10-D 1 gcc07c01_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 11, 2007 to September 10, 2007 Commission File Number of issuing entity: 333-130174-01 GE Commercial Mortgage Corporation, Series 2007-C1 Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130174 GE Commercial Mortgage Corporation (Exact name of depositor as specified in its charter) Bank of America, National Association General Electric Capital Corporation German American Capital Corporation Barclays Capital Real Estate Inc. (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199846 54-2199847 54-6744186 54-6747766 (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-1A ______ ______ ___X___ ___________ X-P ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___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 10, 2007 a distribution was made to holders of GE Commercial Mortgage Corporation, Series 2007-C1 Trust. 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 GE Commercial Mortgage Corporation, Series 2007-C1 Trust, relating to the September 10, 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. GE Commercial Mortgage Corporation (Depositor) /s/ Alec Burger Alec Burger, President and CEO Date: September 18, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of GE Commercial Mortgage Corporation, Series 2007-C1 Trust, relating to the September 10, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 GE Commercial Mortgage Corporation Commercial Mortgage Pass-Through Certificates Series 2007-C1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: September 10, 2007 Record Date: August 31, 2007 Determination Date: September 04, 2007 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 23 NOI Detail 24 - 29 Principal Prepayment Detail 30 Historical Detail 31 Delinquency Loan Detail 32 - 37 Specially Serviced Loan Detail 38 - 39 Advance Summary 40 Modified Loan Detail 41 Historical Liquidated Loan Detail 42 Historical Bond/Collateral Loss Reconciliation Detail 43 Interest Shortfall Reconciliation Detail 44 - 45 Depositor GE Commercial Mortgage Corporation 292 Long Ridge Road Stamford, CT 06927 Contact: General Information Number Phone Number: (203) 357-4000 Master Servicer KeyCorp Real Estate Capital Markets, Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number: (816) 221-8800 Master Servicer Bank of America, N.A. 900 West Trade Street Suite 650 Charlotte, NC 28255 Contact: Capital Markets Servicing Group Phone Number: (704) 317-4501 Special Servicer LNR Partners, Inc. 1601 Washington Avenue Suite 700 Miami Beach, FL 33139 Contact: Vickie Taylor Phone Number: (305) 229-6614 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 36159XAA8 3.884000% 68,000,000.00 6866,~~000~~680,~~000~~378.0050 ~~415~~421,~~221~~882.5568 ~~220~~215,~~093~~822.3316 A-2 36159XAB6 5.417000% 479,000,000.00 479,000,000.00 0.00 2,162,285.83 A-3 36159XAC4 5.481000% 185,000,000.00 185,000,000.00 0.00 844,987.50 A-AB 36159XAD2 5.477000% 54,898,000.00 54,898,000.00 0.00 250,563.62 A-4 36159XAE0 5.543000% 928,800,000.00 928,800,000.00 0.00 4,290,282.00 A-1A 36159XAF7 5.483000% 1,051,727,000.00 1,051,~~727~~401,~~000~~090.0029 ~~106~~107,~~326~~852.2425 4,~~805~~804,~~515~~026.9582 A-M 36159XAH3 5.606000% 354,346,000.00 354,346,000.00 0.00 1,655,386.40 A-MFL 36159XAQ3 5.~~550000~~580000% 41,000,000.00 41,000,000.00 0.00 ~~214~~197,~~908~~005.3300 A-J 36159XAJ9 5.677000% 239,453,000.00 239,453,000.00 0.00 1,132,812.23 A-JFL 36159XAS9 5.~~600000~~630000% 62,000,000.00 62,000,000.00 0.00 ~~327~~300,~~911~~579.1144 B 36159XAK6 5.746000% 39,534,000.00 39,534,000.00 0.00 189,301.97 C 36159XAL4 5.~~894299~~894316% 44,477,000.00 44,477,000.00 0.00 218,467.2991 D 36159XAM2 5.~~933299~~933316% 39,534,000.00 39,534,000.00 0.00 195,~~472~~473.5409 E 36159XAU4 5.~~985299~~985316% 29,651,000.00 29,651,000.00 0.00 147,~~891~~892.7517 F 36159XAW0 5.~~985299~~985316% 24,710,000.00 24,710,000.00 0.00 123,247.2863 G 36159XAY6 5.~~985299~~985316% 49,418,000.00 49,418,000.00 0.00 246,~~484~~485.5928 H 36159XBA7 5.~~985299~~985316% 44,476,000.00 44,476,000.00 0.00 221,835.1476 J 36159XBC3 5.~~985299~~985316% 39,535,000.00 39,535,000.00 0.00 197,~~190~~191.6722 K 36159XBE9 5.~~985299~~985316% 54,360,000.00 54,360,000.00 0.00 271,134.0581 L 36159XBG4 5.180000% 9,884,000.00 9,884,000.00 0.00 42,665.93 M 36159XBJ8 5.180000% 14,825,000.00 14,825,000.00 0.00 63,994.58 N 36159XBL3 5.180000% 9,884,000.00 9,884,000.00 0.00 42,665.93 O 36159XBN9 5.180000% 9,884,000.00 9,884,000.00 0.00 42,665.93 P 36159XBQ2 5.180000% 9,883,000.00 9,883,000.00 0.00 42,661.62 Q 36159XBS8 5.180000% 14,826,000.00 14,826,000.00 0.00 63,998.90 T 36159XBU3 5.180000% 54,360,462.00 54,360,462.00 0.00 ~~234~~229,~~655~~445.9951 R 36159XBW9 0.000000% 0.00 0.00 0.00 0.00 LR 36159XBY5 0.000000% 0.00 0.00 0.00 0.00 Totals 3,953,465,462.00 3,~~953~~951,~~465~~819,~~462~~930.0079 ~~521~~529,~~547~~734.7993 18,~~249~~192,~~080~~879.4624

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 36159XAA8 0.00 0.00 ~~635~~637,~~314~~704.8884 6766,~~584~~258,~~778~~495.4582 30.0002% A-2 36159XAB6 0.00 0.00 2,162,285.83 479,000,000.00 30.0002% A-3 36159XAC4 0.00 0.00 844,987.50 185,000,000.00 30.0002% A-AB 36159XAD2 0.00 0.00 250,563.62 54,898,000.00 30.0002% A-4 36159XAE0 0.00 0.00 4,290,282.00 928,800,000.00 30.0002% A-1A 36159XAF7 0.00 0.00 4,911,~~842~~879.1907 1,051,~~620~~293,~~673~~238.7604 30.0002% A-M 36159XAH3 0.00 0.00 1,655,386.40 354,346,000.00 20.0001% A-MFL 36159XAQ3 0.00 0.00 ~~214~~197,~~908~~005.3300 41,000,000.00 20.0001% A-J 36159XAJ9 0.00 0.00 1,132,812.23 239,453,000.00 12.38% A-JFL 36159XAS9 0.00 0.00 ~~327~~300,~~911~~579.1144 62,000,000.00 12.38% B 36159XAK6 0.00 0.00 189,301.97 39,534,000.00 11.38% C 36159XAL4 0.00 0.00 218,467.2991 44,477,000.00 10.2526% D 36159XAM2 0.00 0.00 195,~~472~~473.5409 39,534,000.00 9.2526% E 36159XAU4 0.00 0.00 147,~~891~~892.7517 29,651,000.00 8.50% F 36159XAW0 0.00 0.00 123,247.2863 24,710,000.00 7.88% G 36159XAY6 0.00 0.00 246,~~484~~485.5928 49,418,000.00 6.63% H 36159XBA7 0.00 0.00 221,835.1476 44,476,000.00 5.50% J 36159XBC3 0.00 0.00 197,~~190~~191.6722 39,535,000.00 4.50% K 36159XBE9 0.00 0.00 271,134.0581 54,360,000.00 3.13% L 36159XBG4 0.00 0.00 42,665.93 9,884,000.00 2.88% M 36159XBJ8 0.00 0.00 63,994.58 14,825,000.00 2.50% N 36159XBL3 0.00 0.00 42,665.93 9,884,000.00 2.25% O 36159XBN9 0.00 0.00 42,665.93 9,884,000.00 2.00% P 36159XBQ2 0.00 0.00 42,661.62 9,883,000.00 1.75% Q 36159XBS8 0.00 0.00 63,998.90 14,826,000.00 1.38% T 36159XBU3 0.00 0.00 ~~234~~229,~~655~~445.9951 54,360,462.00 0.00% R 36159XBW9 0.00 0.00 0.00 0.00 0.00% LR 36159XBY5 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 18,~~770~~722,~~628~~614.2517 3,~~952~~951,~~943~~290,~~914~~195.2186

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 36159XAN0 0.~~046931~~046133% 3,953,465,462.00 3,~~953~~951,~~465~~819,~~462~~930.0079 ~~154~~151,~~616~~925.2804 X-P 36159XAG5 0.~~428460~~428552% 3,861,731,000.00 3,861,731,000.00 1,~~378~~379,~~832~~126.1881

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 36159XAN0 0.00 ~~154~~151,~~616~~925.2804 3,~~952~~951,~~943~~290,~~914~~195.2186 X-P 36159XAG5 0.00 1,~~378~~379,~~832~~126.1881 3,861,731,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 36159XAA8 ~~1,000~~980.~~00000000~~59380147 6.~~10619926~~20415706 3.~~23666662~~17385529 0.00000000 0.00000000 ~~993~~974.~~89380074~~38964441 A-2 36159XAB6 1,000.00000000 0.00000000 4.51416666 0.00000000 0.00000000 1,000.00000000 A-3 36159XAC4 1,000.00000000 0.00000000 4.56750000 0.00000000 0.00000000 1,000.00000000 A-AB 36159XAD2 1,000.00000000 0.00000000 4.56416664 0.00000000 0.00000000 1,000.00000000 A-4 36159XAE0 1,000.00000000 0.00000000 4.61916667 0.00000000 0.00000000 1,000.00000000 A-1A 36159XAF7 ~~1,000~~999.~~00000000~~69011948 0.~~10109681~~10254776 4.~~56916667~~56775078 0.00000000 0.00000000 999.~~89890319~~58757172 A-M 36159XAH3 1,000.00000000 0.00000000 4.67166668 0.00000000 0.00000000 1,000.00000000 A-MFL 36159XAQ3 1,000.00000000 0.00000000 54.~~24166659~~80500000 0.00000000 0.00000000 1,000.00000000 A-J 36159XAJ9 1,000.00000000 0.00000000 4.73083332 0.00000000 0.00000000 1,000.00000000 A-JFL 36159XAS9 1,000.00000000 0.00000000 54.~~28888887~~84805548 0.00000000 0.00000000 1,000.00000000 B 36159XAK6 1,000.00000000 0.00000000 4.78833333 0.00000000 0.00000000 1,000.00000000 C 36159XAL4 1,000.00000000 0.00000000 4.~~91191605~~91192999 0.00000000 0.00000000 1,000.00000000 D 36159XAM2 1,000.00000000 0.00000000 4.~~94441595~~94442986 0.00000000 0.00000000 1,000.00000000 E 36159XAU4 1,000.00000000 0.00000000 4.~~98774915~~98776331 0.00000000 0.00000000 1,000.00000000 F 36159XAW0 1,000.00000000 0.00000000 4.~~98774909~~98776325 0.00000000 0.00000000 1,000.00000000 G 36159XAY6 1,000.00000000 0.00000000 4.~~98774920~~98776316 0.00000000 0.00000000 1,000.00000000 H 36159XBA7 1,000.00000000 0.00000000 4.~~98774935~~98776329 0.00000000 0.00000000 1,000.00000000 J 36159XBC3 1,000.00000000 0.00000000 4.~~98774934~~98776325 0.00000000 0.00000000 1,000.00000000 K 36159XBE9 1,000.00000000 0.00000000 4.~~98774926~~98776325 0.00000000 0.00000000 1,000.00000000 L 36159XBG4 1,000.00000000 0.00000000 4.31666633 0.00000000 0.00000000 1,000.00000000 M 36159XBJ8 1,000.00000000 0.00000000 4.31666644 0.00000000 0.00000000 1,000.00000000 N 36159XBL3 1,000.00000000 0.00000000 4.31666633 0.00000000 0.00000000 1,000.00000000 O 36159XBN9 1,000.00000000 0.00000000 4.31666633 0.00000000 0.00000000 1,000.00000000 P 36159XBQ2 1,000.00000000 0.00000000 4.31666700 0.00000000 0.00000000 1,000.00000000 Q 36159XBS8 1,000.00000000 0.00000000 4.31666667 0.00000000 0.00000000 1,000.00000000 T 36159XBU3 1,000.00000000 0.00000000 4.~~31666659~~22081604 0.00000000 0.00000000 1,000.00000000 R 36159XBW9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 36159XBY5 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-C 36159XAN0 ~~1,000~~999.~~00000000~~58377499 0.~~03910905~~03842832 0.00000000 999.~~86807832~~44978243 X-P 36159XAG5 1,000.00000000 0.~~35705029~~35712659 0.00000000 1,000.00000000

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 2,~~901~~900,~~737~~418,~~992~~370.1765 02,900,640,002.0099 ~~415~~421,~~221~~882.6275 0.00 0.00 2 1,051,~~727~~401,~~470~~560.0836 01,051,508,910.0033 ~~106~~107,~~326~~852.25 0.00 0.00 Total 3,~~953~~951,~~465~~819,~~462~~931.2501 03,952,148,913.0032 ~~521~~529,~~547~~735.8700 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,~~901~~899,~~322~~996,~~770~~487.6097 2,~~901~~900,~~448~~285,~~811~~366.7834 ~~415~~421,~~221~~882.6275 2 0.00 1,051,~~621~~293,~~143~~708.8311 1,051,~~682~~401,~~819~~560.9236 ~~106~~107,~~326~~852.25 Total 0.00 3,~~952~~951,~~943~~290,~~914~~196.4308 3,~~953~~951,~~131~~686,~~631~~926.70 ~~521~~529,~~547~~735.8700

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 ~~220~~215,~~093~~822.3316 0.00 ~~220~~215,~~093~~822.3316 A-2 0508/01/2007 - 0508/30/2007 30 2,162,285.83 0.00 2,162,285.83 A-3 0508/01/2007 - 0508/30/2007 30 844,987.50 0.00 844,987.50 A-AB 0508/01/2007 - 0508/30/2007 30 250,563.62 0.00 250,563.62 A-4 0508/01/2007 - 0508/30/2007 30 4,290,282.00 0.00 4,290,282.00 A-1A 0508/01/2007 - 0508/30/2007 30 4,~~805~~804,~~515~~026.9582 0.00 4,~~805~~804,~~515~~026.9582 X-C 0508/01/2007 - 0508/30/2007 30 ~~154~~151,~~616~~925.2804 0.00 ~~154~~151,~~616~~925.2804 X-P 0508/01/2007 - 0508/30/2007 30 1,~~378~~379,~~832~~126.1881 0.00 1,~~378~~379,~~832~~126.1881 A-M 0508/01/2007 - 0508/30/2007 30 1,655,386.40 0.00 1,655,386.40 A-MFL ~~05/~~08/10/2007 - 0609/1009/2007 3431 ~~214~~197,~~908~~005.3300 0.00 ~~214~~197,~~908~~005.3300 A-J 0508/01/2007 - 0508/30/2007 30 1,132,812.23 0.00 1,132,812.23 A-JFL ~~05/~~08/10/2007 - 0609/1009/2007 3431 ~~327~~300,~~911~~579.1144 0.00 ~~327~~300,~~911~~579.1144 B 0508/01/2007 - 0508/30/2007 30 189,301.97 0.00 189,301.97 C 0508/01/2007 - 0508/30/2007 30 218,467.2991 0.00 218,467.2991 D 0508/01/2007 - 0508/30/2007 30 195,~~472~~473.5409 0.00 195,~~472~~473.5409 E 0508/01/2007 - 0508/30/2007 30 147,~~891~~892.7517 0.00 147,~~891~~892.7517 F 0508/01/2007 - 0508/30/2007 30 123,247.2863 0.00 123,247.2863 G 0508/01/2007 - 0508/30/2007 30 246,~~484~~485.5928 0.00 246,~~484~~485.5928 H 0508/01/2007 - 0508/30/2007 30 221,835.1476 0.00 221,835.1476 J 0508/01/2007 - 0508/30/2007 30 197,~~190~~191.6722 0.00 197,~~190~~191.6722 K 0508/01/2007 - 0508/30/2007 30 271,134.0581 0.00 271,134.0581 L 0508/01/2007 - 0508/30/2007 30 42,665.93 0.00 42,665.93 M 0508/01/2007 - 0508/30/2007 30 63,994.58 0.00 63,994.58 N 0508/01/2007 - 0508/30/2007 30 42,665.93 0.00 42,665.93 O 0508/01/2007 - 0508/30/2007 30 42,665.93 0.00 42,665.93 P 0508/01/2007 - 0508/30/2007 30 42,661.62 0.00 42,661.62 Q 0508/01/2007 - 0508/30/2007 30 63,998.90 0.00 63,998.90 T 0508/01/2007 - 0508/30/2007 30 234,655.99 0.00 234,655.99 Total 19,~~782~~729,~~528~~141.9257 0.00 19,~~782~~729,~~528~~141.9257

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 ~~220~~215,~~093~~822.3316 0.00 A-2 0.00 0.00 0.00 2,162,285.83 0.00 A-3 0.00 0.00 0.00 844,987.50 0.00 A-AB 0.00 0.00 0.00 250,563.62 0.00 A-4 0.00 0.00 0.00 4,290,282.00 0.00 A-1A 0.00 0.00 0.00 4,~~805~~804,~~515~~026.9582 0.00 X-C 0.00 0.00 0.00 ~~154~~151,~~616~~925.2804 0.00 X-P 0.00 0.00 0.00 1,~~378~~379,~~832~~126.1881 0.00 A-M 0.00 0.00 0.00 1,655,386.40 0.00 A-MFL 0.00 0.00 0.00 ~~214~~197,~~908~~005.3300 0.00 A-J 0.00 0.00 0.00 1,132,812.23 0.00 A-JFL 0.00 0.00 0.00 ~~327~~300,~~911~~579.1144 0.00 B 0.00 0.00 0.00 189,301.97 0.00 C 0.00 0.00 0.00 218,467.2991 0.00 D 0.00 0.00 0.00 195,~~472~~473.5409 0.00 E 0.00 0.00 0.00 147,~~891~~892.7517 0.00 F 0.00 0.00 0.00 123,247.2863 0.00 G 0.00 0.00 0.00 246,~~484~~485.5928 0.00 H 0.00 0.00 0.00 221,835.1476 0.00 J 0.00 0.00 0.00 197,~~190~~191.6722 0.00 K 0.00 0.00 0.00 271,134.0581 0.00 L 0.00 0.00 0.00 42,665.93 0.00 M 0.00 0.00 0.00 63,994.58 0.00 N 0.00 0.00 0.00 42,665.93 0.00 O 0.00 0.00 0.00 42,665.93 0.00 P 0.00 0.00 0.00 42,661.62 0.00 Q 0.00 0.00 0.00 63,998.90 0.00 T 0.00 0.00 05,210.0048 ~~234~~229,~~655~~445.9951 09,210.0048 Total 0.00 0.00 05,210.0048 19,~~782~~723,~~528~~931.9209 09,210.0048

Other Required Information Available Distribution Amount (1) 20,~~304~~253,~~076~~666.7102 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 78,~~457~~423.6155 Less Delinquent Master Servicing Fees 5566,~~123~~951.0969 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 054,609.0004 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 2366,~~334~~080.5290 Current 1 Month LIBOR Rate 5.~~320000~~350000% Next 1 Month LIBOR Rate 5.~~320000~~820000% (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 19,790,911.09 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 19,790,911.09 Principal: Scheduled Principal 529,735.00 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 529,735.00 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 18,399.44 Total Other Collected: 18,399.44 Total Funds Collected 20,339,045.53 Total Funds Distributed Fees: Master Servicing Fee 78,423.55 Trustee Fee-Wells Fargo Bank, N.A. 1,745.39 Certificate Administrator Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 80,168.94 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 1,210.48 ASER Amount 0.00 Special Servicing Fee 4,000.00 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 5,210.48 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 19,723,931.09 Principal Distribution 529,734.93 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 20,253,666.02 Total Funds Distributed 20,339,045.44

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. 4,999,999 or less 64 230,~~442~~037,~~115~~060.8918 5.8382 ~~111~~108 5.~~8279~~8282 1.~~391694~~423205 5,000,000 to 9,999,999 57 ~~409~~408,~~392~~885,~~089~~299.2419 10.3635 ~~107~~104 5.8063 1.~~355891~~337654 10,000,000 to 14,999,999 28 339,~~977~~825,~~800~~064.0066 8.60 ~~103~~100 5.7950 1.~~325843~~319430 15,000,000 to 19,999,999 13 218,927,510.00 5.54 9592 5.8403 1.346135 20,000,000 to 24,999,999 8 177,250,000.00 4.4849 9491 5.7496 1.~~310574~~239488 25,000,000 to 29,999,999 4 111,250,000.00 2.8182 7269 5.7490 1.219698 30,000,000 to 34,999,999 3 93,000,000.00 2.35 9390 5.6839 1.~~322097~~342086 35,000,000 to 39,999,999 1 38,500,000.00 0.97 ~~118~~115 5.6060 1.085000 40,000,000 to 44,999,999 2 84,900,000.00 2.15 8986 5.6735 1.363888 45,000,000 to 54,999,999 1 54,070,000.00 1.37 ~~116~~113 5.4380 10.~~630000~~940000 55,000,000 or greater 17 2,~~195~~194,~~234~~645,~~399~~262.3005 55.5354 9996 5.8515 1.~~444718~~379356 Totals 198 3,~~952~~951,~~943~~290,~~914~~196.4308 100.00 ~~100~~97 5.8167 1.~~398806~~349740

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 3 42,855,000.00 1.08 7471 5.8162 1.369235 Arizona 5 172,937,300.00 4.3738 ~~115~~112 5.5174 1.~~346877~~338733 Arkansas 8 21,~~543~~258,~~386~~076.5233 0.54 ~~113~~110 5.~~4000~~4006 1.~~593235~~594090 California 37 ~~784~~783,~~198~~933,~~740~~028.5874 19.84 ~~102~~99 5.~~6698~~6697 1.~~381544~~389414 Colorado 5 5554,~~069~~988,~~812~~359.3632 1.39 ~~109~~106 5.~~7567~~7563 1.~~472103~~291447 Connecticut 4 15,~~389~~368,~~482~~853.8995 0.39 ~~111~~108 5.5308 1.~~566317~~566807 Delaware 2 12,~~628~~606,~~366~~395.3672 0.32 9188 5.~~7874~~7871 1.~~308694~~308461 Florida 11 90,~~133~~124,~~902~~326.2698 2.28 9895 5.8081 1.~~225340~~252311 Georgia 4 37,~~902~~865,~~573~~572.0651 0.96 6966 5.~~7392~~7388 1.~~528924~~528890 Hawaii 1 175,000,000.00 4.43 7976 5.7120 1.468000 Idaho 1 1,095,600.00 0.03 ~~104~~101 5.3960 2.089500 Illinois 9 81,~~824~~817,~~001~~872.7158 2.07 9289 5.8453 1.~~494240~~494250 Indiana 13 154,~~696~~200,~~425~~529.2390 3.9190 ~~116~~113 5.~~8583~~8585 1.~~189441~~195966 Iowa 4 17,365,714.29 0.44 ~~115~~112 5.6611 1.261385 Kansas 3 13,~~626~~604,~~222~~046.0941 0.34 8077 5.~~8367~~8366 1.~~442745~~442839 Kentucky 2 3,314,458.00 0.08 ~~113~~110 5.7498 1.566230 Louisiana 1 24,500,000.00 0.62 5855 5.9450 1.~~750000~~442200 Maryland 3 159,~~083~~074,~~823~~576.0205 4.0203 6057 6.~~1107~~1108 2.~~656537~~656506 Massachusetts 4 19,285,361.86 0.49 ~~115~~112 5.8361 1.393379 Michigan 4 104,~~282~~268,~~052~~572.5668 2.64 6663 5.~~7773~~7772 1.~~308819~~308790 Minnesota 2 123,750,000.00 3.13 ~~115~~112 5.8303 1.398079 Mississippi 2 11,013,000.00 0.28 ~~115~~112 5.6919 1.255817 Missouri 3 19,~~733~~716,~~526~~784.6586 0.50 ~~117~~114 5.~~8325~~8322 1.~~211836~~211745 Nevada 3 44,800,000.00 1.13 ~~118~~115 5.6908 1.304925 New Hampshire 1 1,600,000.00 0.04 ~~117~~114 6.2800 1.295200 New Jersey 4 44,254,000.00 1.12 ~~116~~113 5.6789 1.186112 New Mexico 6 26,~~303~~272,~~023~~799.5291 0.6766 8885 5.~~8625~~8626 1.~~211358~~211228 New York 50 657,~~180~~151,~~455~~570.5935 16.63 9087 6.~~1787~~1788 1.~~381758~~090803 North Carolina 11 75,~~157~~058,~~338~~408.4418 1.90 ~~105~~102 5.~~8376~~8375 1.~~350967~~374149 Ohio 12 38,987,488.00 0.99 9895 5.9777 1.~~372747~~419090 Oklahoma 2 13,160,000.00 0.33 ~~117~~114 5.9586 1.183771 Oregon 8 40,~~978~~912,~~877~~864.1481 1.04 ~~101~~98 5.~~8087~~8086 1.~~297748~~325691 Pennsylvania 6 61,~~898~~832,~~432~~121.4803 1.5756 ~~116~~113 5.7731 1.~~378409~~378413 Puerto Rico 1 4,904,000.00 0.12 ~~115~~112 5.6730 1.000500 South Carolina 3 20,650,000.00 0.52 ~~116~~113 5.9344 1.173484 Tennessee 5 239,~~649~~639,~~771~~802.4170 6.06 ~~118~~115 5.6462 1.~~235323~~235324 Texas 16 228,~~805~~799,~~496~~287.1206 5.79 ~~112~~109 5.~~7404~~7403 1.~~224765~~224763 Utah 2 7,137,714.29 0.18 ~~110~~107 5.7450 2.113414 Vermont 1 7,725,000.00 0.20 ~~119~~116 6.1000 1.291100 Virginia 12 249,225,714.29 6.3031 ~~111~~108 5.7228 1.252063 Washington 10 34,~~291~~242,~~346~~250.5725 0.87 9996 5.~~7790~~7787 1.~~524241~~578315 Wisconsin 3 1514,~~006~~993,~~507~~745.1504 0.38 ~~114~~111 5.~~7071~~7073 1.~~418380~~418550 Totals 287 3,~~952~~951,~~943~~290,~~914~~196.4308 100.00 ~~100~~97 5.8167 1.~~398806~~349740

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 3640 ~~682~~1,~~218~~008,~~418~~835,689.5018 1725.2653 ~~110~~108 5.~~8144~~9294 10.~~087799~~984328 1.20 to 1.24 45 741,~~293~~135,~~134~~843.1700 18.7576 ~~115~~112 5.7396 1.~~227403~~227404 1.25 to 1.29 23 427,~~345~~248,~~251~~700.6432 10.81 ~~101~~98 5.6742 1.~~284301~~284305 1.30 to 1.34 2422 ~~302~~277,~~188~~171,~~390~~092.6441 7.6401 9899 5.~~8808~~8666 1.~~324819~~323381 1.35 to 1.39 18 402,~~986~~836,~~569~~360.9284 10.1920 8077 5.~~9838~~9839 1.~~381243~~381246 1.40 to 1.44 68 ~~192~~227,~~072~~063,~~277~~644.2578 45.8675 ~~109~~101 5.~~8159~~8216 1.~~423044~~424500 1.45 to 1.49 1311 ~~542~~293,~~952~~929,~~684~~151.9123 137.7444 9880 65.~~0108~~7210 1.~~463852~~465845 1.50 to 1.54 2 15,~~540~~888,~~852~~482.5694 0.3940 ~~116~~90 56.~~7556~~0069 1.~~540224~~524166 1.55 to 1.59 32 198,~~206~~168,~~631~~642.0831 0.4921 97114 5.~~9629~~9025 1.~~581001~~568741 1.60 to 1.64 75 ~~252~~194,~~714~~546,~~643~~902.7298 64.3992 7358 5.~~4994~~5045 1.~~642093~~646302 1.65 to 1.69 2 21,100,000.00 0.53 ~~110~~107 6.1154 1.697040 1.70 or greater 1920 ~~353~~333,~~325~~365,~~060~~686.0409 8.9444 8483 5.~~8157~~8195 2.~~259648~~433210 Totals 198 3,~~952~~951,~~943~~290,~~914~~196.4308 100.00 ~~100~~97 5.8167 1.~~398806~~349740

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 46 233,~~391~~298,~~106~~241.0914 5.90 ~~106~~103 5.7713 1.~~448915~~448947 Lodging 19 377,~~858~~647,~~367~~771.6600 9.56 8380 5.~~8867~~8866 1.~~431270~~441704 Mixed Use 7 49,~~904~~892,~~871~~865.8756 1.26 ~~107~~104 5.~~4914~~4913 1.~~755230~~571687 Mobile Home Park 32 195,~~067~~025,~~604~~840.0695 4.9394 ~~102~~99 5.7485 1.~~277449~~277704 Multi-Family 75 893,~~387~~085,~~457~~454.2703 22.60 8178 5.~~8932~~8934 1.~~610889~~612339 Office 49 1,412,~~467~~209,~~989~~053.6053 35.7374 ~~106~~103 5.8268 1.~~324587~~187600 Other 2 24,~~193~~189,~~957~~747.1946 0.61 ~~118~~115 5.5358 1.~~297385~~297391 Retail 47 ~~713~~712,~~168~~437,~~560~~222.7042 18.0403 ~~114~~111 5.~~7302~~7301 1.~~265989~~270766 Self Storage 10 53,504,000.00 1.35 ~~117~~114 5.8067 1.295194 Totals 287 3,~~952~~951,~~943~~290,~~914~~196.4308 100.00 ~~100~~97 5.8167 1.~~398806~~349740

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 2 23,600,000.00 0.60 9592 5.1937 1.986967 5.250% to 5.499% 10 327,~~897~~601,~~639~~272.5070 8.3029 8481 5.~~4416~~4417 1.~~720308~~754498 5.500% to 5.749% 73 1,577,~~877~~729,~~916~~207.9114 39.9293 ~~105~~102 5.6397 1.~~300848~~294153 5.750% to 5.999% 80 1,~~047~~046,~~454~~663,~~923~~676.4992 26.5049 ~~104~~101 5.8428 1.~~279350~~276314 6.000% to 6.249% 21 649,~~678~~325,~~326~~627.9290 16.4443 8380 6.~~1376~~1377 1.~~620868~~616642 6.250% to 6.499% 10 298,~~735~~670,~~107~~411.6142 7.56 ~~114~~111 6.3515 10.~~454789~~823580 6.500% or greater 2 27,700,000.00 0.70 4138 6.5875 1.377010 Totals 198 3,~~952~~951,~~943~~290,~~914~~196.4308 100.00 ~~100~~97 5.8167 1.~~398806~~349740

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 ~~197~~194 3,~~946~~898,~~554~~498,~~431~~832.5413 9998.8466 ~~100~~97 5.~~8172~~8123 1.~~399126~~349503 13 to 24 months 14 652,~~389~~791,~~482~~363.8995 01.1634 ~~106~~105 56.~~5320~~1402 1.~~201100~~367231 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 198 3,~~952~~951,~~943~~290,~~914~~196.4308 100.00 ~~100~~97 5.8167 1.~~398806~~349740

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 35 1,044,~~622~~539,~~685~~428.4933 26.4344 5754 5.9063 1.~~583308~~573857 61 to 85 months 2 185,~~955~~911,~~901~~110.4726 4.7071 7976 5.~~7296~~7295 1.~~475200~~471052 86 to 120 months 156 2,~~588~~587,~~698~~629,~~424~~224.8428 65.49 ~~116~~113 5.7803 1.~~335881~~265040 121 months or greater 1 119,~~820~~638,~~768~~656.3060 3.03 ~~150~~147 6.0100 1.014800 Totals 194 3,~~939~~937,~~097~~718,~~780~~419.1047 99.6566 ~~100~~97 5.8183 1.~~398307~~349082

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 85 months 0 0.00 0.00 0 0.0000 0.000000 86 to 120 months 4 13,~~846~~571,~~134~~776.3361 0.3534 ~~115~~112 5.3500 1.540572 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 4 13,~~846~~571,~~134~~776.3361 0.3534 ~~115~~112 5.3500 1.540572

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 68 2,569,511,000.00 65.0003 9693 5.7894 1.~~484428~~405340 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 3 100,~~703~~259,~~946~~920.9282 2.5554 ~~118~~115 5.~~7878~~7879 1.~~059941~~068884 241 to 300 months 9 85,~~251~~046,~~601~~775.5051 2.1615 9087 5.~~9519~~9516 1.~~391307~~437639 301 months or greater 114 1,~~183~~182,~~631~~900,~~231~~723.6814 29.94 ~~107~~104 5.8741 1.~~240643~~244260 Totals 194 3,~~939~~937,~~097~~718,~~780~~419.1047 99.6566 ~~100~~97 5.8183 1.~~398307~~349082

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 ~~190~~181 3,~~682~~415,~~445~~385,~~283~~488.4324 9386.1644 9995 5.~~8293~~7877 1.~~395174~~386729 1 year or less 817 ~~270~~535,~~498~~904,~~631~~707.0084 613.8456 ~~105~~110 56.~~6453~~0013 1.~~448241~~113999 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 198 3,~~952~~951,~~943~~290,~~914~~196.4308 100.00 ~~100~~97 5.8167 1.~~398806~~349740 (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. 4,999,999 or less 48 ~~174~~173,~~003~~795,~~492~~582.1128 4.40 ~~115~~112 5.8582 1.~~384716~~415822 5,000,000 to 9,999,999 42 ~~306~~305,~~032~~655,~~079~~578.1998 7.74 ~~111~~108 5.~~8056~~8055 1.~~389321~~365039 10,000,000 to 14,999,999 14 166,~~412~~260,~~800~~064.0066 4.21 9794 5.8299 1.~~344734~~331644 15,000,000 to 19,999,999 8 134,110,000.00 3.39 9794 5.8530 1.404120 20,000,000 to 24,999,999 4 87,800,000.00 2.22 ~~101~~98 5.7097 1.251313 25,000,000 to 29,999,999 4 111,250,000.00 2.8182 7269 5.7490 1.219698 30,000,000 to 34,999,999 3 93,000,000.00 2.35 9390 5.6839 1.~~322097~~342086 35,000,000 to 44,999,999 1 44,500,000.00 1.13 ~~118~~115 5.7820 1.360700 45,000,000 and greater 14 1,~~784~~783,~~214~~625,~~399~~262.3005 45.14 ~~106~~103 5.7977 1.~~332538~~224904 Totals 138 2,~~901~~899,~~322~~996,~~770~~487.6097 73.4039 ~~105~~102 5.~~7982~~7981 1.~~338978~~271964

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 5 172,937,300.00 4.3738 ~~115~~112 5.5174 1.~~346877~~338733 Arkansas 4 7,~~697~~686,~~252~~299.1972 0.19 ~~111~~108 5.~~4900~~4899 1.~~687967~~688587 California 25 501,~~409~~144,~~740~~028.5874 12.68 ~~102~~99 5.~~7284~~7283 1.~~347516~~347638 Colorado 4 31,~~819~~738,~~812~~359.3632 0.80 ~~104~~101 5.~~9077~~9074 1.~~717101~~404734 Connecticut 4 15,~~389~~368,~~482~~853.8995 0.39 ~~111~~108 5.5308 1.~~566317~~566807 Delaware 1 5,~~328~~306,~~366~~395.3672 0.13 5754 5.9620 1.442400 Florida 6 48,~~533~~524,~~902~~326.2698 1.23 8481 5.~~9952~~9951 1.~~215869~~265961 Georgia 4 37,~~902~~865,~~573~~572.0651 0.96 6966 5.~~7392~~7388 1.~~528924~~528890 Hawaii 1 175,000,000.00 4.43 7976 5.7120 1.468000 Idaho 1 1,095,600.00 0.03 ~~104~~101 5.3960 2.089500 Illinois 9 81,~~824~~817,~~001~~872.7158 2.07 9289 5.8453 1.~~494240~~494250 Indiana 9 144,~~663~~191,~~724~~407.6270 3.6665 ~~116~~113 5.~~8567~~8569 1.~~184139~~190775 Iowa 1 565,714.29 0.01 ~~104~~101 5.3960 2.089500 Kansas 3 13,~~626~~604,~~222~~046.0941 0.34 8077 5.~~8367~~8366 1.~~442745~~442839 Kentucky 2 3,314,458.00 0.08 ~~113~~110 5.7498 1.566230 Maryland 2 9,~~083~~074,~~823~~576.0205 0.23 ~~117~~114 5.~~6277~~6279 1.~~867838~~866486 Massachusetts 4 19,285,361.86 0.49 ~~115~~112 5.8361 1.393379 Michigan 3 98,~~282~~268,~~052~~572.5668 2.49 6360 5.~~7942~~7941 1.~~279481~~279446 Minnesota 1 104,000,000.00 2.63 ~~114~~111 5.7990 1.426200 Mississippi 2 11,013,000.00 0.28 ~~115~~112 5.6919 1.255817 Missouri 2 16,~~633~~616,~~526~~784.6586 0.42 ~~118~~115 5.~~8386~~8383 1.~~224274~~224178 Nevada 2 24,500,000.00 0.62 ~~118~~115 5.7502 1.393686 New Hampshire 1 1,600,000.00 0.04 ~~117~~114 6.2800 1.295200 New Jersey 2 30,954,000.00 0.78 ~~116~~113 5.6128 1.156971 New Mexico 6 26,~~303~~272,~~023~~799.5291 0.6766 8885 5.~~8625~~8626 1.~~211358~~211228 New York 13 442,~~780~~751,~~455~~570.5935 11.2021 ~~105~~102 6.1376 10.~~373082~~941234 North Carolina 8 49,~~277~~178,~~338~~408.4418 1.2524 ~~116~~113 5.8784 1.~~342172~~377537 Ohio 1 4,171,488.00 0.11 ~~116~~113 5.9600 1.343800 Oklahoma 1 3,760,000.00 0.10 ~~116~~113 6.2800 1.155700 Oregon 6 3534,~~046~~992,~~394~~382.3330 0.89 ~~106~~103 5.~~8052~~8051 1.~~318168~~350818 Pennsylvania 6 61,~~898~~832,~~432~~121.4803 1.5756 ~~116~~113 5.7731 1.~~378409~~378413 Puerto Rico 1 4,904,000.00 0.12 ~~115~~112 5.6730 1.000500 South Carolina 3 20,650,000.00 0.52 ~~116~~113 5.9344 1.173484 Tennessee 4 234,~~109~~099,~~771~~802.4170 5.92 ~~118~~115 5.6464 1.~~237224~~237225 Texas 12 169,~~517~~511,~~986~~777.1206 4.29 ~~117~~114 5.7103 1.~~235166~~235164 Utah 1 3,757,714.29 0.10 ~~104~~101 5.3960 2.089500 Vermont 1 7,725,000.00 0.20 ~~119~~116 6.1000 1.291100 Virginia 12 249,225,714.29 6.3031 ~~111~~108 5.7228 1.252063 Washington 6 16,~~729~~697,~~030~~433.4946 0.42 ~~114~~111 5.~~7728~~7724 1.~~802009~~913101 Wisconsin 3 1514,~~006~~993,~~507~~745.1504 0.38 ~~114~~111 5.~~7071~~7073 1.~~418380~~418550 Totals 182 2,~~901~~899,~~322~~996,~~770~~487.6097 73.4039 ~~105~~102 5.~~7982~~7981 1.~~338978~~271964

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 2426 ~~513~~765,~~859~~019,~~935~~206.6967 1319.0036 ~~111~~110 56.~~8465~~0081 10.~~070557~~949595 1.20 to 1.24 32 ~~623~~622,~~041~~912,~~811~~165.2358 15.76 ~~116~~113 5.7235 1.~~228638~~228639 1.25 to 1.29 15 351,~~405~~308,~~251~~700.6432 8.89 ~~101~~98 5.6431 1.~~287120~~287124 1.30 to 1.34 19 247,~~907~~783,~~186~~320.8984 6.27 ~~101~~98 5.8858 1.~~324647~~324649 1.35 to 1.39 11 135,~~713~~654,~~329~~253.5023 3.43 ~~113~~110 5.7918 1.~~365971~~365965 1.40 to 1.44 56 ~~180~~190,~~072~~563,~~277~~644.2578 4.5682 ~~113~~110 5.~~8322~~8215 1.~~424146~~423358 1.45 to 1.49 97 ~~500~~251,~~052~~029,~~684~~151.9123 126.6535 ~~100~~80 65.~~0257~~7011 1.~~463635~~465754 1.50 to 1.54 2 15,~~540~~888,~~852~~482.5694 0.3940 ~~116~~90 56.~~7556~~0069 1.~~540224~~524166 1.55 to 1.59 21 165,~~931~~938,~~217~~315.3937 0.4315 94115 6.~~0453~~1100 1.~~581095~~564400 1.60 to 1.64 54 ~~193~~189,~~464~~469,~~446~~350.6119 4.8980 6056 5.~~5206~~5086 1.~~646254~~647197 1.65 to 1.69 2 21,100,000.00 0.53 ~~110~~107 6.1154 1.697040 1.70 or greater 1213 ~~102~~103,~~233~~329,~~776~~896.9382 2.5962 ~~107~~105 5.~~5913~~6269 2.~~051940~~038149 Totals 138 2,~~901~~899,~~322~~996,~~770~~487.6097 73.4039 ~~105~~102 5.~~7982~~7981 1.~~338978~~271964

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 46 233,~~391~~298,~~106~~241.0914 5.90 ~~106~~103 5.7713 1.~~448915~~448947 Lodging 19 377,~~858~~647,~~367~~771.6600 9.56 8380 5.~~8867~~8866 1.~~431270~~441704 Mixed Use 7 49,~~904~~892,~~871~~865.8756 1.26 ~~107~~104 5.~~4914~~4913 1.~~755230~~571687 Mobile Home Park 1 5,~~833~~817,~~917~~586.5087 0.15 5754 5.8700 1.281100 Multi-Family 1 31,000,000.00 0.78 5754 5.8490 1.~~170000~~199000 Office 49 1,412,~~467~~209,~~989~~053.6053 35.7374 ~~106~~103 5.8268 1.~~324587~~187600 Other 2 24,~~193~~189,~~957~~747.1946 0.61 ~~118~~115 5.5358 1.~~297385~~297391 Retail 47 ~~713~~712,~~168~~437,~~560~~222.7042 18.0403 ~~114~~111 5.~~7302~~7301 1.~~265989~~270766 Self Storage 10 53,504,000.00 1.35 ~~117~~114 5.8067 1.295194 Totals 182 2,~~901~~899,~~322~~996,~~770~~487.6097 73.4039 ~~105~~102 5.~~7982~~7981 1.~~338978~~271964

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 2 23,600,000.00 0.60 9592 5.1937 1.986967 5.250% to 5.499% 4 202,~~961~~939,~~505~~496.1709 5.1314 6461 5.4648 1.~~728620~~728585 5.500% to 5.749% 45 1,~~224~~223,~~038~~890,~~916~~207.9114 30.97 ~~107~~104 5.6519 1.~~307639~~299010 5.750% to 5.999% 64 915,~~927~~189,~~423~~255.9942 23.1716 ~~105~~102 5.~~8349~~8350 1.~~272464~~277171 6.000% to 6.249% 14 240,~~850~~498,~~816~~117.9290 6.09 ~~119~~116 6.0563 1.~~205493~~206998 6.250% to 6.499% 8 276,~~644~~579,~~107~~411.6142 7.00 ~~116~~113 6.3509 10.~~474994~~793374 6.500% or greater 1 17,300,000.00 0.44 3229 6.5019 1.305900 Totals 138 2,~~901~~899,~~322~~996,~~770~~487.6097 73.4039 ~~105~~102 5.~~7982~~7981 1.~~338978~~271964

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 ~~137~~136 2,~~894~~877,~~933~~027,~~287~~634.7102 7372.2381 ~~105~~102 5.~~7987~~7965 1.~~339282~~269672 13 to 24 months 12 622,~~389~~968,~~482~~853.8995 0.1658 ~~106~~105 56.~~5320~~0075 1.~~201100~~559062 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 138 2,~~901~~899,~~322~~996,~~770~~487.6097 73.4039 ~~105~~102 5.~~7982~~7981 1.~~338978~~271964

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 18 ~~502~~501,~~044~~972,~~202~~945.6882 12.70 5552 5.~~7261~~7260 1.~~401772~~403570 61 to 85 months 2 185,~~955~~911,~~901~~110.4726 4.7071 7976 5.~~7296~~7295 1.~~475200~~471052 86 to 120 months 117 2,~~093~~092,~~501~~473,~~898~~775.1529 52.96 ~~116~~113 5.8094 1.~~330373~~237408 121 months and greater 1 119,~~820~~638,~~768~~656.3060 3.03 ~~150~~147 6.0100 1.014800 Totals 138 2,~~901~~899,~~322~~996,~~770~~487.6097 73.4039 ~~105~~102 5.~~7982~~7981 1.~~338978~~271964

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 39 1,768,047,000.00 44.7375 ~~103~~100 5.7540 1.~~405011~~290887 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 3 100,~~703~~259,~~946~~920.9282 2.5554 ~~118~~115 5.~~7878~~7879 1.~~059941~~068884 241 to 300 9 85,~~251~~046,~~601~~775.5051 2.1615 9087 5.~~9519~~9516 1.~~391307~~437639 301 months or greater 87 ~~947~~946,~~320~~642,~~222~~791.1864 23.96 ~~108~~105 5.~~8678~~8679 1.~~240689~~243247 Totals 138 2,~~901~~899,~~322~~996,~~770~~487.6097 73.4039 ~~105~~102 5.~~7982~~7981 1.~~338978~~271964

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 ~~134~~127 2,~~769~~508,~~794~~279,~~139~~551.60 70 63.0748 ~~105~~100 5.~~7993~~7408 1.~~348504~~331027 1 year or less 411 ~~131~~391,~~528~~716,~~631~~936.0027 39.3391 ~~104~~112 56.~~7749~~1654 10.~~138372~~893767 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 138 2,~~901~~899,~~322~~996,~~770~~487.6097 73.4039 ~~105~~102 5.~~7982~~7981 1.~~338978~~271964 (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. 4,999,999 or less 16 56,~~438~~241,~~623~~477.7890 1.4342 9996 5.~~7346~~7357 1.~~413206~~446023 5,000,000 to 9,999,999 15 103,~~360~~229,~~010~~720.0521 2.61 9794 5.~~8085~~8090 1.~~256910~~256567 10,000,000 to 14,999,999 14 173,565,000.00 4.39 ~~108~~105 5.7615 1.307731 15,000,000 to 19,999,999 5 84,817,510.00 2.15 9289 5.8202 1.254452 20,000,000 to 24,999,999 4 89,450,000.00 2.26 8683 5.7887 1.~~368741~~227880 25,000,000 to 39,999,999 1 38,500,000.00 0.97 ~~118~~115 5.6060 1.085000 40,000,000 to 44,999,999 1 40,400,000.00 1.02 5754 5.5540 1.367400 45,000,000 to 54,999,999 1 54,070,000.00 1.37 ~~116~~113 5.4380 10.~~630000~~940000 55,000,000 and greater 3 411,020,000.00 10.40 6663 6.0849 12.~~931684~~049602 Totals 60 1,051,~~621~~293,~~143~~708.8311 26.6061 8683 5.~~8678~~8679 1.~~563865~~564282

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 3 42,855,000.00 1.08 7471 5.8162 1.369235 Arkansas 4 13,~~846~~571,~~134~~776.3361 0.3534 ~~115~~112 5.3500 1.540572 California 12 282,789,000.00 7.1516 ~~101~~98 5.5658 1.~~441878~~463448 Colorado 1 23,250,000.00 0.59 ~~116~~113 5.5500 1.136800 Delaware 1 7,300,000.00 0.18 ~~115~~112 5.6600 1.211100 Florida 5 41,600,000.00 1.05 ~~115~~112 5.5899 1.236390 Indiana 4 10,~~032~~009,~~700~~122.6120 0.25 ~~115~~112 5.~~8819~~8818 1.~~265878~~270739 Iowa 3 16,800,000.00 0.4243 ~~115~~112 5.6700 1.233500 Louisiana 1 24,500,000.00 0.62 5855 5.9450 1.~~750000~~442200 Maryland 1 150,000,000.00 3.7980 5754 6.1400 2.704300 Michigan 1 6,000,000.00 0.15 ~~115~~112 5.5000 1.789400 Minnesota 1 19,750,000.00 0.50 ~~118~~115 5.9950 1.250000 Missouri 1 3,100,000.00 0.08 ~~115~~112 5.8000 1.145100 Nevada 1 20,300,000.00 0.51 ~~118~~115 5.6190 1.197800 New Jersey 2 13,300,000.00 0.34 ~~115~~112 5.8326 1.253935 New York 37 214,400,000.00 5.4243 5956 6.2638 1.399675 North Carolina 3 25,880,000.00 0.65 8481 5.7599 1.367713 Ohio 11 34,816,000.00 0.88 9693 5.9798 1.~~376215~~428111 Oklahoma 1 9,400,000.00 0.24 ~~117~~114 5.8300 1.195000 Oregon 2 5,~~932~~920,482.8151 0.15 7370 5.~~8295~~8296 1.~~177120~~177182 Tennessee 1 5,540,000.00 0.14 ~~115~~112 5.6400 1.155000 Texas 4 59,287,510.00 1.50 9895 5.8262 1.195027 Utah 1 3,380,000.00 0.09 ~~116~~113 6.1330 2.140000 Washington 4 17,~~562~~544,~~316~~816.0879 0.44 8582 5.~~7849~~7847 1.~~259652~~259697 Totals 105 1,051,~~621~~293,~~143~~708.8311 26.6061 8683 5.~~8678~~8679 1.~~563865~~564282

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 1214 ~~168~~243,~~358~~816,482.8151 46.2617 ~~107~~101 5.~~7167~~6824 1.~~140427~~093308 1.20 to 1.24 13 118,~~251~~223,~~322~~677.9442 2.99 ~~107~~104 5.~~8242~~8241 1.~~220898~~220899 1.25 to 1.29 8 75,940,000.00 1.92 ~~101~~98 5.8180 1.271260 1.30 to 1.34 53 5429,~~281~~387,~~203~~771.7557 10.3774 88113 5.~~8583~~7046 1.~~325604~~312694 1.35 to 1.39 7 267,~~273~~182,~~240~~107.4261 6.76 6360 6.~~0812~~0815 1.~~388998~~389004 1.40 to 1.44 12 1236,~~000~~500,000.00 0.3092 5654 5.~~5700~~8217 1.~~406500~~430463 1.45 to 1.49 4 42,900,000.00 1.09 7976 5.8371 1.466376 1.50 to 1.59 1 2,~~275~~230,~~413~~326.6994 0.06 ~~115~~112 5.3500 1.580300 1.60 to 1.64 21 595,~~250~~077,~~197~~552.1179 10.5013 ~~116~~112 5.~~4303~~3500 1.~~628505~~612900 1.65 or greater 7 ~~251~~230,~~091~~035,~~283~~789.1127 65.3582 7574 5.~~9071~~9061 2.~~344218~~610668 Totals 60 1,051,~~621~~293,~~143~~708.8311 26.6061 8683 5.~~8678~~8679 1.~~563865~~564282

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 31 189,~~233~~208,~~686~~254.5608 4.79 ~~103~~100 5.~~7448~~7447 1.~~277336~~277600 Multi-Family 74 862,~~387~~085,~~457~~454.2703 21.82 8279 5.~~8948~~8950 1.~~626738~~627203 Totals 105 1,051,~~621~~293,~~143~~708.8311 26.6061 8683 5.~~8678~~8679 1.~~563865~~564282

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 6 124,~~936~~661,~~134~~776.3361 3.1615 ~~116~~113 5.~~4041~~4042 1.~~706804~~796681 5.500% to 5.749% 28 353,839,000.00 8.9596 ~~100~~97 5.5974 1.277355 5.750% to 5.999% 16 131,~~527~~474,~~499~~421.50 3.33 9390 5.8975 1.~~327297~~270352 6.000% to 6.249% 7 408,827,510.00 10.3435 6259 6.1855 1.~~865576~~857621 6.250% to 6.499% 2 22,091,000.00 0.56 9087 6.3588 1.201762 6.500% or greater 1 10,400,000.00 0.26 5653 6.7300 1.495300 Totals 60 1,051,~~621~~293,~~143~~708.8311 26.6061 8683 5.~~8678~~8679 1.~~563865~~564282

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 6058 1,~~051~~021,~~621~~471,~~143~~198.8311 2625.6085 8682 5.~~8678~~8570 1.~~563865~~574349 13 to 24 months 02 029,822,510.00 0.0075 0105 06.~~0000~~2423 01.~~000000~~219485 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 60 1,051,~~621~~293,~~143~~708.8311 26.6061 8683 5.~~8678~~8679 1.~~563865~~564282

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. 85 months or less 17 542,~~578~~566,482.8151 13.73 5855 6.0732 1.~~751283~~731403 86 months and greater 39 495,~~196~~155,~~526~~448.6999 12.53 ~~116~~113 5.6573 1.~~359166~~381809 Totals 56 1,037,~~775~~721,~~009~~931.50 26.2526 8582 5.8747 1.~~564176~~564592

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 85 months or less 0 0.00 0.00 0 0.0000 0.000000 86 months and greater 4 13,~~846~~571,~~134~~776.3361 0.3534 ~~115~~112 5.3500 1.540572 Totals 4 13,~~846~~571,~~134~~776.3361 0.3534 ~~115~~112 5.3500 1.540572

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 29 801,464,000.00 20.28 8077 5.8676 1.~~659624~~657825 240 months or less 0 0.00 0.00 0 0.0000 0.000000 241 months or greater 27 236,~~311~~257,~~009~~931.50 5.98 ~~105~~102 5.8990 1.~~240458~~248316 Totals 56 1,037,~~775~~721,~~009~~931.50 26.2526 8582 5.8747 1.~~564176~~564592

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 5654 ~~912~~907,~~651~~105,~~143~~936.8354 2322.0996 8380 5.~~9204~~9176 1.~~536814~~540753 1 year or less 46 ~~138~~144,~~970~~187,~~000~~771.0057 3.5265 ~~106~~103 5.~~5225~~5554 1.~~741518~~712308 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 60 1,051,~~621~~293,~~143~~708.8311 26.6061 8683 5.~~8678~~8679 1.~~563865~~564282 (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 3226941 1A OF New York NY 681,094.54 0.00 6.353% 3227667 1B OF New York NY 681,094.54 0.00 6.353% 10037459 2 RT Memphis TN 1,093,621.88 0.00 5.645% 10037015 3 MF New York NY 1,096,160.00 0.00 6.240% 10037650 4 OF Falls Church VA 1,005,886.45 0.00 5.743% 10037706 6 MF Silver Spring MD 793,083.33 0.00 6.140% 10035897 7 Various Various Various 941,656.43 0.00 5.509% 10037712 8 LO Wailea HI 860,766.67 0.00 5.712% 10037653 9 OF Redwood City CA 782,317.18 0.00 5.477% 10037713 10 OF Woodland Hills CA ~~620~~619,~~382~~444.1856 5354,~~412~~349.1577 6.010% 10037704 11 RT Bloomington MN 519,332.67 0.00 5.799% 10037460 12 OF Southfield MI 445,959.11 0.00 5.780% 10037673 13 OF Brooklyn NY 403,000.00 0.00 5.850% 10035591 14 RT Merrillville IN ~~311~~309,~~458~~452.9818 ~~130~~133,~~997~~004.5131 5.754% 10034300 15 MF San Jose CA 264,406.49 0.00 5.385% 10034019 16 IN Various Various 283,480.47 0.00 5.853% 10036070 17 OF Plano TX 278,543.68 0.00 5.877% 10034299 18 MF San Jose CA 253,194.79 0.00 5.438% 10037688 19 LO Irvine CA 221,563.03 0.00 5.782% 10037652 20 MF Los Angeles CA 193,217.49 0.00 5.554% 10035919 21 MH San Jose CA 185,854.47 0.00 5.606% 10035590 22 RT South Bend IN 159,656.89 0.00 5.794% 10034850 23 MF Brooklyn NY 156,135.81 0.00 5.849% 10037705 24 IN Various Various 139,396.67 0.00 5.396% 10037665 25 OF Hoboken NJ 142,357.17 0.00 5.604% 10037461 26 IN Marietta GA 141,114.58 0.00 5.700% 10036079 27 RT New York NY 131,595.00 0.00 5.660% 10034004 28 LO Jacksonville FL 135,676.67 0.00 6.060% 10035787 29 MF Shreveport LA 125,422.99 0.00 5.945% 10034448 30 MF Aurora CO 111,115.63 0.00 5.550% 10037680 31 RT Lebanon PA 113,861.35 0.00 5.699% 10037686 32 OF Falls Church VA 110,967.26 0.00 5.702% 10033891 33 LO Burr Ridge IL 62,702.67 0.00 6.150% 10033890 34 LO Elmhurst IL 56,453.58 0.00 6.150% 10034184 35 IN Vernon CA 108,172.78 0.00 5.710% 10034455 36 MF Rialto CA 111,119.50 0.00 6.030% 10035963 37 MF Las Vegas NV 98,223.24 0.00 5.619% 10036864 38 RT Las Vegas NV 98,683.33 0.00 5.730% 10036069 39 MF Hermantown MN 101,956.63 0.00 5.995% 10037674 40 OF Cypress CA 96,140.47 0.00 5.755% 10037670 41 LO East Elmhurst NY 96,859.8480 0.00 6.502% 10036030 42 OF North Hollywood CA 83,240.43 0.00 5.653% 10033901 43 MF Various IA 82,026.00 0.00 5.670% 10037462 44 OF Indianapolis IN 88,482.61 0.00 6.190% 10037696 45 RT Springfield VA 79,085.96 0.00 5.546% 10036032 46 MF Round Rock TX 80,561.25 0.00 5.670% 10034165 47 MF Montgomery AL 78,660.78 0.00 5.570% 10034359 48 IN Bolingbrook IL 82,906.06 0.00 5.980% 10034362 49 LO Columbia SC 82,233.96 0.00 5.950% 10034625 50 IN Indianapolis IN 30,508.67 0.00 5.869% 10034624 51 IN Bakersfield CA 27,153.97 0.00 5.869% 10034626 52 IN Gurnee IL 20,594.48 0.00 5.869% 10037701 53 MF Houston TX 81,886.63 0.00 6.188% 10037703 54 MU Naperville IL 66,972.92 0.00 5.185% 10037702 55 MF Lancaster TX 73,099.93 0.00 5.767% 10034018 56 OF Plano TX 70,047.08 0.00 5.610% 10037463 57 MF Huntsville AL 78,418.38 0.00 6.300% 10037464 58 MH Riverside CA 68,720.11 0.00 5.620% 10037698 59 OF Various Various 70,374.41 0.00 5.792% 10035920 60 MH San Jose CA 67,692.02 0.00 5.603% 10037668 61 RT Matthews NC 67,~~559~~358.1255 13,~~015~~215.1067 5.623% 10037474 62 MF Fayetteville NC 49,186.67 0.00 5.950% 10037512 63 MF Spring Lake NC 21,929.06 0.00 5.950% 10037690 64 MF Clearwater FL 63,949.13 0.00 5.501% 10036144 65 OF Pomona CA 64,505.83 0.00 5.675% 10034444 66 MF Fort Worth TX 61,898.39 0.00 5.660% 10037659 67 RT Carmel IN 63,~~238~~059.8474 11,~~051~~230.2939 5.880% 10035009 68 OF Albuquerque NM 62,890.82 0.00 5.962% 10034163 70 MF Montgomery AL 57,556.67 0.00 5.570% 10037465 71 MF Greenville NC 57,246.67 0.00 5.540% 10037466 72 MH Rialto CA 57,551.50 0.00 5.640% 10037467 73 MH Highland CA 57,114.40 0.00 5.640% 10034104 74 MF Mentor on the Lake OH 59,216.89 0.00 6.140% 10034925 75 LO Vail CO 56,~~773~~542.1554 14,~~167~~397.2687 6.010% 10037468 76 RT King of Prussia PA 53,~~317~~164.3442 9,~~582~~735.5951 5.800% 10037469 77 OF El Paso TX 53,120.15 0.00 5.840% 10033996 78 OF Tucson AZ 51,237.83 0.00 5.640% 10037470 79 LO Glenview IL 54,069.17 0.00 5.980% 10037471 80 MF Tallahassee FL 49,582.35 0.00 5.510% 10034360 81 MH Calverton NY 60,270.89 0.00 6.730% 10037472 82 MH Various Various 48,781.94 0.00 5.500% 10037679 83 RT Florissant MO 49,379.90 0.00 5.622% 10034246 84 LO Fayetteville NC 5453,~~001~~792.8085 12,~~128~~337.2015 6.330% 10035899 85 OF Houston TX 48,565.98 0.00 5.720% 10034250 86 IN Charlotte NC 48,118.00 0.00 5.880% 10037473 87 SS Downey CA 48,354.83 0.00 5.730% 10037658 88 RT Anaheim CA 41,~~340~~224.1500 7,~~081~~197.1934 5.944% 10037657 89 OT Anaheim CA 7,~~633~~611.3288 1,~~306~~328.9741 5.945% 10037678 90 RT Cypress CA 43,924.27 0.00 5.539% 10037475 91 MF Oklahoma City OK 47,190.61 0.00 5.830% 10037476 92 OF Portland OR 44,202.13 0.00 5.610% 10034628 93 IN Fort Collins CO 47,~~437~~246.1148 11,~~584~~774.3295 6.070% 10037685 94 RT Bronx NY 45,074.00 0.00 5.816% 10037697 95 MF Matawan NJ 45,508.00 0.00 5.872% 10037478 96 OF Stamford CT 42,857.50 0.00 5.530% 10037700 97 RT Tucson AZ 43,549.06 0.00 5.813% 10037677 98 MU Scottsdale AZ 38,575.54 0.00 5.209% 10037480 99 MH Bay Point CA 43,713.44 0.00 5.920% 10037675 100 OF Pittsburgh PA 4241,~~025~~908.6751 7,~~315~~432.0925 5.810% 10037672 101 RT Rancho Santa Margarit CA 41,632.57 0.00 5.825% 10037694 102 LO Wichita KS 39,~~857~~745.2658 67,~~889~~001.3705 5.878% 10037481 103 SS Sylmar CA 38,289.13 0.00 5.730% 10036105 104 LO Mendon VT 40,577.71 0.00 6.100% 10033747 105 MH Various OH 42,543.13 0.00 6.470% 10037482 106 IN Murrieta CA 37,565.11 0.00 5.740% 10037483 107 SS Bend OR 38,874.00 0.00 5.940% 10037484 108 OF San Antonio TX 38,018.40 0.00 5.840% 10037669 109 OF Eugene OR 3736,~~077~~970.1037 6,~~738~~845.5225 5.760% 10033990 110 MF New Castle DE 35,579.39 0.00 5.660% 10037014 111 MU La Jolla CA 36,766.00 0.00 5.930% 10037485 112 RT Albuquerque NM 34,~~633~~484.8366 9,~~603~~752.3653 5.760% 10037486 114 MU Jackson MS 32,472.73 0.00 5.790% 10037671 115 IN San Clemente CA 32,~~250~~158.6386 5,~~776~~868.6340 5.773% 10037666 116 RT St Louis MO 34,~~275~~186.6095 5,~~153~~241.3499 6.182% 10037649 117 RT Stamford CT 30,~~468~~370.2545 6,~~483~~581.9474 5.532% 10037487 118 MH Bakersfield CA 30,586.67 0.00 5.550% 10037488 119 Various Various NC 30,~~790~~699.5165 5,~~863~~954.9682 5.650% 10037489 120 MF Shoreline WA 32,~~238~~149.5348 5,~~427~~516.4853 5.940% 10037491 121 RT Key West FL 31,592.01 0.00 5.870% 10037490 122 MH Orlando FL 30,461.81 0.00 5.660% 10037492 123 MH Melbourne FL 30,345.13 0.00 5.730% 10036031 124 OF Baltimore MD 29,940.83 0.00 5.700% 10035730 125 LO Pooler GA 31,~~500~~307.9024 1112,~~866~~060.5925 6.110% 10037493 126 OF Colorado Springs CO 30,328.33 0.00 5.870% 10037494 127 MH Fairview OR 29,~~514~~432.4734 5,~~071~~153.8093 5.870% 10034348 128 MU Aspen CO 27,469.44 0.00 5.500% 10037495 129 MH Spanaway WA 27,149.11 0.00 5.630% 10037497 130 MF Murfreesboro TN 26,905.93 0.00 5.640% 10037699 131 IN Rockford IL 26,815.90 0.00 5.735% 10037654 132 LO Claymont DE 27,~~391~~279.2402 67,~~954~~066.7294 5.962% 10037499 133 IN Poughkeepsie NY 25,~~203~~127.1864 5,~~001~~077.7024 5.520% 10037660 134 RT Marion IN 26,~~636~~560.2380 4,~~654~~730.8124 5.880% 10037500 135 RT Oxnard CA 26,492.08 0.00 5.860% 10037501 136 MH Saint Petersburg FL 25,904.38 0.00 5.730% 10037498 137 MF Fayetteville AR 2423,~~019~~549.8817 3334,~~644~~115.8455 5.350% 10033911 138 MF Indianapolis IN 25,~~849~~799.3905 3,~~070~~121.7913 5.790% 10037502 139 SS Houston TX 25,345.60 0.00 5.840% 10036103 140 LO Waterford MI 25,~~807~~738.6233 4,~~169~~239.9120 6.000% 10037676 141 LO Boerne TX 24,657.12 0.00 5.773% 10037503 142 IN Apopka FL 25,089.08 0.00 5.940% 10037689 143 SS Toa Baja PR 23,956.45 0.00 5.673% 10033900 144 MH Various IN 2524,~~002~~933.4463 4,~~162~~231.9980 5.980% 10037505 145 RT Lady Lake FL 22,887.78 0.00 5.660% 10037504 146 MF Rogers AR 2120,~~326~~908.0614 2930,~~871~~289.5951 5.350% 10037663 147 OF Rochester NY 23,~~484~~419.4850 4,~~010~~075.1412 5.871% 10037664 148 RT Mission Viejo CA 24,104.15 0.00 6.072% 10037682 149 SS Myrtle Beach SC 23,291.33 0.00 5.880% 10034064 150 RT Reseda CA 22,~~106~~040.9092 4,~~301~~367.1008 5.600% 10037506 151 MH El Monte CA 22,184.01 0.00 5.620% 10037509 152 RT Clinton MS 21,506.25 0.00 5.550% 10037507 153 OF Las Vegas NV 22,630.00 0.00 5.840% 10037508 154 SS Renton WA 21,893.75 0.00 5.650% 10037655 155 IN Noblesville IN 24,070.78 0.00 6.382% 10034375 156 LO Ellensburg WA 23,~~945~~854.8166 5,~~208~~299.6277 6.420% 10033748 157 MF Hamilton NJ 21,290.97 0.00 5.750% 10037510 158 IN Chesapeake VA 21,253.94 0.00 5.740% 10037511 159 OF Albuquerque NM 21,081.38 0.00 5.720% 10035884 160 OF Houston TX 20,502.88 0.00 5.669% 10037692 161 MU Pittsburgh PA 20,~~759~~700.6554 3,~~739~~798.7485 5.746% 10037684 162 SS Wilmington NC 21,609.58 0.00 5.975% 10037513 163 MH Keizer OR 20,~~907~~848.8420 3,~~735~~795.7943 5.800% 10034248 164 RT Lima OH 21,409.00 0.00 5.960% 10033989 165 RT Plover WI 19,~~318~~259.8914 4,~~006~~066.7449 5.463% 10037514 166 MH Various OH 19,418.06 0.00 5.500% 10037515 167 MH South Bloomfield OH 19,453.36 0.00 5.510% 10034979 168 LO Astoria OR 20,~~920~~836.3861 5,~~072~~155.1895 6.090% 10037695 169 IN Compton CA 20,~~262~~206.1199 3,~~338~~394.9305 5.968% 10037516 171 RT Braintree MA 19,109.78 0.00 5.840% 10037517 172 RT Grove OK 20,333.24 0.00 6.280% 10037687 173 RT Rogers AR 17,~~797~~745.5708 3,~~424~~477.6918 5.592% 10033388 174 RT Sterling Heights MI 18,626.21 0.00 5.860% 10037518 175 RT Tampa FL 19,~~837~~785.0276 2,~~944~~995.5278 6.250% 10037519 176 MH Puyallup WA 17,761.49 0.00 5.690% 10037520 177 IN Seattle WA 1716,~~046~~994.2273 3,~~416~~468.7827 5.510% 10037521 178 RT Farragut TN 17,~~730~~680.2874 3,~~099~~148.4599 5.800% 10033988 179 MF Brook Park OH 18,279.67 0.00 6.100% 10034413 180 MF Provo UT 17,850.44 0.00 6.133% 10034047 181 OF Agoura Hills CA 16,282.75 0.00 5.730% 10037522 182 MH Brookline Station MO 15,482.78 0.00 5.800% 10033987 184 RT Orlando FL 15,489.67 0.00 5.996% 10037523 185 RT Cockeysville MD 14,~~094~~050.0259 2,~~902~~945.0245 5.480% 10035918 186 RT Brooklyn NY 14,101.81 0.00 5.647% 10037524 187 OF Santa Fe NM 14,225.56 0.00 5.900% 10037656 188 RT Los Angeles CA 14,~~413~~374.5627 2,~~368~~407.4574 5.997% 10037662 189 RT Hartford City IN 13,~~540~~502.8045 2,~~366~~404.3166 5.880% 10036076 190 MU Brooklyn NY 12,985.56 0.00 5.800% 10037683 191 SS Durham NC 13,003.47 0.00 5.808% 10037661 192 RT Muncie IN 12,~~730~~694.3530 2,~~224~~260.6974 5.880% 10037681 193 SS Swansboro NC 12,912.36 0.00 5.998% 10037525 194 MF Rogers AR 10,~~550~~344.7903 14,~~778~~985.5733 5.350% 10037526 195 RT Sugar Land TX 11,~~448~~417.6516 1,~~925~~957.7322 5.920% 10037693 196 RT San Francisco CA 11,~~539~~508.0440 1,~~807~~837.0670 6.110% 10037691 197 RT Mundelein IL 10,~~721~~690.3382 1,~~907~~938.5607 5.810% 10037527 198 MH Yakima WA 10,364.33 0.00 5.900% 10037528 199 MF Fayetteville AR 8,~~305~~143.9417 11,~~634~~796.2097 5.350% 10037529 200 MH Mosier OR 8,890.97 0.00 5.900% 10034881 201 RT Merrimack NH 8,652.44 0.00 6.280% 10037667 202 OF Mill Creek WA 6,~~695~~675.5166 1,~~286~~306.5944 5.629% Totals 19,~~799~~790,~~098~~911.2609 ~~521~~529,~~547~~735.8700 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 3226941 N/A 02/05/2017 N 124,500,000.00 124,500,000.00 0608/05/2007 3227667 N/A 02/05/2017 N 124,500,000.00 124,500,000.00 0608/05/2007 10037459 N/A 04/01/2017 N 225,000,000.00 225,000,000.00 0508/01/2007 10037015 N/A 05/01/2012 N 204,000,000.00 204,000,000.00 0609/01/2007 10037650 N/A 02/01/2017 N 203,400,000.00 203,400,000.00 0508/01/2007 10037706 N/A 03/01/2012 N 150,000,000.00 150,000,000.00 0609/01/2007 10035897 N/A 04/01/2017 N 198,500,000.00 198,500,000.00 0608/01/2007 10037712 N/A 01/01/2014 N 175,000,000.00 175,000,000.00 0508/01/2007 10037653 N/A 01/01/2012 N 165,875,000.00 165,875,000.00 0508/01/2007 10037713 N/A 12/01/2019 N 119,~~874~~693,~~180~~006.4030 119,~~820~~638,~~768~~656.3060 0508/01/2007 10037704 N/A 12/01/2016 N 104,000,000.00 104,000,000.00 0508/01/2007 10037460 N/A 04/01/2012 N 89,600,000.00 89,600,000.00 0508/01/2007 10037673 N/A 01/01/2017 N 80,000,000.00 80,000,000.00 0508/01/2007 10035591 N/A 04/01/2017 N 62,~~859~~454,~~628~~609.5176 62,~~728~~321,~~631~~605.0045 0709/01/2007 10034300 N/A 02/01/2017 N 57,020,000.00 57,020,000.00 0609/01/2007 10034019 N/A 01/05/2017 N 56,250,000.00 56,250,000.00 0508/01/2007 10036070 N/A 04/01/2017 N 55,040,000.00 55,040,000.00 0608/01/2007 10034299 N/A 02/01/2017 N 54,070,000.00 54,070,000.00 0609/01/2007 10037688 N/A 04/01/2017 N 44,500,000.00 44,500,000.00 0508/01/2007 10037652 N/A 03/01/2012 N 40,400,000.00 40,400,000.00 0508/01/2007 10035919 N/A 04/01/2017 N 38,500,000.00 38,500,000.00 0608/01/2007 10035590 N/A 04/01/2017 N 32,000,000.00 32,000,000.00 0709/01/2007 10034850 N/A 03/01/2012 N 31,000,000.00 31,000,000.00 0609/01/2007 10037705 N/A 02/01/2016 N 30,000,000.00 30,000,000.00 0508/01/2007 10037665 N/A 02/01/2017 N 29,500,000.00 29,500,000.00 0508/01/2007 10037461 N/A 01/01/2012 N 28,750,000.00 28,750,000.00 0508/01/2007 10036079 N/A 04/01/2012 N 27,000,000.00 27,000,000.00 0608/01/2007 10034004 N/A 01/01/2012 N 26,000,000.00 26,000,000.00 0508/01/2007 10035787 N/A 04/01/2012 N 24,500,000.00 24,500,000.00 0508/01/2007 10034448 N/A 02/01/2017 N 23,250,000.00 23,250,000.00 0508/01/2007 10037680 N/A 02/01/2017 N 23,200,000.00 23,200,000.00 0508/01/2007 10037686 N/A 03/01/2012 N 22,600,000.00 22,600,000.00 0508/01/2007 10033891 N/A 01/01/2012 N 11,840,000.00 11,840,000.00 0508/01/2007 10033890 N/A 01/01/2012 N 10,660,000.00 10,660,000.00 0508/01/2007 10034184 N/A 02/01/2017 N 22,000,000.00 22,000,000.00 0508/01/2007 10034455 N/A 02/01/2012 N 21,400,000.00 21,400,000.00 0508/01/2007 10035963 N/A 04/01/2017 N 20,300,000.00 20,300,000.00 0609/01/2007 10036864 N/A 05/01/2017 N 20,000,000.00 20,000,000.00 0608/01/2007 10036069 N/A 04/01/2017 N 19,750,000.00 19,750,000.00 0608/01/2007 10037674 N/A 01/01/2017 N 19,400,000.00 19,400,000.00 0508/01/2007 10037670 N/A 02/01/2010 N 17,300,000.00 17,300,000.00 0508/01/2007 10036030 N/A 04/01/2012 N 17,100,000.00 17,100,000.00 0609/01/2007 10033901 N/A 01/01/2017 N 16,800,000.00 16,800,000.00 0508/01/2007 10037462 N/A 07/01/2016 N 16,600,000.00 16,600,000.00 0508/01/2007 10037696 N/A 02/01/2017 N 16,560,000.00 16,560,000.00 0508/01/2007 10036032 N/A 04/01/2012 N 16,500,000.00 16,500,000.00 0609/01/2007 10034165 N/A 02/01/2012 N 16,400,000.00 16,400,000.00 0508/01/2007 10034359 N/A 02/01/2017 N 16,100,000.00 16,100,000.00 0508/01/2007 10034362 N/A 02/01/2017 N 16,050,000.00 16,050,000.00 0508/01/2007 10034625 N/A 03/01/2017 N 6,036,705.00 6,036,705.00 0508/01/2007 10034624 N/A 03/01/2017 N 5,372,916.00 5,372,916.00 0508/01/2007 10034626 N/A 03/01/2017 N 4,075,000.00 4,075,000.00 0508/01/2007 10037701 N/A 06/01/2016 N 15,367,510.00 15,367,510.00 0508/01/2007 10037703 N/A 03/01/2017 N 15,000,000.00 15,000,000.00 0508/01/2007 10037702 N/A 01/01/2017 N 14,720,000.00 14,720,000.00 0508/01/2007 10034018 N/A 01/01/2017 N 14,500,000.00 14,500,000.00 0508/01/2007 10037463 N/A 07/01/2016 N 14,455,000.00 14,455,000.00 0508/01/2007 10037464 N/A 01/01/2017 N 14,200,000.00 14,200,000.00 0508/01/2007 10037698 N/A 02/01/2017 N 14,110,000.00 14,110,000.00 0508/01/2007 10035920 N/A 04/01/2017 N 14,030,000.00 14,030,000.00 0608/01/2007 10037668 N/A 02/01/2017 N 13,~~952~~911,~~650~~228.9445 13,~~939~~898,~~635~~012.8478 0508/01/2007 10037474 N/A 02/01/2012 N 9,600,000.00 9,600,000.00 0608/01/2007 10037512 N/A 02/01/2012 N 4,280,000.00 4,280,000.00 0608/01/2007 10037690 N/A 04/01/2017 N 13,500,000.00 13,500,000.00 0508/01/2007 10036144 N/A 05/01/2017 N 13,200,000.00 13,200,000.00 0608/01/2007 10034444 N/A 02/01/2017 N 12,700,000.00 12,700,000.00 0508/01/2007 10037659 N/A 12/01/2016 N 12,~~489~~454,~~566~~195.2877 12,~~478~~442,~~514~~965.9938 0508/01/2007 10035009 N/A 03/01/2012 N 12,250,000.00 12,250,000.00 0509/01/2007 10034163 N/A 02/01/2012 N 12,000,000.00 12,000,000.00 0508/01/2007 10037465 N/A 03/01/2017 N 12,000,000.00 12,000,000.00 0608/01/2007 10037466 N/A 02/01/2017 N 11,850,000.00 11,850,000.00 0508/01/2007 10037467 N/A 02/01/2017 N 11,760,000.00 11,760,000.00 0508/01/2007 10034104 N/A 02/01/2017 N 11,200,000.00 11,200,000.00 0508/01/2007 10034925 N/A 03/01/2014 N 10,~~970~~925,~~068~~508.7313 10,~~955~~911,~~901~~110.4726 0508/01/2007 10037468 N/A 01/01/2017 N 10,~~675~~644,~~330~~711.2975 10,~~665~~634,~~747~~976.7024 0508/01/2007 10037469 N/A 02/01/2017 N 10,563,000.00 10,563,000.00 0508/01/2007 10033996 N/A 01/01/2017 N 10,550,000.00 10,550,000.00 0508/01/2007 10037470 N/A 01/01/2012 N 10,500,000.00 10,500,000.00 0508/01/2007 10037471 N/A 12/01/2016 N 10,450,000.00 10,450,000.00 0506/01/2007 10034360 N/A 02/01/2012 N 10,400,000.00 10,400,000.00 0508/01/2007 10037472 N/A 01/01/2017 N 10,300,000.00 10,300,000.00 0508/01/2007 10037679 N/A 04/01/2017 N 10,200,000.00 10,200,000.00 0508/01/2007 10034246 N/A 02/01/2017 N 9,~~907~~868,~~072~~739.1148 9,~~894~~856,~~943~~402.9133 0508/01/2007 10035899 N/A 04/01/2017 N 9,860,000.00 9,860,000.00 0609/01/2007 10034250 N/A 02/01/2017 N 9,820,000.00 9,820,000.00 0508/01/2007 10037473 N/A 04/01/2017 N 9,800,000.00 9,800,000.00 0508/01/2007 10037658 N/A 11/01/2016 N 8,~~076~~054,~~701~~010.7909 8,~~069~~046,~~620~~812.6075 0508/01/2007 10037657 N/A 11/01/2016 N 1,~~491~~486,~~085~~896.1687 1,~~489~~485,~~778~~568.1946 0508/01/2007 10037678 N/A 02/01/2017 N 9,516,000.00 9,516,000.00 0508/01/2007 10037475 N/A 03/01/2017 N 9,400,000.00 9,400,000.00 0508/01/2007 10037476 N/A 02/01/2017 N 9,150,000.00 9,150,000.00 0508/01/2007 10034628 N/A 03/01/2017 N 9,~~075~~039,~~495~~024.2101 9,~~063~~027,~~910~~249.8906 0508/01/2007 10037685 N/A 02/01/2017 N 9,000,000.00 9,000,000.00 0508/01/2007 10037697 N/A 02/01/2017 N 9,000,000.00 9,000,000.00 0508/01/2007 10037478 N/A 01/01/2017 N 9,000,000.00 9,000,000.00 0508/01/2007 10037700 N/A 03/01/2017 N 8,700,000.00 8,700,000.00 0508/01/2007 10037677 N/A 02/01/2012 N 8,600,000.00 8,600,000.00 0508/01/2007 10037480 N/A 02/01/2012 N 8,575,000.00 8,575,000.00 0508/01/2007 10037675 N/A 05/01/2017 N 8,~~400~~376,~~000~~583.0048 8,~~392~~369,~~684~~151.9123 0608/01/2007 10037672 N/A 02/01/2017 N 8,300,000.00 8,300,000.00 0508/01/2007 10037694 N/A 02/01/2012 N 7,~~874~~852,~~421~~357.46 7,~~867~~845,~~532~~356.0941 0508/01/2007 10037481 N/A 04/01/2017 N 7,760,000.00 7,760,000.00 0508/01/2007 10036105 N/A 05/01/2017 N 7,725,000.00 7,725,000.00 0608/01/2007 10033747 N/A 12/01/2011 N 7,636,000.00 7,636,000.00 0508/01/2007 10037482 N/A 01/01/2017 N 7,600,000.00 7,600,000.00 0608/01/2007 10037483 N/A 02/01/2017 N 7,600,000.00 7,600,000.00 0508/01/2007 10037484 N/A 12/01/2016 N 7,560,000.00 7,560,000.00 0508/01/2007 10037669 N/A 02/01/2017 N 7,~~475~~453,~~221~~704.4456 7,~~468~~446,~~482~~859.9231 0508/01/2007 10033990 N/A 01/01/2017 N 7,300,000.00 7,300,000.00 0508/01/2007 10037014 N/A 05/01/2017 N 7,200,000.00 7,200,000.00 0608/01/2007 10037485 N/A 01/01/2017 N 6,~~982~~952,~~626~~552.8844 6,~~973~~942,~~023~~799.5291 0508/01/2007 10037486 N/A 01/01/2017 N 6,513,000.00 6,513,000.00 0508/01/2007 10037671 N/A 03/01/2017 N 6,~~487~~469,~~501~~040.1741 6,~~481~~463,~~724~~172.5401 0508/01/2007 10037666 N/A 03/01/2017 N 6,~~438~~422,~~679~~026.9985 6,~~433~~416,~~526~~784.6586 0508/01/2007 10037649 N/A 04/01/2016 N 6,~~395~~375,~~966~~435.8369 6,~~389~~368,~~482~~853.8995 0508/01/2007 10037487 N/A 01/01/2017 N 6,400,000.00 6,400,000.00 0608/01/2007 10037488 N/A 02/01/2017 N 6,~~328~~309,~~622~~947.6589 6,~~322~~303,~~758~~993.6907 0508/01/2007 10037489 N/A 02/01/2017 N 6,~~302~~285,~~743~~333.5632 6,~~297~~279,~~316~~816.0879 0508/01/2007 10037491 N/A 04/01/2017 N 6,250,000.00 6,250,000.00 0508/01/2007 10037490 N/A 12/01/2016 N 6,250,000.00 6,250,000.00 0508/01/2007 10037492 N/A 12/01/2016 N 6,150,000.00 6,150,000.00 0508/01/2007 10036031 N/A 04/01/2017 N 6,100,000.00 6,100,000.00 0608/01/2007 10035730 N/A 04/01/2017 N 5,~~987~~950,~~182~~375.5162 5,~~975~~938,315.9237 0508/01/2007 10037493 N/A 03/01/2017 N 6,000,000.00 6,000,000.00 0508/01/2007 10037494 N/A 03/01/2012 N 5,~~838~~822,~~989~~740.3080 5,~~833~~817,~~917~~586.5087 0508/01/2007 10034348 N/A 02/01/2017 N 5,800,000.00 5,800,000.00 0609/01/2007 10037495 N/A 04/01/2012 N 5,600,000.00 5,600,000.00 0508/01/2007 10037497 N/A 01/01/2017 N 5,540,000.00 5,540,000.00 0508/01/2007 10037699 N/A 03/01/2017 N 5,430,000.00 5,430,000.00 0508/01/2007 10037654 N/A 03/01/2012 N 5,~~335~~313,~~321~~462.0866 5,~~328~~306,~~366~~395.3672 0508/01/2007 10037499 N/A 04/01/2017 N 5,~~302~~286,~~211~~319.9229 5,~~297~~281,~~210~~242.22 05 08/01/2007 10037660 N/A 12/01/2016 N 5,~~260~~245,~~611~~713.3932 5,~~255~~240,~~956~~983.5808 0508/01/2007 10037500 N/A 03/01/2017 N 5,250,000.00 5,250,000.00 0608/01/2007 10037501 N/A 01/01/2017 N 5,250,000.00 5,250,000.00 0508/01/2007 10037498 N/A 01/01/2017 N 5,~~213~~111,~~841~~668.9534 5,~~180~~077,~~197~~552.1179 0508/01/2007 10033911 N/A 01/01/2017 N 5,~~184~~174,~~567~~471.6576 5,~~181~~171,~~496~~350.8663 0508/01/2007 10037502 N/A 03/01/2017 N 5,040,000.00 5,040,000.00 0508/01/2007 10036103 N/A 04/01/2017 N 4,~~995~~981,~~022~~611.4788 4,~~990~~977,~~852~~372.5668 0608/01/2007 10037676 N/A 02/01/2017 N 4,960,000.00 4,960,000.00 0508/01/2007 10037503 N/A 02/01/2017 N 4,905,000.00 4,905,000.00 0508/01/2007 10037689 N/A 01/01/2017 N 4,904,000.00 4,904,000.00 0508/01/2007 10033900 N/A 01/01/2017 N 4,~~855~~842,~~366~~003.7437 4,~~851~~837,~~203~~771.7557 0508/01/2007 10037505 N/A 05/01/2017 N 4,696,000.00 4,696,000.00 0608/01/2007 10037504 N/A 01/01/2017 N 4,~~629~~538,~~112~~397.0112 4,~~599~~508,~~240~~107.4261 0608/01/2007 10037663 N/A 04/01/2017 N 4,~~645~~632,~~255~~403.5142 4,~~641~~628,~~245~~328.3730 0508/01/2007 10037664 N/A 03/01/2017 N 4,610,000.00 4,610,000.00 0508/01/2007 10037682 N/A 03/01/2017 N 4,600,000.00 4,600,000.00 0508/01/2007 10034064 N/A 02/01/2017 N 4,~~584~~570,~~380~~698.1159 4,~~580~~566,~~079~~331.0151 0508/01/2007 10037506 N/A 01/01/2017 N 4,584,000.00 4,584,000.00 0508/01/2007 10037509 N/A 02/01/2017 N 4,500,000.00 4,500,000.00 0508/01/2007 10037507 N/A 12/01/2016 N 4,500,000.00 4,500,000.00 0508/01/2007 10037508 N/A 01/01/2017 N 4,500,000.00 4,500,000.00 0508/01/2007 10037655 N/A 02/01/2017 N 4,380,000.00 4,380,000.00 0508/01/2007 10034375 N/A 02/01/2017 N 4,~~331~~314,~~470~~981.0688 4,~~326~~309,~~261~~682.4411 0508/01/2007 10033748 N/A 12/01/2016 N 4,300,000.00 4,300,000.00 0508/01/2007 10037510 N/A 02/01/2017 N 4,300,000.00 4,300,000.00 0508/01/2007 10037511 N/A 01/01/2017 N 4,280,000.00 4,280,000.00 0508/01/2007 10035884 N/A 04/01/2017 N 4,200,000.00 4,200,000.00 0609/01/2007 10037692 N/A 04/01/2017 N 4,~~195~~183,~~611~~664.6141 4,~~191~~179,~~871~~865.8756 0508/01/2007 10037684 N/A 03/01/2017 N 4,200,000.00 4,200,000.00 0508/01/2007 10037513 N/A 02/01/2012 N 4,~~186~~174,~~218~~277.6094 4,~~182~~170,482.8151 0508/01/2007 10034248 N/A 02/01/2017 N 4,171,488.00 4,171,488.00 0509/01/2007 10033989 N/A 01/01/2017 N 4,~~106~~093,~~688~~986.8953 4,~~102~~089,~~682~~920.1504 0508/01/2007 10037514 N/A 01/01/2017 N 4,100,000.00 4,100,000.00 0508/01/2007 10037515 N/A 01/01/2017 N 4,100,000.00 4,100,000.00 0508/01/2007 10034979 N/A 03/01/2017 N 3,~~989~~973,~~266~~292.0907 3,~~984~~968,~~193~~136.9112 0508/01/2007 10037695 N/A 03/01/2012 N 3,~~942~~932,~~725~~000.6687 3,~~939~~928,~~386~~606.7382 0508/01/2007 10037516 N/A 01/01/2017 N 3,800,000.00 3,800,000.00 0508/01/2007 10037517 N/A 02/01/2017 N 3,760,000.00 3,760,000.00 0508/01/2007 10037687 N/A 04/01/2017 N 3,~~696~~685,~~019~~119.7476 3,~~692~~681,~~595~~642.0558 0508/01/2007 10033388 N/A 12/01/2016 N 3,691,200.00 3,691,200.00 0508/01/2007 10037518 N/A 01/01/2017 N 3,~~685~~676,~~846~~322.7876 3,~~682~~673,~~902~~326.2698 0508/01/2007 10037519 N/A 04/01/2012 N 3,625,000.00 3,625,000.00 0508/01/2007 10037520 N/A 03/01/2017 N 3,~~592~~581,~~669~~818.4846 3,~~589~~578,~~252~~350.7019 0508/01/2007 10037521 N/A 05/01/2017 N 3,~~550~~540,~~000~~080.0083 3,~~546~~536,~~900~~931.5584 0608/01/2007 10033988 N/A 01/01/2012 N 3,480,000.00 3,480,000.00 0508/01/2007 10034413 N/A 02/01/2017 N 3,380,000.00 3,380,000.00 0608/01/2007 10034047 N/A 01/01/2017 N 3,300,000.00 3,300,000.00 0508/01/2007 10037522 N/A 01/01/2017 N 3,100,000.00 3,100,000.00 0508/01/2007 10033987 N/A 01/01/2017 N 3,000,000.00 3,000,000.00 0508/01/2007 10037523 N/A 01/01/2017 N 2,~~986~~977,~~725~~521.0450 2,~~983~~974,~~823~~576.02 05 08/01/2007 10035918 N/A 04/01/2017 N 2,900,000.00 2,900,000.00 0509/01/2007 10037524 N/A 01/01/2017 N 2,800,000.00 2,800,000.00 0508/01/2007 10037656 N/A 02/01/2017 N 2,~~791~~783,~~117~~507.0195 2,~~788~~781,~~748~~100.5621 0508/01/2007 10037662 N/A 12/01/2016 N 2,~~674~~666,~~284~~711.7720 2,~~671~~664,~~918~~306.4654 0508/01/2007 10036076 N/A 04/01/2017 N 2,600,000.00 2,600,000.00 0509/01/2007 10037683 N/A 03/01/2017 N 2,600,000.00 2,600,000.00 0508/01/2007 10037661 N/A 12/01/2016 N 2,~~514~~507,~~223~~102.2899 2,~~511~~504,~~998~~842.5925 0508/01/2007 10037681 N/A 03/01/2017 N 2,500,000.00 2,500,000.00 0508/01/2007 10037525 N/A 01/01/2017 N 2,~~290~~245,~~192~~312.2627 2,~~275~~230,~~413~~326.6994 0608/01/2007 10037526 N/A 03/01/2017 N 2,~~245~~239,~~811~~634.8528 2,~~243~~237,~~886~~677.12 06 08/01/2007 10037693 N/A 02/01/2017 N 2,~~193~~187,~~154~~330.2865 2,~~191~~185,~~347~~492.2295 0508/01/2007 10037691 N/A 02/01/2017 N 2,~~142~~136,~~957~~858.2765 2,~~141~~134,~~049~~920.7158 0508/01/2007 10037527 N/A 01/01/2017 N 2,040,000.00 2,040,000.00 0508/01/2007 10037528 N/A 01/01/2017 N 1,~~802~~767,~~917~~586.3124 1,~~791~~755,~~283~~789.1127 0508/01/2007 10037529 N/A 01/01/2017 N 1,750,000.00 1,750,000.00 0508/01/2007 10034881 N/A 03/01/2017 N 1,600,000.00 1,600,000.00 0508/01/2007 10037667 N/A 02/01/2017 N 1,~~381~~377,~~317~~221.2389 1,~~380~~375,~~030~~915.6445 0508/01/2007 Totals 3,~~953~~951,~~465~~819,~~462~~931.2501 3,~~952~~951,~~943~~290,~~914~~196.4308 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) 10037471 13 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 3226941 1A Office New York NY 124,500,000.00 3227667 1B Office New York NY 124,500,000.00 10037459 2 Retail Memphis TN 225,000,000.00 10037015 3 Multi-Family New York NY 204,000,000.00 10037650 4 Office Falls Church VA 203,400,000.00 10037706 6 Multi-Family Silver Spring MD 150,000,000.00 10035897 7 Various Various Various 198,500,000.00 10037712 8 Lodging Wailea HI 175,000,000.00 10037653 9 Office Redwood City CA 165,875,000.00 10037713 10 Office Woodland Hills CA 119,~~820~~638,~~768~~656.3060 10037704 11 Retail Bloomington MN 104,000,000.00 10037460 12 Office Southfield MI 89,600,000.00 10037673 13 Office Brooklyn NY 80,000,000.00 10035591 14 Retail Merrillville IN 62,~~728~~321,~~631~~605.0045 10034300 15 Multi-Family San Jose CA 57,020,000.00 10034019 16 Industrial Various Various 56,250,000.00 10036070 17 Office Plano TX 55,040,000.00 10034299 18 Multi-Family San Jose CA 54,070,000.00 10037688 19 Lodging Irvine CA 44,500,000.00 10037652 20 Multi-Family Los Angeles CA 40,400,000.00 10035919 21 Mobile Home Park San Jose CA 38,500,000.00 10035590 22 Retail South Bend IN 32,000,000.00 10034850 23 Multi-Family Brooklyn NY 31,000,000.00 10037705 24 Industrial Various Various 30,000,000.00 10037665 25 Office Hoboken NJ 29,500,000.00 10037461 26 Industrial Marietta GA 28,750,000.00 10036079 27 Retail New York NY 27,000,000.00 10034004 28 Lodging Jacksonville FL 26,000,000.00 10035787 29 Multi-Family Shreveport LA 24,500,000.00 10034448 30 Multi-Family Aurora CO 23,250,000.00 10037680 31 Retail Lebanon PA 23,200,000.00 10037686 32 Office Falls Church VA 22,600,000.00 10033891 33 Lodging Burr Ridge IL 11,840,000.00 10033890 34 Lodging Elmhurst IL 10,660,000.00 10034184 35 Industrial Vernon CA 22,000,000.00 10034455 36 Multi-Family Rialto CA 21,400,000.00 10035963 37 Multi-Family Las Vegas NV 20,300,000.00 10036864 38 Retail Las Vegas NV 20,000,000.00 10036069 39 Multi-Family Hermantown MN 19,750,000.00 10037674 40 Office Cypress CA 19,400,000.00 10037670 41 Lodging East Elmhurst NY 17,300,000.00 10036030 42 Office North Hollywood CA 17,100,000.00 10033901 43 Multi-Family Various IA 16,800,000.00 10037462 44 Office Indianapolis IN 16,600,000.00 10037696 45 Retail Springfield VA 16,560,000.00 10036032 46 Multi-Family Round Rock TX 16,500,000.00 10034165 47 Multi-Family Montgomery AL 16,400,000.00 10034359 48 Industrial Bolingbrook IL 16,100,000.00 10034362 49 Lodging Columbia SC 16,050,000.00 10034625 50 Industrial Indianapolis IN 6,036,705.00 10034624 51 Industrial Bakersfield CA 5,372,916.00 10034626 52 Industrial Gurnee IL 4,075,000.00 10037701 53 Multi-Family Houston TX 15,367,510.00 10037703 54 Mixed Use Naperville IL 15,000,000.00 10037702 55 Multi-Family Lancaster TX 14,720,000.00 10034018 56 Office Plano TX 14,500,000.00 10037463 57 Multi-Family Huntsville AL 14,455,000.00 10037464 58 Mobile Home Park Riverside CA 14,200,000.00 10037698 59 Office Various Various 14,110,000.00 10035920 60 Mobile Home Park San Jose CA 14,030,000.00 10037668 61 Retail Matthews NC 13,~~939~~898,~~635~~012.8478 10037474 62 Multi-Family Fayetteville NC 9,600,000.00 10037512 63 Multi-Family Spring Lake NC 4,280,000.00 10037690 64 Multi-Family Clearwater FL 13,500,000.00 10036144 65 Office Pomona CA 13,200,000.00 10034444 66 Multi-Family Fort Worth TX 12,700,000.00 10037659 67 Retail Carmel IN 12,~~478~~442,~~514~~965.9938 10035009 68 Office Albuquerque NM 12,250,000.00 10034163 70 Multi-Family Montgomery AL 12,000,000.00 10037465 71 Multi-Family Greenville NC 12,000,000.00 10037466 72 Mobile Home Park Rialto CA 11,850,000.00 10037467 73 Mobile Home Park Highland CA 11,760,000.00 10034104 74 Multi-Family Mentor on the Lake OH 11,200,000.00 10034925 75 Lodging Vail CO 10,~~955~~911,~~901~~110.4726 10037468 76 Retail King of Prussia PA 10,~~665~~634,~~747~~976.7024 10037469 77 Office El Paso TX 10,563,000.00 10033996 78 Office Tucson AZ 10,550,000.00 10037470 79 Lodging Glenview IL 10,500,000.00 10037471 80 Multi-Family Tallahassee FL 10,450,000.00 10034360 81 Mobile Home Park Calverton NY 10,400,000.00 10037472 82 Mobile Home Park Various Various 10,300,000.00 10037679 83 Retail Florissant MO 10,200,000.00 10034246 84 Lodging Fayetteville NC 9,~~894~~856,~~943~~402.9133 10035899 85 Office Houston TX 9,860,000.00 10034250 86 Industrial Charlotte NC 9,820,000.00 10037473 87 Self Storage Downey CA 9,800,000.00 10037658 88 Retail Anaheim CA 8,~~069~~046,~~620~~812.6075 10037657 89 Other Anaheim CA 1,~~489~~485,~~778~~568.1946 10037678 90 Retail Cypress CA 9,516,000.00 10037475 91 Multi-Family Oklahoma City OK 9,400,000.00 10037476 92 Office Portland OR 9,150,000.00 10034628 93 Industrial Fort Collins CO 9,~~063~~027,~~910~~249.8906 10037685 94 Retail Bronx NY 9,000,000.00 10037697 95 Multi-Family Matawan NJ 9,000,000.00 10037478 96 Office Stamford CT 9,000,000.00 10037700 97 Retail Tucson AZ 8,700,000.00 10037677 98 Mixed Use Scottsdale AZ 8,600,000.00 10037480 99 Mobile Home Park Bay Point CA 8,575,000.00 10037675 100 Office Pittsburgh PA 8,~~392~~369,~~684~~151.9123 10037672 101 Retail Rancho Santa Margarita CA 8,300,000.00 10037694 102 Lodging Wichita KS 7,~~867~~845,~~532~~356.0941 10037481 103 Self Storage Sylmar CA 7,760,000.00 10036105 104 Lodging Mendon VT 7,725,000.00 10033747 105 Mobile Home Park Various OH 7,636,000.00 10037482 106 Industrial Murrieta CA 7,600,000.00 10037483 107 Self Storage Bend OR 7,600,000.00 10037484 108 Office San Antonio TX 7,560,000.00 10037669 109 Office Eugene OR 7,~~468~~446,~~482~~859.9231 10033990 110 Multi-Family New Castle DE 7,300,000.00 10037014 111 Mixed Use La Jolla CA 7,200,000.00 10037485 112 Retail Albuquerque NM 6,~~973~~942,~~023~~799.5291 10037486 114 Mixed Use Jackson MS 6,513,000.00 10037671 115 Industrial San Clemente CA 6,~~481~~463,~~724~~172.5401 10037666 116 Retail St Louis MO 6,~~433~~416,~~526~~784.6586 10037649 117 Retail Stamford CT 6,~~389~~368,~~482~~853.8995 10037487 118 Mobile Home Park Bakersfield CA 6,400,000.00 10037488 119 Various Various NC 6,~~322~~303,~~758~~993.6907 10037489 120 Multi-Family Shoreline WA 6,~~297~~279,~~316~~816.0879 10037491 121 Retail Key West FL 6,250,000.00 10037490 122 Mobile Home Park Orlando FL 6,250,000.00 10037492 123 Mobile Home Park Melbourne FL 6,150,000.00 10036031 124 Office Baltimore MD 6,100,000.00 10035730 125 Lodging Pooler GA 5,~~975~~938,315.9237 10037493 126 Office Colorado Springs CO 6,000,000.00 10037494 127 Mobile Home Park Fairview OR 5,~~833~~817,~~917~~586.5087 10034348 128 Mixed Use Aspen CO 5,800,000.00 10037495 129 Mobile Home Park Spanaway WA 5,600,000.00 10037497 130 Multi-Family Murfreesboro TN 5,540,000.00 10037699 131 Industrial Rockford IL 5,430,000.00 10037654 132 Lodging Claymont DE 5,~~328~~306,~~366~~395.3672 10037499 133 Industrial Poughkeepsie NY 5,~~297~~281,~~210~~242.2205 10037660 134 Retail Marion IN 5,~~255~~240,~~956~~983.5808 10037500 135 Retail Oxnard CA 5,250,000.00 10037501 136 Mobile Home Park Saint Petersburg FL 5,250,000.00 10037498 137 Multi-Family Fayetteville AR 5,~~180~~077,~~197~~552.1179 10033911 138 Multi-Family Indianapolis IN 5,~~181~~171,~~496~~350.8663 10037502 139 Self Storage Houston TX 5,040,000.00 10036103 140 Lodging Waterford MI 4,~~990~~977,~~852~~372.5668 10037676 141 Lodging Boerne TX 4,960,000.00 10037503 142 Industrial Apopka FL 4,905,000.00 10037689 143 Self Storage Toa Baja PR 4,904,000.00 10033900 144 Mobile Home Park Various IN 4,~~851~~837,~~203~~771.7557 10037505 145 Retail Lady Lake FL 4,696,000.00 10037504 146 Multi-Family Rogers AR 4,~~599~~508,~~240~~107.4261 10037663 147 Office Rochester NY 4,~~641~~628,~~245~~328.3730 10037664 148 Retail Mission Viejo CA 4,610,000.00 10037682 149 Self Storage Myrtle Beach SC 4,600,000.00 10034064 150 Retail Reseda CA 4,~~580~~566,~~079~~331.0151 10037506 151 Mobile Home Park El Monte CA 4,584,000.00 10037509 152 Retail Clinton MS 4,500,000.00 10037507 153 Office Las Vegas NV 4,500,000.00 10037508 154 Self Storage Renton WA 4,500,000.00 10037655 155 Industrial Noblesville IN 4,380,000.00 10034375 156 Lodging Ellensburg WA 4,~~326~~309,~~261~~682.4411 10033748 157 Multi-Family Hamilton NJ 4,300,000.00 10037510 158 Industrial Chesapeake VA 4,300,000.00 10037511 159 Office Albuquerque NM 4,280,000.00 10035884 160 Office Houston TX 4,200,000.00 10037692 161 Mixed Use Pittsburgh PA 4,~~191~~179,~~871~~865.8756 10037684 162 Self Storage Wilmington NC 4,200,000.00 10037513 163 Mobile Home Park Keizer OR 4,~~182~~170,482.8151 10034248 164 Retail Lima OH 4,171,488.00 10033989 165 Retail Plover WI 4,~~102~~089,~~682~~920.1504 10037514 166 Mobile Home Park Various OH 4,100,000.00 10037515 167 Mobile Home Park South Bloomfield OH 4,100,000.00 10034979 168 Lodging Astoria OR 3,~~984~~968,~~193~~136.9112 10037695 169 Industrial Compton CA 3,~~939~~928,~~386~~606.7382 10037516 171 Retail Braintree MA 3,800,000.00 10037517 172 Retail Grove OK 3,760,000.00 10037687 173 Retail Rogers AR 3,~~692~~681,~~595~~642.0558 10033388 174 Retail Sterling Heights MI 3,691,200.00 10037518 175 Retail Tampa FL 3,~~682~~673,~~902~~326.2698 10037519 176 Mobile Home Park Puyallup WA 3,625,000.00 10037520 177 Industrial Seattle WA 3,~~589~~578,~~252~~350.7019 10037521 178 Retail Farragut TN 3,~~546~~536,~~900~~931.5584 10033988 179 Multi-Family Brook Park OH 3,480,000.00 10034413 180 Multi-Family Provo UT 3,380,000.00 10034047 181 Office Agoura Hills CA 3,300,000.00 10037522 182 Mobile Home Park Brookline Station MO 3,100,000.00 10033987 184 Retail Orlando FL 3,000,000.00 10037523 185 Retail Cockeysville MD 2,~~983~~974,~~823~~576.0205 10035918 186 Retail Brooklyn NY 2,900,000.00 10037524 187 Office Santa Fe NM 2,800,000.00 10037656 188 Retail Los Angeles CA 2,~~788~~781,~~748~~100.5621 10037662 189 Retail Hartford City IN 2,~~671~~664,~~918~~306.4654 10036076 190 Mixed Use Brooklyn NY 2,600,000.00 10037683 191 Self Storage Durham NC 2,600,000.00 10037661 192 Retail Muncie IN 2,~~511~~504,~~998~~842.5925 10037681 193 Self Storage Swansboro NC 2,500,000.00 10037525 194 Multi-Family Rogers AR 2,~~275~~230,~~413~~326.6994 10037526 195 Retail Sugar Land TX 2,~~243~~237,~~886~~677.1206 10037693 196 Retail San Francisco CA 2,~~191~~185,~~347~~492.2295 10037691 197 Retail Mundelein IL 2,~~141~~134,~~049~~920.7158 10037527 198 Mobile Home Park Yakima WA 2,040,000.00 10037528 199 Multi-Family Fayetteville AR 1,~~791~~755,~~283~~789.1127 10037529 200 Mobile Home Park Mosier OR 1,750,000.00 10034881 201 Retail Merrimack NH 1,600,000.00 10037667 202 Office Mill Creek WA 1,~~380~~375,~~030~~915.6445 Totals 3,~~952~~951,~~943~~290,~~914~~196.4308

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 3226941 0.00 028,881,940.0059 01/01/2007 06/30/2007 3227667 0.00 028,881,940.0059 01/01/2007 06/30/2007 10037459 0.00 0.00 10037015 0.00 0.00 10037650 0.00 0.00 10037706 0.00 0.00 10035897 0.00 0.00 10037712 0.00 0.00 10037653 0.00 0.00 10037713 0.00 0.00 10037704 0.00 0.00 10037460 0.00 0.00 10037673 0.00 0.00 10035591 6,351,051.58 0.00 10034300 0.00 ~~640~~643,~~681~~380.5409 01/01/2007 03/31/2007 10034019 0.00 0.00 10036070 0.00 0.00 10034299 0.00 ~~558~~1,~~488~~426,355.7309 01/01/2007 0306/3130/2007 10037688 0.00 0.00 10037652 0.00 0.00 10035919 0.00 0.00 10035590 1,490,928.75 0.00 10034850 0.00 ~~557,259~~0.7600 ~~01/01/2007 03/31/2007~~ 10037705 0.00 0.00 10037665 0.00 0.00 10037461 0.00 0.00 10036079 0.00 0.00 10034004 0.00 0.00 10035787 0.00 ~~142,708~~0.7100 ~~01/01/2007 03/31/2007~~ 10034448 0.00 0.00 10037680 0.00 0.00 10037686 0.00 0.00 10033891 0.00 0.00 10033890 0.00 0.00 10034184 0.00 0.00 10034455 0.00 0352,377.0041 01/01/2007 03/31/2007 10035963 0.00 0.00 10036864 0.00 0.00 10036069 0.00 0.00 10037674 0.00 0.00 10037670 0.00 0.00 10036030 0.00 0.00 10033901 0.00 0.00 10037462 0.00 0.00 10037696 0.00 0.00 10036032 0.00 0.00 10034165 0.00 0.00 10034359 0.00 0.00 10034362 0.00 0.00 10034625 0.00 0.00 10034624 0.00 0.00 10034626 0.00 0.00 10037701 0.00 0.00 10037703 0.00 0.00 10037702 0.00 0.00 10034018 0.00 0.00 10037463 0.00 0.00 10037464 0.00 0.00 10037698 0.00 0.00 10035920 0.00 0.00 10037668 0.00 0.00 10037474 0.00 0.00 10037512 0.00 0.00 10037690 0.00 0.00 10036144 0.00 0.00 10034444 0.00 0.00 10037659 0.00 0.00 10035009 0.00 0.00 10034163 0.00 0.00 10037465 0.00 0.00 10037466 0.00 0.00 10037467 0.00 0.00 10034104 0.00 0.00 10034925 01,415,097.0006 0.00 10037468 0.00 0.00 10037469 0.00 0.00 10033996 0881,290.0098 0.00 10037470 0.00 0.00 10037471 0.00 0.00 10034360 0.00 0.00 10037472 0.00 0.00 10037679 0.00 0.00 10034246 01,851,045.0004 0.00 10035899 0.00 0.00 10034250 0.00 0.00 10037473 0.00 0.00 10037658 0.00 0.00 10037657 0.00 0.00 10037678 0.00 0.00 10037475 0.00 0.00 10037476 0.00 0.00 10034628 0.00 0.00 10037685 0.00 0.00 10037697 0.00 0.00 10037478 0.00 0.00 10037700 0.00 0.00 10037677 0.00 0.00 10037480 0.00 0.00 10037675 0.00 0.00 10037672 0.00 0.00 10037694 0.00 0.00 10037481 0.00 0.00 10036105 0.00 0.00 10033747 0.00 0.00 10037482 0.00 0.00 10037483 0.00 0.00 10037484 0.00 0.00 10037669 0.00 0.00 10033990 0.00 0.00 10037014 0.00 0.00 10037485 0.00 0.00 10037486 0.00 0.00 10037671 0.00 0.00 10037666 0.00 0.00 10037649 0.00 0.00 10037487 0.00 0.00 10037488 0.00 0.00 10037489 0.00 0.00 10037491 0.00 0.00 10037490 0.00 0.00 10037492 0.00 0.00 10036031 0.00 0.00 10035730 0.00 0.00 10037493 0.00 0.00 10037494 0.00 0.00 10034348 0.00 90201,~~104~~693.6184 01/01/2007 0306/3130/2007 10037495 0.00 0.00 10037497 0.00 0.00 10037699 0.00 0.00 10037654 0.00 0.00 10037499 0.00 0.00 10037660 0.00 0.00 10037500 0.00 0.00 10037501 0.00 0.00 10037498 0.00 0.00 10033911 0.00 0.00 10037502 0.00 0.00 10036103 0.00 0.00 10037676 0.00 0.00 10037503 0.00 0.00 10037689 0.00 0.00 10033900 0481,835.0076 0.00 10037505 0.00 0.00 10037504 0.00 0.00 10037663 0.00 0.00 10037664 0.00 0.00 10037682 0.00 0.00 10034064 0.00 0.00 10037506 0.00 0.00 10037509 0.00 0.00 10037507 0.00 0.00 10037508 0.00 0.00 10037655 0.00 0.00 10034375 0821,907.0036 0.00 10033748 0.00 0.00 10037510 0.00 0.00 10037511 0.00 0.00 10035884 0.00 0.00 10037692 0.00 0.00 10037684 0.00 0.00 10037513 0.00 0.00 10034248 0.00 0.00 10033989 0.00 0.00 10037514 0.00 0.00 10037515 0.00 0.00 10034979 0650,879.0025 0.00 10037695 0.00 0.00 10037516 0.00 0.00 10037517 0.00 0.00 10037687 0.00 0.00 10033388 0.00 0.00 10037518 0.00 0.00 10037519 0.00 0.00 10037520 0.00 0.00 10037521 0.00 0.00 10033988 0.00 0106,108.0098 01/01/2007 03/31/2007 10034413 0.00 118,669.25 01/01/2007 03/31/2007 10034047 0.00 0.00 10037522 0.00 0.00 10033987 0.00 068,865.0014 01/01/2007 03/31/2007 10037523 0.00 0.00 10035918 0.00 0.00 10037524 0.00 0.00 10037656 0.00 0.00 10037662 0.00 0.00 10036076 0.00 0.00 10037683 0.00 0.00 10037661 0.00 0.00 10037681 0.00 0.00 10037525 0.00 0.00 10037526 0.00 0.00 10037693 0.00 0.00 10037691 0.00 0.00 10037527 0.00 0.00 10037528 0.00 0.00 10037529 0.00 0.00 10034881 0.00 0.00 10037667 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 09/10/2007 0 $0.00 1 $10,450,000.00 0 $0.00 08/10/2007 1 $10,450,000.00 0 $0.00 0 $0.00 07/10/2007 0 $0.00 0 $0.00 0 $0.00 06/11/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 09/10/2007 0 $0.00 0 $0.00 0 $0.00 08/10/2007 0 $0.00 0 $0.00 0 $0.00 07/10/2007 0 $0.00 0 $0.00 0 $0.00 06/11/2007 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 09/10/2007 0 $0.00 0 $0.00 5.816707% 5.792363% 97 08/10/2007 0 $0.00 0 $0.00 5.816701% 5.792357% 98 07/10/2007 0 $0.00 0 $0.00 5.816696% 5.792352% 99 06/11/2007 0 $0.00 0 $0.00 5.816691% 5.792347% 100 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 3226941 1A 0 08/05/2007 679,019.54 679,019.54 A 3227667 1B 0 08/05/2007 679,019.54 679,019.54 A 10037459 2 0 0508/01/2007 1,093,621.88 1,093,621.88 B 10037650 4 0 0508/01/2007 1,005,886.45 1,005,886.45 B 10035897 7 0 08/01/2007 941,656.43 941,656.43 A 10037712 8 0 0508/01/2007 860,766.67 860,766.67 B 10037653 9 0 0508/01/2007 782,317.18 782,317.18 B 10037713 10 0 0508/01/2007 673,794.33 673,794.33 B 10037704 11 0 0508/01/2007 519,332.67 519,332.67 AB 10037460 12 0 0508/01/2007 445,959.11 445,959.11 B 10037673 13 0 0508/01/2007 403,000.00 403,000.00 B 10034019 16 0 0508/01/2007 283,480.47 283,480.47 B 10036070 17 0 08/01/2007 278,543.68 278,543.68 A 10037688 19 0 0508/01/2007 221,563.03 221,563.03 BA 10037652 20 0 0508/01/2007 193,217.49 193,217.49 BA 10035919 21 0 08/01/2007 185,854.47 185,854.47 A 10037705 24 0 0508/01/2007 139,396.67 139,396.67 AB 10037665 25 0 0508/01/2007 142,357.17 142,357.17 BA 10037461 26 0 0508/01/2007 141,114.58 141,114.58 B 10036079 27 0 08/01/2007 131,595.00 131,595.00 A 10034004 28 0 0508/01/2007 135,676.67 135,676.67 BA 10035787 29 0 0508/01/2007 125,422.99 125,422.99 A 10034448 30 0 0508/01/2007 111,115.63 111,115.63 BA 10037680 31 0 0508/01/2007 113,861.35 113,861.35 BA 10037686 32 0 0508/01/2007 110,967.26 110,967.26 BA 10033891 33 0 0508/01/2007 62,702.67 62,702.67 BA 10033890 34 0 0508/01/2007 56,453.58 56,453.58 BA 10034184 35 0 0508/01/2007 108,172.78 108,172.78 BA 10034455 36 0 0508/01/2007 111,119.50 111,119.50 BA 10036864 38 0 08/01/2007 98,683.33 98,683.33 A 10036069 39 0 08/01/2007 101,956.63 101,956.63 A 10037674 40 0 0508/01/2007 96,140.47 96,140.47 BA 10037670 41 0 0508/01/2007 96,859.8480 96,859.8480 B 10033901 43 0 0508/01/2007 82,026.00 82,026.00 BA 10037462 44 0 0508/01/2007 88,482.61 88,482.61 B 10037696 45 0 0508/01/2007 79,085.96 79,085.96 BA 10034165 47 0 0508/01/2007 78,660.78 78,660.78 BA 10034359 48 0 0508/01/2007 82,906.06 82,906.06 BA 10034362 49 0 0508/01/2007 82,233.96 82,233.96 BA 10034625 50 0 0508/01/2007 30,508.67 30,508.67 BA 10034624 51 0 0508/01/2007 27,153.97 27,153.97 BA 10034626 52 0 0508/01/2007 20,594.48 20,594.48 BA 10037701 53 0 0508/01/2007 81,886.63 81,886.63 BA 10037703 54 0 0508/01/2007 66,972.92 66,972.92 BA 10037702 55 0 0508/01/2007 73,099.93 73,099.93 BA 10034018 56 0 0508/01/2007 70,047.08 70,047.08 BA 10037463 57 0 0508/01/2007 78,418.38 78,418.38 BA 10037464 58 0 0508/01/2007 68,720.11 68,720.11 B 10037698 59 0 0508/01/2007 70,374.41 70,374.41 B 10035920 60 0 08/01/2007 67,692.02 67,692.02 A 10037668 61 0 0508/01/2007 80,574.22 80,574.22 A 10037474 62 0 08/01/2007 49,186.67 49,186.67 A 10037512 63 0 08/01/2007 21,929.06 21,929.06 B 10037690 64 0 0508/01/2007 63,949.13 63,949.13 BA 10036144 65 0 08/01/2007 64,505.83 64,505.83 A 10034444 66 0 0508/01/2007 61,898.39 61,898.39 BA 10037659 67 0 0508/01/2007 74,290.13 74,290.13 BA ~~10035009~~10034163 6870 0 0508/01/2007 6257,~~890~~556.8267 6257,~~890~~556.8267 A ~~10034163~~10037465 7071 0 0508/01/2007 57,~~556~~246.67 57,~~556~~246.67 B 10037466 72 0 0508/01/2007 57,551.50 57,551.50 B 10037467 73 0 0508/01/2007 57,114.40 57,114.40 B 10034104 74 0 0508/01/2007 59,216.89 59,216.89 BA 10034925 75 0 0508/01/2007 70,940.41 70,940.41 BA 10037468 76 0 0508/01/2007 62,899.93 62,899.93 B 10037469 77 0 0508/01/2007 53,120.15 53,120.15 B 10033996 78 0 0508/01/2007 51,237.83 51,237.83 BA 10037470 79 0 0508/01/2007 54,069.17 54,069.17 BA 10037471 80 02 0506/01/2007 49,~~582~~403.3557 49146,~~582~~625.3514 B2 10034360 81 0 0508/01/2007 60,270.89 60,270.89 BA 10037472 82 0 0508/01/2007 48,781.94 48,781.94 B 10037679 83 0 0508/01/2007 49,379.90 49,379.90 BA 10034246 84 0 0508/01/2007 66,130.00 66,130.00 A 10034250 86 0 0508/01/2007 48,118.00 48,118.00 A 10037473 87 0 0508/01/2007 48,354.83 48,354.83 A 10037658 88 0 0508/01/2007 48,421.34 48,421.34 BA 10037657 89 0 0508/01/2007 8,940.29 8,940.29 BA 10037678 90 0 0508/01/2007 43,924.27 43,924.27 A 10037475 91 0 0508/01/2007 47,190.61 47,190.61 B 10037476 92 0 0508/01/2007 44,202.13 44,202.13 B 10034628 93 0 0508/01/2007 59,021.43 59,021.43 B 10037685 94 0 0508/01/2007 45,074.00 45,074.00 BA 10037697 95 0 0508/01/2007 45,508.00 45,508.00 BA 10037478 96 0 0508/01/2007 42,857.50 42,857.50 B 10037700 97 0 0508/01/2007 43,549.06 43,549.06 BA 10037677 98 0 0508/01/2007 38,575.54 38,575.54 BA 10037480 99 0 0508/01/2007 43,713.44 43,713.44 B 10037675 100 0 08/01/2007 49,340.76 49,340.76 A 10037672 101 0 0508/01/2007 41,632.57 41,632.57 BA 10037694 102 0 0508/01/2007 46,746.63 46,746.63 BA 10037481 103 0 0508/01/2007 38,289.13 38,289.13 B 10036105 104 0 08/01/2007 40,577.71 40,577.71 A 10033747 105 0 0508/01/2007 42,543.13 42,543.13 A 10037482 106 0 08/01/2007 37,565.11 37,565.11 B 10037483 107 0 0508/01/2007 38,874.00 38,874.00 B 10037484 108 0 0508/01/2007 38,018.40 38,018.40 B 10037669 109 0 0508/01/2007 43,815.62 43,815.62 BA 10033990 110 0 0508/01/2007 35,579.39 35,579.39 BA 10037014 111 0 08/01/2007 36,766.00 36,766.00 A 10037485 112 0 0508/01/2007 44,237.19 44,237.19 B 10037486 114 0 0508/01/2007 32,472.73 32,472.73 B 10037671 115 0 0508/01/2007 38,027.26 38,027.26 BA 10037666 116 0 0508/01/2007 39,428.94 39,428.94 BA 10037649 117 0 0508/01/2007 36,952.19 36,952.19 A 10037487 118 0 08/01/2007 30,586.67 30,586.67 B 10037488 119 0 0508/01/2007 36,654.47 36,654.47 B 10037489 120 0 0508/01/2007 37,666.01 37,666.01 B 10037491 121 0 0508/01/2007 31,592.01 31,592.01 B 10037490 122 0 0508/01/2007 30,461.81 30,461.81 B 10037492 123 0 0508/01/2007 30,345.13 30,345.13 B 10036031 124 0 08/01/2007 29,940.83 29,940.83 A 10035730 125 0 0508/01/2007 43,367.49 43,367.49 BA 10037493 126 0 0508/01/2007 30,328.33 30,328.33 B 10037494 127 0 0508/01/2007 34,586.27 34,586.27 B 10037495 129 0 0508/01/2007 27,149.11 27,149.11 B 10037497 130 0 0508/01/2007 26,905.93 26,905.93 B 10037699 131 0 0508/01/2007 26,815.90 26,815.90 BA 10037654 132 0 0508/01/2007 34,345.96 34,345.96 BA 10037499 133 0 0508/01/2007 30,204.88 30,204.88 B 10037660 134 0 0508/01/2007 31,291.04 31,291.04 A 10037500 135 0 08/01/2007 26,492.08 26,492.08 B 10037501 136 0 0508/01/2007 25,904.38 25,904.38 B 10037498 137 0 0508/01/2007 57,664.72 57,664.72 B 10033911 138 0 0508/01/2007 28,920.18 28,920.18 BA 10037502 139 0 0508/01/2007 25,345.60 25,345.60 B 10036103 140 0 08/01/2007 29,977.53 29,977.53 A 10037676 141 0 0508/01/2007 24,657.12 24,657.12 BA 10037503 142 0 0508/01/2007 25,089.08 25,089.08 B 10037689 143 0 0508/01/2007 23,956.45 23,956.45 BA 10033900 144 0 0508/01/2007 29,165.43 29,165.43 A 10037505 145 0 08/01/2007 22,887.78 22,887.78 B 10037504 146 0 08/01/2007 51,197.65 51,197.65 B 10037663 147 0 0508/01/2007 27,494.62 27,494.62 BA 10037664 148 0 0508/01/2007 24,104.15 24,104.15 BA 10037682 149 0 0508/01/2007 23,291.33 23,291.33 BA 10034064 150 0 0508/01/2007 26,408.00 26,408.00 BA 10037506 151 0 0508/01/2007 22,184.01 22,184.01 B 10037509 152 0 0508/01/2007 21,506.25 21,506.25 B 10037507 153 0 0508/01/2007 22,630.00 22,630.00 B 10037508 154 0 0508/01/2007 21,893.75 21,893.75 B 10037655 155 0 0508/01/2007 24,070.78 24,070.78 BA 10034375 156 0 0508/01/2007 29,154.43 29,154.43 BA 10033748 157 0 0508/01/2007 21,290.97 21,290.97 BA 10037510 158 0 0508/01/2007 21,253.94 21,253.94 B 10037511 159 0 0508/01/2007 21,081.38 21,081.38 B 10037692 161 0 0508/01/2007 24,499.39 24,499.39 BA 10037684 162 0 0508/01/2007 21,609.58 21,609.58 A 10037513 163 0 0508/01/2007 24,643.63 24,643.63 B ~~10034248 164 0 05/01/2007 21,409.00 21,409.00 B~~ 10033989 165 0 0508/01/2007 23,325.63 23,325.63 BA 10037514 166 0 0508/01/2007 19,418.06 19,418.06 B 10037515 167 0 0508/01/2007 19,453.36 19,453.36 B 10034979 168 0 0508/01/2007 25,992.56 25,992.56 BA 10037695 169 0 0508/01/2007 23,601.04 23,601.04 BA 10037516 171 0 0508/01/2007 19,109.78 19,109.78 B 10037517 172 0 0508/01/2007 20,333.24 20,333.24 B 10037687 173 0 0508/01/2007 21,222.26 21,222.26 BA 10033388 174 0 0508/01/2007 18,626.21 18,626.21 BA 10037518 175 0 0508/01/2007 22,781.54 22,781.54 B 10037519 176 0 0508/01/2007 17,761.49 17,761.49 B 10037520 177 0 0508/01/2007 20,463.00 20,463.00 B 10037521 178 0 08/01/2007 20,829.73 20,829.73 B 10033988 179 0 0508/01/2007 18,279.67 18,279.67 BA 10034413 180 0 08/01/2007 17,850.44 17,850.44 A 10034047 181 0 0508/01/2007 16,282.75 16,282.75 BA 10037522 182 0 0508/01/2007 15,482.78 15,482.78 B 10033987 184 0 0508/01/2007 15,489.67 15,489.67 BA 10037523 185 0 0508/01/2007 16,996.04 16,996.04 B ~~10035918 186 0 05/01/2007 14,101.81 14,101.81 A~~ 10037524 187 0 0508/01/2007 14,225.56 14,225.56 B 10037656 188 0 0508/01/2007 16,782.01 16,782.01 BA 10037662 189 0 0508/01/2007 15,907.11 15,907.11 ~~B 10036076 190 0 05/01/2007 12,985.56 12,985.56~~ A 10037683 191 0 0508/01/2007 13,003.47 13,003.47 A 10037661 192 0 0508/01/2007 14,955.04 14,955.04 BA 10037681 193 0 0508/01/2007 12,912.36 12,912.36 A 10037525 194 0 08/01/2007 25,329.36 25,329.36 B 10037526 195 0 08/01/2007 13,374.38 13,374.38 B 10037693 196 0 0508/01/2007 13,346.10 13,346.10 BA 10037691 197 0 0508/01/2007 12,628.89 12,628.89 BA 10037527 198 0 0508/01/2007 10,364.33 10,364.33 B 10037528 199 0 0508/01/2007 19,940.14 19,940.14 B 10037529 200 0 0508/01/2007 8,890.97 8,890.97 B 10034881 201 0 0508/01/2007 8,652.44 8,652.44 BA 10037667 202 0 0508/01/2007 7,982.10 7,982.10 BA Totals ~~158~~181 1316,~~003~~681,~~234~~273.2110 1316,~~003~~778,~~234~~494.2167

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 3226941 124,500,000.00 0.00 3227667 124,500,000.00 0.00 10037459 225,000,000.00 0.00 10037650 203,400,000.00 0.00 10035897 198,500,000.00 0.00 10037712 175,000,000.00 0.00 10037653 165,875,000.00 0.00 10037713 119,~~874~~693,~~180~~006.4030 0.00 10037704 104,000,000.00 0.00 10037460 89,600,000.00 0.00 10037673 80,000,000.00 0.00 10034019 56,250,000.00 0.00 10036070 55,040,000.00 0.00 10037688 44,500,000.00 0.00 10037652 40,400,000.00 0.00 10035919 38,500,000.00 0.00 10037705 30,000,000.00 0.00 10037665 29,500,000.00 0.00 10037461 28,750,000.00 0.00 10036079 27,000,000.00 0.00 10034004 26,000,000.00 0.00 10035787 24,500,000.00 0.00 10034448 23,250,000.00 0.00 10037680 23,200,000.00 0.00 10037686 22,600,000.00 0.00 10033891 11,840,000.00 0.00 10033890 10,660,000.00 0.00 10034184 22,000,000.00 0.00 10034455 21,400,000.00 0.00 10036864 20,000,000.00 0.00 10036069 19,750,000.00 0.00 10037674 19,400,000.00 0.00 10037670 17,300,000.00 0.00 10033901 16,800,000.00 0.00 10037462 16,600,000.00 0.00 10037696 16,560,000.00 0.00 10034165 16,400,000.00 0.00 10034359 16,100,000.00 0.00 10034362 16,050,000.00 0.00 10034625 6,036,705.00 0.00 10034624 5,372,916.00 0.00 10034626 4,075,000.00 0.00 10037701 15,367,510.00 0.00 10037703 15,000,000.00 0.00 10037702 14,720,000.00 0.00 10034018 14,500,000.00 0.00 10037463 14,455,000.00 0.00 10037464 14,200,000.00 0.00 10037698 14,110,000.00 0.00 10035920 14,030,000.00 0.00 10037668 13,~~952~~911,~~650~~228.9445 0.00 10037474 9,600,000.00 0.00 10037512 4,280,000.00 0.00 10037690 13,500,000.00 0.00 10036144 13,200,000.00 0.00 10034444 12,700,000.00 0.00 10037659 12,~~489~~454,~~566~~195.2877 0.00 ~~10035009~~10034163 12,~~250~~000,000.00 0.00 ~~10034163~~10037465 12,000,000.00 0.00 10037466 11,850,000.00 0.00 10037467 11,760,000.00 0.00 10034104 11,200,000.00 0.00 10034925 10,~~970~~925,~~068~~508.7313 0.00 10037468 10,~~675~~644,~~330~~711.2975 0.00 10037469 10,563,000.00 0.00 10033996 10,550,000.00 0.00 10037470 10,500,000.00 0.00 10037471 13 07/24/2007 10,450,000.00 0.00 10034360 10,400,000.00 0.00 10037472 10,300,000.00 0.00 10037679 10,200,000.00 0.00 10034246 9,~~907~~868,~~072~~739.1148 0.00 10034250 9,820,000.00 0.00 10037473 9,800,000.00 0.00 10037658 8,~~076~~054,~~701~~010.7909 0.00 10037657 1,~~491~~486,~~085~~896.1687 0.00 10037678 9,516,000.00 0.00 10037475 9,400,000.00 0.00 10037476 9,150,000.00 0.00 10034628 9,~~075~~039,~~495~~024.2101 0.00 10037685 9,000,000.00 0.00 10037697 9,000,000.00 0.00 10037478 9,000,000.00 0.00 10037700 8,700,000.00 0.00 10037677 8,600,000.00 0.00 10037480 8,575,000.00 0.00 10037675 8,376,583.48 0.00 10037672 8,300,000.00 0.00 10037694 7,~~874~~852,~~421~~357.46 0.00 10037481 7,760,000.00 0.00 10036105 7,725,000.00 0.00 10033747 7,636,000.00 0.00 10037482 7,600,000.00 0.00 10037483 7,600,000.00 0.00 10037484 7,560,000.00 0.00 10037669 7,~~475~~453,~~221~~704.4456 0.00 10033990 7,300,000.00 0.00 10037014 7,200,000.00 0.00 10037485 6,~~982~~952,~~626~~552.8844 0.00 10037486 6,513,000.00 0.00 10037671 6,~~487~~469,~~501~~040.1741 0.00 10037666 6,~~438~~422,~~679~~026.9985 0.00 10037649 6,~~395~~375,~~966~~435.8369 0.00 10037487 6,400,000.00 0.00 10037488 6,~~328~~309,~~622~~947.6589 0.00 10037489 6,~~302~~285,~~743~~333.5632 0.00 10037491 6,250,000.00 0.00 10037490 6,250,000.00 0.00 10037492 6,150,000.00 0.00 10036031 6,100,000.00 0.00 10035730 5,~~987~~950,~~182~~375.5162 0.00 10037493 6,000,000.00 0.00 10037494 5,~~838~~822,~~989~~740.3080 0.00 10037495 5,600,000.00 0.00 10037497 5,540,000.00 0.00 10037699 5,430,000.00 0.00 10037654 5,~~335~~313,~~321~~462.0866 0.00 10037499 5,~~302~~286,~~211~~319.9229 0.00 10037660 5,~~260~~245,~~611~~713.3932 0.00 10037500 5,250,000.00 0.00 10037501 5,250,000.00 0.00 10037498 5,~~213~~111,~~841~~668.9534 0.00 10033911 5,~~184~~174,~~567~~471.6576 0.00 10037502 5,040,000.00 0.00 10036103 4,981,611.88 0.00 10037676 4,960,000.00 0.00 10037503 4,905,000.00 0.00 10037689 4,904,000.00 0.00 10033900 4,~~855~~842,~~366~~003.7437 0.00 10037505 4,696,000.00 0.00 10037504 4,538,397.12 0.00 10037663 4,~~645~~632,~~255~~403.5142 0.00 10037664 4,610,000.00 0.00 10037682 4,600,000.00 0.00 10034064 4,~~584~~570,~~380~~698.1159 0.00 10037506 4,584,000.00 0.00 10037509 4,500,000.00 0.00 10037507 4,500,000.00 0.00 10037508 4,500,000.00 0.00 10037655 4,380,000.00 0.00 10034375 4,~~331~~314,~~470~~981.0688 0.00 10033748 4,300,000.00 0.00 10037510 4,300,000.00 0.00 10037511 4,280,000.00 0.00 10037692 4,~~195~~183,~~611~~664.6141 0.00 10037684 4,200,000.00 0.00 10037513 4,~~186~~174,~~218~~277.6094 0.00 ~~10034248 4,171,488.00 0.00~~ 10033989 4,~~106~~093,~~688~~986.8953 0.00 10037514 4,100,000.00 0.00 10037515 4,100,000.00 0.00 10034979 3,~~989~~973,~~266~~292.0907 0.00 10037695 3,~~942~~932,~~725~~000.6687 0.00 10037516 3,800,000.00 0.00 10037517 3,760,000.00 0.00 10037687 3,~~696~~685,~~019~~119.7476 0.00 10033388 3,691,200.00 0.00 10037518 3,~~685~~676,~~846~~322.7876 0.00 10037519 3,625,000.00 0.00 10037520 3,~~592~~581,~~669~~818.4846 0.00 10037521 3,540,080.83 0.00 10033988 3,480,000.00 0.00 10034413 3,380,000.00 0.00 10034047 3,300,000.00 0.00 10037522 3,100,000.00 0.00 10033987 3,000,000.00 0.00 10037523 2,~~986~~977,~~725~~521.0450 0.00 ~~10035918~~10037524 2,~~900~~800,000.00 0.00 ~~10037524~~10037656 2,~~800~~783,~~000~~507.0095 0.00 ~~10037656~~10037662 2,~~791~~666,~~117~~711.0120 0.00 ~~10037662~~10037683 2,~~674~~600,~~284~~000.7700 0.00 ~~10036076~~10037661 2,~~600~~507,~~000~~102.0099 0.00 ~~10037683~~10037681 2,~~600~~500,000.00 0.00 ~~10037661~~10037525 2,~~514~~245,~~223~~312.2827 0.00 ~~10037681~~10037526 2,~~500~~239,~~000~~634.0028 0.00 10037693 2,~~193~~187,~~154~~330.2865 0.00 10037691 2,~~142~~136,~~957~~858.2765 0.00 10037527 2,040,000.00 0.00 10037528 1,~~802~~767,~~917~~586.3124 0.00 10037529 1,750,000.00 0.00 10034881 1,600,000.00 0.00 10037667 1,~~381~~377,~~317~~221.2389 0.00 Totals 23,~~553~~265,~~394~~593,~~695~~833.1525 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 = A2 (1 loan) 49,403.57 146,625.14 10,450,000.00 0.00 Total for Status Code = A (106 loans) 18,~~208~~112,~~757~~668.2564 18,~~208~~112,~~757~~668.2564 ~~238~~1,~~545~~574,~~723~~191,577.0571 0.00 Total for Status Code = B (~~144~~74 loans) 118,~~794~~519,~~476~~200.9689 118,~~794~~519,~~476~~200.9689 21,~~314~~680,~~848~~952,~~972~~255.1054 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~~Specially ~~Summary~~Serviced ~~Current~~Loan ~~Period~~Detail ~~Interest~~- ~~Current~~Part ~~Outstanding~~1 ~~Outstanding~~Offering onServicing ~~P&I~~Resolution ~~and~~Scheduled ~~Loan~~Property PInterest &Actual ILoan PDocument &Transfer IStrategy ~~Servicing~~Balance ~~Servicing~~Type ~~Group~~(2) ~~Advances~~State ~~Advances~~Rate ~~Advances~~Balance ~~Advances~~Number ~~Paid~~Cross Date Code (1) ~~10,777,197.93~~Reference ~~10,777,197.93~~10037471 ~~0.00~~80 ~~0.00~~07/24/2007 213 210,~~226~~450,~~036~~000.~~28 2,226,036.28 0.~~00 ~~0.00~~MF ~~Totals~~FL ~~13,003,234~~5.21510% 1310,~~003~~450,~~234~~000.~~21 0.~~00 ~~0.00~~

~~Interest~~Specially ~~Shortfall~~Serviced ~~Reconciliation~~Loan Detail - Part 1 ~~Offering~~(continued) ~~Stated~~Net ~~Principal~~Remaining ~~Current~~Loan ~~Ending~~Operating ~~Special~~DSCR ~~Servicing~~Note ~~Fees~~Maturity ~~ASER~~Amortization ~~Document~~Number ~~Balance~~Income atDate ~~Scheduled~~DSCR ~~Monthly~~Date ~~Liquidation~~Date ~~Work~~Term ~~Out~~10037471 ~~Cross~~919,975.73 10/31/2006 1.23 01/01/2007 12/01/2016 355 (1) Resolution Strategy Code 1 -~~Reference~~ ~~Contribution~~Modification ~~Balance~~2 ~~There~~- ~~are~~Foreclosure no3 ~~Interest~~- ~~Shortfalls~~Bankruptcy ~~for~~4 ~~the~~- ~~above~~Extension ~~columns~~5 ~~for~~- ~~this~~Note ~~Period~~Sale ~~Totals~~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 (2) 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

~~Interest~~Specially ~~Shortfall~~Serviced ~~Reconciliation~~Loan Detail - Part 12 ~~(continued)~~ Offering ~~PPIS~~Document ~~(Excess)~~Resolution ~~Non-Recoverable~~Site ~~Interest~~Other onREO ~~Modified~~Loan ~~Interest~~Cross ~~Additional~~Strategy ~~Document~~Inspection ~~(Scheduled~~Phase ~~Advances~~1 ~~Rate~~Appraisal ~~Reduction~~Appraisal ~~Trust~~Property ~~Fund~~Number ~~Cross-~~Reference ~~Interest)~~Code /(~~Excess~~1) ~~Expense~~Date ~~There~~Date ~~are~~Date noValue ~~Interest~~Revenue ~~Shortfalls~~10037471 ~~for~~80 ~~the above columns for this Period Totals~~13

~~Interest~~Specially ~~Shortfall~~Serviced ~~Reconciliation~~Loan Detail - Part 2 ~~Offering~~(continued) ~~Stated~~Loan ~~Principal~~Number ~~Current~~Comments ~~Ending~~from ~~Reimbursement~~Special ofServicer ~~Advances~~10037471 9/5/2007 Borrower is requesting a 60-90 day forbearance due to ~~the~~cash ~~Servicer~~flow ~~Document~~issues. ~~Balance~~Evaluating atborrower ~~Scheduled~~request. ~~Current~~9/4/2007 ~~Left~~LNR has requested a payoff date of 09/01/2007 on 08/30/2007 -- waiting for a payoff statement from Wachovia in order to ~~Other~~compare. ~~Cross~~Account manager to follow up. (1) Resolution Strategy Code 1 -~~Reference~~ ~~Contribution~~Modification ~~Balance~~2 ~~Month~~- ~~Reimburse~~Foreclosure ~~Shortfalls/~~3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer ~~(Refunds)~~10 ~~There~~- ~~are~~Deed noin ~~Interest~~Lieu ~~Shortfalls~~Of ~~for~~Foreclosure ~~the~~11 ~~above~~- ~~columns~~Full ~~for~~Payoff ~~this~~12 ~~Period~~- ~~Totals~~Reps and Warranties 13 - Other or TBD

~~Interest~~Advance ~~Shortfall~~Summary ~~Reconciliation~~Current ~~Detail~~Period -Interest ~~Part~~Current 2Outstanding ~~(continued)~~Outstanding ~~Offering~~on ~~Comments~~P&I ~~Document~~and ~~Cross-Reference~~Loan ~~There~~P ~~are~~& noI ~~Interest~~P ~~Shortfalls~~& ~~for~~I ~~the~~Servicing ~~above~~Servicing ~~columns~~Group ~~for~~Advances ~~this~~Advances ~~Period~~Advances ~~Interest~~Advances ~~Shortfall~~Paid ~~Reconciliation~~1 ~~Detail~~13,846,585.96 ~~Part~~13,846,585.96 ~~2 Total~~ 0.00 ~~Interest~~579.77 ~~Shortfall~~2 ~~Reconciliation~~2,834,687.14 ~~Detail~~2,931,908.71 ~~Part 1 Total~~ 0.00 ~~Total~~630.71 ~~Interest~~Totals ~~Shortfall~~16,681,273.10 ~~Allocated~~16,778,494.67 ~~to Trust~~ 0.00 1,210.48

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 · GE Commercial Mortgage Corporation, Series 2007-C1 Trust