.00 0.79 113 5.8300 1.200000 Delaware 1 4,850,000.00 0.12 115 5.8500 1.200000 Florida 1 16,750,000.00 0.43 55 6.3400 1.310000 Illinois 1 7,200,000.00 0.18 115 5.6861 1.260000 Indiana 2 10,660,000.00 0.27 115 5.6477 1.481280 Iowa 1 10,450,000.00 0.27 79 5.6500 1.250000 Louisiana 3 21,467,696.55 0.55 116 5.8671 1.309482 Massachusetts 1 5,000,000.00 0.13 115 5.7500 1.440000 Michigan 2 27,050,000.00 0.69 115 5.5518 1.719316 Mississippi 1 3,960,000.00 0.10 116 6.0060 1.430000 New York 8 50,163,554.43 1.29 112 6.1867 1.407829 North Carolina 3 34,239,158.25 0.88 115 5.6349 1.237195 Ohio 3 5,670,630.90 0.15 115 5.7100 1.450000 Pennsylvania 1 4,750,000.00 0.12 115 5.5000 1.240000 Texas 6 74,596,977.71 1.91 112 5.9599 1.243083 Utah 1 10,700,000.00 0.27 113 6.3500 1.190000 Washington 1 17,750,000.00 0.45 110 6.0500 1.288600 Wisconsin 1 26,000,000.00 0.67 115 6.3023 1.200000 Totals 40 373,358,017.84 9.57 110 5.9269 1.308836

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 9 96,206,854.80 2.47 113 5.9647 1.133180 1.20 to 1.29 10 124,702,343.41 3.20 110 5.9442 1.225768 1.30 to 1.49 13 109,008,819.63 2.79 104 5.9922 1.402358 1.50 to 1.69 2 23,440,000.00 0.60 114 5.7922 1.515324 1.70 or greater 1 20,000,000.00 0.51 115 5.4400 1.920000 Totals 35 373,358,017.84 9.57 110 5.9269 1.308836

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 1 7,200,000.00 0.18 115 5.6861 1.260000 Multi-Family 39 366,158,017.84 9.39 110 5.9317 1.309796 Totals 40 373,358,017.84 9.57 110 5.9269 1.308836

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.9999% or less 22 223,753,327.45 5.74 112 5.7239 1.324016 6.0000% to 6.2499% 5 67,206,691.04 1.72 112 6.1267 1.305187 6.2500% or greater 8 82,397,999.35 2.11 101 6.3154 1.270590 Totals 35 373,358,017.84 9.57 110 5.9269 1.308836

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 34 364,008,017.84 9.33 110 5.9256 1.312916 13 to 24 months 1 9,350,000.00 0.24 105 5.9800 1.150000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 35 373,358,017.84 9.57 110 5.9269 1.308836

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. 120 months or less 35 373,358,017.84 9.57 110 5.9269 1.308836 Totals 35 373,358,017.84 9.57 110 5.9269 1.308836

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 6 82,740,000.00 2.12 102 5.8860 1.513062 360 months or less 29 290,618,017.84 7.45 112 5.9386 1.250692 Totals 35 373,358,017.84 9.57 110 5.9269 1.308836

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 30 319,208,017.84 8.18 109 5.9528 1.321621 1 year or less 5 54,150,000.00 1.39 113 5.7746 1.233469 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 35 373,358,017.84 9.57 110 5.9269 1.308836 (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 991078989 1 OF Chicago IL 1,176,656.67 0.00 5.790% 991078990 2 RT Various Various 1,059,294.59 0.00 5.440% 991078991 3 Various Various VA 601,609.90 0.00 5.323% 991078887 4 LO Hilton Head Island SC 620,071.16 112,574.32 5.790% 991078888 5 LO Anchorage AK 498,121.71 77,573.34 6.100% 991078889 6 LO New York NY 445,625.00 0.00 5.750% 991078890 7 LO New York NY 437,677.81 125,259.31 5.690% 991078992 8 OF Arlington VA 380,817.78 0.00 5.528% 991078891 9 OF Allentown PA 371,354.17 0.00 5.750% 991078993 10 IN Various Various 325,258.89 0.00 5.396% 991078858 11 MU Pittsburgh PA 244,779.74 0.00 5.730% 991078859 12 OF Pittsburgh PA 98,138.86 0.00 5.730% 991078892 13 LO Albany NY 322,437.00 58,538.65 5.790% 991078994 14 IN Various Various 287,883.67 0.00 5.448% 991078995 15 OF Oklahoma City OK 306,447.06 0.00 5.834% 991078893 16 LO East Elmhurst NY 302,250.00 0.00 7.020% 991078874 17 OF Cleveland OH 237,816.76 0.00 5.608% 991078894 18 RT Rocky Mount NC 239,242.50 0.00 5.670% 991078996 19 RT Conroe TX 212,171.15 0.00 5.818% 991078896 20 Various Various TX 215,974.13 34,509.71 6.040% 991078897 21 RT Pleasant Prairie WI 198,213.14 0.00 6.010% 991078997 22 RT Sandy Springs GA 193,428.84 0.00 5.868% 991078998 23 RT Hillsboro OR 168,810.50 0.00 5.445% 991078999 24 RT Moreno Valley CA 172,105.09 0.00 5.670% 991078898 25 LO Oklahoma City OK 170,643.58 30,980.46 5.790% 991078899 26 RT Chicago IL 186,095.51 24,986.77 6.470% 991078900 27 LO Jamaica NY 185,827.78 0.00 6.640% 991078901 28 OF Folsom CA 158,748.93 0.00 5.790% 991078902 29 MF Denver CO 155,628.61 0.00 5.830% 991079000 30 RT Hacienda Heights CA 144,426.76 0.00 5.445% 991078903 31 IN Washington MI 146,595.56 0.00 5.600% 991079001 32 RT Carlsbad CA 140,675.42 0.00 5.445% 991078881 33 MU Lake Forest IL 140,069.19 0.00 5.609% 991079002 34 RT Santa Clarita CA 135,517.32 0.00 5.445% 981046130 35 RT Bonita Springs FL 146,759.17 0.00 5.980% 991079003 36 RT Modesto CA 130,359.22 0.00 5.445% 991078854 37 MF Waukesha WI 141,101.49 0.00 6.302% 991078904 38 MF Plano TX 122,596.39 0.00 6.190% 991078905 39 Various Various Various 108,920.52 0.00 5.790% 991079004 40 RT Granite Bay CA 100,817.38 0.00 5.445% 991079005 41 OF Troy MI 103,472.83 0.00 5.722% 991078906 42 RT New Rochelle NY 108,607.50 17,703.43 6.030% 991078860 43 OF Houston TX 100,853.85 0.00 5.658% 991078855 44 RT Timonium MD 97,840.52 0.00 5.543% 991079006 45 MF Le Ray NY 107,397.66 17,016.99 6.160% 991055687 46 MF Allendale MI 93,688.89 0.00 5.440% 991079007 47 OF Brooklyn NY 92,483.88 19,684.99 5.389% 991079008 48 LO Bloomington IL 97,233.01 18,467.13 5.670% 991079009 49 RT Henderson NV 91,907.94 0.00 5.445% 991079010 50 MF Conroe TX 96,525.32 0.00 5.814% 991078861 51 MU Palm Beach Gardens FL 92,757.81 0.00 5.745% 991078907 52 RT Bayonne NJ 95,583.33 0.00 6.000% 991079011 53 RT Dublin CA 86,280.92 0.00 5.445% 991078908 54 LO Various VA 89,820.78 0.00 5.860% 991078909 55 MF Kent WA 92,472.57 0.00 6.050% 991079012 56 IN Hagerstown MD 86,594.63 0.00 5.730% 991079013 57 RT El Segundo CA 81,472.74 0.00 5.565% 991079014 58 RT Tacoma WA 78,837.74 0.00 5.385% 991078910 59 RT Washington DC 92,956.94 0.00 6.350% 991078911 60 MF St Petersburg FL 91,445.69 0.00 6.340% 991079015 61 LO Carmel CA 81,564.44 0.00 5.920% 991079016 62 MF High Point NC 73,489.81 0.00 5.506% 991078912 63 RT Roseland NJ 73,108.33 0.00 5.660% 991079017 64 MF Raleigh NC 71,816.67 0.00 5.560% 991079018 65 RT Spring TX 79,353.49 12,152.16 6.163% 991079019 66 Various Various Various 73,256.39 0.00 5.717% 991078913 67 RT Manchester NJ 73,280.56 0.00 5.750% 991079020 68 RT Pacifica CA 68,171.45 0.00 5.385% 991055686 69 IN Louisville KY 71,715.79 0.00 5.665% 991078914 70 Various Various Various 70,972.64 0.00 5.760% 991078915 71 OF Fayetteville AR 67,993.63 12,770.14 5.710% 991078916 72 IN Pendleton IN 67,924.44 0.00 5.800% 991078862 73 IN Tampa FL 63,636.88 0.00 5.490% 991078917 74 RT Staten Island NY 63,348.50 0.00 5.490% 991078918 75 MU Kirkwood MO 66,348.61 0.00 5.750% 991078919 76 MF Conroe TX 66,722.33 0.00 5.870% 991079021 77 OF Annapolis MD 67,549.00 0.00 6.000% 991079022 78 MU New York NY 64,446.42 0.00 5.757% 991079023 79 RT Kent WA 60,959.35 0.00 5.445% 991078920 80 MF Scranton PA 66,243.56 0.00 6.010% 991078921 81 IN Fresno CA 68,345.49 15,841.19 6.260% 991078922 82 RT Medford OR 60,062.84 0.00 5.680% 991079024 83 RT Dallas TX 58,904.74 10,935.58 5.710% 991078923 84 MF Natchitoches LA 61,473.05 10,164.70 5.960% 991078924 85 IN Canton MA 58,590.00 0.00 5.670% 991079025 86 OF Rosemont IL 61,648.39 10,181.99 5.985% 991078925 87 OF St Paul MN 56,445.83 0.00 5.700% 991078926 88 MU Beverly Hills CA 54,296.50 0.00 5.580% 991079026 89 RT Mesa AZ 57,461.60 0.00 5.958% 991078927 90 IN Marlborough MA 55,412.50 0.00 5.850% 991078928 91 LO Fort Worth TX 56,170.28 0.00 5.930% 991078929 92 RT Wilmington NC 54,615.20 9,857.60 5.790% 991078875 93 RT Franklin Park NJ 52,867.18 0.00 5.594% 991079027 94 OF North Hollywood CA 52,656.08 0.00 5.610% 991078930 95 MF Orem UT 58,508.19 0.00 6.350% 991078931 96 RT Menomonee Falls WI 50,229.69 0.00 5.490% 991078876 97 RT Middletown NJ 53,707.84 0.00 5.884% 991078932 98 MF Cedar Falls IA 50,842.15 0.00 5.650% 991078877 99 IN Randolph NJ 49,748.80 0.00 5.664% 991078933 100 OF Various TX 49,274.50 0.00 5.610% 991078934 101 OF Seattle WA 49,450.17 0.00 5.630% 991079028 102 RT Hayward CA 47,829.64 0.00 5.445% 991079029 103 IN Las Vegas NV 47,275.00 0.00 5.490% 991079030 104 OF Boston MA 47,806.31 0.00 5.665% 991079031 105 RT Kent WA 45,953.97 0.00 5.445% 991078935 106 MF Bossier City LA 47,038.19 0.00 5.750% 991078936 107 MF Houston TX 48,147.31 0.00 5.980% 991078937 108 RT Houston TX 45,784.93 0.00 5.830% 991078863 109 MU Redondo Beach CA 44,523.75 0.00 5.745% 991079032 110 LO Morrisville NC 44,226.30 8,215.24 5.736% 991079033 111 RT Grand Prairie TX 43,109.57 8,512.15 5.592% 991079034 112 RT Fredericksburg VA 44,343.18 0.00 5.919% 991055278 113 SS Palm Coast FL 41,830.37 0.00 5.783% 991078938 114 RT Monaca PA 41,664.00 0.00 5.760% 991078878 115 MU Mankato MN 41,453.89 0.00 5.800% 991079035 116 MF Carthage NY 43,489.89 6,514.98 6.275% 991078939 117 OF Chicago IL 42,511.34 6,434.28 6.190% 991079036 118 LO Rutland VT 41,512.15 6,709.36 6.050% 991078940 119 OF Scottsdale AZ 39,226.63 0.00 5.730% 991079037 120 LO Raleigh NC 39,080.30 7,198.06 5.756% 991079038 121 MF West Carthage NY 42,416.06 6,354.12 6.275% 991056002 122 RT Victorville CA 40,703.03 6,311.64 6.110% 991078942 123 RT Naples FL 38,125.69 0.00 5.750% 991079039 124 OF Conroe TX 35,979.38 0.00 5.571% 991078943 125 MF Houston TX 37,135.42 0.00 5.750% 991078944 126 RT Windsor CO 36,618.75 0.00 5.670% 991078945 127 IN Houston TX 38,561.77 6,404.52 6.000% 991078871 128 OF Hamilton Township NJ 36,622.58 6,907.45 5.700% 991079040 129 OF Vero Beach FL 35,588.86 0.00 5.585% 991078946 130 MF Salinas CA 36,385.39 0.00 5.710% 991079041 131 IN Santa Fe Springs CA 36,198.96 0.00 5.700% 991079042 132 IN Birmingham AL 36,068.29 0.00 5.691% 991079043 133 OF Houston TX 36,076.25 0.00 5.700% 991078947 134 RT Johnstown OH 36,456.00 0.00 5.880% 991079044 135 MU St Louis MO 35,340.00 0.00 5.700% 991078882 136 MH Elgin IL 35,253.82 0.00 5.686% 991078948 137 IN Englewood CO 34,115.50 0.00 5.580% 991078949 138 RT New Hyde Park NY 34,482.33 0.00 5.640% 991079045 139 MF Holland MI 35,629.72 0.00 5.869% 991078950 140 IN Seattle WA 38,577.78 0.00 6.400% 991078866 141 LO Oceanside CA 35,418.47 6,101.09 5.900% 991079046 142 OF Various MI 34,402.25 0.00 5.790% 991079047 143 RT Oceanside CA 31,886.43 0.00 5.445% 991078865 144 IN Chamblee GA 35,226.73 5,717.74 6.040% 991079048 145 OF Skokie IL 32,974.11 0.00 5.715% 991078856 146 IN York PA 32,019.76 23,259.59 5.650% 991078951 147 IN Doral FL 33,133.83 0.00 5.830% 991078952 148 MF Indianapolis IN 31,456.39 0.00 5.620% 991079049 149 RT Shreveport LA 33,448.59 5,522.19 6.000% 991078869 150 IN Howell Township NJ 31,488.75 6,031.58 5.650% 991078953 151 IN Durham NC 31,441.32 0.00 5.750% 991078954 152 RT Milpitas CA 30,004.56 0.00 5.620% 991078867 153 LO Trussville AL 29,992.80 8,250.05 5.800% 991078955 154 RT Austin TX 29,450.00 0.00 5.700% 991078956 155 IN Las Vegas NV 32,390.98 4,669.20 6.280% 991078957 156 OF Madison WI 33,092.55 4,500.87 6.440% 991078958 157 IN Danville VA 29,105.19 5,466.35 5.710% 991079050 158 IN Tulsa OK 28,892.91 5,302.70 5.737% 991079051 159 MF Gouverneur NY 31,378.39 4,736.24 6.275% 991079052 160 IN Goshen IN 27,838.80 6,866.85 5.628% 991078959 161 OF Monterey Park CA 27,826.81 0.00 5.620% 991078886 162 RT Grand Blanc MI 28,419.21 5,205.66 5.769% 991078960 163 MF Cincinnati OH 27,907.80 5,211.15 5.710% 991078870 164 RT Plover WI 27,664.12 0.00 5.656% 991078961 165 OF Seattle WA 28,282.89 0.00 6.010% 991078962 166 IN North Huntingdon PA 30,427.48 4,263.95 6.480% 991079053 167 RT Bremerton WA 26,546.96 7,288.28 5.805% 991078857 168 IN York PA 25,102.98 18,484.20 5.600% 991078963 169 RT Wilmington NC 26,066.35 4,704.76 5.790% 991078872 170 IN Dracut MA 25,987.47 0.00 5.860% 991078879 171 IN Randolph NJ 24,874.40 0.00 5.664% 991079054 172 RT Austin TX 24,601.94 0.00 5.714% 991078964 173 MF Townsend MA 24,756.94 0.00 5.750% 991078965 174 IN Newark NJ 25,729.69 4,247.84 6.000% 991079055 175 MU Orion Township MI 25,132.30 6,692.69 5.872% 991079056 176 RT Wichita KS 23,949.76 4,728.97 5.592% 991079057 177 RT Peoria IL 24,347.40 0.00 5.712% 991079058 178 OF Northridge CA 24,746.37 0.00 5.841% 991078966 179 MF Newark DE 24,431.88 0.00 5.850% 991079059 180 RT Warren NJ 25,213.33 0.00 6.100% 991078967 181 OF Oklahoma City OK 24,398.78 6,322.62 5.930% 991079060 182 MF Hallam PA 22,496.53 0.00 5.500% 991078968 183 MF Various NY 23,720.81 0.00 5.830% 991055846 184 RT Panama City FL 22,582.29 0.00 5.701% 991078864 185 MU San Francisco CA 21,729.28 0.00 5.735% 991078853 186 RT Florence KY 21,365.03 0.00 5.770% 991078969 187 RT Hyattsville MD 21,772.33 0.00 5.880% 991078970 188 RT Houston TX 21,631.84 0.00 5.890% 991078971 189 RT Dallas TX 24,194.89 3,032.38 6.630% 991078868 190 SS Lexington KY 21,880.83 0.00 6.050% 991079061 191 MF Fort Wayne IN 20,386.43 0.00 5.691% 991079062 192 OF Tunkhannock PA 20,398.58 8,498.56 5.858% 991079063 193 MF McComb MS 20,480.46 0.00 6.006% 991078972 194 RT Naperville IL 20,075.45 3,117.23 6.130% 991078873 195 MF Gastonia NC 20,848.32 2,874.81 6.470% 991079064 196 RT Livonia MI 17,740.06 0.00 5.538% 991078973 197 MF Montgomery AL 18,001.53 0.00 5.650% 991055599 198 SS Gilbert AZ 17,952.10 0.00 5.791% 991078974 199 OF Charlotte NC 18,335.49 3,132.74 5.950% 991079065 200 MF Lowville NY 19,041.59 2,874.13 6.275% 991055900 201 RT Rustburg VA 17,289.46 0.00 5.704% 991078975 202 RT Cornwall NY 17,721.67 0.00 5.880% 991078976 203 RT Queensbury NY 17,661.39 0.00 5.860% 991078977 204 OF Miramar FL 17,125.10 2,670.75 6.180% 991078979 205 RT Layton UT 17,043.18 4,006.94 6.220% 991079066 206 MU Chicago IL 15,887.50 0.00 6.150% 991079067 207 MU Brooklyn NY 14,983.33 0.00 5.800% 991079068 208 RT Indianapolis IN 14,881.71 2,701.78 5.790% 991079069 209 RT Clarksville IN 14,421.46 0.00 5.775% 991078980 210 RT Santa Monica CA 15,093.56 0.00 6.260% 991078981 211 RT Ponca City OK 13,889.38 0.00 5.930% 991079070 212 IN Charlotte NC 13,549.68 2,416.93 5.804% 991078982 213 RT Lakeway TX 13,657.22 0.00 6.100% 991078883 214 MH DeKalb IL 12,079.50 0.00 5.735% 991079071 215 RT Houston TX 12,596.33 0.00 6.095% 991078983 216 MF Houston TX 11,722.78 1,946.97 6.000% 991078880 217 RT Salem OR 10,932.84 0.00 5.771% 991079072 218 RT Benton AR 10,573.97 0.00 5.765% 991078984 219 OF Westborough MA 10,075.00 0.00 5.850% 991079073 220 RT Topeka KS 9,928.61 0.00 5.765% 991078985 221 RT Cypress TX 10,142.17 0.00 6.040% 991078884 222 MH Chebanse IL 8,415.16 0.00 5.735% 991078885 223 MH Oak Forest IL 8,284.92 0.00 5.744% 991078986 224 RT Richmond TX 5,617.20 0.00 6.040% 991078987 225 RT Katy TX 5,565.19 0.00 6.040% 991078988 226 RT Cypress TX 4,160.89 0.00 6.040% Totals 19,344,349.82 879,608.05 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 991078989 N/A 12/01/2016 N 236,000,000.00 236,000,000.00 05/01/2007 991078990 N/A 12/01/2016 N 226,109,468.00 226,109,468.00 06/01/2007 991078991 N/A 03/01/2017 N 131,250,000.00 131,250,000.00 06/01/2007 991078887 N/A 12/01/2016 N 124,366,603.80 124,254,029.50 06/01/2007 991078888 N/A 03/01/2017 N 94,830,150.66 94,752,577.32 06/01/2007 991078889 N/A 01/01/2017 N 90,000,000.00 90,000,000.00 06/01/2007 991078890 N/A 12/01/2016 N 89,327,066.55 89,201,807.24 06/01/2007 991078992 N/A 01/01/2017 N 80,000,000.00 80,000,000.00 06/01/2007 991078891 N/A 12/01/2016 N 75,000,000.00 75,000,000.00 06/01/2007 991078993 N/A 02/01/2016 N 70,000,000.00 70,000,000.00 05/01/2007 991078858 N/A 02/01/2017 N 49,610,000.00 49,610,000.00 05/01/2007 991078859 N/A 02/01/2017 N 19,890,000.00 19,890,000.00 05/01/2007 991078892 N/A 12/01/2016 N 64,670,633.99 64,612,095.34 06/01/2007 991078994 N/A 01/01/2017 N 61,365,000.00 61,365,000.00 06/01/2007 991078995 N/A 02/01/2017 N 61,000,000.00 61,000,000.00 06/01/2007 991078893 N/A 03/01/2017 N 50,000,000.00 50,000,000.00 06/01/2007 991078874 N/A 12/01/2016 N 49,250,000.00 49,250,000.00 05/01/2007 991078894 N/A 02/01/2017 N 49,000,000.00 49,000,000.00 06/01/2007 991078996 N/A 01/01/2017 N 42,350,000.00 42,350,000.00 06/01/2007 991078896 N/A 03/01/2017 N 41,524,613.48 41,490,103.77 06/01/2007 991078897 N/A 12/01/2016 N 38,300,000.00 38,300,000.00 06/01/2007 991078997 N/A 02/01/2017 N 38,280,000.00 38,280,000.00 06/01/2007 991078998 N/A 11/01/2016 N 36,000,000.00 36,000,000.00 06/01/2007 991078999 N/A 01/01/2017 N 35,250,000.00 35,250,000.00 06/01/2007 991078898 N/A 12/01/2016 N 34,225,689.37 34,194,708.91 06/01/2007 991078899 N/A 02/01/2017 N 33,401,995.95 33,377,009.18 06/01/2007 991078900 N/A 02/01/2017 N 32,500,000.00 32,500,000.00 06/01/2007 991078901 N/A 12/01/2016 N 31,840,000.00 31,840,000.00 06/01/2007 991078902 N/A 11/01/2016 N 31,000,000.00 31,000,000.00 06/01/2007 991079000 N/A 11/01/2016 N 30,800,000.00 30,800,000.00 06/01/2007 991078903 N/A 12/01/2016 N 30,400,000.00 30,400,000.00 05/01/2007 991079001 N/A 11/01/2016 N 30,000,000.00 30,000,000.00 06/01/2007 991078881 N/A 01/01/2017 N 29,000,000.00 29,000,000.00 06/01/2007 991079002 N/A 11/01/2016 N 28,900,000.00 28,900,000.00 06/01/2007 981046130 N/A 12/01/2016 N 28,500,000.00 28,500,000.00 05/01/2007 991079003 N/A 11/01/2016 N 27,800,000.00 27,800,000.00 06/01/2007 991078854 N/A 01/01/2017 N 26,000,000.00 26,000,000.00 06/01/2007 991078904 N/A 11/01/2016 N 23,000,000.00 23,000,000.00 05/01/2007 991078905 N/A 01/01/2017 N 21,846,000.00 21,846,000.00 05/01/2007 991079004 N/A 11/01/2016 N 21,500,000.00 21,500,000.00 06/01/2007 991079005 N/A 12/01/2016 N 21,000,000.00 21,000,000.00 06/01/2007 991078906 N/A 01/01/2017 N 20,916,225.81 20,898,522.38 06/01/2007 991078860 N/A 02/01/2017 N 20,700,000.00 20,700,000.00 06/01/2007 991078855 N/A 01/01/2017 N 20,500,000.00 20,500,000.00 05/01/2007 991079006 N/A 09/01/2016 N 20,246,730.32 20,229,713.33 06/01/2007 991055687 N/A 01/01/2017 N 20,000,000.00 20,000,000.00 06/01/2007 991079007 N/A 02/01/2017 N 19,929,603.19 19,909,918.20 05/01/2007 991079008 N/A 01/01/2017 N 19,914,595.11 19,896,127.98 06/01/2007 991079009 N/A 11/01/2016 N 19,600,000.00 19,600,000.00 06/01/2007 991079010 N/A 12/01/2016 N 19,280,000.00 19,280,000.00 05/01/2007 991078861 N/A 01/01/2017 N 18,750,000.00 18,750,000.00 06/01/2007 991078907 N/A 10/01/2016 N 18,500,000.00 18,500,000.00 06/01/2007 991079011 N/A 11/01/2016 N 18,400,000.00 18,400,000.00 06/01/2007 991078908 N/A 01/01/2017 N 17,800,000.00 17,800,000.00 06/01/2007 991078909 N/A 08/01/2016 N 17,750,000.00 17,750,000.00 06/01/2007 991079012 N/A 01/01/2017 N 17,550,000.00 17,550,000.00 06/01/2007 991079013 N/A 02/01/2017 N 17,000,000.00 17,000,000.00 06/01/2007 991079014 N/A 11/01/2016 N 17,000,000.00 17,000,000.00 06/01/2007 991078910 N/A 12/01/2016 N 17,000,000.00 17,000,000.00 05/01/2007 991078911 N/A 01/01/2012 N 16,750,000.00 16,750,000.00 06/01/2007 991079015 N/A 01/01/2014 N 16,000,000.00 16,000,000.00 06/01/2007 991079016 N/A 01/01/2017 N 15,500,000.00 15,500,000.00 06/01/2007 991078912 N/A 03/01/2017 N 15,000,000.00 15,000,000.00 06/01/2007 991079017 N/A 01/01/2017 N 15,000,000.00 15,000,000.00 06/01/2007 991079018 N/A 02/01/2017 N 14,953,742.65 14,941,590.49 06/01/2007 991079019 N/A 12/01/2016 N 14,880,000.00 14,880,000.00 06/01/2007 991078913 N/A 02/01/2017 N 14,800,000.00 14,800,000.00 06/01/2007 991079020 N/A 11/01/2016 N 14,700,000.00 14,700,000.00 06/01/2007 991055686 N/A 02/01/2017 N 14,700,000.00 14,700,000.00 06/01/2007 991078914 N/A 12/01/2016 N 14,309,000.00 14,309,000.00 05/01/2007 991078915 N/A 12/01/2016 N 13,828,432.15 13,815,662.01 06/01/2007 991078916 N/A 01/01/2017 N 13,600,000.00 13,600,000.00 06/01/2007 991078862 N/A 01/01/2017 N 13,461,000.00 13,461,000.00 06/01/2007 991078917 N/A 01/01/2017 N 13,400,000.00 13,400,000.00 06/01/2007 991078918 N/A 01/01/2017 N 13,400,000.00 13,400,000.00 06/01/2007 991078919 N/A 11/01/2016 N 13,200,000.00 13,200,000.00 06/01/2007 991079021 N/A 12/01/2016 N 13,074,000.00 13,074,000.00 06/01/2007 991079022 N/A 11/01/2016 N 13,000,000.00 13,000,000.00 05/01/2007 991079023 N/A 11/01/2016 N 13,000,000.00 13,000,000.00 06/01/2007 991078920 N/A 12/01/2016 N 12,800,000.00 12,800,000.00 06/01/2007 991078921 N/A 08/01/2016 N 12,678,747.06 12,662,905.87 06/01/2007 991078922 N/A 01/01/2017 N 12,280,000.00 12,280,000.00 06/01/2007 991079024 N/A 02/01/2017 N 11,979,947.32 11,969,011.74 06/01/2007 991078923 N/A 03/01/2017 N 11,977,861.25 11,967,696.55 06/01/2007 991078924 N/A 02/01/2017 N 12,000,000.00 12,000,000.00 06/01/2007 991079025 N/A 02/01/2017 N 11,961,851.69 11,951,669.70 06/01/2007 991078925 N/A 01/01/2017 N 11,500,000.00 11,500,000.00 06/01/2007 991078926 N/A 01/01/2012 N 11,300,000.00 11,300,000.00 06/01/2007 991079026 N/A 12/01/2016 N 11,200,000.00 11,200,000.00 05/01/2007 991078927 N/A 01/01/2017 N 11,000,000.00 11,000,000.00 06/01/2007 991078928 N/A 12/01/2016 N 11,000,000.00 11,000,000.00 06/01/2007 991078929 N/A 01/01/2017 N 10,954,076.97 10,944,219.37 06/01/2007 991078875 N/A 01/01/2017 N 10,975,000.00 10,975,000.00 05/01/2007 991079027 N/A 01/01/2017 N 10,900,000.00 10,900,000.00 05/01/2007 991078930 N/A 11/01/2016 N 10,700,000.00 10,700,000.00 06/01/2007 991078931 N/A 02/01/2017 N 10,625,000.00 10,625,000.00 05/01/2007 991078876 N/A 02/01/2017 N 10,600,000.00 10,600,000.00 05/01/2007 991078932 N/A 01/01/2014 N 10,450,000.00 10,450,000.00 06/01/2007 991078877 N/A 01/01/2017 N 10,200,000.00 10,200,000.00 05/01/2007 991078933 N/A 01/01/2017 N 10,200,000.00 10,200,000.00 06/01/2007 991078934 N/A 01/01/2014 N 10,200,000.00 10,200,000.00 06/01/2007 991079028 N/A 11/01/2016 N 10,200,000.00 10,200,000.00 06/01/2007 991079029 N/A 02/01/2017 N 10,000,000.00 10,000,000.00 06/01/2007 991079030 N/A 02/01/2017 N 9,800,000.00 9,800,000.00 06/01/2007 991079031 N/A 11/01/2016 N 9,800,000.00 9,800,000.00 06/01/2007 991078935 N/A 12/01/2016 N 9,500,000.00 9,500,000.00 06/01/2007 991078936 N/A 03/01/2016 N 9,350,000.00 9,350,000.00 06/01/2007 991078937 N/A 11/01/2016 N 9,120,000.00 9,120,000.00 06/01/2007 991078863 N/A 03/01/2017 N 9,000,000.00 9,000,000.00 06/01/2007 991079032 N/A 12/01/2016 N 8,953,900.75 8,945,685.51 06/01/2007 991079033 N/A 12/01/2016 N 8,952,561.75 8,944,049.60 06/01/2007 991079034 N/A 02/01/2017 N 8,700,000.00 8,700,000.00 06/01/2007 991055278 N/A 12/01/2016 N 8,400,000.00 8,400,000.00 06/01/2007 991078938 N/A 02/01/2017 N 8,400,000.00 8,400,000.00 06/01/2007 991078878 N/A 12/01/2016 N 8,300,000.00 8,300,000.00 05/01/2007 991079035 N/A 10/01/2016 N 8,048,507.61 8,041,992.63 06/01/2007 991078939 N/A 02/01/2012 N 7,975,445.39 7,969,011.11 06/01/2007 991079036 N/A 01/01/2017 N 7,968,207.23 7,961,497.87 06/01/2007 991078940 N/A 01/01/2017 N 7,950,000.00 7,950,000.00 06/01/2007 991079037 N/A 12/01/2016 N 7,884,568.81 7,877,370.75 06/01/2007 991079038 N/A 10/01/2016 N 7,849,779.04 7,843,424.92 06/01/2007 991056002 N/A 03/01/2017 N 7,736,175.07 7,729,863.43 06/01/2007 991078942 N/A 01/01/2017 N 7,700,000.00 7,700,000.00 06/01/2007 991079039 N/A 02/01/2017 N 7,500,000.00 7,500,000.00 06/01/2007 991078943 N/A 01/01/2017 N 7,500,000.00 7,500,000.00 06/01/2007 991078944 N/A 01/01/2017 N 7,500,000.00 7,500,000.00 06/01/2007 991078945 N/A 12/01/2016 N 7,463,567.96 7,457,163.44 06/01/2007 991078871 N/A 12/01/2016 N 7,461,307.26 7,454,399.81 05/01/2007 991079040 N/A 01/01/2017 N 7,400,000.00 7,400,000.00 06/01/2007 991078946 N/A 01/01/2017 N 7,400,000.00 7,400,000.00 06/01/2007 991079041 N/A 12/01/2016 N 7,375,000.00 7,375,000.00 06/01/2007 991079042 N/A 01/01/2017 N 7,360,000.00 7,360,000.00 06/01/2007 991079043 N/A 01/01/2017 N 7,350,000.00 7,350,000.00 05/01/2007 991078947 N/A 01/01/2017 N 7,200,000.00 7,200,000.00 05/01/2007 991079044 N/A 01/01/2017 N 7,200,000.00 7,200,000.00 06/01/2007 991078882 N/A 01/01/2017 N 7,200,000.00 7,200,000.00 06/01/2007 991078948 N/A 01/01/2017 N 7,100,000.00 7,100,000.00 06/01/2007 991078949 N/A 01/01/2017 N 7,100,000.00 7,100,000.00 06/01/2007 991079045 N/A 01/01/2017 N 7,050,000.00 7,050,000.00 06/01/2007 991078950 N/A 01/01/2017 N 7,000,000.00 7,000,000.00 06/01/2007 991078866 N/A 01/01/2017 N 6,971,377.67 6,965,276.58 05/01/2007 991079046 N/A 12/01/2016 N 6,900,000.00 6,900,000.00 06/01/2007 991079047 N/A 11/01/2016 N 6,800,000.00 6,800,000.00 06/01/2007 991078865 N/A 01/01/2017 N 6,772,924.69 6,767,206.95 05/01/2007 991079048 N/A 12/01/2016 N 6,700,000.00 6,700,000.00 06/01/2007 991078856 N/A 12/01/2021 N 6,581,280.70 6,558,021.11 05/01/2007 991078951 N/A 01/01/2017 N 6,600,000.00 6,600,000.00 06/01/2007 991078952 N/A 12/01/2016 N 6,500,000.00 6,500,000.00 06/01/2007 991079049 N/A 01/01/2017 N 6,473,921.59 6,468,399.40 06/01/2007 991078869 N/A 01/01/2017 N 6,472,138.90 6,466,107.32 05/01/2007 991078953 N/A 01/01/2017 N 6,350,000.00 6,350,000.00 06/01/2007 991078954 N/A 01/01/2017 N 6,200,000.00 6,200,000.00 05/01/2007 991078867 N/A 12/01/2016 N 6,005,542.51 5,997,292.46 05/01/2007 991078955 N/A 01/01/2017 N 6,000,000.00 6,000,000.00 06/01/2007 991078956 N/A 03/01/2017 N 5,989,702.17 5,985,032.97 06/01/2007 991078957 N/A 02/01/2017 N 5,967,400.63 5,962,899.76 06/01/2007 991078958 N/A 08/28/2016 N 5,919,364.85 5,913,898.50 05/01/2007 991079050 N/A 02/01/2017 N 5,848,536.87 5,843,234.17 06/01/2007 991079051 N/A 09/01/2016 N 5,807,079.65 5,802,343.41 06/01/2007 991079052 N/A 01/01/2017 N 5,744,300.88 5,737,434.03 06/01/2007 991078959 N/A 01/01/2017 N 5,750,000.00 5,750,000.00 06/01/2007 991078886 N/A 12/01/2016 N 5,720,741.18 5,715,535.52 06/01/2007 991078960 N/A 01/01/2017 N 5,675,842.05 5,670,630.90 06/01/2007 991078870 N/A 02/01/2017 N 5,680,000.00 5,680,000.00 05/01/2007 991078961 N/A 02/01/2017 N 5,465,000.00 5,465,000.00 06/01/2007 991078962 N/A 07/01/2016 N 5,452,954.20 5,448,690.25 06/01/2007 991079053 N/A 12/01/2016 N 5,310,719.35 5,303,431.07 05/01/2007 991078857 N/A 12/01/2021 N 5,205,686.40 5,187,202.20 05/01/2007 991078963 N/A 01/01/2017 N 5,228,082.20 5,223,377.44 06/01/2007 991078872 N/A 02/01/2017 N 5,150,000.00 5,150,000.00 05/01/2007 991078879 N/A 01/01/2017 N 5,100,000.00 5,100,000.00 05/01/2007 991079054 N/A 01/01/2017 N 5,000,000.00 5,000,000.00 05/01/2007 991078964 N/A 01/01/2017 N 5,000,000.00 5,000,000.00 05/01/2007 991078965 N/A 01/01/2017 N 4,979,939.65 4,975,691.81 06/01/2007 991079055 N/A 01/01/2017 N 4,970,349.58 4,963,656.89 06/01/2007 991079056 N/A 12/01/2016 N 4,973,645.45 4,968,916.48 06/01/2007 991079057 N/A 02/01/2017 N 4,950,000.00 4,950,000.00 06/01/2007 991079058 N/A 12/01/2016 N 4,920,000.00 4,920,000.00 06/01/2007 991078966 N/A 01/01/2017 N 4,850,000.00 4,850,000.00 05/01/2007 991079059 N/A 01/01/2017 N 4,800,000.00 4,800,000.00 05/01/2007 991078967 N/A 02/01/2017 N 4,778,087.99 4,771,765.37 05/01/2007 991079060 N/A 01/01/2017 N 4,750,000.00 4,750,000.00 06/01/2007 991078968 N/A 02/01/2017 N 4,725,000.00 4,725,000.00 05/01/2007 991055846 N/A 01/01/2017 N 4,600,000.00 4,600,000.00 06/01/2007 991078864 N/A 01/01/2017 N 4,400,000.00 4,400,000.00 06/01/2007 991078853 N/A 12/01/2016 N 4,300,000.00 4,300,000.00 05/01/2007 991078969 N/A 02/01/2017 N 4,300,000.00 4,300,000.00 06/01/2007 991078970 N/A 11/01/2016 N 4,265,000.00 4,265,000.00 05/01/2007 991078971 N/A 01/01/2017 N 4,237,903.01 4,234,870.63 06/01/2007 991078868 N/A 01/01/2017 N 4,200,000.00 4,200,000.00 05/01/2007 991079061 N/A 02/01/2017 N 4,160,000.00 4,160,000.00 06/01/2007 991079062 N/A 01/01/2017 N 4,043,816.06 4,035,317.50 06/01/2007 991079063 N/A 02/01/2017 N 3,960,000.00 3,960,000.00 05/01/2007 991078972 N/A 02/01/2017 N 3,803,169.51 3,800,052.28 06/01/2007 991078873 N/A 10/01/2016 N 3,742,033.06 3,739,158.25 05/01/2007 991079064 N/A 01/01/2017 N 3,720,000.00 3,720,000.00 06/01/2007 991078973 N/A 01/01/2017 N 3,700,000.00 3,700,000.00 05/01/2007 991055599 N/A 12/01/2016 N 3,600,000.00 3,600,000.00 06/01/2007 991078974 N/A 11/01/2016 N 3,578,625.73 3,575,492.99 05/01/2007 991079065 N/A 09/01/2016 N 3,523,954.27 3,521,080.14 06/01/2007 991055900 N/A 01/01/2017 N 3,520,000.00 3,520,000.00 06/01/2007 991078975 N/A 02/01/2017 N 3,500,000.00 3,500,000.00 06/01/2007 991078976 N/A 01/01/2017 N 3,500,000.00 3,500,000.00 06/01/2007 991078977 N/A 10/01/2016 N 3,217,994.94 3,215,324.19 06/01/2007 991078979 N/A 01/01/2017 N 3,182,006.63 3,177,999.69 06/01/2007 991079066 N/A 11/01/2016 N 3,000,000.00 3,000,000.00 06/01/2007 991079067 N/A 01/01/2017 N 3,000,000.00 3,000,000.00 06/01/2007 991079068 N/A 12/01/2016 N 2,984,798.50 2,982,096.72 06/01/2007 991079069 N/A 01/01/2017 N 2,900,000.00 2,900,000.00 06/01/2007 991078980 N/A 02/01/2017 N 2,800,000.00 2,800,000.00 06/01/2007 991078981 N/A 01/01/2017 N 2,720,000.00 2,720,000.00 05/01/2007 991079070 N/A 02/01/2017 N 2,711,081.01 2,708,664.08 06/01/2007 991078982 N/A 12/01/2016 N 2,600,000.00 2,600,000.00 06/01/2007 991078883 N/A 12/01/2016 N 2,446,000.00 2,446,000.00 06/01/2007 991079071 N/A 01/01/2017 N 2,400,000.00 2,400,000.00 05/01/2007 991078983 N/A 12/01/2016 N 2,268,924.68 2,266,977.71 06/01/2007 991078880 N/A 01/01/2017 N 2,200,000.00 2,200,000.00 05/01/2007 991079072 N/A 12/01/2016 N 2,130,000.00 2,130,000.00 06/01/2007 991078984 N/A 01/01/2017 N 2,000,000.00 2,000,000.00 05/01/2007 991079073 N/A 12/01/2016 N 2,000,000.00 2,000,000.00 06/01/2007 991078985 N/A 03/01/2017 N 1,950,000.00 1,950,000.00 06/01/2007 991078884 N/A 12/01/2016 N 1,704,000.00 1,704,000.00 06/01/2007 991078885 N/A 12/01/2016 N 1,675,000.00 1,675,000.00 06/01/2007 991078986 N/A 03/01/2017 N 1,080,000.00 1,080,000.00 06/01/2007 991078987 N/A 03/01/2017 N 1,070,000.00 1,070,000.00 06/01/2007 991078988 N/A 03/01/2017 N 800,000.00 800,000.00 06/01/2007 Totals 3,902,245,982.75 3,901,366,374.72 See footnotes on the last page of this section.

Mortgage Loan Detail (continued) Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other IW - Industrial/warehouse (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 (3) Modification Code 1 - Maturity Date Extension 2 - Amortization Change 3 - Principal Write-Off 4 - Blank 5 - Temporary Rate Reduction 6 - Capitalization of Interest 7 - Capitalization of Taxes 8 - Other 9 - Combination

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 991078989 1 Office Chicago IL 236,000,000.00 991078990 2 Retail Various Various 226,109,468.00 991078991 3 Various Various VA 131,250,000.00 991078887 4 Lodging Hilton Head Island SC 124,254,029.50 991078888 5 Lodging Anchorage AK 94,752,577.32 991078889 6 Lodging New York NY 90,000,000.00 991078890 7 Lodging New York NY 89,201,807.24 991078992 8 Office Arlington VA 80,000,000.00 991078891 9 Office Allentown PA 75,000,000.00 991078993 10 Industrial Various Various 70,000,000.00 991078858 11 Mixed Use Pittsburgh PA 49,610,000.00 991078859 12 Office Pittsburgh PA 19,890,000.00 991078892 13 Lodging Albany NY 64,612,095.34 991078994 14 Industrial Various Various 61,365,000.00 991078995 15 Office Oklahoma City OK 61,000,000.00 991078893 16 Lodging East Elmhurst NY 50,000,000.00 991078874 17 Office Cleveland OH 49,250,000.00 991078894 18 Retail Rocky Mount NC 49,000,000.00 991078996 19 Retail Conroe TX 42,350,000.00 991078896 20 Various Various TX 41,490,103.77 991078897 21 Retail Pleasant Prairie WI 38,300,000.00 991078997 22 Retail Sandy Springs GA 38,280,000.00 991078998 23 Retail Hillsboro OR 36,000,000.00 991078999 24 Retail Moreno Valley CA 35,250,000.00 991078898 25 Lodging Oklahoma City OK 34,194,708.91 991078899 26 Retail Chicago IL 33,377,009.18 991078900 27 Lodging Jamaica NY 32,500,000.00 991078901 28 Office Folsom CA 31,840,000.00 991078902 29 Multi-Family Denver CO 31,000,000.00 991079000 30 Retail Hacienda Heights CA 30,800,000.00 991078903 31 Industrial Washington MI 30,400,000.00 991079001 32 Retail Carlsbad CA 30,000,000.00 991078881 33 Mixed Use Lake Forest IL 29,000,000.00 991079002 34 Retail Santa Clarita CA 28,900,000.00 981046130 35 Retail Bonita Springs FL 28,500,000.00 991079003 36 Retail Modesto CA 27,800,000.00 991078854 37 Multi-Family Waukesha WI 26,000,000.00 991078904 38 Multi-Family Plano TX 23,000,000.00 991078905 39 Various Various Various 21,846,000.00 991079004 40 Retail Granite Bay CA 21,500,000.00 991079005 41 Office Troy MI 21,000,000.00 991078906 42 Retail New Rochelle NY 20,898,522.38 991078860 43 Office Houston TX 20,700,000.00 991078855 44 Retail Timonium MD 20,500,000.00 991079006 45 Multi-Family Le Ray NY 20,229,713.33 991055687 46 Multi-Family Allendale MI 20,000,000.00 991079007 47 Office Brooklyn NY 19,909,918.20 991079008 48 Lodging Bloomington IL 19,896,127.98 991079009 49 Retail Henderson NV 19,600,000.00 991079010 50 Multi-Family Conroe TX 19,280,000.00 991078861 51 Mixed Use Palm Beach Gardens FL 18,750,000.00 991078907 52 Retail Bayonne NJ 18,500,000.00 991079011 53 Retail Dublin CA 18,400,000.00 991078908 54 Lodging Various VA 17,800,000.00 991078909 55 Multi-Family Kent WA 17,750,000.00 991079012 56 Industrial Hagerstown MD 17,550,000.00 991079013 57 Retail El Segundo CA 17,000,000.00 991079014 58 Retail Tacoma WA 17,000,000.00 991078910 59 Retail Washington DC 17,000,000.00 991078911 60 Multi-Family St Petersburg FL 16,750,000.00 991079015 61 Lodging Carmel CA 16,000,000.00 991079016 62 Multi-Family High Point NC 15,500,000.00 991078912 63 Retail Roseland NJ 15,000,000.00 991079017 64 Multi-Family Raleigh NC 15,000,000.00 991079018 65 Retail Spring TX 14,941,590.49 991079019 66 Various Various Various 14,880,000.00 991078913 67 Retail Manchester NJ 14,800,000.00 991079020 68 Retail Pacifica CA 14,700,000.00 991055686 69 Industrial Louisville KY 14,700,000.00 991078914 70 Various Various Various 14,309,000.00 991078915 71 Office Fayetteville AR 13,815,662.01 991078916 72 Industrial Pendleton IN 13,600,000.00 991078862 73 Industrial Tampa FL 13,461,000.00 991078917 74 Retail Staten Island NY 13,400,000.00 991078918 75 Mixed Use Kirkwood MO 13,400,000.00 991078919 76 Multi-Family Conroe TX 13,200,000.00 991079021 77 Office Annapolis MD 13,074,000.00 991079022 78 Mixed Use New York NY 13,000,000.00 991079023 79 Retail Kent WA 13,000,000.00 991078920 80 Multi-Family Scranton PA 12,800,000.00 991078921 81 Industrial Fresno CA 12,662,905.87 991078922 82 Retail Medford OR 12,280,000.00 991079024 83 Retail Dallas TX 11,969,011.74 991078923 84 Multi-Family Natchitoches LA 11,967,696.55 991078924 85 Industrial Canton MA 12,000,000.00 991079025 86 Office Rosemont IL 11,951,669.70 991078925 87 Office St Paul MN 11,500,000.00 991078926 88 Mixed Use Beverly Hills CA 11,300,000.00 991079026 89 Retail Mesa AZ 11,200,000.00 991078927 90 Industrial Marlborough MA 11,000,000.00 991078928 91 Lodging Fort Worth TX 11,000,000.00 991078929 92 Retail Wilmington NC 10,944,219.37 991078875 93 Retail Franklin Park NJ 10,975,000.00 991079027 94 Office North Hollywood CA 10,900,000.00 991078930 95 Multi-Family Orem UT 10,700,000.00 991078931 96 Retail Menomonee Falls WI 10,625,000.00 991078876 97 Retail Middletown NJ 10,600,000.00 991078932 98 Multi-Family Cedar Falls IA 10,450,000.00 991078877 99 Industrial Randolph NJ 10,200,000.00 991078933 100 Office Various TX 10,200,000.00 991078934 101 Office Seattle WA 10,200,000.00 991079028 102 Retail Hayward CA 10,200,000.00 991079029 103 Industrial Las Vegas NV 10,000,000.00 991079030 104 Office Boston MA 9,800,000.00 991079031 105 Retail Kent WA 9,800,000.00 991078935 106 Multi-Family Bossier City LA 9,500,000.00 991078936 107 Multi-Family Houston TX 9,350,000.00 991078937 108 Retail Houston TX 9,120,000.00 991078863 109 Mixed Use Redondo Beach CA 9,000,000.00 991079032 110 Lodging Morrisville NC 8,945,685.51 991079033 111 Retail Grand Prairie TX 8,944,049.60 991079034 112 Retail Fredericksburg VA 8,700,000.00 991055278 113 Self Storage Palm Coast FL 8,400,000.00 991078938 114 Retail Monaca PA 8,400,000.00 991078878 115 Mixed Use Mankato MN 8,300,000.00 991079035 116 Multi-Family Carthage NY 8,041,992.63 991078939 117 Office Chicago IL 7,969,011.11 991079036 118 Lodging Rutland VT 7,961,497.87 991078940 119 Office Scottsdale AZ 7,950,000.00 991079037 120 Lodging Raleigh NC 7,877,370.75 991079038 121 Multi-Family West Carthage NY 7,843,424.92 991056002 122 Retail Victorville CA 7,729,863.43 991078942 123 Retail Naples FL 7,700,000.00 991079039 124 Office Conroe TX 7,500,000.00 991078943 125 Multi-Family Houston TX 7,500,000.00 991078944 126 Retail Windsor CO 7,500,000.00 991078945 127 Industrial Houston TX 7,457,163.44 991078871 128 Office Hamilton Township NJ 7,454,399.81 991079040 129 Office Vero Beach FL 7,400,000.00 991078946 130 Multi-Family Salinas CA 7,400,000.00 991079041 131 Industrial Santa Fe Springs CA 7,375,000.00 991079042 132 Industrial Birmingham AL 7,360,000.00 991079043 133 Office Houston TX 7,350,000.00 991078947 134 Retail Johnstown OH 7,200,000.00 991079044 135 Mixed Use St Louis MO 7,200,000.00 991078882 136 Mobile Home Park Elgin IL 7,200,000.00 991078948 137 Industrial Englewood CO 7,100,000.00 991078949 138 Retail New Hyde Park NY 7,100,000.00 991079045 139 Multi-Family Holland MI 7,050,000.00 991078950 140 Industrial Seattle WA 7,000,000.00 991078866 141 Lodging Oceanside CA 6,965,276.58 991079046 142 Office Various MI 6,900,000.00 991079047 143 Retail Oceanside CA 6,800,000.00 991078865 144 Industrial Chamblee GA 6,767,206.95 991079048 145 Office Skokie IL 6,700,000.00 991078856 146 Industrial York PA 6,558,021.11 991078951 147 Industrial Doral FL 6,600,000.00 991078952 148 Multi-Family Indianapolis IN 6,500,000.00 991079049 149 Retail Shreveport LA 6,468,399.40 991078869 150 Industrial Howell Township NJ 6,466,107.32 991078953 151 Industrial Durham NC 6,350,000.00 991078954 152 Retail Milpitas CA 6,200,000.00 991078867 153 Lodging Trussville AL 5,997,292.46 991078955 154 Retail Austin TX 6,000,000.00 991078956 155 Industrial Las Vegas NV 5,985,032.97 991078957 156 Office Madison WI 5,962,899.76 991078958 157 Industrial Danville VA 5,913,898.50 991079050 158 Industrial Tulsa OK 5,843,234.17 991079051 159 Multi-Family Gouverneur NY 5,802,343.41 991079052 160 Industrial Goshen IN 5,737,434.03 991078959 161 Office Monterey Park CA 5,750,000.00 991078886 162 Retail Grand Blanc MI 5,715,535.52 991078960 163 Multi-Family Cincinnati OH 5,670,630.90 991078870 164 Retail Plover WI 5,680,000.00 991078961 165 Office Seattle WA 5,465,000.00 991078962 166 Industrial North Huntingdon PA 5,448,690.25 991079053 167 Retail Bremerton WA 5,303,431.07 991078857 168 Industrial York PA 5,187,202.20 991078963 169 Retail Wilmington NC 5,223,377.44 991078872 170 Industrial Dracut MA 5,150,000.00 991078879 171 Industrial Randolph NJ 5,100,000.00 991079054 172 Retail Austin TX 5,000,000.00 991078964 173 Multi-Family Townsend MA 5,000,000.00 991078965 174 Industrial Newark NJ 4,975,691.81 991079055 175 Mixed Use Orion Township MI 4,963,656.89 991079056 176 Retail Wichita KS 4,968,916.48 991079057 177 Retail Peoria IL 4,950,000.00 991079058 178 Office Northridge CA 4,920,000.00 991078966 179 Multi-Family Newark DE 4,850,000.00 991079059 180 Retail Warren NJ 4,800,000.00 991078967 181 Office Oklahoma City OK 4,771,765.37 991079060 182 Multi-Family Hallam PA 4,750,000.00 991078968 183 Multi-Family Various NY 4,725,000.00 991055846 184 Retail Panama City FL 4,600,000.00 991078864 185 Mixed Use San Francisco CA 4,400,000.00 991078853 186 Retail Florence KY 4,300,000.00 991078969 187 Retail Hyattsville MD 4,300,000.00 991078970 188 Retail Houston TX 4,265,000.00 991078971 189 Retail Dallas TX 4,234,870.63 991078868 190 Self Storage Lexington KY 4,200,000.00 991079061 191 Multi-Family Fort Wayne IN 4,160,000.00 991079062 192 Office Tunkhannock PA 4,035,317.50 991079063 193 Multi-Family McComb MS 3,960,000.00 991078972 194 Retail Naperville IL 3,800,052.28 991078873 195 Multi-Family Gastonia NC 3,739,158.25 991079064 196 Retail Livonia MI 3,720,000.00 991078973 197 Multi-Family Montgomery AL 3,700,000.00 991055599 198 Self Storage Gilbert AZ 3,600,000.00 991078974 199 Office Charlotte NC 3,575,492.99 991079065 200 Multi-Family Lowville NY 3,521,080.14 991055900 201 Retail Rustburg VA 3,520,000.00 991078975 202 Retail Cornwall NY 3,500,000.00 991078976 203 Retail Queensbury NY 3,500,000.00 991078977 204 Office Miramar FL 3,215,324.19 991078979 205 Retail Layton UT 3,177,999.69 991079066 206 Mixed Use Chicago IL 3,000,000.00 991079067 207 Mixed Use Brooklyn NY 3,000,000.00 991079068 208 Retail Indianapolis IN 2,982,096.72 991079069 209 Retail Clarksville IN 2,900,000.00 991078980 210 Retail Santa Monica CA 2,800,000.00 991078981 211 Retail Ponca City OK 2,720,000.00 991079070 212 Industrial Charlotte NC 2,708,664.08 991078982 213 Retail Lakeway TX 2,600,000.00 991078883 214 Mobile Home Park DeKalb IL 2,446,000.00 991079071 215 Retail Houston TX 2,400,000.00 991078983 216 Multi-Family Houston TX 2,266,977.71 991078880 217 Retail Salem OR 2,200,000.00 991079072 218 Retail Benton AR 2,130,000.00 991078984 219 Office Westborough MA 2,000,000.00 991079073 220 Retail Topeka KS 2,000,000.00 991078985 221 Retail Cypress TX 1,950,000.00 991078884 222 Mobile Home Park Chebanse IL 1,704,000.00 991078885 223 Mobile Home Park Oak Forest IL 1,675,000.00 991078986 224 Retail Richmond TX 1,080,000.00 991078987 225 Retail Katy TX 1,070,000.00 991078988 226 Retail Cypress TX 800,000.00 Totals 3,901,366,374.72

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 991078989 0.00 0.00 991078990 0.00 6,895,155.46 01/01/2007 03/31/2007 991078991 0.00 0.00 991078887 0.00 0.00 991078888 0.00 (201,970.58) 01/01/2007 03/31/2007 991078889 0.00 0.00 991078890 0.00 0.00 991078992 0.00 0.00 991078891 0.00 0.00 991078993 0.00 0.00 991078858 0.00 0.00 991078859 0.00 0.00 991078892 0.00 0.00 991078994 0.00 0.00 991078995 0.00 0.00 991078893 0.00 0.00 991078874 0.00 0.00 991078894 0.00 0.00 991078996 0.00 0.00 991078896 0.00 0.00 991078897 0.00 0.00 991078997 0.00 0.00 991078998 0.00 0.00 991078999 0.00 0.00 991078898 0.00 0.00 991078899 0.00 0.00 991078900 0.00 0.00 991078901 0.00 0.00 991078902 0.00 0.00 991079000 0.00 0.00 991078903 0.00 0.00 991079001 0.00 0.00 991078881 0.00 0.00 991079002 0.00 0.00 981046130 0.00 0.00 991079003 0.00 0.00 991078854 0.00 0.00 991078904 0.00 0.00 991078905 0.00 0.00 991079004 0.00 0.00 991079005 0.00 0.00 991078906 0.00 0.00 991078860 0.00 0.00 991078855 0.00 0.00 991079006 0.00 0.00 991055687 0.00 0.00 991079007 0.00 0.00 991079008 0.00 0.00 991079009 0.00 0.00 991079010 0.00 0.00 991078861 0.00 0.00 991078907 0.00 0.00 991079011 0.00 0.00 991078908 0.00 0.00 991078909 0.00 366,511.11 01/01/2007 03/31/2007 991079012 0.00 0.00 991079013 0.00 0.00 991079014 0.00 0.00 991078910 0.00 0.00 991078911 0.00 0.00 991079015 0.00 0.00 991079016 0.00 0.00 991078912 0.00 0.00 991079017 0.00 296,328.65 01/01/2007 03/31/2007 991079018 0.00 0.00 991079019 0.00 0.00 991078913 0.00 0.00 991079020 0.00 0.00 991055686 0.00 0.00 991078914 0.00 0.00 991078915 0.00 0.00 991078916 0.00 0.00 991078862 0.00 0.00 991078917 0.00 0.00 991078918 0.00 0.00 991078919 0.00 0.00 991079021 0.00 0.00 991079022 0.00 0.00 991079023 0.00 0.00 991078920 0.00 0.00 991078921 0.00 0.00 991078922 0.00 0.00 991079024 0.00 0.00 991078923 0.00 0.00 991078924 0.00 0.00 991079025 0.00 0.00 991078925 0.00 0.00 991078926 0.00 0.00 991079026 0.00 0.00 991078927 0.00 0.00 991078928 0.00 0.00 991078929 0.00 0.00 991078875 0.00 0.00 991079027 0.00 0.00 991078930 0.00 0.00 991078931 0.00 0.00 991078876 0.00 0.00 991078932 0.00 0.00 991078877 0.00 0.00 991078933 0.00 0.00 991078934 0.00 0.00 991079028 0.00 0.00 991079029 0.00 0.00 991079030 0.00 0.00 991079031 0.00 0.00 991078935 0.00 0.00 991078936 0.00 0.00 991078937 0.00 0.00 991078863 0.00 0.00 991079032 0.00 0.00 991079033 0.00 0.00 991079034 0.00 0.00 991055278 0.00 0.00 991078938 0.00 0.00 991078878 0.00 0.00 991079035 0.00 0.00 991078939 0.00 0.00 991079036 0.00 0.00 991078940 0.00 0.00 991079037 0.00 0.00 991079038 0.00 0.00 991056002 0.00 0.00 991078942 0.00 0.00 991079039 0.00 0.00 991078943 0.00 114,375.31 01/01/2007 03/31/2007 991078944 0.00 0.00 991078945 0.00 0.00 991078871 0.00 0.00 991079040 0.00 0.00 991078946 0.00 107,523.76 01/01/2007 03/31/2007 991079041 0.00 0.00 991079042 0.00 0.00 991079043 0.00 0.00 991078947 0.00 0.00 991079044 0.00 0.00 991078882 0.00 0.00 991078948 0.00 0.00 991078949 0.00 0.00 991079045 0.00 0.00 991078950 0.00 0.00 991078866 0.00 0.00 991079046 0.00 0.00 991079047 0.00 0.00 991078865 0.00 0.00 991079048 0.00 0.00 991078856 0.00 0.00 991078951 0.00 0.00 991078952 0.00 146,150.96 01/01/2007 03/31/2007 991079049 0.00 0.00 991078869 0.00 0.00 991078953 0.00 0.00 991078954 0.00 0.00 991078867 0.00 0.00 991078955 0.00 0.00 991078956 0.00 0.00 991078957 0.00 0.00 991078958 0.00 0.00 991079050 0.00 0.00 991079051 0.00 0.00 991079052 0.00 0.00 991078959 0.00 0.00 991078886 0.00 0.00 991078960 0.00 0.00 991078870 0.00 0.00 991078961 0.00 0.00 991078962 0.00 0.00 991079053 0.00 0.00 991078857 0.00 0.00 991078963 0.00 0.00 991078872 0.00 0.00 991078879 0.00 0.00 991079054 0.00 0.00 991078964 0.00 0.00 991078965 0.00 0.00 991079055 0.00 0.00 991079056 0.00 0.00 991079057 0.00 0.00 991079058 0.00 0.00 991078966 0.00 0.00 991079059 0.00 0.00 991078967 0.00 0.00 991079060 0.00 0.00 991078968 0.00 0.00 991055846 0.00 0.00 991078864 0.00 0.00 991078853 0.00 0.00 991078969 0.00 0.00 991078970 0.00 0.00 991078971 0.00 0.00 991078868 0.00 0.00 991079061 0.00 0.00 991079062 0.00 0.00 991079063 0.00 0.00 991078972 0.00 0.00 991078873 0.00 0.00 991079064 0.00 0.00 991078973 0.00 0.00 991055599 0.00 0.00 991078974 0.00 0.00 991079065 0.00 0.00 991055900 0.00 0.00 991078975 0.00 0.00 991078976 0.00 0.00 991078977 0.00 0.00 991078979 0.00 0.00 991079066 0.00 0.00 991079067 0.00 0.00 991079068 0.00 0.00 991079069 0.00 0.00 991078980 0.00 0.00 991078981 0.00 0.00 991079070 0.00 0.00 991078982 0.00 0.00 991078883 0.00 0.00 991079071 0.00 0.00 991078983 0.00 0.00 991078880 0.00 0.00 991079072 0.00 0.00 991078984 0.00 0.00 991079073 0.00 0.00 991078985 0.00 0.00 991078884 0.00 0.00 991078885 0.00 0.00 991078986 0.00 0.00 991078987 0.00 0.00 991078988 0.00 0.00

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 06/12/2007 0 $0.00 0 $0.00 0 $0.00 05/14/2007 0 $0.00 0 $0.00 0 $0.00 04/12/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 06/12/2007 0 $0.00 0 $0.00 0 $0.00 05/14/2007 0 $0.00 0 $0.00 0 $0.00 04/12/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 06/12/2007 0 $0.00 0 $0.00 5.756761% 5.732250% 114 05/14/2007 0 $0.00 0 $0.00 5.756789% 5.732277% 115 04/12/2007 0 $0.00 0 $0.00 5.756823% 5.732311% 116 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 991078989 1 0 05/01/2007 0.00 0.00 B 991078993 10 0 05/01/2007 0.00 0.00 B 991078858 11 0 05/01/2007 0.00 0.00 A 991078859 12 0 05/01/2007 0.00 0.00 A 991078874 17 0 05/01/2007 0.00 0.00 B 991078903 31 0 05/01/2007 0.00 0.00 A 981046130 35 0 05/01/2007 0.00 0.00 A 991078904 38 0 05/01/2007 0.00 0.00 A 991078905 39 0 05/01/2007 0.00 0.00 A 991078855 44 0 05/01/2007 0.00 0.00 B 991079007 47 0 05/01/2007 0.00 0.00 A 991079010 50 0 05/01/2007 0.00 0.00 A 991078910 59 0 05/01/2007 0.00 0.00 A 991078914 70 0 05/01/2007 0.00 0.00 A 991079022 78 0 05/01/2007 0.00 0.00 A 991079026 89 0 05/01/2007 0.00 0.00 A 991078875 93 0 05/01/2007 0.00 0.00 B 991079027 94 0 05/01/2007 0.00 0.00 A 991078931 96 0 05/01/2007 0.00 0.00 A 991078876 97 0 05/01/2007 0.00 0.00 B 991078877 99 0 05/01/2007 0.00 0.00 B 991078878 115 0 05/01/2007 0.00 0.00 B 991078871 128 0 05/01/2007 0.00 0.00 B 991079043 133 0 05/01/2007 0.00 0.00 A 991078947 134 0 05/01/2007 0.00 0.00 A 991078866 141 0 05/01/2007 0.00 0.00 B 991078865 144 0 05/01/2007 0.00 0.00 B 991078856 146 0 05/01/2007 0.00 0.00 B 991078869 150 0 05/01/2007 0.00 0.00 B 991078954 152 0 05/01/2007 0.00 0.00 A 991078867 153 0 05/01/2007 0.00 0.00 B 991078958 157 0 05/01/2007 0.00 0.00 A 991078870 164 0 05/01/2007 0.00 0.00 B 991079053 167 0 05/01/2007 0.00 0.00 B 991078857 168 0 05/01/2007 0.00 0.00 B 991078872 170 0 05/01/2007 0.00 0.00 B 991078879 171 0 05/01/2007 0.00 0.00 B 991079054 172 0 05/01/2007 0.00 0.00 A 991078964 173 0 05/01/2007 0.00 0.00 A 991078966 179 0 05/01/2007 0.00 0.00 A 991079059 180 0 05/01/2007 0.00 0.00 A 991078967 181 0 05/01/2007 0.00 0.00 A 991078968 183 0 05/01/2007 0.00 0.00 A 991078853 186 0 05/01/2007 0.00 0.00 B 991078970 188 0 05/01/2007 0.00 0.00 A 991078868 190 0 05/01/2007 0.00 0.00 B 991079063 193 0 05/01/2007 0.00 0.00 A 991078873 195 0 05/01/2007 0.00 0.00 B 991078973 197 0 05/01/2007 0.00 0.00 A 991078974 199 0 05/01/2007 0.00 0.00 A 991078981 211 0 05/01/2007 0.00 0.00 A 991079071 215 0 05/01/2007 0.00 0.00 A 991078880 217 0 05/01/2007 0.00 0.00 B 991078984 219 0 05/01/2007 0.00 0.00 A Totals 54 0.00 0.00

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 991078989 236,000,000.00 0.00 991078993 70,000,000.00 0.00 991078858 49,610,000.00 0.00 991078859 19,890,000.00 0.00 991078874 49,250,000.00 0.00 991078903 30,400,000.00 0.00 981046130 28,500,000.00 0.00 991078904 23,000,000.00 0.00 991078905 21,846,000.00 0.00 991078855 20,500,000.00 0.00 991079007 19,929,603.19 0.00 991079010 19,280,000.00 0.00 991078910 17,000,000.00 0.00 991078914 14,309,000.00 0.00 991079022 13,000,000.00 0.00 991079026 11,200,000.00 0.00 991078875 10,975,000.00 0.00 991079027 10,900,000.00 0.00 991078931 10,625,000.00 0.00 991078876 10,600,000.00 0.00 991078877 10,200,000.00 0.00 991078878 8,300,000.00 0.00 991078871 7,461,307.26 0.00 991079043 7,350,000.00 0.00 991078947 7,200,000.00 0.00 991078866 6,971,377.67 0.00 991078865 6,772,924.69 0.00 991078856 6,581,280.70 0.00 991078869 6,472,138.90 0.00 991078954 6,200,000.00 0.00 991078867 6,005,542.51 0.00 991078958 5,919,364.85 0.00 991078870 5,680,000.00 0.00 991079053 5,310,719.35 0.00 991078857 5,205,686.40 0.00 991078872 5,150,000.00 0.00 991078879 5,100,000.00 0.00 991079054 5,000,000.00 0.00 991078964 5,000,000.00 0.00 991078966 4,850,000.00 0.00 991079059 4,800,000.00 0.00 991078967 4,778,087.99 0.00 991078968 4,725,000.00 0.00 991078853 4,300,000.00 0.00 991078970 4,265,000.00 0.00 991078868 4,200,000.00 0.00 991079063 3,960,000.00 0.00 991078873 3,742,033.06 0.00 991078973 3,700,000.00 0.00 991078974 3,578,625.73 0.00 991078981 2,720,000.00 0.00 991079071 2,400,000.00 0.00 991078880 2,200,000.00 0.00 991078984 2,000,000.00 0.00 Totals 864,913,692.30 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 (31 loans) 0.00 0.00 367,935,681.76 0.00 Total for Status Code = B (23 loans) 0.00 0.00 496,978,010.54 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.

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 0.00 0.00 6,857.57 0.00 2 0.00 0.00 0.00 0.00 Totals 0.00 0.00 6,857.57 0.00

Interest Shortfall Reconciliation Detail - Part 1 Offering Stated Principal Current Ending Special Servicing Fees ASER Document Balance at Scheduled Monthly Liquidation Work Out Cross-Reference Contribution Balance There are no Interest Shortfalls for the above columns for this Period Totals

Interest Shortfall Reconciliation Detail - Part 1 (continued) Offering PPIS (Excess) Non-Recoverable Interest on Modified Interest Additional Document (Scheduled Advances Rate Reduction Trust Fund Cross-Reference Interest) /(Excess) Expense There are no Interest Shortfalls for the above columns for this Period Totals

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

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

Filing Compare · J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-CIBC18