10-D 1 wbt07c30_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 18, 2007 to September 17, 2007 Commission File Number of issuing entity: 333-131262-06 Wachovia Bank Commerical Mortgage Trust 2007-C30 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-131262 Wachovia Commercial Mortgage Securities Inc. (Exact name of depositor as specified in its charter) Wachovia Bank, National Associaton Artesia Mortgage Capital Corporation (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199346 54-2199347 54-6740348 54-6740349 (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-4 ______ ______ ___X___ ___________ A-PB ______ ______ ___X___ ___________ A-5 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-MFL ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ Q ______ ______ ___X___ ___________ S ______ ______ ___X___ ___________ R-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ Z ______ ______ ___X___ ___________ X-P ______ ______ ___X___ ___________ X-C ______ ______ ___X___ ___________ X-W ______ ______ ___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 17, 2007 a distribution was made to holders of Wachovia Bank Commerical Mortgage Trust 2007-C30. 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 Wachovia Bank Commerical Mortgage Trust 2007-C30, relating to the September 17, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Wachovia Commercial Mortgage Securities Inc. (Depositor) /s/ Charles L. Culbreth Charles L. Culbreth, Managing Director Date: September 20, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Wachovia Bank Commerical Mortgage Trust 2007-C30, relating to the September 17, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 8480 Stagecoach Circle Frederick, MD 21701-4747 Wachovia Bank Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2007-C30 For Additional Information, please contact CTSLink Customer Service 1-866-846-4526 Reports Available @ www.ctslink.com/cmbs Payment Date: September 17, 2007 Record Date: August 31, 2007 Determination Date: September 11, 2007 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 25 NOI Detail 26 - 33 Principal Prepayment Detail 34 Historical Detail 35 Delinquency Loan Detail 36 - 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 Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Charles Culbreth Phone Number: (704) 383-7716 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Lea Land Phone Number: (704) 593-7950 Special Servicer CWCapital Asset Management LLC. 1919 Pennsylvania Avenue, NW Suite 400 Washington, DC 20006-3434 Contact: Kathleen Olin Phone Number: (202) 973-6375 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2007, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 92978QAA5 5.031000% 35,195,000.00 3433,~~178~~476,~~990~~632.6787 ~~374~~329,~~981~~002.3995 ~~143~~140,~~295~~350.4278 A-2 92978QAB3 5.167000% 100,000,000.00 100,000,000.00 0.00 430,583.33 A-3 92978QAC1 5.246000% 908,744,000.00 908,744,000.00 0.00 3,972,725.85 A-4 92978QAE7 5.305000% 195,542,000.00 195,542,000.00 0.00 864,458.59 A-PB 92978QAD9 5.294000% 126,906,000.00 126,906,000.00 0.00 559,866.97 A-5 92978QCB1 5.342000% 1,876,383,000.00 1,876,383,000.00 0.00 8,353,031.66 A-1A 92978QAF4 5.334000% 2,289,679,000.00 2,289,~~574~~501,~~292~~712.7308 3933,~~042~~704.1829 10,~~177~~176,~~157~~835.7311 A-M 92978QAH0 5.383000% 540,349,000.00 540,349,000.00 0.00 2,423,915.56 A-MFL 92978QCC9 5.~~520000~~769380% 250,000,000.00 250,000,000.00 0.00 1,~~227~~242,~~260~~019.6031 A-J 92978QAJ6 5.413000% 671,798,000.00 671,798,000.00 0.00 3,030,368.81 B 92978QAK3 5.463000% 49,397,000.00 49,397,000.00 0.00 224,879.84 C 92978QAL1 5.483000% 79,035,000.00 79,035,000.00 0.00 361,124.09 D 92978QAM9 5.513000% 69,155,000.00 69,155,000.00 0.00 317,709.60 E 92978QAN7 5.553000% 59,277,000.00 59,277,000.00 0.00 274,304.32 F 92978QAP2 5.603000% 69,155,000.00 69,155,000.00 0.00 322,896.22 G 92978QAR8 5.682000% 98,794,000.00 98,794,000.00 0.00 467,789.59 H 92978QAT4 56.~~826749~~021331% 79,035,000.00 79,035,000.00 0.00 ~~383~~396,~~764~~579.2589 J 92978QAV9 56.~~826749~~021331% 88,914,000.00 88,914,000.00 0.00 ~~431~~446,~~732~~150.9750 K 92978QAX5 56.~~826749~~021331% 79,035,000.00 79,035,000.00 0.00 ~~383~~396,~~764~~579.2589 L 92978QAZ0 5.014000% 39,518,000.00 39,518,000.00 0.00 165,119.38 M 92978QBB2 5.014000% 19,759,000.00 19,759,000.00 0.00 82,559.69 N 92978QBD8 5.014000% 29,638,000.00 29,638,000.00 0.00 123,837.44 O 92978QBF3 5.014000% 19,758,000.00 19,758,000.00 0.00 82,555.51 P 92978QBH9 5.014000% 9,880,000.00 9,880,000.00 0.00 41,281.93 Q 92978QBK2 5.014000% 19,759,000.00 19,759,000.00 0.00 82,559.69 S 92978QBT3 5.014000% 98,793,737.25 98,793,737.25 0.00 412,793.17 R-I 92978QBM8 0.000000% 0.00 0.00 0.00 0.00 R-II 92978QBP1 0.000000% 0.00 0.00 0.00 0.00 Z 92978QBR7 0.000000% 0.00 0.00 0.00 0.00 Totals 7,903,498,737.25 7,~~902~~901,~~378~~603,~~020~~082.6520 ~~414~~362,~~023~~707.5724 35,~~341~~392,~~336~~876.4672

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 92978QAA5 0.00 0.00 ~~518~~469,~~276~~353.8173 33,~~804~~147,~~009~~629.2892 30.01% A-2 92978QAB3 0.00 0.00 430,583.33 100,000,000.00 30.01% A-3 92978QAC1 0.00 0.00 3,972,725.85 908,744,000.00 30.01% A-4 92978QAE7 0.00 0.00 864,458.59 195,542,000.00 30.01% A-PB 92978QAD9 0.00 0.00 559,866.97 126,906,000.00 30.01% A-5 92978QCB1 0.00 0.00 8,353,031.66 1,876,383,000.00 30.01% A-1A 92978QAF4 0.00 0.00 10,~~216~~210,~~199~~539.9140 2,289,~~535~~468,~~250~~007.5579 30.01% A-M 92978QAH0 0.00 0.00 2,423,915.56 540,349,000.00 20.0001% A-MFL 92978QCC9 0.00 0.00 1,~~227~~242,~~260~~019.6031 250,000,000.00 20.0001% A-J 92978QAJ6 0.00 0.00 3,030,368.81 671,798,000.00 11.50% B 92978QAK3 0.00 0.00 224,879.84 49,397,000.00 10.88% C 92978QAL1 0.00 0.00 361,124.09 79,035,000.00 9.88% D 92978QAM9 0.00 0.00 317,709.60 69,155,000.00 9.00% E 92978QAN7 0.00 0.00 274,304.32 59,277,000.00 8.25% F 92978QAP2 0.00 0.00 322,896.22 69,155,000.00 7.38% G 92978QAR8 0.00 0.00 467,789.59 98,794,000.00 6.13% H 92978QAT4 0.00 0.00 ~~383~~396,~~764~~579.2589 79,035,000.00 5.13% J 92978QAV9 0.00 0.00 ~~431~~446,~~732~~150.9750 88,914,000.00 4.00% K 92978QAX5 0.00 0.00 ~~383~~396,~~764~~579.2589 79,035,000.00 3.00% L 92978QAZ0 0.00 0.00 165,119.38 39,518,000.00 2.50% M 92978QBB2 0.00 0.00 82,559.69 19,759,000.00 2.25% N 92978QBD8 0.00 0.00 123,837.44 29,638,000.00 1.88% O 92978QBF3 0.00 0.00 82,555.51 19,758,000.00 1.63% P 92978QBH9 0.00 0.00 41,281.93 9,880,000.00 1.50% Q 92978QBK2 0.00 0.00 82,559.69 19,759,000.00 1.25% S 92978QBT3 0.00 0.00 412,793.17 98,793,737.25 0.00% R-I 92978QBM8 0.00 0.00 0.00 0.00 0.00% R-II 92978QBP1 0.00 0.00 0.00 0.00 0.00% Z 92978QBR7 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 35,755,~~360~~583.0396 7,901,~~963~~240,~~997~~374.0896

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-P 92978QBV8 0.~~437611~~625889% 1,912,455,500.00 1,912,455,500.00 ~~697~~997,~~425~~487.9666 X-C 92978QBX4 0.~~054716~~060867% 1,975,874,684.31 1,975,~~594~~400,~~505~~770.1655 90100,~~080~~196.7197 X-W 92978QBZ9 0.~~478341~~666812% 5,927,624,052.94 5,926,~~783~~202,~~515~~311.4965 23,~~362~~293,~~520~~053.0189

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-P 92978QBV8 0.00 ~~697~~997,~~425~~487.9666 1,~~912~~911,~~455~~874,~~500~~750.00 X-C 92978QBX4 0.00 90100,~~080~~196.7197 1,975,~~490~~310,~~999~~093.2774 X-W 92978QBZ9 0.00 23,~~362~~293,~~520~~053.0189 5,~~926~~925,~~472~~930,~~997~~281.8122 (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 92978QAA5 ~~971~~951.~~13199801~~17581674 109.~~65439381~~34800256 43.~~07147095~~98780452 0.00000000 0.00000000 ~~960~~941.~~47760421~~82781418 A-2 92978QAB3 1,000.00000000 0.00000000 4.30583330 0.00000000 0.00000000 1,000.00000000 A-3 92978QAC1 1,000.00000000 0.00000000 4.37166666 0.00000000 0.00000000 1,000.00000000 A-4 92978QAE7 1,000.00000000 0.00000000 4.42083332 0.00000000 0.00000000 1,000.00000000 A-PB 92978QAD9 1,000.00000000 0.00000000 4.41166667 0.00000000 0.00000000 1,000.00000000 A-5 92978QCB1 1,000.00000000 0.00000000 4.45166667 0.00000000 0.00000000 1,000.00000000 A-1A 92978QAF4 999.~~95426989~~92257084 0.~~01705138~~01472009 4.~~44479673~~44465583 0.00000000 0.00000000 999.~~93721851~~90785075 A-M 92978QAH0 1,000.00000000 0.00000000 4.48583334 0.00000000 0.00000000 1,000.00000000 A-MFL 92978QCC9 1,000.00000000 0.00000000 4.~~90904240~~96807724 0.00000000 0.00000000 1,000.00000000 A-J 92978QAJ6 1,000.00000000 0.00000000 4.51083333 0.00000000 0.00000000 1,000.00000000 B 92978QAK3 1,000.00000000 0.00000000 4.55249995 0.00000000 0.00000000 1,000.00000000 C 92978QAL1 1,000.00000000 0.00000000 4.56916670 0.00000000 0.00000000 1,000.00000000 D 92978QAM9 1,000.00000000 0.00000000 4.59416673 0.00000000 0.00000000 1,000.00000000 E 92978QAN7 1,000.00000000 0.00000000 4.62750004 0.00000000 0.00000000 1,000.00000000 F 92978QAP2 1,000.00000000 0.00000000 4.66916665 0.00000000 0.00000000 1,000.00000000 G 92978QAR8 1,000.00000000 0.00000000 4.73500000 0.00000000 0.00000000 1,000.00000000 H 92978QAT4 1,000.00000000 0.00000000 45.~~85562409~~01777554 0.00000000 0.00000000 1,000.00000000 J 92978QAV9 1,000.00000000 0.00000000 45.~~85562420~~01777560 0.00000000 0.00000000 1,000.00000000 K 92978QAX5 1,000.00000000 0.00000000 45.~~85562409~~01777554 0.00000000 0.00000000 1,000.00000000 L 92978QAZ0 1,000.00000000 0.00000000 4.17833342 0.00000000 0.00000000 1,000.00000000 M 92978QBB2 1,000.00000000 0.00000000 4.17833342 0.00000000 0.00000000 1,000.00000000 N 92978QBD8 1,000.00000000 0.00000000 4.17833322 0.00000000 0.00000000 1,000.00000000 O 92978QBF3 1,000.00000000 0.00000000 4.17833333 0.00000000 0.00000000 1,000.00000000 P 92978QBH9 1,000.00000000 0.00000000 4.17833300 0.00000000 0.00000000 1,000.00000000 Q 92978QBK2 1,000.00000000 0.00000000 4.17833342 0.00000000 0.00000000 1,000.00000000 S 92978QBT3 1,000.00000000 0.00000000 4.17833338 0.00000000 0.00000000 1,000.00000000 R-I 92978QBM8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 92978QBP1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z 92978QBR7 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-P 92978QBV8 1,000.00000000 0.~~36467565~~52157431 0.00000000 ~~1,000~~999.~~00000000~~69633280 X-C 92978QBX4 999.~~85819994~~76014989 0.~~04559030~~05071018 0.00000000 999.~~80581509~~71425791 X-W 92978QBZ9 999.~~85819994~~76014989 0.~~39856104~~55554365 0.00000000 999.~~80581509~~71425790

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 5,612,~~803~~100,~~102~~744.0424 5,612,~~826~~114,~~022~~870.1219 ~~374~~329,~~981~~002.3995 0.00 0.00 2 2,289,~~574~~502,~~918~~337.6196 2,289,~~579~~502,~~504~~337.4796 3933,~~042~~704.1829 0.00 0.00 Total 7,~~902~~901,~~378~~603,~~020~~082.6520 7,~~902~~901,~~405~~617,~~526~~208.5915 ~~414~~362,~~023~~707.5724 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 5,~~612~~611,~~428~~771,~~120~~741.6529 5,~~612~~611,~~480~~823,~~996~~847.4931 ~~374~~329,~~981~~002.3995 2 0.00 2,289,~~535~~468,~~876~~633.4367 2,289,~~537~~477,~~727~~080.0087 3933,~~042~~704.1829 Total 0.00 7,901,~~963~~240,~~997~~374.0896 7,~~902~~901,~~018~~300,~~723~~928.4918 ~~414~~362,~~023~~707.5724

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0608/01/2007 - 0608/30/2007 30 ~~143~~140,~~295~~350.4278 0.00 ~~143~~140,~~295~~350.4278 A-2 0608/01/2007 - 0608/30/2007 30 430,583.33 0.00 430,583.33 A-3 0608/01/2007 - 0608/30/2007 30 3,972,725.85 0.00 3,972,725.85 A-4 0608/01/2007 - 0608/30/2007 30 864,458.59 0.00 864,458.59 A-PB 0608/01/2007 - 0608/30/2007 30 559,866.97 0.00 559,866.97 A-5 0608/01/2007 - 0608/30/2007 30 8,353,031.66 0.00 8,353,031.66 A-1A 0608/01/2007 - 0608/30/2007 30 10,~~177~~176,~~157~~835.7311 0.00 10,~~177~~176,~~157~~835.7311 A-M 0608/01/2007 - 0608/30/2007 30 2,423,915.56 0.00 2,423,915.56 A-MFL 0608/1517/2007 - 0709/16/2007 3231 1,~~226~~242,~~666~~019.6731 0.00 1,~~226~~242,~~666~~019.6731 A-J 0608/01/2007 - 0608/30/2007 30 3,030,368.81 0.00 3,030,368.81 X-P 0608/01/2007 - 0608/30/2007 30 ~~697~~997,~~425~~487.9666 0.00 ~~697~~997,~~425~~487.9666 X-C 0608/01/2007 - 0608/30/2007 30 90100,~~080~~196.7197 0.00 90100,~~080~~196.7197 X-W 0608/01/2007 - 0608/30/2007 30 23,~~362~~293,~~520~~053.0189 0.00 23,~~362~~293,~~520~~053.0189 B 0608/01/2007 - 0608/30/2007 30 224,879.84 0.00 224,879.84 C 0608/01/2007 - 0608/30/2007 30 361,124.09 0.00 361,124.09 D 0608/01/2007 - 0608/30/2007 30 317,709.60 0.00 317,709.60 E 0608/01/2007 - 0608/30/2007 30 274,304.32 0.00 274,304.32 F 0608/01/2007 - 0608/30/2007 30 322,896.22 0.00 322,896.22 G 0608/01/2007 - 0608/30/2007 30 467,789.59 0.00 467,789.59 H 0608/01/2007 - 0608/30/2007 30 ~~383~~396,~~764~~579.2589 0.00 ~~383~~396,~~764~~579.2589 J 0608/01/2007 - 0608/30/2007 30 ~~431~~446,~~732~~150.9750 0.00 ~~431~~446,~~732~~150.9750 K 0608/01/2007 - 0608/30/2007 30 ~~383~~396,~~764~~579.2589 0.00 ~~383~~396,~~764~~579.2589 L 0608/01/2007 - 0608/30/2007 30 165,119.38 0.00 165,119.38 M 0608/01/2007 - 0608/30/2007 30 82,559.69 0.00 82,559.69 N 0608/01/2007 - 0608/30/2007 30 123,837.44 0.00 123,837.44 O 0608/01/2007 - 0608/30/2007 30 82,555.51 0.00 82,555.51 P 0608/01/2007 - 0608/30/2007 30 41,281.93 0.00 41,281.93 Q 0608/01/2007 - 0608/30/2007 30 82,559.69 0.00 82,559.69 S 0608/01/2007 - 0608/30/2007 30 412,793.17 0.00 412,793.17 Total 3839,~~490~~783,~~769~~615.2124 0.00 3839,~~490~~783,~~769~~615.2124

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 ~~143~~140,~~295~~350.4278 0.00 A-2 0.00 0.00 0.00 430,583.33 0.00 A-3 0.00 0.00 0.00 3,972,725.85 0.00 A-4 0.00 0.00 0.00 864,458.59 0.00 A-PB 0.00 0.00 0.00 559,866.97 0.00 A-5 0.00 0.00 0.00 8,353,031.66 0.00 A-1A 0.00 0.00 0.00 10,~~177~~176,~~157~~835.7311 0.00 A-M 0.00 0.00 0.00 2,423,915.56 0.00 A-MFL 0.00 0.00 0.00 1,~~227~~242,~~260~~019.6031 0.00 A-J 0.00 0.00 0.00 3,030,368.81 0.00 X-P 0.00 0.00 0.00 ~~697~~997,~~425~~487.9666 0.00 X-C 0.00 0.00 0.00 90100,~~080~~196.7197 0.00 X-W 0.00 0.00 0.00 23,~~362~~293,~~520~~053.0189 0.00 B 0.00 0.00 0.00 224,879.84 0.00 C 0.00 0.00 0.00 361,124.09 0.00 D 0.00 0.00 0.00 317,709.60 0.00 E 0.00 0.00 0.00 274,304.32 0.00 F 0.00 0.00 0.00 322,896.22 0.00 G 0.00 0.00 0.00 467,789.59 0.00 H 0.00 0.00 0.00 ~~383~~396,~~764~~579.2589 0.00 J 0.00 0.00 0.00 ~~431~~446,~~732~~150.9750 0.00 K 0.00 0.00 0.00 ~~383~~396,~~764~~579.2589 0.00 L 0.00 0.00 0.00 165,119.38 0.00 M 0.00 0.00 0.00 82,559.69 0.00 N 0.00 0.00 0.00 123,837.44 0.00 O 0.00 0.00 0.00 82,555.51 0.00 P 0.00 0.00 0.00 41,281.93 0.00 Q 0.00 0.00 0.00 82,559.69 0.00 S 0.00 0.00 0.00 412,793.17 0.00 Total 0.00 0.00 0.00 3839,~~491~~783,~~363~~615.1424 0.00

Other Required Information Available Distribution Amount (1) 3840,~~905~~146,~~386~~322.7148 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 138,~~634~~621.9763 Less Delinquent Master Servicing Fees 1617,~~037~~247.0979 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 113,~~958~~187.1556 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected ~~134~~124,~~556~~561.0340 Current 1 Month LIBOR Rate 5.~~3200~~5694% Next 1 Month LIBOR Rate 5.~~3200~~7525% Rating Agency Trigger Event No Swap Default No (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 39,788,936.25 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 39,788,936.25 Principal: Scheduled Principal 362,707.24 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 362,707.24 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 135,144.31 Total Other Collected: 135,144.31 Total Funds Collected 40,286,787.80 Total Funds Distributed Fees: Master Servicing Fee 138,621.63 Trustee Fee - Wells Fargo Bank N.A. 1,843.71 Miscellaneous Fee 0.00 Certificate Administration Fee 0.00 Insurer Fee 0.00 Total Fees 140,465.34 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 39,783,615.24 Principal Distribution 362,707.24 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 40,146,322.48 Total Funds Distributed 40,286,787.82

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 6 8,~~512~~502,~~812~~017.2512 0.11 ~~113~~111 5.~~9661~~9659 1.~~514121~~514405 2,000,001 to 3,000,000 19 50,~~427~~370,~~003~~821.1272 0.64 ~~114~~112 5.~~7731~~7729 1.~~388399~~388491 3,000,001 to 4,000,000 29 105,~~268~~178,~~146~~562.2576 1.33 ~~112~~110 5.~~8139~~8138 1.~~398213~~398243 4,000,001 to 5,000,000 21 96,~~313~~188,~~132~~066.4591 1.22 ~~100~~98 5.8439 1.~~356158~~356270 5,000,001 to 6,000,000 21 ~~117~~116,~~023~~956,~~663~~162.3036 1.48 ~~106~~104 5.~~8031~~8030 1.~~423187~~423244 6,000,001 to 7,000,000 11 72,~~299~~266,~~769~~417.3377 0.91 ~~114~~112 5.6797 1.~~454620~~454677 7,000,001 to 8,000,000 10 75,~~834~~820,~~103~~515.6809 0.96 ~~102~~100 5.9317 1.~~347264~~347249 8,000,001 to 9,000,000 13 112,~~681~~670,~~442~~650.0820 1.43 ~~105~~103 5.6509 1.~~543890~~543918 9,000,001 to 10,000,000 8 75,~~493~~459,~~724~~368.3167 0.96 ~~114~~112 5.7156 1.~~371000~~371025 10,000,001 to 15,000,000 34 ~~432~~431,~~009~~994,~~393~~669.6496 5.47 ~~104~~102 5.7681 1.~~437289~~437297 15,000,001 to 20,000,000 20 345,~~398~~249,~~756~~475.2976 4.37 ~~111~~109 5.~~6978~~6977 1.~~416170~~416240 20,000,001 to 25,000,000 13 293,275,000.00 3.71 ~~109~~107 5.5202 1.361302 25,000,001 to 30,000,000 11 307,180,000.00 3.89 ~~108~~106 5.7195 1.259110 30,000,001 to 35,000,000 9 296,730,000.00 3.76 ~~107~~105 5.6619 1.416657 35,000,001 to 40,000,000 7 268,525,000.00 3.40 9694 5.9793 1.290779 40,000,001 to 45,000,000 5 213,833,000.00 2.71 7876 5.7197 1.352301 45,000,001 to 50,000,000 6 290,052,000.00 3.67 ~~115~~113 5.7003 1.297763 50,000,001 to 55,000,000 2 106,225,000.00 1.34 ~~115~~113 5.7649 1.305107 55,000,001 to 60,000,000 4 236,~~764~~645,~~050~~646.3864 3.00 ~~114~~112 5.~~6965~~6966 1.~~231059~~231015 60,000,001 to 65,000,000 2 123,118,000.00 1.56 ~~115~~113 6.0837 1.305772 65,000,001 to 75,000,000 1 75,000,000.00 0.95 ~~114~~112 5.4100 1.280000 75,000,001 to 90,000,000 0 0.00 0.00 0 0.0000 0.000000 90,000,001 to 100,000,000 2 195,000,000.00 2.47 8482 5.5426 2.082564 100,000,001 to 200,000,000 3 556,500,000.00 7.04 8381 5.9298 1.313055 200,000,001 to 300,000,000 1 280,000,000.00 3.54 ~~114~~112 6.1355 1.210000 300,000,001 to 400,000,000 2 702,500,000.00 8.89 ~~114~~112 5.6361 1.177936 400,000,001 to 500,000,000 1 430,000,000.00 5.44 5452 5.4820 1.210000 00,000,001 to 1,000,000,000 1 536,000,000.00 6.78 ~~116~~114 5.4231 1.110000 1,000,000,001 or greater 1 1,500,000,000.00 18.98 ~~113~~111 6.4340 0.~~520000~~550000 Totals 263 7,901,~~963~~240,~~997~~374.0896 100.00 ~~104~~102 5.8481 1.~~167550~~173233

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 34,960,000.00 0.44 ~~114~~112 5.6057 1.221419 Alaska 1 4,~~373~~365,~~074~~102.1923 0.06 ~~114~~112 5.8000 1.200000 Arizona 15 176,~~717~~691,~~273~~942.0510 2.24 ~~106~~104 5.6850 1.~~255960~~255952 California 38 ~~821~~820,~~135~~982,~~323~~046.6656 10.39 9593 5.~~7513~~7514 1.~~315593~~315591 Colorado 2 26,400,000.00 0.33 ~~114~~112 5.6603 1.403939 Connecticut 2 28,944,000.00 0.37 ~~115~~113 5.4383 1.238651 Delaware 5 98,920,000.00 1.25 ~~110~~108 5.5433 1.723008 Florida 15 228,~~252~~220,~~405~~752.2257 2.89 9896 5.8752 1.~~449838~~449875 Georgia 10 84,~~068~~059,~~516~~268.5154 1.06 ~~102~~100 5.8178 1.~~402617~~402635 Idaho 2 17,~~818~~807,~~795~~957.5227 0.23 ~~110~~108 5.7641 1.~~913650~~914072 Illinois 6 319,~~540~~508,~~777~~277.9268 4.04 ~~114~~112 6.~~0761~~0762 1.~~233066~~233071 Indiana 4 25,294,240.00 0.32 ~~114~~112 5.7467 1.340126 Kansas 3 26,154,000.00 0.33 ~~114~~112 5.6358 1.295058 Kentucky 1 61,000,000.00 0.77 ~~116~~114 5.9958 1.220000 Louisiana 23 75,322,500.00 0.95 ~~115~~113 5.8300 1.211483 Maine 3 39,360,000.00 0.50 ~~114~~112 5.8176 1.329268 Maryland 5 58,~~641~~632,~~507~~342.1868 0.74 6866 5.8181 1.~~359220~~359233 Massachusetts 10 655,~~669~~652,~~266~~683.0554 8.30 ~~104~~102 5.8127 1.235839 Michigan 1 39,500,000.00 0.50 ~~111~~109 6.4400 1.430000 Minnesota 7 39,~~834~~792,~~380~~310.9228 0.50 ~~114~~112 5.~~8041~~8040 1.~~412123~~412279 Mississippi 2 6,~~037~~028,~~212~~323.3068 0.08 ~~113~~111 5.~~7359~~7356 1.~~573745~~573765 Missouri 5 48,520,000.00 0.61 ~~114~~112 5.6975 1.436869 Nebraska 1 27,500,000.00 0.35 ~~114~~112 5.4900 1.170000 Nevada 4 94,~~209~~184,~~728~~251.8581 1.19 8987 5.~~7780~~7781 1.~~221666~~221667 New Hampshire 2 7,900,000.00 0.10 ~~114~~112 5.6473 1.387215 New Jersey 15 208,870,000.00 2.64 ~~115~~113 5.9739 1.308063 New York 19 3,215,543,000.50 40.6970 ~~104~~102 5.9513 0.~~928031~~942025 North Carolina 6 105,~~709~~704,~~910~~448.8118 1.34 9189 5.6774 1.~~488667~~488682 North Dakota 1 1,~~293~~289,~~095~~810.6267 0.02 ~~116~~114 6.1800 1.230000 Ohio 12 63,~~702~~659,~~598~~965.2217 0.81 ~~115~~113 5.~~7471~~7470 1.~~378829~~378803 Oklahoma 1 21,000,000.00 0.27 ~~113~~111 5.7900 1.460000 Oregon 4 20,275,000.00 0.26 8482 5.9913 1.307369 Pennsylvania 5 94,~~958~~944,~~936~~733.6264 1.20 ~~114~~112 5.8171 1.~~487194~~487221 Rhode Island 2 55,950,000.00 0.71 6765 5.6868 1.384477 South Carolina 5 48,~~545~~535,~~896~~788.9564 0.61 ~~110~~108 5.~~7442~~7441 1.~~338890~~338876 Tennessee 4 46,~~418~~390,~~165~~057.3708 0.59 9290 5.~~7524~~7522 1.~~273734~~273760 Texas 40 521,~~785~~749,~~027~~553.2504 6.60 ~~113~~111 5.6016 1.~~359819~~359821 Utah 6 56,~~404~~372,~~998~~404.0503 0.71 ~~114~~112 5.~~7449~~7450 1.~~336854~~336867 Virginia 16 119,~~318~~209,~~650~~958.9401 1.51 ~~114~~112 5.~~7257~~7256 1.~~389993~~390089 Washington 14 140,~~587~~522,~~181~~096.9233 1.78 9795 5.~~8847~~8848 1.~~417105~~417120 Washington,DC 3 95,000,000.00 1.20 ~~115~~113 5.3523 1.237579 West Virginia 1 3,563,000.00 0.05 ~~110~~108 5.2800 1.940000 Wisconsin 4 34,180,000.00 0.43 ~~114~~112 5.8017 1.383762 Wyoming 1 2,~~785~~780,~~533~~561.9623 0.04 ~~115~~113 5.8600 1.290000 Totals 328 7,901,~~963~~240,~~997~~374.0896 100.00 ~~104~~102 5.8481 1.~~167550~~173233

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.09 or less 3 1,568,000,000.00 19.84 ~~113~~111 6.4137 0.~~543418~~572117 1.10 to 1.14 1 536,000,000.00 6.78 ~~116~~114 5.4231 1.110000 1.15 to 1.19 11 561,~~385~~330,~~688~~639.9862 7.10 ~~114~~112 5.6642 1.~~164385~~164384 1.20 to 1.24 65 2,~~020~~019,~~101~~876,~~081~~262.1143 25.56 9896 5.7265 1.~~209999~~209998 1.25 to 1.29 43 602,~~140~~046,~~475~~194.5004 7.62 ~~107~~105 5.6820 1.~~268775~~268774 1.30 to 1.34 35 1,080,~~689~~492,~~208~~624.3467 13.6867 9290 5.8519 1.~~318355~~318354 1.35 to 1.39 23 331,~~081~~053,~~041~~048.3349 4.19 ~~103~~101 5.8903 1.~~367778~~367777 1.40 to 1.44 17 258,~~538~~474,~~770~~077.0403 3.27 ~~114~~112 5.8048 1.415616 1.45 to 1.49 10 174,~~978~~955,~~397~~821.2643 2.21 ~~113~~111 5.7125 1.~~462254~~462253 1.50 to 1.54 7 63,~~150~~134,~~152~~904.1048 0.80 ~~114~~112 5.~~6893~~6892 1.~~513769~~513770 1.55 to 1.59 10 121,~~888~~879,~~712~~823.3068 1.54 ~~108~~106 5.6025 1.566623 1.60 to 1.64 3 58,700,000.00 0.74 ~~113~~111 5.5828 1.626610 1.65 to 1.69 3 46,448,000.00 0.59 ~~115~~113 5.4631 1.668704 1.70 to 1.74 10 105,~~169~~155,~~470~~979.1209 1.33 8179 5.~~6263~~6262 1.~~706292~~706291 1.75 to 1.79 3 31,697,000.00 0.40 ~~113~~111 5.5388 1.757988 1.80 to 1.84 2 5,055,000.00 0.06 ~~115~~113 5.6117 1.820000 1.85 to 1.94 6 41,031,000.00 0.52 9694 5.9044 1.918620 1.95 to 1.99 1 95,000,000.00 1.20 ~~114~~112 5.6400 1.980000 2.00 to 2.04 2 4,560,000.00 0.06 ~~111~~109 5.5454 2.018114 2.05 to 2.09 1 35,000,000.00 0.44 ~~113~~111 5.4100 2.070000 2.10 to 2.14 1 16,200,000.00 0.21 ~~114~~112 5.4800 2.100000 2.15 to 2.19 1 100,000,000.00 1.27 5553 5.4500 2.180000 2.20 to 2.29 1 12,000,000.00 0.15 ~~113~~111 5.8000 2.250000 2.30 or greater 4 33,150,000.00 0.42 ~~103~~101 5.6909 2.596863 Totals 263 7,901,~~963~~240,~~997~~374.0896 100.00 ~~104~~102 5.8481 1.~~167550~~173233

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 1 32,500,000.00 0.41 ~~115~~113 5.7900 1.290000 Industrial 50 294,~~816~~785,~~880~~862.9129 3.73 ~~115~~113 5.7736 1.319598 Lodging 18 408,~~674~~459,~~110~~584.2983 5.17 8785 5.8765 1.~~520271~~520349 Mixed Use 8 340,~~592~~544,~~247~~030.1110 4.31 9593 5.9231 1.~~290704~~290707 Mobile Home Park 1 2,944,000.00 0.04 ~~114~~112 5.6000 1.580000 Multi-Family 54 2,289,~~535~~468,~~876~~634.9317 28.9798 ~~109~~107 6.1766 0.~~802813~~822456 Office 82 3,~~397~~396,~~069~~848,~~363~~096.3591 42.99 ~~103~~101 5.6665 1.~~249348~~249347 Other 2 101,~~391~~388,~~500~~988.1577 1.28 5654 5.~~4554~~4553 2.~~170805~~170821 Retail 90 895,~~290~~151,~~018~~178.8439 11.33 ~~112~~110 5.7519 1.~~386363~~386380 Self Storage 22 139,150,000.00 1.76 ~~110~~108 5.6903 1.336177 Totals 328 7,901,~~963~~240,~~997~~374.0896 100.00 ~~104~~102 5.8481 1.~~167550~~173233

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.250% or less 4 121,750,000.00 1.54 ~~114~~112 5.1403 1.295281 5.251% to 5.50099% 24 1,496,~~850~~731,~~050~~646.3864 18.94 9391 5.4415 1.~~307302~~307301 5.501% to 5.75099% 104 2,312,~~737~~545,~~108~~514.6579 29.27 ~~110~~108 5.6415 1.~~340889~~340897 5.751% to 6.00099% 98 1,~~627~~626,~~101~~783,~~023~~102.5230 20.59 9997 5.8612 1.~~313816~~313810 6.001% to 6.25099% 25 663,~~323~~228,~~814~~111.5323 8.39 9997 6.1127 1.~~279377~~279383 6.251% to 6.50099% 6 1,658,202,000.00 20.9899 ~~113~~111 6.4259 0.~~596333~~623471 6.501% to 6.75099% 1 14,000,000.00 0.18 ~~116~~114 6.5300 1.900000 6.751% or greater 1 8,000,000.00 0.10 ~~112~~110 6.8300 1.060000 Totals 263 7,901,~~963~~240,~~997~~374.0896 100.00 ~~104~~102 5.8481 1.~~167550~~173233

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 262 7,898,~~852~~138,~~489~~032.9028 99.96 ~~104~~102 5.8480 1.~~167505~~173191 13 to 24 months 1 3,~~111~~102,~~507~~342.1868 0.04 ~~101~~99 5.9600 1.280000 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 263 7,901,~~963~~240,~~997~~374.0896 100.00 ~~104~~102 5.8481 1.~~167550~~173233

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 30 1,164,~~930~~893,~~568~~197.75 14.74 5452 5.6897 1.~~380388~~380393 61 to 84 months 2 195,679,000.00 2.48 8078 6.0671 1.299710 85 to 108 months 24 814,~~930~~456,~~302~~299.7095 0.1118 ~~102~~103 5.~~7841~~6537 1.~~240905~~507724 109 months or greater ~~227~~225 6,~~525~~519,~~874~~743,~~045~~130.9703 82.5952 ~~114~~112 5.~~8699~~8703 1.~~125469~~131663 Totals 261 7,~~895~~894,~~413~~771,~~917~~627.4273 99.92 ~~104~~102 5.8481 1.~~167530~~173218

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 1 4,~~495~~436,~~168~~385.6029 0.06 ~~113~~111 5.7600 1.210000 121 months or greater 1 2,~~054~~032,~~911~~361.0694 0.03 ~~128~~126 6.0100 1.150000 Totals 2 6,~~550~~468,~~079~~747.6623 0.08 ~~118~~116 5.~~8384~~8385 1.~~191177~~191149

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 116 5,791,361,500.00 73.2930 ~~101~~99 5.8887 1.~~110186~~117956 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 132 months 0 0.00 0.00 0 0.0000 0.000000 133 to 228 months 0 0.00 0.00 0 0.0000 0.000000 229 to 264 months 1 5,~~343~~320,~~397~~821.2643 0.07 ~~113~~111 6.0000 1.470000 265 to 300 months 12 51,~~683~~590,~~857~~117.0087 0.65 ~~113~~111 5.~~9481~~9480 1.~~432074~~432118 301 to 348 months 0 0.00 0.00 0 0.0000 0.000000 349 to 360 months 126 1,~~982~~981,~~013~~546,~~316~~715.8926 25.08 ~~113~~111 5.7325 1.~~325363~~325368 361 or greater 6 6564,~~011~~952,~~846~~473.2717 0.82 ~~114~~112 5.~~6630~~6631 1.~~228838~~228839 Totals 261 7,~~895~~894,~~413~~771,~~917~~627.4273 99.92 ~~104~~102 5.8481 1.~~167530~~173218

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 262 6,401,~~963~~240,~~997~~374.0896 81.02 ~~102~~100 5.7108 1.~~319272~~319274 1 year or less 1 1,500,000,000.00 18.98 ~~113~~111 6.4340 0.~~520000~~550000 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 263 7,901,~~963~~240,~~997~~374.0896 100.00 ~~104~~102 5.8481 1.~~167550~~173233 (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.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 5 7,~~219~~212,~~716~~206.6345 0.09 ~~113~~111 5.9277 1.~~565009~~565267 2,000,001 to 3,000,000 18 47,~~527~~470,~~003~~821.1272 0.60 ~~114~~112 5.~~7825~~7823 1.~~399895~~400006 3,000,001 to 4,000,000 24 86,~~225~~156,~~438~~474.8871 1.09 ~~111~~109 5.8098 1.~~424674~~424705 4,000,001 to 5,000,000 21 96,~~313~~188,~~132~~066.4591 1.22 ~~100~~98 5.8439 1.~~356158~~356270 5,000,001 to 6,000,000 16 8988,~~004~~948,~~867~~205.7809 1.13 ~~104~~102 5.~~8035~~8034 1.~~454804~~454874 6,000,001 to 7,000,000 8 52,~~599~~566,~~769~~417.3377 0.67 ~~114~~112 5.6687 1.~~508365~~508478 7,000,001 to 8,000,000 7 52,~~844~~830,~~103~~515.6809 0.67 ~~105~~103 5.~~9636~~9637 1.~~392312~~392302 8,000,001 to 9,000,000 10 86,~~181~~170,~~442~~650.0820 1.09 ~~108~~106 5.6117 1.~~510160~~510192 9,000,001 to 10,000,000 5 47,~~433~~399,~~724~~368.3167 0.60 ~~114~~112 5.8353 1.~~398328~~398387 10,000,001 to 15,000,000 26 329,~~039~~024,~~393~~669.6496 4.16 ~~108~~106 5.7773 1.~~461000~~461010 15,000,001 to 20,000,000 17 292,~~962~~845,~~478~~698.3708 3.71 ~~110~~108 5.7091 1.~~405175~~405227 20,000,001 to 25,000,000 8 180,650,000.00 2.29 ~~107~~105 5.6095 1.346625 25,000,001 to 30,000,000 8 222,430,000.00 2.8182 ~~106~~104 5.6620 1.247138 30,000,001 to 35,000,000 8 263,480,000.00 3.33 ~~114~~112 5.6381 1.433902 35,000,001 to 40,000,000 4 151,525,000.00 1.92 ~~113~~111 6.1225 1.287091 40,000,001 to 45,000,000 4 171,833,000.00 2.17 7068 5.7686 1.389526 45,000,001 to 50,000,000 4 194,052,000.00 2.46 ~~115~~113 5.7176 1.276970 50,000,001 to 55,000,000 2 106,225,000.00 1.34 ~~115~~113 5.7649 1.305107 55,000,001 to 60,000,000 4 236,~~764~~645,~~050~~646.3864 3.00 ~~114~~112 5.~~6965~~6966 1.~~231059~~231015 60,000,001 to 65,000,000 2 123,118,000.00 1.56 ~~115~~113 6.0837 1.305772 65,000,001 to 75,000,000 1 75,000,000.00 0.95 ~~114~~112 5.4100 1.280000 75,000,001 to 100,000,000 2 195,000,000.00 2.47 8482 5.5426 2.082564 100,000,001 to 200,000,000 3 556,500,000.00 7.04 8381 5.9298 1.313055 200,000,001 to 300,000,000 1 280,000,000.00 3.54 ~~114~~112 6.1355 1.210000 300,000,001 to 400,000,000 2 702,500,000.00 8.89 ~~114~~112 5.6361 1.177936 400,000,001 to 500,000,000 1 430,000,000.00 5.44 5452 5.4820 1.210000 500,000,001 or greater 1 536,000,000.00 6.78 ~~116~~114 5.4231 1.110000 Totals 212 5,~~612~~611,~~428~~771,~~120~~741.6529 71.0302 ~~103~~101 5.7141 1.~~316340~~316341

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 34,960,000.00 0.44 ~~114~~112 5.6057 1.221419 Alaska 1 4,~~373~~365,~~074~~102.1923 0.06 ~~114~~112 5.8000 1.200000 Arizona 11 96,~~589~~564,~~773~~442.0510 1.22 ~~108~~106 5.~~6577~~6576 1.~~235306~~235286 California 30 639,~~435~~282,~~323~~046.6656 8.09 9391 5.~~7625~~7626 1.~~303914~~303909 Colorado 2 26,400,000.00 0.33 ~~114~~112 5.6603 1.403939 Connecticut 2 28,944,000.00 0.37 ~~115~~113 5.4383 1.238651 Delaware 5 98,920,000.00 1.25 ~~110~~108 5.5433 1.723008 Florida 15 228,~~252~~220,~~405~~752.2257 2.89 9896 5.8752 1.~~449838~~449875 Georgia 9 76,~~068~~059,~~516~~268.5154 0.96 ~~101~~99 5.8207 1.~~418668~~418690 Idaho 1 12,000,000.00 0.15 ~~113~~111 5.8000 2.250000 Illinois 2 283,650,000.00 3.59 ~~114~~112 6.1316 1.225828 Indiana 4 25,294,240.00 0.32 ~~114~~112 5.7467 1.340126 Kansas 3 26,154,000.00 0.33 ~~114~~112 5.6358 1.295058 Kentucky 1 61,000,000.00 0.77 ~~116~~114 5.9958 1.220000 Louisiana 23 75,322,500.00 0.95 ~~115~~113 5.8300 1.211483 Maine 3 39,360,000.00 0.50 ~~114~~112 5.8176 1.329268 Maryland 3 19,~~391~~382,~~507~~342.1868 0.25 7876 5.~~8076~~8075 1.~~457686~~457770 Massachusetts 7 637,~~690~~681,~~403~~140.3867 8.07 ~~103~~101 5.8160 1.220826 Michigan 1 39,500,000.00 0.50 ~~111~~109 6.4400 1.430000 Minnesota 6 35,~~983~~949,~~804~~018.4097 0.4645 ~~114~~112 5.8205 1.~~421981~~422145 Mississippi 2 6,~~037~~028,~~212~~323.3068 0.08 ~~113~~111 5.~~7359~~7356 1.~~573745~~573765 Missouri 4 36,950,000.00 0.47 ~~114~~112 5.5996 1.354476 Nebraska 1 27,500,000.00 0.35 ~~114~~112 5.4900 1.170000 Nevada 1 19,~~909~~884,~~728~~251.8581 0.25 ~~114~~112 5.6000 1.220000 New Hampshire 2 7,900,000.00 0.10 ~~114~~112 5.6473 1.387215 New Jersey 14 162,870,000.00 2.06 ~~115~~113 6.0626 1.332935 New York 16 1,704,343,000.00 21.57 9694 5.5282 1.284433 North Carolina 6 105,~~709~~704,~~910~~448.8118 1.34 9189 5.6774 1.~~488667~~488682 Ohio 12 63,~~702~~659,~~598~~965.2217 0.81 ~~115~~113 5.~~7471~~7470 1.~~378829~~378803 Oregon 4 20,275,000.00 0.26 8482 5.9913 1.307369 Pennsylvania 5 94,~~958~~944,~~936~~733.6264 1.20 ~~114~~112 5.8171 1.~~487194~~487221 Rhode Island 2 55,950,000.00 0.71 6765 5.6868 1.384477 South Carolina 5 48,~~545~~535,~~896~~788.9564 0.61 ~~110~~108 5.~~7442~~7441 1.~~338890~~338876 Tennessee 3 23,~~543~~515,~~165~~057.3708 0.30 7169 6.~~0365~~0364 1.~~248213~~248235 Texas 31 397,~~433~~404,~~759~~299.0717 5.03 ~~114~~112 5.6675 1.338318 Utah 4 17,~~404~~372,~~998~~404.0503 0.22 ~~113~~111 5.7077 1.315154 Virginia 14 112,~~918~~809,~~650~~958.9401 1.43 ~~114~~112 5.7214 1.~~400195~~400306 Washington 11 98,~~337~~272,~~181~~096.9233 1.24 ~~101~~99 5.9167 1.~~461129~~461179 Washington,DC 3 95,000,000.00 1.20 ~~115~~113 5.3523 1.237579 West Virginia 1 3,563,000.00 0.05 ~~110~~108 5.2800 1.940000 Wisconsin 1 17,500,000.00 0.22 ~~113~~111 5.5500 1.550000 Wyoming 1 2,~~785~~780,~~533~~561.9623 0.04 ~~115~~113 5.8600 1.290000 Totals 274 5,~~612~~611,~~428~~771,~~120~~741.6529 71.0302 ~~103~~101 5.7141 1.~~316340~~316341

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.09 or less 2 68,000,000.00 0.86 ~~114~~112 5.9653 1.060000 1.10 to 1.14 1 536,000,000.00 6.78 ~~116~~114 5.4231 1.110000 1.15 to 1.19 8 523,~~554~~532,~~911~~361.0694 6.63 ~~114~~112 5.6630 1.~~163279~~163280 1.20 to 1.24 52 1,775,~~789~~578,~~189~~494.9749 22.47 9997 5.7158 1.~~210446~~210445 1.25 to 1.29 32 467,~~698~~617,~~344~~397.6530 5.92 ~~110~~108 5.7039 1.269229 1.30 to 1.34 28 992,~~353~~164,~~631~~333.8236 12.56 9290 5.~~8691~~8692 1.~~318557~~318556 1.35 to 1.39 22 324,~~481~~453,~~041~~048.3349 4.11 ~~103~~101 5.8956 1.~~367326~~367325 1.40 to 1.44 13 195,~~538~~474,~~770~~077.0403 2.47 ~~114~~112 5.~~8540~~8539 1.416543 1.45 to 1.49 6 57,~~978~~955,~~397~~821.2643 0.73 ~~110~~108 5.~~7618~~7617 1.~~466458~~466457 1.50 to 1.54 5 44,~~350~~334,~~152~~904.1048 0.56 ~~114~~112 5.~~7058~~7057 1.~~515366~~515368 1.55 to 1.59 8 81,~~961~~952,~~212~~323.3068 1.04 ~~106~~104 5.~~6655~~6654 1.~~563968~~563969 1.60 to 1.64 3 58,700,000.00 0.74 ~~113~~111 5.5828 1.626610 1.65 to 1.69 2 27,230,000.00 0.34 ~~115~~113 5.5500 1.667789 1.70 to 1.74 9 93,~~599~~585,~~470~~979.1209 1.18 7775 5.5788 1.~~707070~~707069 1.75 to 1.79 3 31,697,000.00 0.40 ~~113~~111 5.5388 1.757988 1.80 to 1.84 2 5,055,000.00 0.06 ~~115~~113 5.6117 1.820000 1.85 to 1.94 6 41,031,000.00 0.52 9694 5.9044 1.918620 1.95 to 1.99 1 95,000,000.00 1.20 ~~114~~112 5.6400 1.980000 2.00 to 2.04 2 4,560,000.00 0.06 ~~111~~109 5.5454 2.018114 2.05 to 2.09 1 35,000,000.00 0.44 ~~113~~111 5.4100 2.070000 2.10 to 2.14 1 16,200,000.00 0.21 ~~114~~112 5.4800 2.100000 2.15 to 2.19 1 100,000,000.00 1.27 5553 5.4500 2.180000 2.20 to 2.29 1 12,000,000.00 0.15 ~~113~~111 5.8000 2.250000 2.30 or greater 3 24,650,000.00 0.31 9997 5.6913 2.678540 Totals 212 5,~~612~~611,~~428~~771,~~120~~741.6529 71.0302 ~~103~~101 5.7141 1.~~316340~~316341

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 1 32,500,000.00 0.41 ~~115~~113 5.7900 1.290000 Industrial 50 294,~~816~~785,~~880~~862.9129 3.73 ~~115~~113 5.7736 1.319598 Lodging 18 408,~~674~~459,~~110~~584.2983 5.17 8785 5.8765 1.~~520271~~520349 Mixed Use 8 340,~~592~~544,~~247~~030.1110 4.31 9593 5.9231 1.~~290704~~290707 Mobile Home Park 1 2,944,000.00 0.04 ~~114~~112 5.6000 1.580000 Office 82 3,~~397~~396,~~069~~848,~~363~~096.3591 42.99 ~~103~~101 5.6665 1.~~249348~~249347 Other 2 101,~~391~~388,~~500~~988.1577 1.28 5654 5.~~4554~~4553 2.~~170805~~170821 Retail 90 895,~~290~~151,~~018~~178.8439 11.33 ~~112~~110 5.7519 1.~~386363~~386380 Self Storage 22 139,150,000.00 1.76 ~~110~~108 5.6903 1.336177 Totals 274 5,~~612~~611,~~428~~771,~~120~~741.6529 71.0302 ~~103~~101 5.7141 1.~~316340~~316341

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.50099% or less 21 1,~~494~~493,~~007~~888,~~050~~646.3864 18.91 9391 5.4332 1.~~299214~~299212 5.501% to 5.75099% 81 1,932,~~188~~054,~~096~~445.0266 24.45 ~~111~~109 5.6385 1.~~339766~~339772 5.751% to 6.00099% 84 1,386,~~970~~658,~~255~~348.3443 17.55 ~~101~~99 5.8569 1.~~315745~~315737 6.001% to 6.25099% 20 624,~~460~~368,~~718~~300.9156 7.90 ~~100~~98 6.1152 1.~~274398~~274404 6.251% to 6.50099% 4 152,802,000.00 1.93 ~~114~~112 6.3474 1.324336 6.501% to 6.75099% 1 14,000,000.00 0.18 ~~116~~114 6.5300 1.900000 6.751% or greater 1 8,000,000.00 0.10 ~~112~~110 6.8300 1.060000 Totals 212 5,~~612~~611,~~428~~771,~~120~~741.6529 71.0302 ~~103~~101 5.7141 1.~~316340~~316341

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 211 5,~~609~~608,~~316~~669,~~613~~398.4761 70.9998 ~~103~~101 5.7139 1.~~316360~~316361 13 to 24 months 1 3,~~111~~102,~~507~~342.1868 0.04 ~~101~~99 5.9600 1.280000 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 212 5,~~612~~611,~~428~~771,~~120~~741.6529 71.0302 ~~103~~101 5.7141 1.~~316340~~316341

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 22 1,003,~~230~~193,~~568~~197.75 12.70 5452 5.6575 1.~~402783~~402790 61 to 84 months 2 195,679,000.00 2.48 8078 6.0671 1.299710 85 to 108 months 1 3 8,~~111~~648,~~507~~342.1868 0.0411 ~~101~~105 5.~~9600~~6294 1.~~280000~~700951 109 to 120 months ~~185~~183 4,~~403~~397,~~856~~782,~~965~~453.0663 55.7366 ~~114~~112 5.~~7109~~7113 1.~~297599~~296789 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 210 5,605,~~878~~302,~~040~~994.9906 70.94 ~~103~~101 5.7139 1.~~316487~~316486

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 81 3,678,386,000.00 46.55 9795 5.6932 1.307689 264 months or less 1 5,~~343~~320,~~397~~821.2643 0.07 ~~113~~111 6.0000 1.470000 265 to 300 months 11 50,~~390~~300,~~761~~307.3820 0.64 ~~113~~111 5.~~9421~~9420 1.~~437260~~437301 301 to 360 months 111 1,806,~~746~~343,~~036~~392.0826 22.86 ~~113~~111 5.7508 1.~~333729~~333734 361 months or greater 6 6564,~~011~~952,~~846~~473.2717 0.82 ~~114~~112 5.~~6630~~6631 1.~~228838~~228839 Totals 210 5,605,~~878~~302,~~040~~994.9906 70.94 ~~103~~101 5.7139 1.~~316487~~316486

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 212 5,~~612~~611,~~428~~771,~~120~~741.6529 71.0302 ~~103~~101 5.7141 1.~~316340~~316341 1 year or less 0 0.00 0.00 0 0.0000 0.000000 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 212 5,~~612~~611,~~428~~771,~~120~~741.6529 71.0302 ~~103~~101 5.7141 1.~~316340~~316341 (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.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 1 1,~~293~~289,~~095~~810.6267 0.02 ~~116~~114 6.1800 1.230000 2,000,001 to 3,000,000 1 2,900,000.00 0.04 ~~113~~111 5.6200 1.200000 3,000,001 to 4,000,000 5 19,~~042~~022,~~707~~088.3705 0.24 ~~114~~112 5.8322 1.~~278401~~278386 4,000,001 to 6,000,000 5 28,~~018~~007,~~795~~957.5227 0.35 ~~112~~110 5.8016 1.~~322752~~322792 6,000,001 to 7,000,000 3 19,700,000.00 0.25 ~~114~~112 5.7090 1.311117 7,000,001 to 8,000,000 3 22,990,000.00 0.29 9593 5.8582 1.243719 8,000,001 to 9,000,000 3 26,500,000.00 0.34 9492 5.7783 1.653585 9,000,001 to 10,000,000 3 28,060,000.00 0.36 ~~114~~112 5.5133 1.324804 10,000,001 to 15,000,000 8 102,970,000.00 1.30 9492 5.7389 1.361523 15,000,001 to 20,000,000 3 52,~~436~~403,~~277~~777.9268 0.66 ~~114~~112 5.~~6345~~6344 1.~~477603~~477781 20,000,001 to 25,000,000 5 112,625,000.00 1.43 ~~113~~111 5.3771 1.384844 25,000,001 to 30,000,000 3 84,750,000.00 1.07 ~~113~~111 5.8703 1.290531 30,000,001 to 35,000,000 1 33,250,000.00 0.42 5452 5.8510 1.280000 35,000,001 to 40,000,000 3 117,000,000.00 1.48 7573 5.7938 1.295556 40,000,001 to 45,000,000 1 42,000,000.00 0.53 ~~114~~112 5.5200 1.200000 45,000,001 to 50,000,000 2 96,000,000.00 1.21 ~~115~~113 5.6652 1.339792 50,000,001 or greater 1 1,500,000,000.00 18.98 ~~113~~111 6.4340 0.~~520000~~550000 Totals 51 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456

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 4 80,127,500.00 1.01 ~~104~~102 5.7179 1.280857 California 8 181,700,000.00 2.30 ~~101~~99 5.7120 1.356692 Georgia 1 8,000,000.00 0.10 ~~115~~113 5.7900 1.250000 Idaho 1 5,~~818~~807,~~795~~957.5227 0.07 ~~103~~101 5.6900 1.220000 Illinois 4 35,~~890~~858,~~777~~277.9268 0.45 ~~114~~112 5.6380 1.~~290276~~290367 Maryland 2 39,250,000.00 0.50 6361 5.8233 1.310573 Massachusetts 3 17,~~978~~971,~~862~~542.6787 0.23 ~~114~~112 5.6949 1.~~768339~~768534 Minnesota 1 3,~~850~~843,~~576~~291.5231 0.05 ~~114~~112 5.6500 1.320000 Missouri 1 11,570,000.00 0.15 ~~115~~113 6.0100 1.700000 Nevada 3 74,300,000.00 0.94 8381 5.8257 1.222113 New Jersey 1 46,000,000.00 0.58 ~~116~~114 5.6600 1.220000 New York 3 1,511,200,000.50 19.1213 ~~113~~111 6.4286 0.~~526077~~555855 North Dakota 1 1,~~293~~289,~~095~~810.6267 0.02 ~~116~~114 6.1800 1.230000 Oklahoma 1 21,000,000.00 0.27 ~~113~~111 5.7900 1.460000 Tennessee 1 22,875,000.00 0.29 ~~114~~112 5.4600 1.300000 Texas 9 124,~~351~~345,~~268~~253.1887 1.57 ~~109~~107 5.3911 1.~~428537~~428545 Utah 2 39,000,000.00 0.49 ~~114~~112 5.7615 1.346538 Virginia 2 6,400,000.00 0.08 ~~115~~113 5.8000 1.210000 Washington 3 42,250,000.00 0.53 8886 5.8104 1.314639 Wisconsin 3 16,680,000.00 0.21 ~~115~~113 6.0658 1.209353 Totals 54 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456

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 4 1,537,~~830~~798,~~777~~277.9268 19.46 ~~113~~111 6.4155 0.~~536228~~565477 1.20 to 1.24 13 244,~~311~~297,~~891~~767.1494 3.09 9088 5.8043 1.~~206750~~206749 1.25 to 1.29 11 134,~~442~~428,~~130~~796.8574 1.70 9593 5.6058 1.~~267195~~267194 1.30 to 1.34 7 88,~~335~~328,~~576~~291.5231 1.12 9997 5.6582 1.316075 1.35 to 1.39 1 6,600,000.00 0.08 ~~113~~111 5.6300 1.390000 1.40 to 1.44 4 63,000,000.00 0.80 ~~114~~112 5.6523 1.412738 1.45 to 1.49 4 117,000,000.00 1.48 ~~114~~112 5.6881 1.460171 1.50 to 1.54 2 18,800,000.00 0.24 ~~115~~113 5.6503 1.510000 1.55 to 1.64 2 39,927,500.00 0.51 ~~114~~112 5.4733 1.572072 1.65 to 1.69 1 19,218,000.00 0.24 ~~114~~112 5.3400 1.670000 1.70 to 1.74 1 11,570,000.00 0.15 ~~115~~113 6.0100 1.700000 1.75 or greater 1 8,500,000.00 0.11 ~~114~~112 5.6900 2.360000 Totals 51 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 54 2,289,~~535~~468,~~876~~634.9317 28.9798 ~~109~~107 6.1766 0.~~802813~~822456 Totals 54 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.25099% or less 2 44,750,000.00 0.57 ~~113~~111 4.9516 1.427721 5.251% to 5.5009% 5 79,843,000.00 1.01 ~~114~~112 5.4118 1.372839 5.501% to 5.7509% 23 380,~~549~~491,~~012~~069.6313 4.82 ~~106~~104 5.6571 1.~~346593~~346611 5.751% to 6.0009% 14 240,~~130~~124,~~768~~753.1887 3.04 9189 5.8860 1.~~302679~~302680 6.001% to 6.2509% 5 38,~~863~~859,~~095~~810.6267 0.49 8078 6.0733 1.~~359375~~359386 6.251% or greater 2 1,505,400,000.00 19.05 ~~113~~111 6.4339 0.~~522439~~552332 Totals 51 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456

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 51 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 51 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456

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 8 161,700,000.00 2.05 5452 5.8890 1.241444 61 to 108 months 1 5,~~818~~807,~~795~~957.5227 0.07 ~~103~~101 5.6900 1.220000 109 months or greater 42 2,~~122~~121,~~017~~960,~~080~~676.9140 26.8586 ~~113~~111 6.1998 0.~~768245~~789439 Totals 51 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456

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 35 2,112,975,500.00 26.74 ~~109~~107 6.2291 0.~~766361~~787658 300 months or less 1 1,~~293~~289,~~095~~810.6267 0.02 ~~116~~114 6.1800 1.230000 301 months or greater 15 175,~~267~~203,~~280~~323.8100 2.22 ~~114~~112 5.~~5437~~5436 1.~~239112~~239116 Totals 51 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456

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 50 789,~~535~~468,~~876~~633.4367 9.99 ~~102~~100 5.6875 1.~~340115~~340125 1 year or less 1 1,500,000,000.00 18.98 ~~113~~111 6.4340 0.~~520000~~550000 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 51 2,289,~~535~~468,~~876~~633.4367 28.9798 ~~109~~107 6.1766 0.~~802813~~822456 (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.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 502857911 1 MF New York NY 8,~~042~~310,~~500~~583.0033 0.00 6.434% 502858139 2 OF New York NY 2,~~422~~503,~~329~~073.1747 0.00 5.423% 502858135 3 OF New York NY 12,~~964~~029,~~383~~862.3378 0.00 5.482% 502858233 4 OF Boston MA 1,~~827~~888,~~385~~298.4226 0.00 5.659% 502858880 5 OF New York NY 1,~~472~~521,~~100~~170.00 0.00 5.608% 502858629 6 OF Chicago IL 1,~~431~~479,~~616~~337.6722 0.00 6.135% 358100594 7 MU Boston MA ~~961~~993,~~700~~757.8353 0.00 6.074% 502859272 8 LO Carlsbad CA ~~923~~953,~~175~~947.0050 0.00 5.940% 502857202 9 OF Dallas TX ~~865~~893,~~050~~885.00 0.00 5.767% 502857844 10 OT New York NY ~~454~~469,~~166~~305.6756 0.00 5.450% 502857838 11 LO Brooklyn NY ~~446~~461,~~500~~383.0033 0.00 5.640% 502858632 12 OF Houston TX ~~338~~349,~~125~~395.0083 0.00 5.410% 502859533 13 OF Various NJ ~~319~~330,~~390~~036.0539 0.00 6.170% 502859308 14 OF Louisville KY ~~304~~314,~~787~~947.5210 0.00 5.996% 502858778 15 OF New York NY ~~285~~294,~~000~~500.00 0.00 5.700% 502858540 16 RT New York NY ~~292~~302,~~500~~250.00 0.00 5.850% 502857650 17 OF Los Angeles CA ~~270~~278,~~286~~702.4398 6759,~~756~~339.5196 5.430% 502858112 18 MU Conshohocken PA ~~276~~285,~~459~~674.1747 0.00 5.810% 502859022 19 SS Various Various ~~252~~261,~~700~~123.0033 0.00 5.700% 502859389 20 IN Various Various ~~257~~266,~~613~~200.1323 0.00 5.830% 358100582 21 RT Avondale AZ ~~232~~239,~~083~~819.3344 0.00 5.570% 502850704 22 MF Bellflower CA ~~236~~244,~~250~~125.00 0.00 5.670% 502859531 23 Various Various NJ ~~253~~262,~~684~~140.2034 0.00 6.270% 502856494 24 RT Deerfield Beach FL ~~233~~240,~~204~~977.1764 0.00 5.770% 502857264 25 OF Washington DC ~~205~~212,~~625~~479.0017 0.00 5.250% 502856931 26 MF Hoboken NJ ~~216~~224,~~966~~198.6789 0.00 5.660% 502856357 27 OF Jacksonville FL ~~224~~232,~~625~~112.0050 0.00 5.990% 502858255 28 OF Providence RI ~~206~~213,~~733~~624.7588 0.00 5.703% 502859388 29 IN Various LA ~~208~~215,~~714~~671.0013 0.00 5.830% 358100553 30 MF Phoenix AZ ~~193~~199,~~200~~640.00 0.00 5.520% 502858181 31 OF Cary NC ~~185~~192,~~951~~149.3169 0.00 5.527% 502858003 32 MF Santa Ana CA ~~188~~194,~~666~~955.6756 0.00 5.660% 502857043 33 RT Harper Woods MI ~~211~~219,~~983~~049.3344 0.00 6.440% 502858100 34 MF Las Vegas NV ~~186~~192,~~225~~432.0050 0.00 5.730% 502856862 35 RT Charlotte NC ~~186~~193,~~846~~074.2546 0.00 5.820% 502858849 36 MF Garden Grove CA ~~190~~196,~~000~~333.0033 0.00 6.000% 502855473 37 RT West Palm Beach FL ~~199~~205,~~062~~697.5092 0.00 6.370% 502858231 38 MU Marina Del Ray CA ~~175~~181,~~200~~040.00 0.00 5.840% 502858175 39 OF New York NY ~~163~~168,~~041~~476.6739 0.00 5.590% 502857901 40 RT Wilmington DE ~~157~~163,~~791~~051.6739 0.00 5.410% 502858409 41 RT Bear DE ~~164~~169,~~450~~931.0067 0.00 5.750% 502858533 42 RT McKinney TX ~~156~~161,~~612~~832.5092 0.00 5.610% 502857454 43 MF North Bethesda MD ~~162~~167,~~121~~525.4651 0.00 5.851% 500850838 44 HC Laguna Woods CA ~~156~~162,~~812~~039.5058 0.00 5.790% 502858901 45 OF Eatontown NJ ~~149~~154,~~305~~281.0083 0.00 5.743% 502857846 46 OF Costa Mesa CA ~~146~~151,~~733~~624.3344 0.00 5.680% 502857248 47 RT Various NY ~~143~~147,~~190~~963.00 0.00 5.550% 502858688 48 OF Culver City CA ~~148~~153,~~500~~450.00 0.00 5.940% 502857261 49 OF Washington DC ~~131~~135,~~250~~625.00 0.00 5.250% 502858495 50 MF Reno NV ~~149~~154,~~750~~741.0067 0.00 5.990% 502858445 51 MF Irving TX ~~141~~146,~~375~~087.0050 0.00 5.800% 502858776 52 OF New York NY ~~130~~135,~~666~~022.6722 0.00 5.600% 502858289 53 RT Omaha NE ~~125~~130,~~812~~006.5025 0.00 5.490% 502855364 54 LO Dedham MA ~~143~~148,~~516~~300.6756 0.00 6.320% 502858805 55 OF Greenville SC ~~128~~132,~~665~~954.3318 0.00 5.710% 502858699 56 IN Vance AL ~~123~~127,~~654~~775.0080 0.00 5.570% 502858925 57 MU Greenwich CT ~~117~~121,~~433~~347.3378 0.00 5.420% 358100523 58 MF Layton UT ~~123~~127,~~462~~577.5092 0.00 5.810% 502858109 59 MF Houston TX ~~104~~107,~~031~~499.6739 0.00 5.180% 502858664 60 RT Dardenne Prairie MO ~~110~~113,~~000~~666.0067 0.00 5.500% 502858031 61 MF Tacoma WA ~~114~~118,~~600~~420.00 0.00 5.730% 358100542 62 OF Overland Park KS ~~112~~116,~~600~~353.0033 0.00 5.630% 502857612 63 RT Spring TX ~~109~~112,~~335~~979.0050 0.00 5.550% 502857511 64 IN Stockton CA ~~109~~113,~~633~~287.3378 0.00 5.720% 502858518 65 MF Memphis TN ~~104~~107,~~081~~550.2563 0.00 5.460% 502858272 66 RT Vista CA 98101,~~266~~542.6722 0.00 5.360% 358100587 67 SS Pasadena CA ~~104~~107,~~316~~793.6789 0.00 5.690% 502859085 68 OF Tukwila WA ~~107~~110,~~065~~633.0083 0.00 5.880% 500850774 69 MF Norman OK ~~101~~104,~~325~~702.0050 0.00 5.790% 502857616 70 MF Plano TX 8083,~~621~~308.0441 0.00 4.685% 502858918 71 OF Norfolk VA 9396,~~240~~348.00 0.00 5.550% 358100543 72 IN Las Vegas NV 9295,~~985~~947.4886 1512,~~731~~769.5416 5.600% 502858665 73 RT Various TX 9295,~~286~~362.2546 0.00 5.565% 502859027 74 MF San Antonio TX 8588,~~520~~370.1077 0.00 5.340% 502858476 75 LO San Diego CA 9295,~~170~~054.2331 2017,~~364~~480.1204 5.790% 502858666 76 OF Atlanta GA 8689,~~717~~608.9251 0.00 5.702% 502856155 77 OF Glen Allen VA 8588,~~230~~071.00 0.00 5.682% 502857620 78 RT Washington DC 8689,~~850~~745.00 0.00 5.790% 358100605 79 IN Lathrop CA 8386,~~270~~046.8353 0.00 5.710% 502858552 80 OF Milwaukee WI 8083,~~937~~635.5042 0.00 5.550% 502857814 81 MF Woodridge IL 8285,~~695~~280.8517 1816,~~874~~289.2290 5.700% 502858418 82 IN Norton MA 8385,~~133~~904.3344 0.00 5.800% 502858051 83 RT Memphis TN 8689,~~855~~587.9455 1614,~~822~~091.9332 6.160% 502854107 84 RT Miami FL 7780,~~710~~301.7814 0.00 5.570% 502858606 85 IN Pinellas Park FL 7376,~~980~~446.00 0.00 5.480% 502858924 86 OF Norfolk VA 7881,~~435~~049.0050 0.00 5.810% 358100526 87 OF Superior CO 7476,~~000~~466.0067 0.00 5.550% 502858527 88 MF Tucson AZ 7880,~~082~~685.3308 0.00 5.920% 358100541 89 OF Anaheim CA 7274,~~508~~925.3328 0.00 5.650% 502851024 90 MU Richmond VA 7274,~~063~~314.1440 1614,~~446~~195.9165 5.730% 502858580 91 RT Wyomissing PA 7477,~~996~~496.6756 0.00 5.960% 502858638 92 MF Colton CA 6770,~~750~~008.0033 0.00 5.420% 502858069 93 RT Lancaster PA 71,625.00 0.00 5.730% 502858027 94 MF Anaheim CA 7073,~~750~~108.0033 0.00 5.660% 502857825 95 OF Wilmington DE 6769,~~038~~272.3394 0.00 5.510% 502856493 96 RT Pembroke Pines FL 6870,~~502~~785.5092 0.00 5.830% 358100615 97 OF Everett WA 7678,~~183~~722.3378 0.00 6.530% 358100535 98 LO Everett WA 6870,~~016~~283.6789 0.00 5.830% 502858517 99 OF South Portland ME 6669,~~850~~079.6702 0.00 5.830% 502858577 100 RT Lake Forest CA 6365,~~059~~161.0502 0.00 5.540% 502857568 101 OF Portland ME 6568,~~846~~041.6756 0.00 5.810% 502858323 102 OF Vienna VA 6668,~~135~~339.3384 0.00 5.870% 502857809 103 MF Salt Lake City UT 6365,~~787~~913.5075 0.00 5.670% 502856492 104 RT Fort Myers FL 6466,~~615~~769.8369 0.00 5.830% 502855983 105 RT Grapevine TX 6264,~~619~~706.6799 0.00 5.710% 358100521 106 OF Rancho Cucamonga CA 6264,~~096~~166.2513 0.00 5.710% 358100549 107 MF Whittier CA 5961,~~583~~569.3344 0.00 5.500% 502859177 108 RT Vista CA 5860,~~066~~002.6722 0.00 5.360% 502857277 109 MF Phoenix AZ 6668,~~191~~398.6706 0.00 6.110% 502857315 110 OF Sandy Springs GA 5860,~~500~~450.00 0.00 5.400% 502858472 111 OF Providence RI 5860,~~411~~358.2529 0.00 5.630% 358100525 112 LO Boise ID 5859,~~000~~933.0033 0.00 5.800% 502858119 113 OF Portland ME 5860,~~120~~057.0033 0.00 5.812% 358100497 114 OF Olympia WA 5657,~~190~~982.4439 97,~~171~~379.8186 5.700% 502853587 115 OF Duluth GA 5961,~~435~~416.4260 0.00 6.070% 502857450 116 SS Dallas TX 5557,~~575~~427.0050 0.00 5.700% 502858703 117 MF Columbia MO 5759,~~946~~877.4296 0.00 6.010% 502858947 118 SS Fort Washington MD 5455,~~144~~948.0080 0.00 5.760% 502858687 119 OF Canoga Park CA 5658,~~400~~280.00 0.00 6.000% 502858071 120 RT Castaic CA 5658,~~156~~028.2513 0.00 5.990% 502858530 121 MF Huntington Station NY 5354,~~200~~973.0033 0.00 5.700% 502858763 122 OF Sacramento CA 5355,~~704~~494.0013 0.00 5.880% 502858253 123 MF Vancouver WA 5355,~~232~~006.5092 0.00 5.970% 358100548 124 OF Chino Hills CA 4849,~~360~~972.00 0.00 5.580% 358100591 125 IN Denver CO 5052,~~526~~210.6789 0.00 5.830% 502859003 126 MF San Antonio TX 4344,~~143~~581.7588 0.00 5.310% 358100552 127 LO Beavercreek OH 4647,~~405~~857.6290 108,~~216~~763.0577 5.800% 502858572 128 OF Santa Monica CA 4648,~~470~~019.8386 0.00 5.870% 502858553 129 OF Charlotte NC 4345,~~620~~074.8386 0.00 5.510% 358100538 130 OF Sartell MN 4647,~~318~~769.1632 98,~~908~~457.2913 5.880% 502858568 131 OF Alpharetta GA 4749,~~940~~538.00 0.00 6.120% 358100524 132 MF Flagstaff AZ 4445,~~330~~807.0067 0.00 5.720% 502858575 133 MF San Antonio TX 4142,~~446~~827.0053 0.00 5.520% 502858803 134 SS San Carlos CA 4142,~~325~~702.0050 0.00 5.510% 502857680 135 OF Claymont DE 4041,~~125~~462.0050 0.00 5.350% 502856987 136 MF Chicago IL 4142,~~475~~857.0050 0.00 5.530% 502858083 137 MF San Antonio TX 4547,~~825~~352.0050 0.00 6.110% 502858812 138 OF Walnut Creek CA 4142,~~197~~571.9218 0.00 5.650% 358100546 139 MU Minneapolis MN 4142,~~411~~732.3224 65,~~730~~409.0715 5.700% 502858654 140 IN Norcross GA 4344,~~382~~828.0007 0.00 5.970% 502858510 141 RT Greenacres FL 3840,~~875~~171.3822 0.00 5.390% 358100588 142 OF Lynnwood WA 3940,~~315~~626.6315 0.00 5.470% 502858341 143 MF Boston MA 4041,~~304~~647.1764 0.00 5.690% 502856598 144 RT Huntsville AL 3940,~~658~~980.6762 0.00 5.720% 502858228 145 IN Indianapolis IN 3940,~~428~~742.3361 0.00 5.770% 502858072 146 RT Phoenix AZ 3839,~~335~~612.0083 0.00 5.610% 502858528 147 OF New York NY 4547,~~533~~051.3311 0.00 6.830% 502858823 148 MF Brunswick GA 3839,~~600~~886.0067 0.00 5.790% 502857893 149 RT Charlotte NC 3940,~~666~~988.6789 0.00 5.950% 502858672 150 OF Phoenix AZ 3637,~~703~~926.3378 0.00 5.720% 358100564 151 MF Mount Vernon WA 3637,~~743~~968.3311 0.00 5.840% 502858077 152 IN Saint Paul MN 3637,~~062~~264.5058 0.00 5.770% 358100550 153 LO Beavercreek OH 3637,~~066~~195.5426 76,~~939~~811.9422 5.800% 358100581 154 MF Milwaukee WI 3638,~~890~~119.0067 0.00 5.950% 358100530 155 RT Snoqualmie WA 3537,~~926~~123.3388 0.00 6.055% 502858921 156 OF Virginia Beach VA 3233,~~698~~788.7571 0.00 5.550% 358100520 157 RT South Ogden UT 3132,~~709~~698.2555 76,~~514~~525.6939 5.610% 502857916 158 OF Saint Paul MN 3334,~~093~~196.3344 0.00 5.840% 502855797 159 OF Phoenix AZ 3334,~~171~~211.8995 75,~~030~~990.9589 5.870% 502857989 160 MF Los Angeles CA 3132,~~825~~885.0083 0.00 5.700% 502857212 161 OF Indianapolis IN 3233,~~197~~270.0832 0.00 5.810% 502858156 162 MF Chicago IL 3031,~~965~~997.0017 0.00 5.630% 502858275 163 RT Tallahassee FL 3031,~~525~~542.0050 0.00 5.550% 358100536 164 RT Phoenix AZ 3031,~~740~~719.2874 54,~~179~~200.8135 5.610% 502857850 165 MF Charlottesville VA 3031,~~933~~964.3344 0.00 5.800% 502858274 166 RT Irmo SC 2930,~~276~~252.2513 0.00 5.550% 502858189 167 OF Charlotte NC 2728,~~856~~785.6722 0.00 5.480% 502858557 168 RT Brookline MA 2829,~~550~~501.0067 0.00 5.710% 502858480 169 MF Hyattsville MD 2829,~~350~~295.00 0.00 5.670% 502858911 170 OF New Castle Hundred DE 2728,~~550~~468.0033 0.00 5.510% 502857341 171 RT Sandy UT 2829,~~224~~107.7366 65,~~281~~398.0714 5.770% 358100583 172 MF Rexburg ID 2728,~~620~~483.6499 65,~~295~~432.7237 5.690% 502857457 173 SS Lancaster CA 2728,~~740~~664.0067 0.00 5.700% 502858936 174 SS Various NJ 2728,~~885~~814.0050 0.00 5.850% 502857428 175 OF Charleston SC 2728,~~637~~559.8006 0.00 5.840% 358100540 176 RT Gresham OR 2627,~~671~~560.8894 0.00 5.690% 502857182 177 RT Hinesville GA 2627,~~413~~293.3378 0.00 5.660% 502858872 178 RT Aiken SC 2627,~~926~~824.6722 0.00 5.770% 502858132 179 MF Lexington MA 2526,~~987~~853.5075 0.00 5.670% 502859118 180 RT Independence MO 2627,~~644~~532.2539 0.00 5.910% 502856775 181 MF Greendale WI 2829,~~800~~760.00 0.00 6.400% 502856489 182 LO Richland WA 2627,~~777~~549.4338 1211,~~088~~317.9500 6.000% 358100571 183 OF Abilene TX 2627,~~733~~547.3227 7,~~866~~052.7984 6.020% 502857210 184 OF Indianapolis IN 2526,~~902~~766.9235 0.00 5.810% 358100539 185 MF Carson City NV 2425,~~733~~557.3378 0.00 5.600% 502859125 186 OF Beaverton OR 2728,~~199~~106.4206 0.00 6.170% 174000187 187 RT Norcross GA 26,~~150~~970.1120 54,~~455~~635.8980 5.950% 502858674 188 IN Indianapolis IN 2324,~~603~~390.3109 0.00 5.560% 502858680 189 MU Miami FL 2324,~~807~~552.2118 54,~~307~~562.9497 5.730% 358100547 190 RT Phoenix AZ 24,~~125~~929.0017 0.00 5.790% 502858819 191 SS Belmont CA 2223,~~958~~723.3361 0.00 5.510% 502858160 192 RT Forest Hill MD 2425,~~250~~058.0033 0.00 5.820% 502858130 193 OF Boston MA 2324,~~730~~472.7440 54,~~384~~642.4175 5.730% 502859123 194 OF Beaverton OR 2526,~~502~~352.6776 0.00 6.170% 358100522 195 OF Rancho Cucamonga CA 2324,~~553~~338.7588 0.00 5.710% 358100531 196 LO Edmonds WA 2324,~~789~~512.0963 76,~~108~~384.0450 5.990% 502857458 197 SS Marshfield MA 2223,~~686~~442.0020 0.00 5.700% 502856629 198 LO Charlottesville VA 2122,~~720~~150.3061 29,~~894~~464.6837 5.760% 502858352 199 IN Brunswick OH 2122,~~554~~273.5807 0.00 5.780% 358100473 200 IN Woodbury NY 2223,~~696~~453.6722 0.00 6.190% 358100585 201 RT Happy Valley OR 2122,~~853~~581.3378 0.00 5.960% 358100534 202 OF Anchorage AK 21,~~159~~821.0422 43,~~658~~995.0991 5.800% 509850390 203 RT Fernandina Beach FL 2122,~~922~~653.8359 0.00 6.020% 502858262 204 RT Hudson NH 20,~~138~~809.3361 0.00 5.620% 502858610 205 RT Hanover Township PA 2021,~~553~~196.2635 43,~~567~~924.7061 5.760% 502858202 206 LO Sharonville OH 21,~~060~~700.3113 65,~~434~~794.7593 5.920% 358100503 207 RT Tukwila WA 2021,~~745~~394.07 43,~~567~~918.52 5.830% 358100559 208 OF Tallahassee FL 21,~~089~~792.7978 0.00 5.990% 502857750 209 RT Stone Mountain GA 2021,~~468~~150.0027 0.00 6.020% 358100557 210 MF Walnut Creek CA 20,~~066~~735.6756 0.00 6.020% 502857948 211 MF Amherst MA 19,~~052~~648.6359 43,~~264~~668.8892 5.740% 358100558 212 RT Various TX 19,~~068~~665.6903 43,~~274~~677.2288 5.750% 358100613 213 IN San Bernardino CA 1920,~~879~~541.2589 0.00 6.070% 358100560 214 RT Houston TX 1819,~~774~~400.5840 0.00 5.740% 358100573 215 LO Beaufort SC 1920,~~903~~510.1108 5,~~674~~067.4144 6.120% 358100551 216 MF La Crescent MN 18,~~149~~716.6645 43,~~218~~651.2344 5.650% 358100533 217 RT Buena Park CA 1819,~~865~~493.0083 0.00 5.880% 502858280 218 MF Appleton WI 1819,~~624~~244.0080 0.00 5.820% 502855662 219 RT Eureka MO 1819,~~912~~542.0040 0.00 5.910% 358100584 220 IN Palm Desert CA 1718,~~765~~357.0017 0.00 5.610% 358100576 221 RT Federal Way WA 1718,~~593~~142.2025 43,~~173~~624.9085 5.580% 358100614 222 OF San Bernardino CA 1819,~~850~~478.0033 0.00 6.000% 502857706 223 RT Grandview MO 1617,~~865~~428.8303 0.00 5.470% 502857557 224 RT Richmond VA 1718,~~575~~160.0083 0.00 5.700% 502858064 225 RT Chattanooga TN 1718,~~602~~189.6742 0.00 5.740% 502857514 226 RT O Fallon IL 1718,~~732~~324.9201 0.00 5.830% 358100544 227 IN Nashua NH 17,~~040~~608.00 0.00 5.680% 502853135 228 RT Morgantown WV 1516,~~677~~199.2077 0.00 5.280% 502858611 229 RT Forks Township PA 1617,~~729~~252.4084 3,~~717~~194.8945 5.760% 502857452 230 SS Phoenix AZ 16,~~340~~884.0067 0.00 5.700% 358100468 231 MF Richardson TX 1617,~~715~~238.1992 3,~~538~~014.5683 5.940% 502856968 232 IN Coconut Creek FL 16,~~142~~680.5058 0.00 5.870% 358100563 233 OF Phoenix AZ 16,~~417~~964.5075 0.00 5.970% 358100562 234 LO Danville VA 16,~~190~~681.0699 4,~~930~~438.9097 5.930% 358100545 235 LO Tupelo MS 16,~~135~~625.0818 4,~~945~~455.6959 5.910% 502857101 236 OF Chapel Hill NC 16,~~209~~718.7697 32,~~247~~738.6241 6.050% 358100498 237 IN San Antonio TX 1516,~~908~~407.6269 32,~~277~~777.0093 6.000% 358100264 238 RT Prince Frederick MD 15,~~478~~945.9549 54,~~060~~593.5298 5.960% 502858154 239 LO Sandston VA 1415,~~837~~289.7414 43,~~436~~984.3292 5.970% 502858922 240 OF Virginia Beach VA 1314,~~759~~218.3802 0.00 5.550% 502857460 241 SS Nashville TN 14,~~060~~528.0067 0.00 5.700% 502857125 242 MH Norwich CT 1314,~~738~~196.6762 0.00 5.600% 502858200 243 MF Evanston IL 1314,~~581~~034.6739 0.00 5.620% 358100566 244 LO Danville VA 14,~~083~~553.7521 0.00 5.930% 358100532 245 RT Arcadia CA 1314,~~720~~177.0033 0.00 5.880% 358100567 246 RT Gillette WY 1314,~~616~~043.9560 2,~~919~~492.2762 5.860% 358100561 247 RT Snoqualmie WA 13,~~435~~883.6348 0.00 5.810% 502857512 248 RT Picayune MS 1213,~~746~~171.6554 0.00 5.530% 502855632 249 MU Wellington FL 13,~~193~~633.5433 0.00 5.810% 502857583 250 LO Albert Lea MN 13,~~546~~958.0716 3,~~982~~570.3425 6.080% 502858675 251 RT Buena Vista VA 1213,~~695~~092.4273 2,~~794~~397.8655 5.800% 502858094 252 OF Scottsdale AZ 12,~~335~~747.8303 0.00 5.650% 509850361 253 RT Logan UT 11,~~470~~829.8555 2,~~565~~206.4171 5.770% 509850360 254 RT Spanish Fork UT 11,~~470~~829.8555 2,~~565~~206.4171 5.770% 502857462 255 SS Wichita KS 10,~~231~~572.5055 0.00 5.700% 358100554 256 OF Melbourne FL 10,~~349~~576.4354 11,~~530~~303.7766 6.010% 502857455 257 SS Dallas TX 910,~~880~~209.0033 0.00 5.700% 502857255 258 RT Clinton NY 9,~~485~~801.3553 0.00 5.740% 358100568 259 RT Apache Junction AZ 7,~~607~~846.4663 1,~~492~~252.1598 6.110% 358100565 260 RT Avondale AZ 7,~~607~~846.4663 1,~~492~~252.1598 6.110% 358100537 261 OT Houston TX 6,~~779~~991.1340 1,~~471~~258.1184 5.840% 358100601 262 MF Devil s Lake ND 6,~~668~~872.9771 1,~~850~~646.5783 6.180% 502856723 263 RT Duluth MN 4,~~206~~347.8306 0.00 5.870% Totals 3839,~~511~~788,~~456~~936.4425 ~~414~~362,~~023~~707.5724 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 502857911 N/A 12/08/2016 N 1,500,000,000.00 1,500,000,000.00 0709/08/2007 502858139 N/A 03/11/2017 N 536,000,000.00 536,000,000.00 0609/11/2007 502858135 N/A 01/11/2012 N 430,000,000.00 430,000,000.00 0709/11/2007 502858233 N/A 01/11/2017 N 387,500,000.00 387,500,000.00 0709/11/2007 502858880 N/A 02/11/2017 N 315,000,000.00 315,000,000.00 0709/11/2007 502858629 N/A 01/11/2017 N 280,000,000.00 280,000,000.00 0709/11/2007 358100594 N/A 03/11/2014 N 190,000,000.00 190,000,000.00 0709/11/2007 502859272 N/A 02/11/2012 N 186,500,000.00 186,500,000.00 0708/11/2007 502857202 N/A 01/11/2017 N 180,000,000.00 180,000,000.00 0709/11/2007 502857844 N/A 02/11/2012 N 100,000,000.00 100,000,000.00 0709/11/2007 502857838 N/A 01/11/2017 N 95,000,000.00 95,000,000.00 0708/11/2007 502858632 N/A 01/11/2017 N 75,000,000.00 75,000,000.00 0709/11/2007 502859533 N/A 02/11/2017 N 62,118,000.00 62,118,000.00 0708/11/2007 502859308 N/A 03/11/2017 N 61,000,000.00 61,000,000.00 0709/11/2007 502858778 N/A 01/11/2017 N 60,000,000.00 60,000,000.00 0709/11/2007 502858540 N/A 01/11/2017 N 60,000,000.00 60,000,000.00 0609/11/2007 502857650 N/A 02/11/2017 N 59,~~731~~604,~~806~~986.8960 59,~~664~~545,~~050~~646.3864 0709/11/2007 502858112 N/A 01/11/2017 N 57,100,000.00 57,100,000.00 0709/11/2007 502859022 N/A 02/11/2017 N 53,200,000.00 53,200,000.00 0608/11/2007 502859389 N/A 02/11/2017 N 53,025,000.00 53,025,000.00 0709/11/2007 358100582 N/A 02/11/2017 N 50,000,000.00 50,000,000.00 0708/11/2007 502850704 N/A 02/11/2017 N 50,000,000.00 50,000,000.00 0709/11/2007 502859531 N/A 02/11/2017 N 48,552,000.00 48,552,000.00 0608/11/2007 502856494 N/A 01/11/2017 N 48,500,000.00 48,500,000.00 0709/11/2007 502857264 N/A 02/11/2017 N 47,000,000.00 47,000,000.00 0709/11/2007 502856931 N/A 03/11/2017 N 46,000,000.00 46,000,000.00 0709/11/2007 502856357 N/A 03/11/2012 N 45,000,000.00 45,000,000.00 0709/11/2007 502858255 N/A 01/11/2012 N 43,500,000.00 43,500,000.00 0709/11/2007 502859388 N/A 02/11/2017 N 42,960,000.00 42,960,000.00 0709/11/2007 358100553 N/A 01/11/2017 N 42,000,000.00 42,000,000.00 0709/11/2007 502858181 N/A 01/11/2012 N 40,373,000.00 40,373,000.00 0709/11/2007 502858003 N/A 12/11/2016 N 40,000,000.00 40,000,000.00 0709/11/2007 502857043 N/A 10/11/2016 N 39,500,000.00 39,500,000.00 0709/11/2007 502858100 N/A 02/11/2012 N 39,000,000.00 39,000,000.00 0709/11/2007 502856862 N/A 01/11/2017 N 38,525,000.00 38,525,000.00 0709/11/2007 502858849 N/A 01/11/2012 N 38,000,000.00 38,000,000.00 0709/11/2007 502855473 N/A 02/11/2017 N 37,500,000.00 37,500,000.00 0709/11/2007 502858231 N/A 01/11/2017 N 36,000,000.00 36,000,000.00 0608/11/2007 502858175 N/A 12/11/2016 N 35,000,000.00 35,000,000.00 0709/11/2007 502857901 N/A 12/11/2016 N 35,000,000.00 35,000,000.00 0709/11/2007 502858409 N/A 02/11/2017 N 34,320,000.00 34,320,000.00 0709/11/2007 502858533 N/A 02/11/2017 N 33,500,000.00 33,500,000.00 0708/11/2007 502857454 N/A 01/11/2012 N 33,250,000.00 33,250,000.00 0709/11/2007 500850838 N/A 02/11/2017 N 32,500,000.00 32,500,000.00 0709/11/2007 502858901 N/A 01/11/2017 N 31,200,000.00 31,200,000.00 0709/11/2007 502857846 N/A 01/11/2017 N 31,000,000.00 31,000,000.00 0709/11/2007 502857248 N/A 02/11/2017 N 30,960,000.00 30,960,000.00 0709/11/2007 502858688 N/A 02/11/2012 N 30,000,000.00 30,000,000.00 0709/11/2007 502857261 N/A 02/11/2017 N 30,000,000.00 30,000,000.00 0709/11/2007 502858495 N/A 12/11/2016 N 30,000,000.00 30,000,000.00 0609/11/2007 502858445 N/A 01/11/2017 N 29,250,000.00 29,250,000.00 0609/11/2007 502858776 N/A 01/11/2017 N 28,000,000.00 28,000,000.00 0709/11/2007 502858289 N/A 01/11/2017 N 27,500,000.00 27,500,000.00 0709/11/2007 502855364 N/A 12/11/2016 N 27,250,000.00 27,250,000.00 0709/11/2007 502858805 N/A 01/11/2017 N 27,040,000.00 27,040,000.00 0709/11/2007 502858699 N/A 01/11/2017 N 26,640,000.00 26,640,000.00 0709/11/2007 502858925 N/A 02/11/2017 N 26,000,000.00 26,000,000.00 0709/11/2007 358100523 N/A 12/11/2016 N 25,500,000.00 25,500,000.00 0708/11/2007 502858109 N/A 01/11/2017 N 24,100,000.00 24,100,000.00 0609/11/2007 502858664 N/A 01/11/2017 N 24,000,000.00 24,000,000.00 0708/11/2007 502858031 N/A 12/11/2016 N 24,000,000.00 24,000,000.00 0709/11/2007 358100542 N/A 01/11/2017 N 24,000,000.00 24,000,000.00 0709/11/2007 502857612 N/A 01/11/2017 N 23,640,000.00 23,640,000.00 0709/11/2007 502857511 N/A 01/11/2017 N 23,000,000.00 23,000,000.00 0709/11/2007 502858518 N/A 01/11/2017 N 22,875,000.00 22,875,000.00 0709/11/2007 502858272 N/A 02/11/2017 N 22,000,000.00 22,000,000.00 0709/11/2007 358100587 N/A 02/11/2017 N 22,000,000.00 22,000,000.00 0708/11/2007 502859085 N/A 01/11/2012 N 21,850,000.00 21,850,000.00 0708/11/2007 500850774 N/A 12/11/2016 N 21,000,000.00 21,000,000.00 0709/11/2007 502857616 N/A 10/11/2016 N 20,650,000.00 20,650,000.00 0709/11/2007 502858918 N/A 02/11/2017 N 20,160,000.00 20,160,000.00 0608/11/2007 358100543 N/A 01/11/2017 N 19,~~925~~897,~~460~~020.3997 19,~~909~~884,~~728~~251.8581 0709/11/2007 502858665 N/A 01/11/2017 N 19,900,000.00 19,900,000.00 0709/11/2007 502859027 N/A 01/11/2017 N 19,218,000.00 19,218,000.00 0708/11/2007 502858476 N/A 01/11/2017 N 19,~~102~~064,~~637~~879.4096 19,~~082~~047,~~273~~399.2892 0609/11/2007 502858666 N/A 01/11/2017 N 18,250,000.00 18,250,000.00 0709/11/2007 502856155 N/A 01/11/2017 N 18,000,000.00 18,000,000.00 0709/11/2007 502857620 N/A 12/11/2016 N 18,000,000.00 18,000,000.00 0709/11/2007 358100605 N/A 03/11/2017 N 17,500,000.00 17,500,000.00 0609/11/2007 502858552 N/A 12/11/2016 N 17,500,000.00 17,500,000.00 0709/11/2007 502857814 N/A 01/11/2017 N 17,~~409~~374,~~652~~567.1458 17,~~390~~358,~~777~~277.9268 0709/11/2007 502858418 N/A 02/11/2017 N 17,200,000.00 17,200,000.00 0708/11/2007 502858051 N/A 01/11/2012 N 16,~~919~~889,~~988~~148.3040 16,~~903~~875,~~165~~057.3708 0709/11/2007 502854107 N/A 10/11/2016 N 16,742,000.00 16,742,000.00 0709/11/2007 502858606 N/A 01/11/2017 N 16,200,000.00 16,200,000.00 0709/11/2007 502858924 N/A 02/11/2017 N 16,200,000.00 16,200,000.00 0709/11/2007 358100526 N/A 12/11/2016 N 16,000,000.00 16,000,000.00 0709/11/2007 502858527 N/A 01/11/2017 N 15,827,500.00 15,827,500.00 0709/11/2007 358100541 N/A 01/11/2017 N 15,400,000.00 15,400,000.00 0709/11/2007 502851024 N/A 11/11/2016 N 15,~~091~~061,~~757~~184.7892 15,~~075~~046,~~310~~989.8727 0608/11/2007 502858580 N/A 02/01/2017 N 15,100,000.00 15,100,000.00 0709/01/2007 502858638 N/A 12/11/2016 N 15,000,000.00 15,000,000.00 0709/11/2007 502858069 N/A 01/11/2017 N 15,000,000.00 15,000,000.00 0709/11/2007 502858027 N/A 12/11/2016 N 15,000,000.00 15,000,000.00 0709/11/2007 502857825 N/A 01/11/2017 N 14,600,000.00 14,600,000.00 0708/11/2007 502856493 N/A 12/11/2016 N 14,100,000.00 14,100,000.00 0709/11/2007 358100615 N/A 03/11/2017 N 14,000,000.00 14,000,000.00 0709/11/2007 358100535 N/A 01/11/2017 N 14,000,000.00 14,000,000.00 0708/11/2007 502858517 N/A 02/11/2017 N 13,760,000.00 13,760,000.00 0708/11/2007 502858577 N/A 03/11/2017 N 13,659,000.00 13,659,000.00 0708/11/2007 502857568 N/A 02/11/2017 N 13,600,000.00 13,600,000.00 0709/11/2007 502858323 N/A 02/11/2017 N 13,520,000.00 13,520,000.00 0709/11/2007 502857809 N/A 02/11/2017 N 13,500,000.00 13,500,000.00 0709/11/2007 502856492 N/A 12/11/2016 N 13,300,000.00 13,300,000.00 0708/11/2007 502855983 N/A 01/11/2017 N 13,160,000.00 13,160,000.00 0709/11/2007 358100521 N/A 12/11/2016 N 13,050,000.00 13,050,000.00 0709/11/2007 358100549 N/A 01/11/2017 N 13,000,000.00 13,000,000.00 0709/11/2007 502859177 N/A 02/11/2017 N 13,000,000.00 13,000,000.00 0709/11/2007 502857277 N/A 01/11/2012 N 13,000,000.00 13,000,000.00 0709/11/2007 502857315 N/A 12/11/2011 N 13,000,000.00 13,000,000.00 0709/11/2007 502858472 N/A 01/11/2017 N 12,450,000.00 12,450,000.00 0709/11/2007 358100525 N/A 12/11/2016 N 12,000,000.00 12,000,000.00 0709/11/2007 502858119 N/A 12/11/2016 N 12,000,000.00 12,000,000.00 0709/11/2007 358100497 N/A 12/11/2016 N 11,~~829~~813,~~565~~049.4582 11,~~820~~805,~~393~~669.6496 0709/11/2007 502853587 N/A 02/11/2017 N 11,750,000.00 11,750,000.00 0709/11/2007 502857450 N/A 02/11/2017 N 11,700,000.00 11,700,000.00 0709/11/2007 502858703 N/A 02/11/2017 N 11,570,000.00 11,570,000.00 0709/11/2007 502858947 N/A 01/11/2012 N 11,280,000.00 11,280,000.00 0709/11/2007 502858687 N/A 02/11/2012 N 11,280,000.00 11,280,000.00 0709/11/2007 502858071 N/A 12/11/2016 N 11,250,000.00 11,250,000.00 0709/11/2007 502858530 N/A 01/11/2012 N 11,200,000.00 11,200,000.00 0709/11/2007 502858763 N/A 02/11/2017 N 10,960,000.00 10,960,000.00 0709/11/2007 502858253 N/A 01/11/2012 N 10,700,000.00 10,700,000.00 0709/11/2007 358100548 N/A 01/11/2017 N 10,400,000.00 10,400,000.00 0709/11/2007 358100591 N/A 03/11/2017 N 10,400,000.00 10,400,000.00 0709/11/2007 502859003 N/A 02/11/2017 N 9,750,000.00 9,750,000.00 0708/11/2007 358100552 N/A 01/11/2017 N 9,~~601~~582,~~162~~226.8053 9,~~590~~573,~~946~~462.7576 0709/11/2007 502858572 N/A 01/11/2017 N 9,500,000.00 9,500,000.00 0709/11/2007 502858553 N/A 01/11/2017 N 9,500,000.00 9,500,000.00 0709/11/2007 358100538 N/A 01/11/2017 N 9,~~452~~434,~~685~~363.8504 9,~~442~~425,~~777~~905.5691 0708/11/2007 502858568 N/A 01/11/2017 N 9,400,000.00 9,400,000.00 0709/11/2007 358100524 N/A 12/11/2016 N 9,300,000.00 9,300,000.00 0709/11/2007 502858575 N/A 01/11/2017 N 9,010,000.00 9,010,000.00 0709/11/2007 502858803 N/A 02/11/2017 N 9,000,000.00 9,000,000.00 0709/11/2007 502857680 N/A 12/11/2016 N 9,000,000.00 9,000,000.00 0708/11/2007 502856987 N/A 01/11/2017 N 9,000,000.00 9,000,000.00 0709/11/2007 502858083 N/A 01/11/2012 N 9,000,000.00 9,000,000.00 0709/11/2007 502858812 N/A 03/11/2017 N 8,750,000.00 8,750,000.00 0709/11/2007 358100546 N/A 01/11/2017 N 8,~~718~~706,~~172~~059.1535 8,~~711~~700,~~442~~650.0820 0609/11/2007 502858654 N/A 03/11/2017 N 8,720,000.00 8,720,000.00 0709/11/2007 502858510 N/A 01/11/2012 N 8,655,000.00 8,655,000.00 0708/11/2007 358100588 N/A 02/11/2017 N 8,625,000.00 8,625,000.00 0709/11/2007 502858341 N/A 01/11/2017 N 8,500,000.00 8,500,000.00 0709/11/2007 502856598 N/A 01/11/2017 N 8,320,000.00 8,320,000.00 0709/11/2007 502858228 N/A 01/11/2017 N 8,200,000.00 8,200,000.00 0708/11/2007 502858072 N/A 01/11/2017 N 8,200,000.00 8,200,000.00 0709/11/2007 502858528 N/A 11/11/2016 N 8,000,000.00 8,000,000.00 0609/11/2007 502858823 N/A 02/11/2017 N 8,000,000.00 8,000,000.00 0709/11/2007 502857893 N/A 02/11/2017 N 8,000,000.00 8,000,000.00 0709/11/2007 502858672 N/A 01/11/2012 N 7,700,000.00 7,700,000.00 0709/11/2007 358100564 N/A 01/11/2012 N 7,550,000.00 7,550,000.00 0709/11/2007 502858077 N/A 01/11/2017 N 7,500,000.00 7,500,000.00 0709/11/2007 358100550 N/A 01/11/2017 N 7,~~462~~447,~~043~~326.6231 7,~~454~~440,~~103~~515.6809 0709/11/2007 358100581 N/A 02/11/2017 N 7,440,000.00 7,440,000.00 0608/11/2007 358100530 N/A 01/11/2017 N 7,120,000.00 7,120,000.00 0709/11/2007 502858921 N/A 02/11/2017 N 7,070,000.00 7,070,000.00 0709/11/2007 358100520 N/A 12/11/2016 N 6,~~782~~768,~~727~~718.4574 6,~~775~~762,~~212~~193.7635 0709/11/2007 502857916 N/A 01/11/2017 N 6,800,000.00 6,800,000.00 0709/11/2007 502855797 N/A 03/11/2017 N 6,~~781~~768,~~305~~314.8211 6,~~774~~762,~~274~~323.8722 0708/11/2007 502857989 N/A 12/11/2016 N 6,700,000.00 6,700,000.00 0709/11/2007 502857212 N/A 12/11/2016 N 6,650,000.00 6,650,000.00 0709/11/2007 502858156 N/A 12/11/2016 N 6,600,000.00 6,600,000.00 0709/11/2007 502858275 N/A 01/11/2017 N 6,600,000.00 6,600,000.00 0709/11/2007 358100536 N/A 01/11/2017 N 6,~~575~~566,~~461~~101.5155 6,~~570~~561,~~281~~901.7020 0708/11/2007 502857850 N/A 02/11/2017 N 6,400,000.00 6,400,000.00 0709/11/2007 502858274 N/A 01/11/2017 N 6,330,000.00 6,330,000.00 0709/11/2007 502858189 N/A 01/11/2017 N 6,100,000.00 6,100,000.00 0709/11/2007 502858557 N/A 01/11/2017 N 6,000,000.00 6,000,000.00 0709/11/2007 502858480 N/A 02/11/2017 N 6,000,000.00 6,000,000.00 0709/11/2007 502858911 N/A 01/11/2012 N 6,000,000.00 6,000,000.00 0709/11/2007 502857341 N/A 01/11/2017 N 5,~~869~~858,~~961~~309.6008 5,~~863~~852,~~680~~910.5394 0708/11/2007 358100583 N/A 02/11/2016 N 5,~~825~~813,~~091~~389.2464 5,~~818~~807,~~795~~957.5227 0708/11/2007 502857457 N/A 02/11/2017 N 5,840,000.00 5,840,000.00 0709/11/2007 502858936 N/A 02/11/2017 N 5,720,000.00 5,720,000.00 0608/11/2007 502857428 N/A 12/11/2013 N 5,679,000.00 5,679,000.00 0709/11/2007 358100540 N/A 01/11/2017 N 5,625,000.00 5,625,000.00 0709/11/2007 502857182 N/A 12/11/2016 N 5,600,000.00 5,600,000.00 0709/11/2007 502858872 N/A 03/11/2017 N 5,600,000.00 5,600,000.00 0709/11/2007 502858132 N/A 01/11/2017 N 5,500,000.00 5,500,000.00 0709/11/2007 502859118 N/A 02/11/2017 N 5,410,000.00 5,410,000.00 0709/11/2007 502856775 N/A 02/11/2017 N 5,400,000.00 5,400,000.00 0708/11/2007 502856489 N/A 12/11/2016 N 5,~~355~~332,~~486~~138.2143 5,~~343~~320,~~397~~821.2643 0709/11/2007 358100571 N/A 02/11/2017 N 5,~~328~~314,~~900~~017.2702 5,~~321~~306,~~033~~964.4818 0709/11/2007 502857210 N/A 12/11/2016 N 5,350,000.00 5,350,000.00 0708/11/2007 358100539 N/A 01/11/2017 N 5,300,000.00 5,300,000.00 0709/11/2007 502859125 N/A 02/11/2012 N 5,290,000.00 5,290,000.00 0709/11/2007 174000187 N/A 01/11/2017 N 5,~~273~~263,~~972~~904.4034 5,~~268~~259,~~516~~268.5154 0709/11/2007 502858674 N/A 01/11/2017 N 5,094,240.00 5,094,240.00 0709/11/2007 502858680 N/A 03/11/2017 N 4,~~985~~975,~~802~~953.1060 4,~~980~~971,~~494~~390.1663 0709/11/2007 358100547 N/A 01/11/2017 N 5,000,000.00 5,000,000.00 0608/11/2007 502858819 N/A 02/11/2017 N 5,000,000.00 5,000,000.00 0709/11/2007 502858160 N/A 03/11/2017 N 5,000,000.00 5,000,000.00 0709/11/2007 502858130 N/A 12/11/2011 N 4,~~969~~959,~~787~~783.7942 4,~~964~~955,~~403~~140.3867 0709/11/2007 502859123 N/A 02/11/2012 N 4,960,000.00 4,960,000.00 0709/11/2007 358100522 N/A 12/11/2016 N 4,950,000.00 4,950,000.00 0709/11/2007 358100531 N/A 01/11/2017 N 4,~~765~~752,~~759~~300.9921 4,~~758~~745,~~651~~915.9571 0709/11/2007 502857458 N/A 02/11/2017 N 4,776,000.00 4,776,000.00 0709/11/2007 502856629 N/A 12/11/2016 N 4,~~525~~465,~~063~~849.2866 4,~~495~~436,~~168~~385.6029 0709/11/2007 502858352 N/A 01/11/2017 N 4,475,000.00 4,475,000.00 0709/11/2007 358100473 N/A 10/11/2016 N 4,400,000.00 4,400,000.00 0709/11/2007 358100585 N/A 02/11/2017 N 4,400,000.00 4,400,000.00 0709/11/2007 358100534 N/A 01/11/2017 N 4,~~377~~369,~~732~~098.2814 4,~~373~~365,~~074~~102.1923 0709/11/2007 509850390 N/A 11/11/2011 N 4,370,000.00 4,370,000.00 0709/11/2007 502858262 N/A 01/11/2017 N 4,300,000.00 4,300,000.00 0709/11/2007 502858610 N/A 02/11/2017 N 4,~~281~~273,~~930~~457.1925 4,~~277~~269,~~362~~532.4964 0709/11/2007 502858202 N/A 01/11/2017 N 4,~~268~~256,~~982~~782.5425 4,~~262~~250,~~547~~987.7932 0709/11/2007 358100503 N/A 11/11/2016 N 4,~~269~~261,~~997~~530.4194 4,~~265~~257,~~429~~612.8942 0709/11/2007 358100559 N/A 01/11/2012 N 4,225,000.00 4,225,000.00 0709/11/2007 502857750 N/A 11/11/2011 N 4,080,000.00 4,080,000.00 0709/11/2007 358100557 N/A 12/11/2016 N 4,000,000.00 4,000,000.00 0709/11/2007 502857948 N/A 02/11/2017 N 3,~~983~~975,~~127~~211.5579 3,~~978~~971,~~862~~542.6787 0709/11/2007 358100558 N/A 01/11/2017 N 3,~~979~~971,~~553~~619.6264 3,~~975~~967,~~279~~941.4076 0608/11/2007 358100613 N/A 03/11/2017 N 3,930,000.00 3,930,000.00 0709/11/2007 358100560 N/A 01/11/2017 N 3,925,000.00 3,925,000.00 0709/11/2007 358100573 N/A 02/11/2017 N 3,~~902~~891,~~571~~856.3608 3,~~896~~886,~~896~~788.9564 0709/11/2007 358100551 N/A 01/11/2017 N 3,~~854~~846,~~794~~942.75 3,~~850~~843,~~576~~291.5231 0709/11/2007 358100533 N/A 01/11/2017 N 3,850,000.00 3,850,000.00 0709/11/2007 502858280 N/A 02/11/2017 N 3,840,000.00 3,840,000.00 0709/11/2007 502855662 N/A 02/11/2017 N 3,840,000.00 3,840,000.00 0709/11/2007 358100584 N/A 02/11/2017 N 3,800,000.00 3,800,000.00 0709/11/2007 358100576 N/A 02/11/2017 N 3,~~783~~775,~~483~~701.0866 3,~~779~~772,~~309~~076.1881 0709/11/2007 358100614 N/A 03/11/2017 N 3,770,000.00 3,770,000.00 0708/11/2007 502857706 N/A 10/11/2016 N 3,700,000.00 3,700,000.00 0709/11/2007 502857557 N/A 02/11/2017 N 3,700,000.00 3,700,000.00 0708/11/2007 502858064 N/A 02/11/2017 N 3,680,000.00 3,680,000.00 0709/11/2007 502857514 N/A 10/11/2016 N 3,650,000.00 3,650,000.00 0709/11/2007 358100544 N/A 01/11/2017 N 3,600,000.00 3,600,000.00 0709/11/2007 502853135 N/A 09/11/2016 N 3,563,000.00 3,563,000.00 0709/11/2007 502858611 N/A 02/11/2017 N 3,~~485~~478,~~292~~395.0245 3,~~481~~475,~~574~~201.1300 0708/11/2007 502857452 N/A 02/11/2017 N 3,440,000.00 3,440,000.00 0708/11/2007 358100468 N/A 11/11/2016 N 3,~~376~~370,~~806~~268.7470 3,~~373~~367,~~268~~253.1887 0708/11/2007 502856968 N/A 01/11/2017 N 3,300,000.00 3,300,000.00 0708/11/2007 358100563 N/A 01/11/2012 N 3,300,000.00 3,300,000.00 0709/11/2007 358100562 N/A 01/11/2017 N 3,~~276~~266,~~233~~886.7947 3,~~271~~262,~~302~~447.8950 0709/11/2007 358100545 N/A 01/11/2017 N 3,~~276~~266,~~157~~779.9927 3,~~271~~262,~~212~~323.3068 0709/11/2007 502857101 N/A 02/11/2017 N 3,~~215~~209,~~158~~186.4359 3,~~211~~206,~~910~~448.8118 0709/11/2007 358100498 N/A 12/11/2016 N 3,~~181~~175,~~723~~682.0439 3,~~178~~172,~~446~~904.0446 0709/11/2007 358100264 N/A 12/11/2015 N 3,~~116~~106,~~567~~936.7066 3,~~111~~102,~~507~~342.1868 0608/11/2007 502858154 N/A 02/11/2017 N 2,~~982~~974,~~460~~059.4055 2,~~978~~970,~~024~~074.0863 0709/11/2007 502858922 N/A 02/11/2017 N 2,975,000.00 2,975,000.00 0709/11/2007 502857460 N/A 02/11/2017 N 2,960,000.00 2,960,000.00 0709/11/2007 502857125 N/A 01/11/2017 N 2,944,000.00 2,944,000.00 0709/11/2007 502858200 N/A 12/11/2016 N 2,900,000.00 2,900,000.00 0709/11/2007 358100566 N/A 01/11/2017 N 2,850,000.00 2,850,000.00 0709/11/2007 358100532 N/A 01/11/2017 N 2,800,000.00 2,800,000.00 0709/11/2007 358100567 N/A 02/11/2017 N 2,~~788~~783,~~453~~053.2385 2,~~785~~780,~~533~~561.9623 0709/11/2007 358100561 N/A 01/11/2017 N 2,775,000.00 2,775,000.00 0709/11/2007 502857512 N/A 10/11/2016 N 2,766,000.00 2,766,000.00 0709/11/2007 502855632 N/A 12/11/2016 N 2,725,000.00 2,725,000.00 0708/11/2007 502857583 N/A 11/11/2016 N 2,~~673~~666,~~567~~033.1011 2,~~669~~662,~~584~~462.7686 0709/11/2007 502858675 N/A 01/11/2017 N 2,~~626~~621,~~639~~458.3687 2,~~623~~619,~~844~~061.5032 0708/11/2007 502858094 N/A 01/11/2017 N 2,620,000.00 2,620,000.00 0709/11/2007 509850361 N/A 12/11/2016 N 2,~~385~~380,~~617~~856.7958 2,~~383~~378,~~052~~649.3887 0709/11/2007 509850360 N/A 12/11/2016 N 2,~~385~~380,~~617~~856.7958 2,~~383~~378,~~052~~649.3887 0709/11/2007 502857462 N/A 02/11/2017 N 2,154,000.00 2,154,000.00 0709/11/2007 358100554 N/A 03/11/2018 N 2,~~066~~043,~~441~~665.8360 2,~~054~~032,~~911~~361.0694 0709/11/2007 502857455 N/A 02/11/2017 N 2,080,000.00 2,080,000.00 0709/11/2007 502857255 N/A 09/11/2016 N 1,983,000.00 1,983,000.00 0709/11/2007 358100568 N/A 02/11/2017 N 1,~~494~~491,~~100~~361.3982 1,~~492~~490,~~608~~108.2484 0709/11/2007 358100565 N/A 02/11/2017 N 1,~~494~~491,~~100~~361.3982 1,~~492~~490,~~608~~108.2484 0709/11/2007 358100537 N/A 01/11/2017 N 1,~~392~~390,~~971~~247.2661 1,~~391~~388,~~500~~988.1577 0709/11/2007 358100601 N/A 03/11/2017 N 1,~~294~~291,~~946~~457.1950 1,~~293~~289,~~095~~810.6267 0609/11/2007 502856723 N/A 10/11/2016 N 860,000.00 860,000.00 0709/11/2007 Totals 7,~~902~~901,~~378~~603,~~020~~082.6520 7,901,~~963~~240,~~997~~374.0896 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 502857911 1 Multi-Family New York NY 1,500,000,000.00 502858139 2 Office New York NY 536,000,000.00 502858135 3 Office New York NY 430,000,000.00 502858233 4 Office Boston MA 387,500,000.00 502858880 5 Office New York NY 315,000,000.00 502858629 6 Office Chicago IL 280,000,000.00 358100594 7 Mixed Use Boston MA 190,000,000.00 502859272 8 Lodging Carlsbad CA 186,500,000.00 502857202 9 Office Dallas TX 180,000,000.00 502857844 10 Other New York NY 100,000,000.00 502857838 11 Lodging Brooklyn NY 95,000,000.00 502858632 12 Office Houston TX 75,000,000.00 502859533 13 Office Various NJ 62,118,000.00 502859308 14 Office Louisville KY 61,000,000.00 502858778 15 Office New York NY 60,000,000.00 502858540 16 Retail New York NY 60,000,000.00 502857650 17 Office Los Angeles CA 59,~~664~~545,~~050~~646.3864 502858112 18 Mixed Use Conshohocken PA 57,100,000.00 502859022 19 Self Storage Various Various 53,200,000.00 502859389 20 Industrial Various Various 53,025,000.00 358100582 21 Retail Avondale AZ 50,000,000.00 502850704 22 Multi-Family Bellflower CA 50,000,000.00 502859531 23 Various Various NJ 48,552,000.00 502856494 24 Retail Deerfield Beach FL 48,500,000.00 502857264 25 Office Washington DC 47,000,000.00 502856931 26 Multi-Family Hoboken NJ 46,000,000.00 502856357 27 Office Jacksonville FL 45,000,000.00 502858255 28 Office Providence RI 43,500,000.00 502859388 29 Industrial Various LA 42,960,000.00 358100553 30 Multi-Family Phoenix AZ 42,000,000.00 502858181 31 Office Cary NC 40,373,000.00 502858003 32 Multi-Family Santa Ana CA 40,000,000.00 502857043 33 Retail Harper Woods MI 39,500,000.00 502858100 34 Multi-Family Las Vegas NV 39,000,000.00 502856862 35 Retail Charlotte NC 38,525,000.00 502858849 36 Multi-Family Garden Grove CA 38,000,000.00 502855473 37 Retail West Palm Beach FL 37,500,000.00 502858231 38 Mixed Use Marina Del Ray CA 36,000,000.00 502858175 39 Office New York NY 35,000,000.00 502857901 40 Retail Wilmington DE 35,000,000.00 502858409 41 Retail Bear DE 34,320,000.00 502858533 42 Retail McKinney TX 33,500,000.00 502857454 43 Multi-Family North Bethesda MD 33,250,000.00 500850838 44 Health Care Laguna Woods CA 32,500,000.00 502858901 45 Office Eatontown NJ 31,200,000.00 502857846 46 Office Costa Mesa CA 31,000,000.00 502857248 47 Retail Various NY 30,960,000.00 502858688 48 Office Culver City CA 30,000,000.00 502857261 49 Office Washington DC 30,000,000.00 502858495 50 Multi-Family Reno NV 30,000,000.00 502858445 51 Multi-Family Irving TX 29,250,000.00 502858776 52 Office New York NY 28,000,000.00 502858289 53 Retail Omaha NE 27,500,000.00 502855364 54 Lodging Dedham MA 27,250,000.00 502858805 55 Office Greenville SC 27,040,000.00 502858699 56 Industrial Vance AL 26,640,000.00 502858925 57 Mixed Use Greenwich CT 26,000,000.00 358100523 58 Multi-Family Layton UT 25,500,000.00 502858109 59 Multi-Family Houston TX 24,100,000.00 502858664 60 Retail Dardenne Prairie MO 24,000,000.00 502858031 61 Multi-Family Tacoma WA 24,000,000.00 358100542 62 Office Overland Park KS 24,000,000.00 502857612 63 Retail Spring TX 23,640,000.00 502857511 64 Industrial Stockton CA 23,000,000.00 502858518 65 Multi-Family Memphis TN 22,875,000.00 502858272 66 Retail Vista CA 22,000,000.00 358100587 67 Self Storage Pasadena CA 22,000,000.00 502859085 68 Office Tukwila WA 21,850,000.00 500850774 69 Multi-Family Norman OK 21,000,000.00 502857616 70 Multi-Family Plano TX 20,650,000.00 502858918 71 Office Norfolk VA 20,160,000.00 358100543 72 Industrial Las Vegas NV 19,~~909~~884,~~728~~251.8581 502858665 73 Retail Various TX 19,900,000.00 502859027 74 Multi-Family San Antonio TX 19,218,000.00 502858476 75 Lodging San Diego CA 19,~~082~~047,~~273~~399.2892 502858666 76 Office Atlanta GA 18,250,000.00 502856155 77 Office Glen Allen VA 18,000,000.00 502857620 78 Retail Washington DC 18,000,000.00 358100605 79 Industrial Lathrop CA 17,500,000.00 502858552 80 Office Milwaukee WI 17,500,000.00 502857814 81 Multi-Family Woodridge IL 17,~~390~~358,~~777~~277.9268 502858418 82 Industrial Norton MA 17,200,000.00 502858051 83 Retail Memphis TN 16,~~903~~875,~~165~~057.3708 502854107 84 Retail Miami FL 16,742,000.00 502858606 85 Industrial Pinellas Park FL 16,200,000.00 502858924 86 Office Norfolk VA 16,200,000.00 358100526 87 Office Superior CO 16,000,000.00 502858527 88 Multi-Family Tucson AZ 15,827,500.00 358100541 89 Office Anaheim CA 15,400,000.00 502851024 90 Mixed Use Richmond VA 15,~~075~~046,~~310~~989.8727 502858580 91 Retail Wyomissing PA 15,100,000.00 502858638 92 Multi-Family Colton CA 15,000,000.00 502858069 93 Retail Lancaster PA 15,000,000.00 502858027 94 Multi-Family Anaheim CA 15,000,000.00 502857825 95 Office Wilmington DE 14,600,000.00 502856493 96 Retail Pembroke Pines FL 14,100,000.00 358100615 97 Office Everett WA 14,000,000.00 358100535 98 Lodging Everett WA 14,000,000.00 502858517 99 Office South Portland ME 13,760,000.00 502858577 100 Retail Lake Forest CA 13,659,000.00 502857568 101 Office Portland ME 13,600,000.00 502858323 102 Office Vienna VA 13,520,000.00 502857809 103 Multi-Family Salt Lake City UT 13,500,000.00 502856492 104 Retail Fort Myers FL 13,300,000.00 502855983 105 Retail Grapevine TX 13,160,000.00 358100521 106 Office Rancho Cucamonga CA 13,050,000.00 358100549 107 Multi-Family Whittier CA 13,000,000.00 502859177 108 Retail Vista CA 13,000,000.00 502857277 109 Multi-Family Phoenix AZ 13,000,000.00 502857315 110 Office Sandy Springs GA 13,000,000.00 502858472 111 Office Providence RI 12,450,000.00 358100525 112 Lodging Boise ID 12,000,000.00 502858119 113 Office Portland ME 12,000,000.00 358100497 114 Office Olympia WA 11,~~820~~805,~~393~~669.6496 502853587 115 Office Duluth GA 11,750,000.00 502857450 116 Self Storage Dallas TX 11,700,000.00 502858703 117 Multi-Family Columbia MO 11,570,000.00 502858947 118 Self Storage Fort Washington MD 11,280,000.00 502858687 119 Office Canoga Park CA 11,280,000.00 502858071 120 Retail Castaic CA 11,250,000.00 502858530 121 Multi-Family Huntington Station NY 11,200,000.00 502858763 122 Office Sacramento CA 10,960,000.00 502858253 123 Multi-Family Vancouver WA 10,700,000.00 358100548 124 Office Chino Hills CA 10,400,000.00 358100591 125 Industrial Denver CO 10,400,000.00 502859003 126 Multi-Family San Antonio TX 9,750,000.00 358100552 127 Lodging Beavercreek OH 9,~~590~~573,~~946~~462.7576 502858572 128 Office Santa Monica CA 9,500,000.00 502858553 129 Office Charlotte NC 9,500,000.00 358100538 130 Office Sartell MN 9,~~442~~425,~~777~~905.5691 502858568 131 Office Alpharetta GA 9,400,000.00 358100524 132 Multi-Family Flagstaff AZ 9,300,000.00 502858575 133 Multi-Family San Antonio TX 9,010,000.00 502858803 134 Self Storage San Carlos CA 9,000,000.00 502857680 135 Office Claymont DE 9,000,000.00 502856987 136 Multi-Family Chicago IL 9,000,000.00 502858083 137 Multi-Family San Antonio TX 9,000,000.00 502858812 138 Office Walnut Creek CA 8,750,000.00 358100546 139 Mixed Use Minneapolis MN 8,~~711~~700,~~442~~650.0820 502858654 140 Industrial Norcross GA 8,720,000.00 502858510 141 Retail Greenacres FL 8,655,000.00 358100588 142 Office Lynnwood WA 8,625,000.00 502858341 143 Multi-Family Boston MA 8,500,000.00 502856598 144 Retail Huntsville AL 8,320,000.00 502858228 145 Industrial Indianapolis IN 8,200,000.00 502858072 146 Retail Phoenix AZ 8,200,000.00 502858528 147 Office New York NY 8,000,000.00 502858823 148 Multi-Family Brunswick GA 8,000,000.00 502857893 149 Retail Charlotte NC 8,000,000.00 502858672 150 Office Phoenix AZ 7,700,000.00 358100564 151 Multi-Family Mount Vernon WA 7,550,000.00 502858077 152 Industrial Saint Paul MN 7,500,000.00 358100550 153 Lodging Beavercreek OH 7,~~454~~440,~~103~~515.6809 358100581 154 Multi-Family Milwaukee WI 7,440,000.00 358100530 155 Retail Snoqualmie WA 7,120,000.00 502858921 156 Office Virginia Beach VA 7,070,000.00 358100520 157 Retail South Ogden UT 6,~~775~~762,~~212~~193.7635 502857916 158 Office Saint Paul MN 6,800,000.00 502855797 159 Office Phoenix AZ 6,~~774~~762,~~274~~323.8722 502857989 160 Multi-Family Los Angeles CA 6,700,000.00 502857212 161 Office Indianapolis IN 6,650,000.00 502858156 162 Multi-Family Chicago IL 6,600,000.00 502858275 163 Retail Tallahassee FL 6,600,000.00 358100536 164 Retail Phoenix AZ 6,~~570~~561,~~281~~901.7020 502857850 165 Multi-Family Charlottesville VA 6,400,000.00 502858274 166 Retail Irmo SC 6,330,000.00 502858189 167 Office Charlotte NC 6,100,000.00 502858557 168 Retail Brookline MA 6,000,000.00 502858480 169 Multi-Family Hyattsville MD 6,000,000.00 502858911 170 Office New Castle Hundred DE 6,000,000.00 502857341 171 Retail Sandy UT 5,~~863~~852,~~680~~910.5394 358100583 172 Multi-Family Rexburg ID 5,~~818~~807,~~795~~957.5227 502857457 173 Self Storage Lancaster CA 5,840,000.00 502858936 174 Self Storage Various NJ 5,720,000.00 502857428 175 Office Charleston SC 5,679,000.00 358100540 176 Retail Gresham OR 5,625,000.00 502857182 177 Retail Hinesville GA 5,600,000.00 502858872 178 Retail Aiken SC 5,600,000.00 502858132 179 Multi-Family Lexington MA 5,500,000.00 502859118 180 Retail Independence MO 5,410,000.00 502856775 181 Multi-Family Greendale WI 5,400,000.00 502856489 182 Lodging Richland WA 5,~~343~~320,~~397~~821.2643 358100571 183 Office Abilene TX 5,~~321~~306,~~033~~964.4818 502857210 184 Office Indianapolis IN 5,350,000.00 358100539 185 Multi-Family Carson City NV 5,300,000.00 502859125 186 Office Beaverton OR 5,290,000.00 174000187 187 Retail Norcross GA 5,~~268~~259,~~516~~268.5154 502858674 188 Industrial Indianapolis IN 5,094,240.00 502858680 189 Mixed Use Miami FL 4,~~980~~971,~~494~~390.1663 358100547 190 Retail Phoenix AZ 5,000,000.00 502858819 191 Self Storage Belmont CA 5,000,000.00 502858160 192 Retail Forest Hill MD 5,000,000.00 502858130 193 Office Boston MA 4,~~964~~955,~~403~~140.3867 502859123 194 Office Beaverton OR 4,960,000.00 358100522 195 Office Rancho Cucamonga CA 4,950,000.00 358100531 196 Lodging Edmonds WA 4,~~758~~745,~~651~~915.9571 502857458 197 Self Storage Marshfield MA 4,776,000.00 502856629 198 Lodging Charlottesville VA 4,~~495~~436,~~168~~385.6029 502858352 199 Industrial Brunswick OH 4,475,000.00 358100473 200 Industrial Woodbury NY 4,400,000.00 358100585 201 Retail Happy Valley OR 4,400,000.00 358100534 202 Office Anchorage AK 4,~~373~~365,~~074~~102.1923 509850390 203 Retail Fernandina Beach FL 4,370,000.00 502858262 204 Retail Hudson NH 4,300,000.00 502858610 205 Retail Hanover Township PA 4,~~277~~269,~~362~~532.4964 502858202 206 Lodging Sharonville OH 4,~~262~~250,~~547~~987.7932 358100503 207 Retail Tukwila WA 4,~~265~~257,~~429~~612.8942 358100559 208 Office Tallahassee FL 4,225,000.00 502857750 209 Retail Stone Mountain GA 4,080,000.00 358100557 210 Multi-Family Walnut Creek CA 4,000,000.00 502857948 211 Multi-Family Amherst MA 3,~~978~~971,~~862~~542.6787 358100558 212 Retail Various TX 3,~~975~~967,~~279~~941.4076 358100613 213 Industrial San Bernardino CA 3,930,000.00 358100560 214 Retail Houston TX 3,925,000.00 358100573 215 Lodging Beaufort SC 3,~~896~~886,~~896~~788.9564 358100551 216 Multi-Family La Crescent MN 3,~~850~~843,~~576~~291.5231 358100533 217 Retail Buena Park CA 3,850,000.00 502858280 218 Multi-Family Appleton WI 3,840,000.00 502855662 219 Retail Eureka MO 3,840,000.00 358100584 220 Industrial Palm Desert CA 3,800,000.00 358100576 221 Retail Federal Way WA 3,~~779~~772,~~309~~076.1881 358100614 222 Office San Bernardino CA 3,770,000.00 502857706 223 Retail Grandview MO 3,700,000.00 502857557 224 Retail Richmond VA 3,700,000.00 502858064 225 Retail Chattanooga TN 3,680,000.00 502857514 226 Retail O Fallon IL 3,650,000.00 358100544 227 Industrial Nashua NH 3,600,000.00 502853135 228 Retail Morgantown WV 3,563,000.00 502858611 229 Retail Forks Township PA 3,~~481~~475,~~574~~201.1300 502857452 230 Self Storage Phoenix AZ 3,440,000.00 358100468 231 Multi-Family Richardson TX 3,~~373~~367,~~268~~253.1887 502856968 232 Industrial Coconut Creek FL 3,300,000.00 358100563 233 Office Phoenix AZ 3,300,000.00 358100562 234 Lodging Danville VA 3,~~271~~262,~~302~~447.8950 358100545 235 Lodging Tupelo MS 3,~~271~~262,~~212~~323.3068 502857101 236 Office Chapel Hill NC 3,~~211~~206,~~910~~448.8118 358100498 237 Industrial San Antonio TX 3,~~178~~172,~~446~~904.0446 358100264 238 Retail Prince Frederick MD 3,~~111~~102,~~507~~342.1868 502858154 239 Lodging Sandston VA 2,~~978~~970,~~024~~074.0863 502858922 240 Office Virginia Beach VA 2,975,000.00 502857460 241 Self Storage Nashville TN 2,960,000.00 502857125 242 Mobile Home Park Norwich CT 2,944,000.00 502858200 243 Multi-Family Evanston IL 2,900,000.00 358100566 244 Lodging Danville VA 2,850,000.00 358100532 245 Retail Arcadia CA 2,800,000.00 358100567 246 Retail Gillette WY 2,~~785~~780,~~533~~561.9623 358100561 247 Retail Snoqualmie WA 2,775,000.00 502857512 248 Retail Picayune MS 2,766,000.00 502855632 249 Mixed Use Wellington FL 2,725,000.00 502857583 250 Lodging Albert Lea MN 2,~~669~~662,~~584~~462.7686 502858675 251 Retail Buena Vista VA 2,~~623~~619,~~844~~061.5032 502858094 252 Office Scottsdale AZ 2,620,000.00 509850361 253 Retail Logan UT 2,~~383~~378,~~052~~649.3887 509850360 254 Retail Spanish Fork UT 2,~~383~~378,~~052~~649.3887 502857462 255 Self Storage Wichita KS 2,154,000.00 358100554 256 Office Melbourne FL 2,~~054~~032,~~911~~361.0694 502857455 257 Self Storage Dallas TX 2,080,000.00 502857255 258 Retail Clinton NY 1,983,000.00 358100568 259 Retail Apache Junction AZ 1,~~492~~490,~~608~~108.2484 358100565 260 Retail Avondale AZ 1,~~492~~490,~~608~~108.2484 358100537 261 Other Houston TX 1,~~391~~388,~~500~~988.1577 358100601 262 Multi-Family Devil s Lake ND 1,~~293~~289,~~095~~810.6267 502856723 263 Retail Duluth MN 860,000.00 Totals 7,901,~~963~~240,~~997~~374.0896

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 502857911 0.00 2454,~~824~~189,~~342~~251.00 01/01/2007 0306/3130/2007 502858139 0.00 0.00 502858135 0.00 0.00 502858233 0.00 0.00 502858880 0.00 0.00 502858629 0.00 0.00 358100594 0.00 0.00 502859272 0.00 0.00 502857202 0.00 0.00 502857844 0.00 0.00 502857838 0.00 0.00 502858632 0.00 0.00 502859533 0.00 0.00 502859308 0.00 0.00 502858778 0.00 0.00 502858540 0.00 0.00 502857650 0.00 0.00 502858112 0.00 0.00 502859022 0.00 0.00 502859389 0.00 0.00 358100582 0.00 0.00 502850704 0.00 0.00 502859531 0.00 0.00 502856494 0.00 0.00 502857264 0.00 0.00 502856931 0.00 0.00 502856357 0.00 0.00 502858255 0.00 0.00 502859388 0.00 0.00 358100553 0.00 0.00 502858181 0.00 0.00 502858003 0.00 0.00 502857043 0.00 0.00 502858100 0.00 0.00 502856862 0.00 0.00 502858849 0.00 0.00 502855473 0.00 0.00 502858231 0.00 0.00 502858175 0.00 0.00 502857901 0.00 0.00 502858409 0.00 0.00 502858533 0.00 0.00 502857454 0.00 0.00 500850838 0.00 0.00 502858901 0.00 0.00 502857846 0.00 0.00 502857248 0.00 0.00 502858688 0.00 0.00 502857261 0.00 0.00 502858495 0.00 0.00 502858445 0.00 0.00 502858776 0.00 0.00 502858289 0.00 0.00 502855364 0.00 0.00 502858805 0.00 0.00 502858699 0.00 0.00 502858925 0.00 0.00 358100523 0.00 0.00 502858109 0.00 0.00 502858664 0.00 0.00 502858031 0.00 0.00 358100542 0.00 0.00 502857612 0.00 0.00 502857511 0.00 0.00 502858518 0.00 0.00 502858272 0.00 0.00 358100587 0.00 0.00 502859085 0.00 0.00 500850774 0.00 0.00 502857616 0.00 0.00 502858918 0.00 0.00 358100543 0.00 0.00 502858665 0.00 0.00 502859027 0.00 0.00 502858476 0.00 0.00 502858666 0.00 0.00 502856155 0.00 0.00 502857620 0.00 0.00 358100605 0.00 0.00 502858552 0.00 0.00 502857814 0.00 0.00 502858418 0.00 0.00 502858051 0.00 0.00 502854107 0.00 0.00 502858606 0.00 0.00 502858924 0.00 0.00 358100526 0.00 0.00 502858527 0.00 0.00 358100541 0.00 0.00 502851024 0.00 0.00 502858580 0.00 0.00 502858638 0.00 0.00 502858069 0.00 0.00 502858027 0.00 0.00 502857825 0.00 0.00 502856493 0.00 0.00 358100615 0.00 0.00 358100535 0.00 0.00 502858517 0.00 0.00 502858577 0.00 0.00 502857568 0.00 0.00 502858323 0.00 0.00 502857809 0.00 0.00 502856492 0.00 0.00 502855983 0.00 0.00 358100521 0.00 0.00 358100549 0.00 0.00 502859177 0.00 0.00 502857277 0.00 0.00 502857315 0.00 0.00 502858472 0.00 0.00 358100525 0.00 0.00 502858119 0.00 0.00 358100497 0.00 0.00 502853587 0.00 0.00 502857450 0.00 0.00 502858703 0.00 0.00 502858947 0.00 0.00 502858687 0.00 0.00 502858071 0.00 0.00 502858530 0.00 0.00 502858763 0.00 0.00 502858253 0.00 0.00 358100548 0.00 0.00 358100591 0.00 0.00 502859003 0.00 0.00 358100552 0.00 0.00 502858572 0.00 0.00 502858553 0.00 0.00 358100538 0.00 0.00 502858568 0.00 0.00 358100524 0.00 0.00 502858575 0.00 0.00 502858803 0.00 0.00 502857680 0.00 0.00 502856987 0.00 0.00 502858083 0.00 0.00 502858812 0.00 0.00 358100546 0.00 0.00 502858654 0.00 0.00 502858510 0.00 0.00 358100588 0.00 0.00 502858341 0.00 0.00 502856598 0.00 0.00 502858228 0.00 0.00 502858072 0.00 0.00 502858528 0.00 0.00 502858823 0.00 0.00 502857893 0.00 0.00 502858672 0.00 0.00 358100564 0.00 0.00 502858077 0.00 0.00 358100550 0.00 0.00 358100581 0.00 0.00 358100530 0.00 0.00 502858921 0.00 0.00 358100520 0.00 0.00 502857916 0.00 0.00 502855797 0.00 0.00 502857989 0.00 0.00 502857212 0.00 0.00 502858156 0.00 0.00 502858275 0.00 0.00 358100536 0.00 0.00 502857850 0.00 0.00 502858274 0.00 0.00 502858189 0.00 0.00 502858557 0.00 0.00 502858480 0.00 0.00 502858911 0.00 0.00 502857341 0.00 0.00 358100583 0.00 0.00 502857457 0.00 0.00 502858936 0.00 0.00 502857428 0.00 0.00 358100540 0.00 0.00 502857182 0.00 0.00 502858872 0.00 0.00 502858132 0.00 0.00 502859118 0.00 0.00 502856775 0.00 0.00 502856489 0.00 0.00 358100571 0.00 0.00 502857210 0.00 0.00 358100539 0.00 0.00 502859125 0.00 0.00 174000187 0.00 0.00 502858674 0.00 0.00 502858680 0.00 0.00 358100547 0.00 0.00 502858819 0.00 0.00 502858160 0.00 0.00 502858130 0.00 0.00 502859123 0.00 0.00 358100522 0.00 0.00 358100531 0.00 0.00 502857458 0.00 0.00 502856629 0.00 0.00 502858352 0.00 0.00 358100473 0.00 0.00 358100585 0.00 0.00 358100534 0.00 0.00 509850390 0.00 0.00 502858262 0.00 0.00 502858610 0.00 0.00 502858202 0.00 0.00 358100503 0.00 0.00 358100559 0.00 0.00 502857750 0.00 0.00 358100557 0.00 0.00 502857948 0.00 0.00 358100558 0.00 0.00 358100613 0.00 0.00 358100560 0.00 0.00 358100573 0.00 0.00 358100551 0.00 0.00 358100533 0.00 0.00 502858280 0.00 0.00 502855662 0.00 0.00 358100584 0.00 0.00 358100576 0.00 0.00 358100614 0.00 0.00 502857706 0.00 0.00 502857557 0.00 0.00 502858064 0.00 0.00 502857514 0.00 0.00 358100544 0.00 0.00 502853135 0.00 0.00 502858611 0.00 0.00 502857452 0.00 0.00 358100468 0.00 0.00 502856968 0.00 0.00 358100563 0.00 0.00 358100562 0.00 0.00 358100545 0.00 0.00 502857101 0.00 0.00 358100498 0.00 0.00 358100264 0.00 0.00 502858154 0.00 0.00 502858922 0.00 0.00 502857460 0.00 0.00 502857125 0.00 0.00 502858200 0.00 0.00 358100566 0.00 0.00 358100532 0.00 0.00 358100567 0.00 0.00 358100561 0.00 0.00 502857512 0.00 0.00 502855632 0.00 0.00 502857583 0.00 0.00 502858675 0.00 0.00 502858094 0.00 0.00 509850361 0.00 0.00 509850360 0.00 0.00 502857462 0.00 0.00 358100554 0.00 0.00 502857455 0.00 0.00 502857255 0.00 0.00 358100568 0.00 0.00 358100565 0.00 0.00 358100537 0.00 0.00 358100601 0.00 0.00 502856723 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 09/17/2007 0 $0.00 0 $0.00 0 $0.00 08/17/2007 0 $0.00 0 $0.00 0 $0.00 07/17/2007 0 $0.00 0 $0.00 0 $0.00 06/15/2007 0 $0.00 0 $0.00 0 $0.00 05/17/2007 0 $0.00 0 $0.00 0 $0.00 04/17/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 09/17/2007 0 $0.00 0 $0.00 0 $0.00 08/17/2007 0 $0.00 0 $0.00 0 $0.00 07/17/2007 0 $0.00 0 $0.00 0 $0.00 06/15/2007 0 $0.00 0 $0.00 0 $0.00 05/17/2007 0 $0.00 0 $0.00 0 $0.00 04/17/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 09/17/2007 0 $0.00 0 $0.00 5.848093% 5.826761% 102 08/17/2007 0 $0.00 0 $0.00 5.848089% 5.826757% 103 07/17/2007 0 $0.00 0 $0.00 5.848085% 5.826753% 104 06/15/2007 0 $0.00 0 $0.00 5.848081% 5.826749% 105 05/17/2007 0 $0.00 0 $0.00 5.848077% 5.826745% 106 04/17/2007 0 $0.00 0 $0.00 5.848073% 5.826741% 107 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~502858139~~502859272 28 0 0608/11/2007 2950,~~413~~839.16 950,~~395~~839.8316 2B 502857838 11 0 08/11/2007 459,~~413~~799.99 459,~~395~~799.8399 B ~~502858540~~502859533 1613 0 0608/11/2007 ~~291~~329,~~500~~001.0009 ~~291~~329,~~500~~001.0009 B 502859022 19 0 0608/11/2007 ~~251~~260,~~813~~236.3467 ~~251~~260,~~813~~236.3467 B 358100582 21 0 08/11/2007 238,986.10 238,986.10 B 502859531 23 0 0608/11/2007 ~~252~~261,~~875~~331.0014 ~~252~~261,~~875~~331.0014 B 502858231 38 0 0608/11/2007 ~~174~~180,~~600~~440.00 ~~174~~180,~~600~~440.00 B ~~502858495~~502858533 5042 0 0608/11/2007 ~~148~~160,~~750~~576.0067 ~~148~~160,~~750~~576.0067 B ~~502858445~~358100523 5158 0 0608/11/2007 ~~140~~127,~~887~~152.5092 ~~140~~127,~~887~~152.5092 B ~~502858109~~502858664 5960 0 0608/11/2007 ~~103~~112,~~630~~466.0167 ~~103~~112,~~630~~466.0167 B 358100587 67 0 08/11/2007 107,427.23 107,427.23 B 502859085 68 0 08/11/2007 110,269.67 110,269.67 B 502858918 71 0 0608/11/2007 9296,~~904~~012.00 9296,~~904~~012.00 B ~~502858476~~502859027 7574 0 0608/11/2007 ~~112~~88,~~215~~050.9747 ~~112~~88,~~215~~050.9747 B ~~358100605~~502858418 7982 0 0608/11/2007 8285,~~979~~617.1778 8285,~~979~~617.1778 B 502851024 90 0 0608/11/2007 88,~~258~~259.5303 88,~~258~~259.5303 B ~~358100546~~502857825 ~~139~~95 0 0608/11/2007 4769,~~996~~029.0960 4769,~~996~~029.0960 B ~~502858528~~358100535 ~~147~~98 0 0608/11/2007 4570,~~399~~050.9955 4570,~~399~~050.55 B 502858517 99 0 08/11/2007 68,849.68 68,849.68 B 502858577 100 0 08/11/2007 64,933.36 64,933.36 B 502856492 104 0 08/11/2007 66,548.03 66,548.03 B 502859003 126 0 08/11/2007 44,419.38 44,419.38 B 358100538 130 0 08/11/2007 56,069.21 56,069.21 B 502857680 135 0 08/11/2007 41,312.50 41,312.50 B 502858510 141 0 08/11/2007 40,026.96 40,026.96 B 502858228 145 0 08/11/2007 40,605.95 40,605.95 B 358100581 154 0 0608/11/2007 3637,~~766~~995.0067 3637,~~766~~995.0067 B 502855797 159 0 08/11/2007 40,090.04 40,090.04 B 358100536 164 0 08/11/2007 35,810.65 35,810.65 B 502857341 171 0 08/11/2007 34,408.16 34,408.16 B 358100583 172 0 08/11/2007 33,819.48 33,819.48 B 502858936 174 0 0608/11/2007 2728,~~789~~719.6616 28,719.16 B 502856775 181 0 08/11/2007 29,670.00 29,670.00 B 502857210 184 0 08/11/2007 26,454.27 26,~~789~~454.6627 B 358100547 190 0 0608/11/2007 24,~~041~~845.6683 24,~~041~~845.6683 B 358100558 212 0 0608/11/2007 23,276.5971 23,276.5971 B 358100614 222 0 08/11/2007 19,415.49 19,415.49 B 502857557 224 0 08/11/2007 18,099.17 18,099.17 B 502858611 229 0 08/11/2007 20,389.31 20,389.31 B 502857452 230 0 08/11/2007 16,827.33 16,827.33 B 358100468 231 0 08/11/2007 20,197.57 20,197.57 B 502856968 232 0 08/11/2007 16,625.58 16,625.58 B 358100264 238 0 0608/11/2007 20,487.5369 20,487.5369 B ~~358100601~~502855632 ~~262~~249 0 0608/11/2007 813,~~497~~587.9691 813,~~497~~587.9691 B 502858675 251 0 08/11/2007 15,446.58 15,446.58 B Totals 2045 4,~~388~~694,~~064~~478.8341 4,~~388~~694,~~064~~478.8341

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 ~~502858139~~502859272 ~~536~~186,~~000~~500,000.00 0.00 ~~502858540~~502857838 6095,000,000.00 0.00 502859533 62,118,000.00 0.00 502859022 53,200,000.00 0.00 358100582 50,000,000.00 0.00 502859531 48,552,000.00 0.00 502858231 36,000,000.00 0.00 ~~502858495~~502858533 3033,~~000~~500,000.00 0.00 ~~502858445~~358100523 2925,~~250~~500,000.00 0.00 ~~502858109~~502858664 24,~~100~~000,000.00 0.00 358100587 22,000,000.00 0.00 502859085 21,850,000.00 0.00 502858918 20,160,000.00 0.00 ~~502858476~~502859027 19,~~102~~218,~~637~~000.4000 0.00 ~~358100605~~502858418 17,~~500~~200,000.00 0.00 502851024 15,~~091~~061,~~757~~184.7892 0.00 ~~358100546~~502857825 814,~~718~~600,~~172~~000.1500 0.00 ~~502858528~~358100535 14,000,000.00 0.00 502858517 13,760,000.00 0.00 502858577 13,659,000.00 0.00 502856492 13,300,000.00 0.00 502859003 9,750,000.00 0.00 358100538 9,434,363.04 0.00 502857680 9,000,000.00 0.00 502858510 8,655,000.00 0.00 502858228 8,200,000.00 0.00 358100581 7,440,000.00 0.00 502855797 6,768,314.11 0.00 358100536 6,566,101.55 0.00 502857341 5,858,309.08 0.00 358100583 5,813,389.64 0.00 502858936 5,720,000.00 0.00 502856775 5,400,000.00 0.00 502857210 5,350,000.00 0.00 358100547 5,000,000.00 0.00 358100558 3,~~979~~971,~~553~~619.6264 0.00 ~~358100264~~358100614 3,~~116~~770,~~567~~000.00 0.00 502857557 3,700,000.00 0.00 502858611 3,478,395.45 0.00 502857452 3,440,000.00 0.00 358100468 3,370,268.70 0.00 ~~358100601~~502856968 13,~~294~~300,~~946~~000.1900 0.00 358100264 3,106,936.66 0.00 502855632 2,725,000.00 0.00 502858675 2,621,458.87 0.00 Totals ~~932~~931,~~225~~617,~~634~~341.8466 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 = B (2045 loans) 4,~~388~~694,~~064~~478.8341 4,~~388~~694,~~064~~478.8341 ~~932~~931,~~225~~617,~~634~~341.8466 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Advance Summary Current Period Interest Current Outstanding Outstanding on P&I and Loan P & I P & I Servicing Servicing Group Advances Advances Advances Advances Paid 1 34,~~949~~313,~~533~~172.3692 34,~~949~~313,~~533~~172.3692 0.00 0.00 2 ~~438~~381,~~531~~305.4749 ~~438~~381,~~531~~305.4749 0.00 0.00 Totals 4,~~388~~694,~~064~~478.8341 4,~~388~~694,~~064~~478.8341 0.00 0.00

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

Supplemental Reporting April Swap Payment The Initial Libor Rate for April should have been 5.32428%, but the initial Libor rate used was 5.32%. There was an additional $593.33 that should have been passed through to the A-MFL class. We are passing through this $593.93 amount in July to A-MFL and we are including this amount as part of the Swap payments received.

Filing Compare · Wachovia Bank Commercial Mortgage Trust Series 2007-C30