10-D 1 jpc07l10_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 16, 2007 to September 17, 2007 Commission File Number of issuing entity: 333-140804-01 J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-LDP10 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-140804 J.P. Morgan Chase Commercial Mortgage Securities Corp. (Exact name of depositor as specified in its charter) Eurohypo AG, New York Branch Nomura Credit & Capital Inc. PNC Bank, National Association UBS Real Estate Securities, Inc. JPMorgan Chase Bank, National Association (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2199297 54-2199298 54-2199299 54-6740339 (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-1S ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-2S ______ ______ ___X___ ___________ A-2SFL ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-3S ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-MS ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ A-JS ______ ______ ___X___ ___________ A-JFL ______ ______ ___X___ ___________ B-S ______ ______ ___X___ ___________ C-S ______ ______ ___X___ ___________ D-S ______ ______ ___X___ ___________ X ______ ______ ___X___ ___________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On September 17, 2007 a distribution was made to holders of J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-LDP10. The distribution report is attached as an Exhibit to this Form 10-D, please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-LDP10, 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. J.P. Morgan Chase Commercial Mortgage Securities Corp. (Depositor) /s/ Bianca Russo Bianca Russo, Vice President/Secretary Date: September 20, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-LDP10, relating to the September 17, 2007 distribution.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 46630JAA7 5.122000% 41,831,000.00 40,823,358.30 482,508.22 174,247.70 A-1S 46630JAJ8 4.930000% 200,000,000.00 199,888,708.36 52,534.87 821,209.44 A-2 46630JAB5 5.434000% 250,000,000.00 250,000,000.00 0.00 1,132,083.33 A-2S 46630JAK5 5.305000% 688,857,000.00 688,857,000.00 0.00 3,045,321.99 A-2SFL 46630JAL3 5.450000% 150,000,000.00 150,000,000.00 0.00 703,958.33 A-3 46630JAC3 5.420000% 1,714,136,000.00 1,714,136,000.00 0.00 7,742,180.93 A-3S 46630JAM1 5.317000% 179,937,000.00 179,937,000.00 0.00 797,270.86 A-1A 46630JAD1 5.439000% 507,300,000.00 507,212,456.30 40,531.19 2,298,940.46 A-M 46630JAE9 5.464000% 359,038,000.00 359,038,000.00 0.00 1,634,819.69 A-MS 46630JAN9 5.342000% 174,114,000.00 174,114,000.00 0.00 775,097.49 A-J 46630JAG4 5.503000% 200,694,000.00 200,694,000.00 0.00 920,349.23 A-JS 46630JAP4 5.395000% 145,820,000.00 145,820,000.00 0.00 655,582.42 A-JFL 46630JCQ0 5.580000% 100,000,000.00 100,000,000.00 0.00 480,500.00 B 46630JAQ2 5.582000% 71,808,000.00 71,808,000.00 0.00 334,026.88 B-S 46630JBE8 5.437000% 34,823,000.00 34,823,000.00 0.00 157,777.21 C 46630JAS8 5.612000% 26,928,000.00 26,928,000.00 0.00 125,933.28 C-S 46630JBG3 5.466000% 13,058,000.00 13,058,000.00 0.00 59,479.19 D 46630JAU3 5.769647% 49,367,000.00 49,367,000.00 0.00 237,358.47 D-S 46630JBJ7 5.516000% 23,941,000.00 23,941,000.00 0.00 110,048.80 E 46630JAW9 5.867647% 40,392,000.00 40,392,000.00 0.00 197,505.00 E-S 46630JBL2 5.735614% 19,588,000.00 19,588,000.00 0.00 93,624.34 F 46630JAY5 5.928647% 44,880,000.00 44,880,000.00 0.00 221,731.40 F-S 46630JBN8 5.929614% 21,764,000.00 21,764,000.00 0.00 107,543.43 G 46630JBA6 5.928647% 44,880,000.00 44,880,000.00 0.00 221,731.40 G-S 46630JBQ1 5.929614% 21,764,000.00 21,764,000.00 0.00 107,543.43 H 46630JBC2 5.928647% 40,392,000.00 40,392,000.00 0.00 199,558.26 H-S 46630JBS7 5.929614% 19,588,000.00 19,588,000.00 0.00 96,791.07 J 46630JBU2 5.081000% 19,993,000.00 19,993,000.00 0.00 84,653.69 K 46630JBW8 5.081000% 19,993,000.00 19,993,000.00 0.00 84,653.69 L 46630JBY4 5.081000% 13,329,000.00 13,329,000.00 0.00 56,437.21 M 46630JCA5 5.081000% 6,665,000.00 6,665,000.00 0.00 28,220.72 N 46630JCC1 5.081000% 6,664,000.00 6,664,000.00 0.00 28,216.49 P 46630JCE7 5.081000% 13,329,000.00 13,329,000.00 0.00 56,437.21 NR 46630JCG2 5.081000% 66,644,186.00 66,644,186.00 0.00 282,182.59 R 46630JCJ6 0.000000% 0.00 0.00 0.00 0.00 LR 46630JCN7 0.000000% 0.00 0.00 0.00 0.00 MR 46630JCL1 0.000000% 0.00 0.00 0.00 0.00 Totals 5,331,517,186.00 5,330,310,708.96 575,574.28 24,073,015.63

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 46630JAA7 0.00 0.00 656,755.92 40,340,850.08 30.01% A-1S 46630JAJ8 0.00 0.00 873,744.31 199,836,173.49 30.01% A-2 46630JAB5 0.00 0.00 1,132,083.33 250,000,000.00 30.01% A-2S 46630JAK5 0.00 0.00 3,045,321.99 688,857,000.00 30.01% A-2SFL 46630JAL3 0.00 0.00 703,958.33 150,000,000.00 30.01% A-3 46630JAC3 0.00 0.00 7,742,180.93 1,714,136,000.00 30.01% A-3S 46630JAM1 0.00 0.00 797,270.86 179,937,000.00 30.01% A-1A 46630JAD1 0.00 0.00 2,339,471.65 507,171,925.11 30.01% A-M 46630JAE9 0.00 0.00 1,634,819.69 359,038,000.00 20.01% A-MS 46630JAN9 0.00 0.00 775,097.49 174,114,000.00 20.01% A-J 46630JAG4 0.00 0.00 920,349.23 200,694,000.00 11.63% A-JS 46630JAP4 0.00 0.00 655,582.42 145,820,000.00 11.63% A-JFL 46630JCQ0 0.00 0.00 480,500.00 100,000,000.00 11.63% B 46630JAQ2 0.00 0.00 334,026.88 71,808,000.00 9.63% B-S 46630JBE8 0.00 0.00 157,777.21 34,823,000.00 9.63% C 46630JAS8 0.00 0.00 125,933.28 26,928,000.00 8.88% C-S 46630JBG3 0.00 0.00 59,479.19 13,058,000.00 8.88% D 46630JAU3 0.00 0.00 237,358.47 49,367,000.00 7.50% D-S 46630JBJ7 0.00 0.00 110,048.80 23,941,000.00 7.50% E 46630JAW9 0.00 0.00 197,505.00 40,392,000.00 6.38% E-S 46630JBL2 0.00 0.00 93,624.34 19,588,000.00 6.38% F 46630JAY5 0.00 0.00 221,731.40 44,880,000.00 5.13% F-S 46630JBN8 0.00 0.00 107,543.43 21,764,000.00 5.13% G 46630JBA6 0.00 0.00 221,731.40 44,880,000.00 3.88% G-S 46630JBQ1 0.00 0.00 107,543.43 21,764,000.00 3.88% H 46630JBC2 0.00 0.00 199,558.26 40,392,000.00 2.75% H-S 46630JBS7 0.00 0.00 96,791.07 19,588,000.00 2.75% J 46630JBU2 0.00 0.00 84,653.69 19,993,000.00 2.38% K 46630JBW8 0.00 0.00 84,653.69 19,993,000.00 2.00% L 46630JBY4 0.00 0.00 56,437.21 13,329,000.00 1.75% M 46630JCA5 0.00 0.00 28,220.72 6,665,000.00 1.63% N 46630JCC1 0.00 0.00 28,216.49 6,664,000.00 1.50% P 46630JCE7 0.00 0.00 56,437.21 13,329,000.00 1.25% NR 46630JCG2 0.00 0.00 282,182.59 66,644,186.00 0.00% R 46630JCJ6 0.00 0.00 0.00 0.00 0.00% LR 46630JCN7 0.00 0.00 0.00 0.00 0.00% MR 46630JCL1 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 24,648,589.91 5,329,735,134.68

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 46630JAH2 0.528130% 5,331,517,186.03 5,330,310,708.99 2,345,913.10

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 46630JAH2 0.00 2,345,913.10 5,329,735,134.71 (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 46630JAA7 975.91160383 11.53470441 4.16551600 0.00000000 0.00000000 964.37689943 A-1S 46630JAJ8 999.44354180 0.26267435 4.10604720 0.00000000 0.00000000 999.18086745 A-2 46630JAB5 1,000.00000000 0.00000000 4.52833332 0.00000000 0.00000000 1,000.00000000 A-2S 46630JAK5 1,000.00000000 0.00000000 4.42083334 0.00000000 0.00000000 1,000.00000000 A-2SFL 46630JAL3 1,000.00000000 0.00000000 4.69305553 0.00000000 0.00000000 1,000.00000000 A-3 46630JAC3 1,000.00000000 0.00000000 4.51666666 0.00000000 0.00000000 1,000.00000000 A-3S 46630JAM1 1,000.00000000 0.00000000 4.43083335 0.00000000 0.00000000 1,000.00000000 A-1A 46630JAD1 999.82743209 0.07989590 4.53171784 0.00000000 0.00000000 999.74753619 A-M 46630JAE9 1,000.00000000 0.00000000 4.55333332 0.00000000 0.00000000 1,000.00000000 A-MS 46630JAN9 1,000.00000000 0.00000000 4.45166667 0.00000000 0.00000000 1,000.00000000 A-J 46630JAG4 1,000.00000000 0.00000000 4.58583331 0.00000000 0.00000000 1,000.00000000 A-JS 46630JAP4 1,000.00000000 0.00000000 4.49583336 0.00000000 0.00000000 1,000.00000000 A-JFL 46630JCQ0 1,000.00000000 0.00000000 4.80500000 0.00000000 0.00000000 1,000.00000000 B 46630JAQ2 1,000.00000000 0.00000000 4.65166667 0.00000000 0.00000000 1,000.00000000 B-S 46630JBE8 1,000.00000000 0.00000000 4.53083336 0.00000000 0.00000000 1,000.00000000 C 46630JAS8 1,000.00000000 0.00000000 4.67666667 0.00000000 0.00000000 1,000.00000000 C-S 46630JBG3 1,000.00000000 0.00000000 4.55500000 0.00000000 0.00000000 1,000.00000000 D 46630JAU3 1,000.00000000 0.00000000 4.80803918 0.00000000 0.00000000 1,000.00000000 D-S 46630JBJ7 1,000.00000000 0.00000000 4.59666681 0.00000000 0.00000000 1,000.00000000 E 46630JAW9 1,000.00000000 0.00000000 4.88970588 0.00000000 0.00000000 1,000.00000000 E-S 46630JBL2 1,000.00000000 0.00000000 4.77967837 0.00000000 0.00000000 1,000.00000000 F 46630JAY5 1,000.00000000 0.00000000 4.94053922 0.00000000 0.00000000 1,000.00000000 F-S 46630JBN8 1,000.00000000 0.00000000 4.94134488 0.00000000 0.00000000 1,000.00000000 G 46630JBA6 1,000.00000000 0.00000000 4.94053922 0.00000000 0.00000000 1,000.00000000 G-S 46630JBQ1 1,000.00000000 0.00000000 4.94134488 0.00000000 0.00000000 1,000.00000000 H 46630JBC2 1,000.00000000 0.00000000 4.94053922 0.00000000 0.00000000 1,000.00000000 H-S 46630JBS7 1,000.00000000 0.00000000 4.94134521 0.00000000 0.00000000 1,000.00000000 J 46630JBU2 1,000.00000000 0.00000000 4.23416646 0.00000000 0.00000000 1,000.00000000 K 46630JBW8 1,000.00000000 0.00000000 4.23416646 0.00000000 0.00000000 1,000.00000000 L 46630JBY4 1,000.00000000 0.00000000 4.23416685 0.00000000 0.00000000 1,000.00000000 M 46630JCA5 1,000.00000000 0.00000000 4.23416654 0.00000000 0.00000000 1,000.00000000 N 46630JCC1 1,000.00000000 0.00000000 4.23416717 0.00000000 0.00000000 1,000.00000000 P 46630JCE7 1,000.00000000 0.00000000 4.23416685 0.00000000 0.00000000 1,000.00000000 NR 46630JCG2 1,000.00000000 0.00000000 4.23416665 0.00000000 0.00000000 1,000.00000000 R 46630JCJ6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 46630JCN7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 MR 46630JCL1 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 46630JAH2 999.77370850 0.44000854 0.00000000 999.66575156

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance R-1 3,082,073,114.95 3,082,156,238.31 482,508.19 0.00 0.00 R-2 507,213,221.41 507,223,467.13 40,531.19 0.00 0.00 S 1,741,024,372.63 1,741,069,285.72 52,534.87 0.00 0.00 Total 5,330,310,708.99 5,330,448,991.16 575,574.25 0.00 0.00

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group Loss Principal Principal Distribution Balance Balance Amount R-1 0.00 3,081,590,606.73 3,081,590,606.73 482,508.19 R-2 0.00 507,172,690.22 507,174,676.78 40,531.19 S 0.00 1,740,971,837.76 1,740,984,243.54 52,534.87 Total 0.00 5,329,735,134.71 5,329,749,527.05 575,574.25

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 05/01/2007 - 05/30/2007 30 174,247.70 0.00 174,247.70 A-1S 05/01/2007 - 05/30/2007 30 821,209.44 0.00 821,209.44 A-2 05/01/2007 - 05/30/2007 30 1,132,083.33 0.00 1,132,083.33 A-2S 05/01/2007 - 05/30/2007 30 3,045,321.99 0.00 3,045,321.99 A-2SFL 05/15/2007 - 06/14/2007 31 703,958.33 0.00 703,958.33 A-3 05/01/2007 - 05/30/2007 30 7,742,180.93 0.00 7,742,180.93 A-3S 05/01/2007 - 05/30/2007 30 797,270.86 0.00 797,270.86 A-1A 05/01/2007 - 05/30/2007 30 2,298,940.46 0.00 2,298,940.46 A-M 05/01/2007 - 05/30/2007 30 1,634,819.69 0.00 1,634,819.69 A-MS 05/01/2007 - 05/30/2007 30 775,097.49 0.00 775,097.49 A-J 05/01/2007 - 05/30/2007 30 920,349.23 0.00 920,349.23 A-JS 05/01/2007 - 05/30/2007 30 655,582.42 0.00 655,582.42 A-JFL 05/15/2007 - 06/14/2007 31 480,500.00 0.00 480,500.00 X 05/01/2007 - 05/30/2007 30 2,345,913.10 0.00 2,345,913.10 B 05/01/2007 - 05/30/2007 30 334,026.88 0.00 334,026.88 B-S 05/01/2007 - 05/30/2007 30 157,777.21 0.00 157,777.21 C 05/01/2007 - 05/30/2007 30 125,933.28 0.00 125,933.28 C-S 05/01/2007 - 05/30/2007 30 59,479.19 0.00 59,479.19 D 05/01/2007 - 05/30/2007 30 237,358.47 0.00 237,358.47 D-S 05/01/2007 - 05/30/2007 30 110,048.80 0.00 110,048.80 E 05/01/2007 - 05/30/2007 30 197,505.00 0.00 197,505.00 E-S 05/01/2007 - 05/30/2007 30 93,624.34 0.00 93,624.34 F 05/01/2007 - 05/30/2007 30 221,731.40 0.00 221,731.40 F-S 05/01/2007 - 05/30/2007 30 107,543.43 0.00 107,543.43 G 05/01/2007 - 05/30/2007 30 221,731.40 0.00 221,731.40 G-S 05/01/2007 - 05/30/2007 30 107,543.43 0.00 107,543.43 H 05/01/2007 - 05/30/2007 30 199,558.26 0.00 199,558.26 H-S 05/01/2007 - 05/30/2007 30 96,791.07 0.00 96,791.07 J 05/01/2007 - 05/30/2007 30 84,653.69 0.00 84,653.69 K 05/01/2007 - 05/30/2007 30 84,653.69 0.00 84,653.69 L 05/01/2007 - 05/30/2007 30 56,437.21 0.00 56,437.21 M 05/01/2007 - 05/30/2007 30 28,220.72 0.00 28,220.72 N 05/01/2007 - 05/30/2007 30 28,216.49 0.00 28,216.49 P 05/01/2007 - 05/30/2007 30 56,437.21 0.00 56,437.21 NR 05/01/2007 - 05/30/2007 30 282,182.59 0.00 282,182.59 LR N/A N/A 0.00 0.00 0.00 MR N/A N/A 0.00 0.00 0.00 Total 26,418,928.73 0.00 26,418,928.73

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 0.00 174,247.70 0.00 A-1S 0.00 0.00 0.00 821,209.44 0.00 A-2 0.00 0.00 0.00 1,132,083.33 0.00 A-2S 0.00 0.00 0.00 3,045,321.99 0.00 A-2SFL 0.00 0.00 0.00 703,958.33 0.00 A-3 0.00 0.00 0.00 7,742,180.93 0.00 A-3S 0.00 0.00 0.00 797,270.86 0.00 A-1A 0.00 0.00 0.00 2,298,940.46 0.00 A-M 0.00 0.00 0.00 1,634,819.69 0.00 A-MS 0.00 0.00 0.00 775,097.49 0.00 A-J 0.00 0.00 0.00 920,349.23 0.00 A-JS 0.00 0.00 0.00 655,582.42 0.00 A-JFL 0.00 0.00 0.00 480,500.00 0.00 X 0.00 0.00 0.00 2,345,913.10 0.00 B 0.00 0.00 0.00 334,026.88 0.00 B-S 0.00 0.00 0.00 157,777.21 0.00 C 0.00 0.00 0.00 125,933.28 0.00 C-S 0.00 0.00 0.00 59,479.19 0.00 D 0.00 0.00 0.00 237,358.47 0.00 D-S 0.00 0.00 0.00 110,048.80 0.00 E 0.00 0.00 0.00 197,505.00 0.00 E-S 0.00 0.00 0.00 93,624.34 0.00 F 0.00 0.00 0.00 221,731.40 0.00 F-S 0.00 0.00 0.00 107,543.43 0.00 G 0.00 0.00 0.00 221,731.40 0.00 G-S 0.00 0.00 0.00 107,543.43 0.00 H 0.00 0.00 0.00 199,558.26 0.00 H-S 0.00 0.00 0.00 96,791.07 0.00 J 0.00 0.00 0.00 84,653.69 0.00 K 0.00 0.00 0.00 84,653.69 0.00 L 0.00 0.00 0.00 56,437.21 0.00 M 0.00 0.00 0.00 28,220.72 0.00 N 0.00 0.00 0.00 28,216.49 0.00 P 0.00 0.00 0.00 56,437.21 0.00 NR 0.00 0.00 0.00 282,182.59 0.00 LR 0.00 0.00 0.00 0.00 0.00 MR 0.00 0.00 0.00 0.00 0.00 Total 0.00 0.00 0.00 26,418,928.73 0.00

Other Required Information Available Distribution Amount (1) 26,994,503.01 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 106,505.27 Less Delinquent Master Servicing Fees 13,613.06 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 26,762.14 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 119,654.35 Current 1 Month LIBOR Rate 5.320000% Current 1 Month LIBOR Rate 5.320000% Rating Agency Trigger Event No Swap Default No (1) The Available Distribution Amount includes any Prepayment Premiums.

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 46630JAA7 AAA Aaa X AAA Aaa X A-1S 46630JAJ8 AAA Aaa X AAA Aaa X A-2 46630JAB5 AAA Aaa X AAA Aaa X A-2S 46630JAK5 AAA Aaa X AAA Aaa X A-2SFL 46630JAL3 AAA Aaa X AAA Aaa X A-3 46630JAC3 AAA Aaa X AAA Aaa X A-3S 46630JAM1 AAA Aaa X AAA Aaa X A-1A 46630JAD1 AAA Aaa X AAA Aaa X A-M 46630JAE9 AAA Aaa X AAA Aaa X A-MS 46630JAN9 AAA Aaa X AAA Aaa X A-J 46630JAG4 AAA Aaa X AAA Aaa X A-JS 46630JAP4 AAA Aaa X AAA Aaa X A-JFL 46630JCQ0 AAA Aaa X AAA Aaa X X 46630JAH2 AAA Aaa X AAA Aaa X B 46630JAQ2 AA Aa2 X AA Aa2 X B-S 46630JBE8 AA Aa2 X AA Aa2 X C 46630JAS8 AA- Aa3 X AA- Aa3 X C-S 46630JBG3 AA- Aa3 X AA- Aa3 X D 46630JAU3 A A2 X A A2 X D-S 46630JBJ7 A A2 X A A2 X E 46630JAW9 A- A3 X A- A3 X E-S 46630JBL2 A- A3 X A- A3 X F 46630JAY5 BBB+ Baa1 X BBB+ Baa1 X F-S 46630JBN8 BBB+ Baa1 X BBB+ Baa1 X G 46630JBA6 BBB Baa2 X BBB Baa2 X G-S 46630JBQ1 BBB Baa2 X BBB Baa2 X H 46630JBC2 BBB- Baa3 X BBB- Baa3 X H-S 46630JBS7 BBB- Baa3 X BBB- Baa3 X J 46630JBU2 BB+ Ba1 X BB+ Ba1 X K 46630JBW8 BB Ba2 X BB+ Ba2 X L 46630JBY4 BB- Ba3 X BB- Ba3 X M 46630JCA5 B+ B1 X B+ B1 X N 46630JCC1 B B2 X B B2 X P 46630JCE7 B- B3 X B- B3 X NR 46630JCG2 NR NR X NR NR X LR 46630JCN7 NR NR X NR NR X MR 46630JCL1 NR NR X NR NR X NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 23 50,690,761.29 0.95 111 5.8512 1.383000 3,000,000 - 3,999,999 21 73,428,587.89 1.38 112 5.7604 1.356675 4,000,000 - 4,999,999 14 61,322,439.31 1.15 116 5.8382 1.388795 5,000,000 - 6,999,999 30 180,349,642.02 3.38 110 5.9062 1.369456 7,000,000 - 9,999,999 19 152,753,392.31 2.87 109 5.8254 1.349043 10,000,000 - 14,999,999 35 426,228,312.80 8.00 102 5.8391 1.370229 15,000,000 - 24,999,999 24 473,460,817.86 8.88 100 5.8132 1.388078 25,000,000 - 49,999,999 26 912,255,328.93 17.12 96 5.6725 1.454943 50,000,000 - 149,999,999 20 1,776,595,852.30 33.33 90 5.8756 1.434453 150,000,000 or higher 6 1,222,650,000.00 22.94 107 5.5847 1.333398 Totals 218 5,329,735,134.71 100.00 99 5.7630 1.398788

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 40,317,333.67 0.76 101 5.9271 1.575477 Arizona 11 187,748,857.85 3.52 83 5.8011 1.502031 Arkansas 3 4,672,100.00 0.09 104 5.3960 2.090000 California 59 906,992,096.69 17.02 90 5.8347 1.383587 Colorado 2 33,465,000.00 0.63 56 5.4903 1.654850 Delaware 1 1,852,500.00 0.03 115 6.0150 1.790000 Florida 28 664,793,845.06 12.47 96 5.8490 1.351372 Georgia 10 264,282,222.42 4.96 70 5.5080 1.476424 Guam 1 104,780,190.30 1.97 117 6.9800 1.390000 Hawaii 3 129,745,000.00 2.43 114 5.8637 1.224586 Idaho 1 1,278,200.00 0.02 104 5.3960 2.090000 Illinois 16 125,795,329.38 2.36 91 5.6344 1.649914 Indiana 10 97,313,861.98 1.83 94 5.7223 1.818468 Iowa 1 660,000.00 0.01 104 5.3960 2.090000 Kansas 2 56,062,600.00 1.05 57 5.8904 1.501372 Kentucky 6 21,372,600.00 0.40 97 5.6675 1.973938 Maryland 4 93,201,638.91 1.75 110 5.5585 1.251929 Massachusetts 7 26,925,889.99 0.51 98 5.7112 1.547631 Michigan 15 85,149,392.72 1.60 116 5.8390 1.310111 Minnesota 5 34,105,662.00 0.64 82 5.4526 2.236145 Missouri 3 11,940,000.00 0.22 97 5.6022 1.982730 Nebraska 1 2,090,315.71 0.04 115 6.2600 1.420000 Nevada 9 121,492,311.42 2.28 106 5.6771 1.330781 New Jersey 2 4,650,000.00 0.09 116 5.7973 1.503548 New York 23 773,145,200.01 14.51 112 5.6802 1.310740 North Carolina 8 48,980,891.65 0.92 115 5.9956 1.325139 Ohio 13 132,256,944.66 2.48 115 5.7138 1.350096 Oklahoma 2 7,234,000.00 0.14 118 5.7000 1.202720 Oregon 2 12,428,100.00 0.23 62 5.4594 1.755074 Pennsylvania 6 103,276,277.99 1.94 75 5.8410 1.479350 Rhode Island 1 3,379,077.78 0.06 116 5.6320 1.510000 South Carolina 4 39,988,000.00 0.75 74 6.0594 1.820326 Tennessee 8 137,949,040.00 2.59 115 5.6375 1.345368 Texas 17 313,025,663.19 5.87 97 5.8963 1.353754 Utah 4 31,033,999.99 0.58 115 5.5901 1.514647 Virginia 26 537,320,000.00 10.08 114 5.5453 1.356025 Washington 3 7,272,400.00 0.14 110 5.5596 1.634717 Washington,DC 1 105,000,000.00 1.97 57 5.6750 1.210000 Wisconsin 7 52,838,590.33 0.99 130 5.8523 1.693424 Wyoming 1 3,920,000.00 0.07 117 5.8820 1.360000 Totals 328 5,329,735,134.71 100.00 99 5.7630 1.398788

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 12,689,100.00 0.24 85 6.2864 1.066598 1.10 to 1.14 4 28,187,827.20 0.53 128 5.6942 1.122356 1.15 to 1.19 17 512,634,978.97 9.62 114 5.9831 1.173585 1.20 to 1.29 77 1,479,357,276.69 27.76 104 5.7658 1.237567 1.30 to 1.49 75 2,337,184,081.17 43.85 97 5.7821 1.382071 1.50 to 1.74 25 536,002,795.40 10.06 83 5.6399 1.621369 1.75 or greater 18 423,679,075.28 7.95 87 5.5263 2.073184 Totals 218 5,329,735,134.71 100.00 99 5.7630 1.398788

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 66 546,891,732.21 10.26 102 5.5927 1.520084 Lodging 16 287,822,644.98 5.40 95 6.0617 1.548455 Mixed Use 6 352,393,173.05 6.61 98 6.2321 1.307627 Mobile Home Park 4 22,190,000.00 0.42 63 6.1696 1.382672 Multi-Family 62 836,052,008.72 15.69 97 5.8217 1.269221 Office 81 1,874,327,634.44 35.17 102 5.6531 1.361924 Other 1 4,287,702.67 0.08 117 5.6990 1.430000 Retail 90 1,392,829,347.64 26.13 94 5.7551 1.470115 Self Storage 2 12,940,889.99 0.24 117 5.8503 1.476844 Totals 328 5,329,735,134.71 100.00 99 5.7630 1.398788

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4999% or less 23 1,532,580,662.00 28.76 92 5.4256 1.557997 5.5000% to 5.7499% 71 1,420,927,659.46 26.66 104 5.6323 1.334402 5.7500% to 5.9999% 80 1,318,594,909.43 24.74 106 5.8634 1.337817 6.0000% to 6.2499% 32 689,390,586.99 12.93 93 6.1060 1.361212 6.2500% to 6.4999% 6 43,968,706.65 0.82 69 6.3486 1.241580 6.5000% or greater 6 324,272,610.18 6.08 93 6.7134 1.277600 Totals 218 5,329,735,134.71 100.00 99 5.7630 1.398788

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 218 5,329,735,134.71 100.00 99 5.7630 1.398788 13 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 218 5,329,735,134.71 100.00 99 5.7630 1.398788

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. 72 months or less 39 1,250,241,419.87 23.46 56 5.7944 1.468923 73 to 84 months 10 490,730,417.89 9.21 79 5.6763 1.633549 85 to 120 months 164 3,565,392,874.42 66.90 116 5.7624 1.343035 121 months or greater 3 14,982,595.33 0.28 178 6.0092 1.280000 Totals 216 5,321,347,307.51 99.84 98 5.7627 1.399226

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 months 1 2,448,776.85 0.05 116 6.1600 1.100000 121 months or greater 1 5,939,050.35 0.11 177 5.8665 1.130000 Totals 2 8,387,827.20 0.16 159 5.9522 1.121242

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 98 4,158,477,956.99 78.02 95 5.7152 1.422533 240 months or less 3 33,494,270.25 0.63 115 5.9816 1.408680 241 to 300 months 10 109,439,011.87 2.05 100 5.9588 1.429795 301 to 360 months 104 1,002,936,068.40 18.82 112 5.9350 1.303671 361 months or greater 1 17,000,000.00 0.32 114 5.5300 1.120000 Totals 216 5,321,347,307.51 99.84 98 5.7627 1.399226

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 218 5,329,735,134.71 100.00 99 5.7630 1.398788 Totals 218 5,329,735,134.71 100.00 99 5.7630 1.398788 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group R-1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 15 35,317,721.38 0.66 119 5.8364 1.387096 3,000,000 to 3,999,999 17 58,933,587.89 1.11 115 5.7234 1.319657 4,000,000 to 4,999,999 11 48,708,677.59 0.91 116 5.8214 1.422887 5,000,000 to 6,999,999 19 113,157,184.71 2.12 122 5.9119 1.428680 7,000,000 to 9,999,999 13 106,254,787.13 1.99 120 5.7890 1.341251 10,000,000 to 14,999,999 19 233,623,892.92 4.38 116 5.7399 1.375593 15,000,000 to 24,999,999 14 260,920,991.76 4.90 116 5.7788 1.380115 25,000,000 to 49,999,999 12 439,803,573.05 8.25 115 5.6205 1.375871 50,000,000 or greater 13 1,784,870,190.30 33.49 116 5.7861 1.343573 Totals 133 3,081,590,606.73 57.82 116 5.7630 1.358044

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 29,917,333.67 0.56 117 5.8600 1.560000 Arizona 4 23,349,857.85 0.44 117 5.9107 1.236252 Arkansas 3 4,672,100.00 0.09 104 5.3960 2.090000 California 31 492,331,883.51 9.24 115 5.7750 1.374724 Delaware 1 1,852,500.00 0.03 115 6.0150 1.790000 Florida 19 396,901,425.18 7.45 115 5.7714 1.318640 Georgia 5 50,497,222.42 0.95 113 5.4808 1.659864 Guam 1 104,780,190.30 1.97 117 6.9800 1.390000 Hawaii 3 129,745,000.00 2.43 114 5.8637 1.224586 Idaho 1 1,278,200.00 0.02 104 5.3960 2.090000 Illinois 5 31,035,000.00 0.58 115 5.6068 1.422873 Indiana 2 14,278,861.98 0.27 116 6.0256 1.548622 Iowa 1 660,000.00 0.01 104 5.3960 2.090000 Kansas 1 1,062,600.00 0.02 104 5.3960 2.090000 Kentucky 5 11,292,600.00 0.21 114 5.9178 1.620405 Maryland 2 16,089,638.91 0.30 116 5.7594 1.217310 Massachusetts 4 15,465,889.99 0.29 116 5.8928 1.419907 Michigan 14 79,149,392.72 1.49 116 5.8470 1.318458 Minnesota 1 4,520,000.00 0.08 117 5.8820 1.360000 Missouri 2 6,200,000.00 0.12 116 5.8015 1.624194 Nevada 5 75,441,723.60 1.42 117 5.5683 1.368941 New Jersey 2 4,650,000.00 0.09 116 5.7973 1.503548 New York 20 631,345,200.01 11.85 117 5.7429 1.315950 North Carolina 7 34,730,891.65 0.65 116 5.9528 1.351865 Ohio 11 98,136,944.66 1.84 115 5.6644 1.345353 Oregon 1 1,178,100.00 0.02 104 5.3960 2.090000 Pennsylvania 5 33,276,277.99 0.62 116 5.8683 1.372803 Rhode Island 1 3,379,077.78 0.06 116 5.6320 1.510000 South Carolina 2 8,538,000.00 0.16 116 6.0303 1.335111 Tennessee 7 116,829,040.00 2.19 115 5.6099 1.358992 Texas 11 110,680,663.19 2.08 119 5.8002 1.379022 Utah 4 31,033,999.99 0.58 115 5.5901 1.514647 Virginia 22 472,410,000.00 8.86 116 5.5296 1.347097 Washington 3 7,272,400.00 0.14 110 5.5596 1.634717 Wisconsin 5 33,688,590.33 0.63 143 5.9467 1.724653 Wyoming 1 3,920,000.00 0.07 117 5.8820 1.360000 Totals 213 3,081,590,606.73 57.82 116 5.7630 1.358044

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.14 or less 4 28,187,827.20 0.53 128 5.6942 1.122356 1.15 to 1.19 12 440,702,621.66 8.27 115 5.9936 1.172507 1.20 to 1.29 48 795,773,268.99 14.93 117 5.6882 1.246294 1.30 to 1.49 42 1,421,875,680.20 26.68 116 5.7778 1.377567 1.50 to 1.74 15 214,857,795.40 4.03 115 5.6602 1.602823 1.75 or greater 12 180,193,413.28 3.38 113 5.5461 1.896281 Totals 133 3,081,590,606.73 57.82 116 5.7630 1.358044

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 52 385,900,732.21 7.24 117 5.5931 1.456526 Lodging 9 186,255,225.10 3.49 116 6.0348 1.524799 Mixed Use 4 192,893,173.05 3.62 117 6.3239 1.295012 Multi-Family 11 74,189,318.52 1.39 113 5.6089 1.286098 Office 66 1,375,439,878.55 25.81 116 5.6476 1.345010 Other 1 4,287,702.67 0.08 117 5.6990 1.430000 Retail 68 849,683,685.64 15.94 116 5.8525 1.316282 Self Storage 2 12,940,889.99 0.24 117 5.8503 1.476844 Totals 213 3,081,590,606.73 57.82 116 5.7630 1.358044

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4999% or less 11 748,350,000.00 14.04 116 5.4201 1.472221 5.5000% to 5.7499% 46 974,802,503.98 18.29 116 5.6283 1.315981 5.7500% to 5.9999% 54 837,388,153.55 15.71 116 5.8497 1.321993 6.0000% to 6.4999% 20 316,269,758.90 5.93 118 6.1135 1.365010 6.5000% to 6.7499% 1 100,000,000.00 1.88 115 6.5320 1.160000 6.7500% or greater 1 104,780,190.30 1.97 117 6.9800 1.390000 Totals 133 3,081,590,606.73 57.82 116 5.7630 1.358044

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 133 3,081,590,606.73 57.82 116 5.7630 1.358044 13 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 133 3,081,590,606.73 57.82 116 5.7630 1.358044

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 120 months or less 128 3,058,220,184.20 57.38 116 5.7613 1.359076 121 months or greater 3 14,982,595.33 0.28 178 6.0092 1.280000 Totals 131 3,073,202,779.53 57.66 116 5.7625 1.358690

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 120 months or less 1 2,448,776.85 0.05 116 6.1600 1.100000 121 months or greater 1 5,939,050.35 0.11 177 5.8665 1.130000 Totals 2 8,387,827.20 0.16 159 5.9522 1.121242

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 48 2,247,936,195.00 42.18 115 5.6978 1.374277 240 months or less 3 33,494,270.25 0.63 115 5.9816 1.408680 241 to 300 months 8 67,975,836.10 1.28 115 5.8303 1.501417 301 to 360 months 71 706,796,478.18 13.26 117 5.9568 1.298763 361 months or greater 1 17,000,000.00 0.32 114 5.5300 1.120000 Totals 131 3,073,202,779.53 57.66 116 5.7625 1.358690

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 133 3,081,590,606.73 57.82 116 5.7630 1.358044 Totals 133 3,081,590,606.73 57.82 116 5.7630 1.358044 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group R-2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 5 9,428,039.91 0.18 116 5.9060 1.342893 3,000,000 to 3,999,999 3 10,695,000.00 0.20 116 5.8810 1.356952 4,000,000 to 4,999,999 3 12,613,761.72 0.24 116 5.9030 1.257149 5,000,000 to 6,999,999 6 34,777,457.31 0.65 116 5.8949 1.202186 7,000,000 to 9,999,999 3 22,098,605.18 0.41 117 5.7824 1.329789 10,000,000 to 14,999,999 6 81,282,000.00 1.53 116 5.9479 1.266686 15,000,000 to 24,999,999 4 84,990,826.10 1.59 114 5.6609 1.241557 25,000,000 or greater 6 251,287,000.00 4.71 116 5.7135 1.231218 Totals 36 507,172,690.22 9.52 116 5.7695 1.246311

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 3 59,599,000.00 1.12 117 5.9400 1.217359 California 3 17,219,457.31 0.32 116 5.9866 1.155267 Florida 3 46,650,000.00 0.88 114 5.9970 1.217996 Georgia 2 20,500,000.00 0.38 116 5.7176 1.248293 Illinois 6 20,184,329.38 0.38 116 5.7807 1.333544 Indiana 4 27,555,000.00 0.52 116 6.0319 1.262747 Maryland 1 65,500,000.00 1.23 116 5.4810 1.220000 Michigan 1 6,000,000.00 0.11 117 5.7326 1.200000 Nebraska 1 2,090,315.71 0.04 115 6.2600 1.420000 Nevada 2 27,650,587.82 0.52 112 5.6782 1.256191 New York 1 52,000,000.00 0.98 117 5.5365 1.220000 North Carolina 1 14,250,000.00 0.27 115 6.1000 1.260000 Ohio 2 34,120,000.00 0.64 115 5.8558 1.363740 Oklahoma 2 7,234,000.00 0.14 118 5.7000 1.202720 Tennessee 1 21,120,000.00 0.40 116 5.7900 1.270000 Texas 2 40,500,000.00 0.76 114 5.6344 1.221852 Virginia 1 30,850,000.00 0.58 117 5.7500 1.240000 Wisconsin 1 14,150,000.00 0.27 116 5.7920 1.380000 Totals 37 507,172,690.22 9.52 116 5.7695 1.246311

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 5 66,081,457.31 1.24 115 5.9114 1.172971 1.20 to 1.29 19 362,976,587.82 6.81 116 5.7274 1.233731 1.30 to 1.39 9 68,454,329.38 1.28 116 5.8205 1.358197 1.40 or greater 3 9,660,315.71 0.18 115 6.0216 1.427836 Totals 36 507,172,690.22 9.52 116 5.7695 1.246311

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 1 3,650,000.00 0.07 114 6.0800 1.430000 Multi-Family 36 503,522,690.22 9.45 116 5.7673 1.244980 Totals 37 507,172,690.22 9.52 116 5.7695 1.246311

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.7499% or less 12 223,477,155.48 4.19 116 5.5715 1.230838 5.7500% to 5.9900% 17 235,186,000.00 4.41 116 5.8749 1.263765 6.0000% to 6.2499% 6 46,419,219.03 0.87 115 6.1672 1.224555 6.2500% or greater 1 2,090,315.71 0.04 115 6.2600 1.420000 Totals 36 507,172,690.22 9.52 116 5.7695 1.246311

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 36 507,172,690.22 9.52 116 5.7695 1.246311 13 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 36 507,172,690.22 9.52 116 5.7695 1.246311

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 120 months or less 36 507,172,690.22 9.52 116 5.7695 1.246311 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 36 507,172,690.22 9.52 116 5.7695 1.246311

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 12 311,738,100.00 5.85 116 5.7453 1.237978 360 months or less 24 195,434,590.22 3.67 115 5.8081 1.259603 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 36 507,172,690.22 9.52 116 5.7695 1.246311

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 36 507,172,690.22 9.52 116 5.7695 1.246311 Totals 36 507,172,690.22 9.52 116 5.7695 1.246311 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group S Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 4,999,999 or less 4 9,745,000.00 0.18 56 5.9079 1.620257 5,000,000 to 5,999,999 1 5,925,000.00 0.11 55 5.6950 1.270000 6,000,000 to 6,999,999 4 26,490,000.00 0.50 62 5.9438 1.358320 7,000,000 to 9,999,999 3 24,400,000.00 0.46 53 6.0230 1.400410 10,000,000 to 14,999,999 10 111,322,419.88 2.09 64 5.9680 1.434574 15,000,000 to 24,999,999 6 127,549,000.00 2.39 57 5.9852 1.502001 25,000,000 to 49,999,999 10 338,664,755.88 6.35 62 5.6516 1.642116 50,000,000 or greater 11 1,096,875,662.00 20.58 63 5.7367 1.492666 Totals 49 1,740,971,837.76 32.67 63 5.7611 1.515327

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 10,400,000.00 0.20 55 6.1200 1.620000 Arizona 4 104,800,000.00 1.97 56 5.6977 1.723139 California 25 397,440,755.87 7.46 59 5.9022 1.404457 Colorado 2 33,465,000.00 0.63 56 5.4903 1.654850 Florida 6 221,242,419.88 4.15 57 5.9570 1.438216 Georgia 3 193,285,000.00 3.63 54 5.4929 1.452694 Illinois 5 74,576,000.00 1.40 74 5.6063 1.830025 Indiana 4 55,480,000.00 1.04 77 5.4904 2.163926 Kansas 1 55,000,000.00 1.03 56 5.9000 1.490000 Kentucky 1 10,080,000.00 0.19 77 5.3870 2.370000 Maryland 1 11,612,000.00 0.22 69 5.7171 1.480000 Massachusetts 3 11,460,000.00 0.22 73 5.4660 1.720000 Minnesota 4 29,585,662.00 0.56 77 5.3870 2.370000 Missouri 1 5,740,000.00 0.11 77 5.3870 2.370000 Nevada 2 18,400,000.00 0.35 54 6.1213 1.286413 New York 2 89,800,000.00 1.68 78 5.3222 1.326659 Oregon 1 11,250,000.00 0.21 58 5.4660 1.720000 Pennsylvania 1 70,000,000.00 1.31 55 5.8280 1.530000 South Carolina 2 31,450,000.00 0.59 63 6.0672 1.952051 Texas 4 161,845,000.00 3.04 77 6.0275 1.369482 Virginia 3 34,060,000.00 0.64 76 5.5787 1.584944 Washington,DC 1 105,000,000.00 1.97 57 5.6750 1.210000 Wisconsin 1 5,000,000.00 0.09 77 5.3870 2.370000 Totals 78 1,740,971,837.76 32.67 63 5.7611 1.515327

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 or less 8 251,282,419.88 4.71 57 6.1748 1.199321 1.25 to 1.29 4 87,865,000.00 1.65 60 5.5486 1.260674 1.30 to 1.39 7 424,520,755.89 7.97 70 5.8764 1.328409 1.40 to 1.49 14 412,672,999.99 7.74 57 5.6879 1.455681 1.50 to 1.69 7 182,875,000.00 3.43 55 5.7476 1.568584 1.70 to 1.99 6 212,070,000.00 3.98 65 5.5704 1.761958 2.00 or greater 3 169,685,662.00 3.18 72 5.4012 2.362212 Totals 49 1,740,971,837.76 32.67 63 5.7611 1.515327

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 14 160,991,000.00 3.02 67 5.5918 1.672436 Lodging 7 101,567,419.88 1.91 55 6.1110 1.591835 Mixed Use 2 159,500,000.00 2.99 75 6.1210 1.322884 Mobile Home Park 3 18,540,000.00 0.35 53 6.1872 1.373355 Multi-Family 15 258,339,999.98 4.85 56 5.9888 1.311622 Office 15 498,887,755.89 9.36 65 5.6682 1.408558 Retail 22 543,145,662.00 10.19 61 5.6027 1.710769 Totals 78 1,740,971,837.76 32.67 63 5.7611 1.515327

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4999% or less 11 718,730,662.00 13.49 65 5.4262 1.678111 5.5000% to 5.7499% 14 288,148,000.00 5.41 60 5.6587 1.451036 5.7500% to 5.9999% 9 246,020,755.88 4.62 60 5.8993 1.462466 6.0000% to 6.1499% 7 322,030,000.00 6.04 66 6.0958 1.375594 6.1500% or greater 1 12,500,000.00 0.23 66 6.1630 1.470000 6.2500% or greater 7 153,542,419.88 2.88 55 6.5647 1.255443 Totals 49 1,740,971,837.76 32.67 63 5.7611 1.515327

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 49 1,740,971,837.76 32.67 63 5.7611 1.515327 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 49 1,740,971,837.76 32.67 63 5.7611 1.515327

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. 72 months or less 39 1,250,241,419.87 23.46 56 5.7944 1.468923 73 months or greater 10 490,730,417.89 9.21 79 5.6763 1.633549 Totals 49 1,740,971,837.76 32.67 63 5.7611 1.515327

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 38 1,598,803,661.99 30.00 62 5.7337 1.526365 330 months or less 2 41,463,175.77 0.78 74 6.1695 1.312378 331 months or greater 9 100,705,000.00 1.89 65 6.0284 1.423635 Totals 49 1,740,971,837.76 32.67 63 5.7611 1.515327

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 49 1,740,971,837.76 32.67 63 5.7611 1.515327 Totals 49 1,740,971,837.76 32.67 63 5.7611 1.515327 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 170000001 1 RT Estero FL 1,154,663.89 0.00 5.830% 30265080 2 OF New York NY 1,064,268.75 0.00 5.493% 30260323 3 OF Falls Church VA 1,005,886.45 0.00 5.743% 30265081 4 OF Alexandria VA 931,635.90 0.00 5.323% 30259617 5 IN Various Various 896,292.67 0.00 5.596% 30258886 6 RT Augusta GA 827,011.11 0.00 5.488% 30260332 7 MU Westlake TX 735,750.56 0.00 6.103% 30265082 8 Various Various Various 372,498.79 0.00 5.466% 30265132 9 Various Various Various 167,186.72 0.00 5.466% 30265133 13 IN Various Various 111,128.34 0.00 5.466% 30265083 19 RT Various Various 599,499.11 0.00 5.387% 30265084 20 RT Miami FL 633,426.66 0.00 6.105% 340100071 21 OF Washington DC 513,114.58 0.00 5.675% 340100072 22 MU Tumon GU 630,189.67 66,968.17 6.980% 340100046 23 LO Uniondale NY 545,311.31 0.00 6.119% 170000024 24 RT Lake Forest CA 562,477.78 0.00 6.532% 30265085 25 OF Various FL 465,416.64 0.00 5.616% 170000026 26 OF Honolulu HI 479,380.56 0.00 5.860% 340100022 27 OF Los Angeles CA 418,500.00 0.00 5.400% 340100038 28 OF New York NY 391,939.03 0.00 5.293% 340100052 29 OF New York NY 432,028.01 0.00 6.118% 170000030 30 MF Ventura CA 407,960.00 0.00 6.580% 340100043 31 OF Philadelphia PA 351,298.89 0.00 5.828% 340100033 32 IN Various Various 307,400.26 0.00 5.434% 170000033 33 MF San Bernardino CA 63,413.24 12,688.55 5.590% 170000034 34 MF Riverside CA 59,069.70 11,819.44 5.590% 170000035 35 MF Buena Park CA 40,336.11 8,070.98 5.590% 170000036 36 MF Las Vegas NV 21,349.45 4,182.57 5.640% 170000037 37 MF Los Angeles CA 18,926.64 3,787.08 5.590% 170000038 38 OF Los Angeles CA 18,637.54 3,729.25 5.590% 170000039 39 MF Hemet CA 15,571.27 3,115.70 5.590% 170000040 40 MF San Bernardino CA 15,199.99 3,041.41 5.590% 170000041 41 MF Redlands CA 13,688.14 2,681.64 5.640% 170000042 42 MF Van Nuys CA 12,977.57 2,596.72 5.590% 170000043 43 MF Dallas TX 10,512.41 2,103.46 5.590% 30265086 44 MF Germantown MD 309,143.63 0.00 5.481% 30259352 45 MF Sunnyvale CA 306,559.86 0.00 5.477% 30265087 46 IN Morton Grove IL 146,825.29 0.00 5.717% 30265130 47 Various Various Various 117,483.86 0.00 5.717% 30265131 49 IN Garland TX 6,916.90 0.00 5.717% 170000050 50 OF Overland Park KS 279,430.56 0.00 5.900% 340100083 51 MF Bronx NY 247,912.17 0.00 5.536% 30270090 52 RT Various Various 250,543.38 0.00 5.866% 170000053 53 MF San Francisco CA 242,428.61 0.00 5.990% 30260047 54 MU New York NY 218,209.06 43,551.39 5.520% 30265088 55 RT Gilbert AZ 206,440.63 0.00 5.328% 340100051 56 OF Fairfax VA 210,572.67 0.00 5.520% 340100008 57 MF Various FL 221,796.39 0.00 5.990% 30265089 58 RT Las Vegas NV 202,665.01 0.00 5.499% 30265090 59 RT Fort Worth TX 202,123.44 0.00 5.656% 30265091 60 IN Torrance CA 191,028.89 0.00 5.546% 30260173 61 IN Various Various 162,629.44 0.00 5.396% 30265093 62 MU Manhattan Beach CA 167,111.10 0.00 5.545% 171000063 63 MF Tucson AZ 168,472.76 0.00 5.940% 170000064 64 MF Glen Allen VA 152,750.35 0.00 5.750% 940953265 65 OF Columbus OH 149,849.71 42,928.28 5.670% 30265094 66 OF San Jose CA 155,191.35 40,129.09 5.936% 170000067 67 LO Huntsville AL 151,097.77 26,076.06 5.860% 170000068 68 LO Miami Beach FL 155,775.00 0.00 6.030% 170000069 69 RT Phoenix AZ 139,112.50 0.00 5.385% 340100086 70 IN Brooklyn NY 142,987.50 0.00 5.535% 340100027 71 IN Plymouth MI 142,343.71 0.00 5.795% 170000072 72 MF Worthington OH 136,245.00 0.00 5.860% 30259982 73 Various Salt Lake City UT 129,017.09 0.00 5.622% 30259432 74 MF Orlando FL 122,243.33 0.00 5.460% 170000075 75 OF Los Angeles CA 122,148.61 0.00 5.674% 340100059 76 OF Sunnyvale CA 123,904.93 0.00 5.802% 30265096 77 RT Temecula CA 115,353.84 0.00 5.445% 30265097 78 LO Denver CO 114,721.86 0.00 5.500% 170000079 79 MF Las Vegas NV 112,606.53 22,531.78 5.590% 340100057 80 RT National City CA 108,475.03 0.00 5.477% 171000081 81 RT Kapolei HI 116,560.00 0.00 6.000% 940953386 82 MF Katy TX 102,752.08 0.00 5.550% 170000083 83 MF Murfreesboro TN 105,300.80 0.00 5.790% 170000084 84 MU Mammoth Lakes CA 104,947.92 0.00 6.250% 30270095 85 RT Temecula CA 98,567.08 0.00 5.870% 340100011 86 LO Charleston SC 106,791.13 0.00 6.510% 940953074 87 MF Amarillo TX 93,749.17 0.00 5.730% 340100042 88 MF New York NY 87,544.00 0.00 5.648% 170000089 89 MF Tuscon AZ 102,299.23 0.00 6.867% 170000090 90 OF Pewaukee WI 85,200.37 0.00 5.940% 170000091 91 RT Hemet CA 80,953.06 0.00 5.530% 340100056 92 OF New Yok NY 85,783.89 0.00 5.860% 940953331 93 OF Cicero NY 81,085.26 14,334.49 5.790% 340100053 94 OF Jericho NY 75,965.50 0.00 5.655% 170000095 95 OF Houston TX 80,760.17 0.00 6.090% 171000096 96 OF Detroit MI 79,825.00 0.00 6.180% 340100055 97 OF New York NY 75,640.00 0.00 5.856% 340100037 98 OF Traverse City MI 72,644.37 30,153.60 5.870% 170000099 99 MF WinstonSalem NC 74,852.08 0.00 6.100% 30265098 100 MF Janesville WI 70,573.91 0.00 5.792% 171000101 101 MF Tucson AZ 72,131.73 0.00 5.940% 30265099 102 RT Santa Clarita CA 63,997.69 0.00 5.385% 940953418 103 OF Phoenix AZ 70,304.76 0.00 5.930% 940953111 104 LO Orange Village OH 68,020.75 12,277.19 5.790% 340100095 105 RT Various Various 67,466.54 0.00 5.882% 30265100 106 OF San Francisco CA 64,745.99 0.00 5.653% 170000107 107 MF Merrillville IN 71,035.47 0.00 6.240% 170000108 108 MF Stockbridge GA 63,472.50 0.00 5.670% 340100076 109 RT Delray Beach FL 60,438.81 0.00 5.399% 171000110 110 MF Tucson AZ 64,244.40 0.00 5.940% 170000111 111 OF Tempe AZ 66,337.85 0.00 6.163% 30265101 112 RT Brownstown MI 57,446.48 0.00 5.468% 170000113 113 OF Honolulu HI 59,178.48 0.00 5.640% 340100073 114 RT Bronx NY 59,313.33 0.00 5.740% 940952962 115 OF Las Vegas NV 59,520.00 0.00 5.760% 340100044 116 LO Midland TX 61,616.49 15,626.34 5.990% 30265102 117 OF Chula Vista CA 61,828.73 0.00 6.090% 940953179 118 RT Niskayuna NY 58,234.53 0.00 5.790% 340100094 119 RT Various Various 57,944.24 0.00 5.882% 940953262 120 IN Grand Prairie TX 55,132.73 10,455.30 5.660% 30259621 121 OF Devon PA 56,323.56 0.00 5.840% 340100058 122 LO Ormond Beach FL 65,365.73 12,405.78 6.805% 30265103 123 RT Seymour IN 56,432.40 0.00 5.904% 340100063 124 MF Las Vegas NV 53,397.50 0.00 5.850% 170000125 125 RT Rockford IL 48,966.96 0.00 5.623% 940953298 126 LO Montgomery AL 54,808.00 0.00 6.120% 940953025 127 LO Munster IN 54,279.47 8,609.70 6.080% 340100093 128 RT Various Various 50,893.68 0.00 5.882% 30265104 129 OF Anaheim CA 48,276.78 0.00 5.584% 30270100 130 IN Springfield VA 50,375.00 0.00 5.850% 170000131 131 MF Decatur IL 36,805.19 6,772.38 5.710% 170000132 132 MF Decatur IL 10,796.19 1,986.56 5.710% 340100031 133 OF Wynnewood PA 48,778.07 0.00 5.870% 940952828 134 RT Miami FL 48,113.72 0.00 6.140% 30259663 135 OF Oxon Hill MD 44,025.70 0.00 5.665% 340100085 136 RT Henderson NV 42,702.50 0.00 5.510% 340100062 137 RT San Francisco CA 42,965.14 0.00 5.870% 170000138 138 RT Ontario CA 41,157.67 0.00 5.690% 30259852 139 RT Vienna VA 39,321.56 0.00 5.535% 170000140 140 MH Fontana CA 41,801.78 0.00 5.920% 340100049 141 OF Hauppauge NY 40,111.67 0.00 5.870% 170000143 143 MH Las Vegas NV 43,591.17 0.00 6.490% 30265105 144 IN Mequon WI 39,866.41 6,390.60 6.019% 30259912 145 MF Macon GA 37,458.33 0.00 5.800% 30265106 146 MU Las Vegas NV 35,519.86 0.00 5.690% 170000147 147 RT Bakersfield CA 36,150.46 6,371.26 5.860% 170000148 148 MF Dover OH 35,805.69 0.00 5.840% 30265107 149 RT Columbia MD 35,802.11 6,219.76 5.880% 340100099 150 RT New Yok NY 34,780.28 0.00 5.770% 940953317 151 SS Walpole MA 35,497.40 6,022.16 5.900% 170000152 152 MF Austin TX 33,824.79 0.00 5.660% 170000153 153 RT Simi Valley CA 35,426.11 0.00 6.050% 170000154 154 LO Solvang CA 37,083.75 0.00 6.380% 30259784 155 RT Various IL 32,594.09 0.00 5.770% 940952799 156 RT Fontana CA 34,082.01 5,307.65 6.100% 940953302 157 RT San Diego CA 33,074.88 0.00 5.980% 340100024 158 OF Arlington TX 31,059.90 5,900.10 5.660% 30265108 159 RT Amherst NY 30,595.57 0.00 5.621% 340100047 160 OF Melville NY 30,817.50 0.00 5.870% 940953082 161 IN Sterling Heights MI 32,164.78 5,364.22 5.940% 340100040 162 MF Los Angeles CA 29,951.17 0.00 5.610% 170000163 163 MF Clarksville IN 31,128.82 0.00 5.840% 30265109 164 OF Sacramento CA 29,248.50 0.00 5.661% 30265110 165 MF Kalamazoo MI 29,618.43 0.00 5.733% 30265111 166 RT Keller TX 30,103.87 20,095.81 5.866% 170000167 167 LO Durham NC 31,646.05 7,600.98 6.160% 340100045 168 SS Sarasota FL 29,725.83 0.00 5.792% 171000169 169 MF San Francisco CA 31,605.91 0.00 6.180% 30265112 170 OF Woodstock GA 29,056.36 0.00 5.695% 940953081 171 LO Savannah GA 29,308.21 7,760.82 5.870% 30265113 172 RT Grand Prairie TX 31,717.03 4,207.82 6.473% 940953341 173 OF Long Beach CA 28,108.42 4,892.53 5.840% 340100030 174 RT Various Various 28,617.20 0.00 6.015% 940953104 175 RT Oakdale CA 27,197.72 0.00 5.790% 940953363 176 OF Sacramento CA 27,342.00 0.00 5.880% 30265114 177 MF Belvidere IL 27,021.42 0.00 5.846% 940953337 178 RT Cincinnati OH 25,823.00 0.00 5.880% 171000179 179 MF South Gate CA 27,232.75 4,069.39 6.220% 30265115 180 IN Waukesha WI 25,928.69 4,246.42 5.969% 340100084 181 RT Various FL 24,890.03 4,422.15 5.792% 340100054 182 RT Orlando FL 26,311.21 4,085.49 6.130% 940953050 184 OF Hopkinton MA 23,489.39 0.00 5.930% 940953362 185 OF Sacramento CA 21,547.80 0.00 5.530% 30265116 186 RT Lexington KY 21,790.85 0.00 5.885% 30260054 187 OT Brooklyn NY 21,060.89 3,893.60 5.699% 940952650 188 MF Mesquite NV 22,720.35 3,504.31 6.160% 340100023 189 RT Greenville SC 22,617.08 0.00 6.180% 340100029 190 RT Various Various 21,935.54 0.00 6.015% 170000191 191 MF New Albany IN 21,247.06 0.00 5.840% 30265117 192 OF Burbank CA 20,248.50 8,999.74 5.650% 940953327 193 MF Tulsa OK 20,168.34 0.00 5.700% 340100089 194 RT Dallas TX 19,056.39 0.00 5.533% 170000195 195 MF Clarksville IN 19,713.24 0.00 5.840% 30259439 196 RT Crosby TX 19,447.56 3,473.08 5.815% 30265118 197 RT Tacoma WA 18,913.66 0.00 5.705% 340100050 198 IN Melville NY 18,984.17 0.00 5.995% 30265119 199 OF Arlington VA 17,825.00 0.00 5.520% 940953142 200 OF Phoenix AZ 19,143.05 3,160.06 5.950% 340100028 201 RT Louisville KY 19,371.64 0.00 6.015% 170000202 202 MH Largo FL 19,109.78 0.00 6.080% 30259785 203 RT Chicago IL 17,464.67 0.00 5.770% 940953287 204 RT Avondale AZ 16,424.83 0.00 5.610% 340100060 205 OF Providence RI 16,410.75 4,737.09 5.632% 940953053 206 OF Worcester MA 16,340.44 0.00 5.930% 940953328 207 MF Tulsa OK 15,338.54 0.00 5.700% 30265120 208 RT Fort Lauderdale FL 14,754.02 0.00 5.527% 170000209 209 RT Washington PA 15,373.06 2,757.10 5.770% 340100039 210 RT Palm Coast FL 15,573.15 2,730.85 5.858% 940952932 211 LO Painted Post NY 15,246.71 4,107.26 5.840% 30259936 212 IN Chicago IL 15,560.97 0.00 6.105% 30265121 213 MF Rockford IL 14,376.52 0.00 5.846% 30265122 214 RT Madison Heights MI 14,268.96 0.00 5.918% 340100048 215 IN Garden City NY 13,207.50 0.00 5.870% 940953187 216 OF Summit NJ 13,113.00 0.00 5.640% 340100032 217 RT Lees Summit MO 12,739.28 0.00 5.690% 30265123 218 IN Milwaukee WI 11,798.37 1,851.16 6.069% 170000219 219 MH Bellflower CA 13,385.80 0.00 6.120% 940953236 220 IN Phoenix AZ 13,068.96 14,999.29 6.160% 171000221 221 RT Corona CA 10,994.02 0.00 5.870% 171000222 222 LO Monroe NC 11,800.26 2,569.26 6.390% 30265124 223 MF Norfolk NE 11,276.95 1,666.77 6.260% 30265125 224 IN Anaheim CA 9,657.02 0.00 5.607% 30265126 225 OF Coral Springs FL 9,042.79 0.00 5.527% 940953396 226 OF Reynoldsburg OH 8,723.57 1,544.61 5.800% 30265127 227 MF Rockford IL 6,080.83 0.00 5.846% 30265128 228 RT Coral Springs FL 5,711.23 0.00 5.527% 30265129 229 MF Rockford IL 5,436.50 0.00 5.846% Totals 26,444,306.99 575,574.25 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 170000001 N/A 12/10/2016 N 230,000,000.00 230,000,000.00 06/10/2007 30265080 N/A 03/01/2017 N 225,000,000.00 225,000,000.00 06/01/2007 30260323 N/A 02/01/2017 N 203,400,000.00 203,400,000.00 05/01/2007 30265081 N/A 03/01/2017 N 203,250,000.00 203,250,000.00 06/01/2007 30259617 N/A 01/11/2017 N 186,000,000.00 186,000,000.00 06/11/2007 30258886 N/A 11/11/2011 N 175,000,000.00 175,000,000.00 06/11/2007 30260332 N/A 12/11/2013 N 140,000,000.00 140,000,000.00 05/11/2007 30265082 N/A 04/01/2013 N 79,140,000.00 79,140,000.00 06/01/2007 30265132 N/A 04/01/2014 N 35,520,000.00 35,520,000.00 06/01/2007 30265133 N/A 04/01/2012 N 23,610,000.00 23,610,000.00 06/01/2007 30265083 N/A 11/01/2013 N 129,235,662.00 129,235,662.00 06/01/2007 30265084 N/A 01/01/2012 N 120,500,000.00 120,500,000.00 06/01/2007 340100071 N/A 03/09/2012 N 105,000,000.00 105,000,000.00 06/09/2007 340100072 N/A 03/11/2017 N 104,847,158.50 104,780,190.30 06/11/2007 340100046 N/A 02/10/2017 N 103,500,000.00 103,500,000.00 06/10/2007 170000024 N/A 01/11/2017 N 100,000,000.00 100,000,000.00 06/11/2007 30265085 N/A 03/01/2017 N 96,240,000.00 96,240,000.00 06/01/2007 170000026 N/A 11/11/2016 N 95,000,000.00 95,000,000.00 06/11/2007 340100022 N/A 01/10/2017 N 90,000,000.00 90,000,000.00 06/10/2007 340100038 N/A 01/10/2014 N 86,000,000.00 86,000,000.00 06/10/2007 340100052 N/A 02/09/2017 N 82,000,000.00 82,000,000.00 05/09/2007 170000030 N/A 02/11/2012 N 72,000,000.00 72,000,000.00 05/11/2007 340100043 N/A 01/09/2012 N 70,000,000.00 70,000,000.00 06/11/2007 340100033 N/A 12/11/2016 N 65,700,000.00 65,700,000.00 06/11/2007 170000033 N/A 10/11/2016 N 13,173,734.63 13,161,046.08 06/11/2007 170000034 N/A 10/11/2016 N 12,271,390.04 12,259,570.60 06/11/2007 170000035 N/A 10/11/2016 N 8,379,594.70 8,371,523.72 06/11/2007 170000036 N/A 10/11/2016 N 4,395,906.17 4,391,723.60 06/11/2007 170000037 N/A 10/11/2016 N 3,931,899.54 3,928,112.46 06/11/2007 170000038 N/A 10/11/2016 N 3,871,842.49 3,868,113.24 06/11/2007 170000039 N/A 10/11/2016 N 3,234,840.81 3,231,725.11 06/11/2007 170000040 N/A 10/11/2016 N 3,157,709.72 3,154,668.31 06/11/2007 170000041 N/A 10/11/2016 N 2,818,423.14 2,815,741.50 06/11/2007 170000042 N/A 10/11/2016 N 2,696,015.04 2,693,418.32 06/11/2007 170000043 N/A 10/11/2016 N 2,183,892.28 2,181,788.82 06/11/2007 30265086 N/A 02/01/2017 N 65,500,000.00 65,500,000.00 06/01/2007 30259352 N/A 01/11/2012 N 65,000,000.00 65,000,000.00 06/11/2007 30265087 N/A 03/01/2014 N 29,824,000.00 29,824,000.00 06/01/2007 30265130 N/A 03/01/2013 N 23,864,000.00 23,864,000.00 06/01/2007 30265131 N/A 03/01/2012 N 1,405,000.00 1,405,000.00 06/01/2007 170000050 N/A 02/11/2012 N 55,000,000.00 55,000,000.00 06/11/2007 340100083 N/A 03/10/2017 N 52,000,000.00 52,000,000.00 05/10/2007 30270090 N/A 01/01/2017 N 49,600,000.00 49,600,000.00 06/01/2007 170000053 N/A 10/11/2011 N 46,999,999.99 46,999,999.99 05/11/2007 30260047 N/A 03/11/2017 N 45,906,534.14 45,862,982.75 06/11/2007 30265088 N/A 02/01/2012 N 45,000,000.00 45,000,000.00 06/01/2007 340100051 N/A 02/09/2017 N 44,300,000.00 44,300,000.00 06/09/2007 340100008 N/A 12/09/2016 N 43,000,000.00 43,000,000.00 06/09/2007 30265089 N/A 03/01/2017 N 42,800,000.00 42,800,000.00 06/01/2007 30265090 N/A 01/01/2017 N 41,500,000.00 41,500,000.00 06/01/2007 30265091 N/A 12/01/2011 N 40,000,000.00 40,000,000.00 06/01/2007 30260173 N/A 02/01/2016 N 35,000,000.00 35,000,000.00 06/01/2007 30265093 N/A 03/01/2017 N 35,000,000.00 35,000,000.00 06/01/2007 171000063 N/A 03/11/2017 N 32,937,000.00 32,937,000.00 06/11/2007 170000064 N/A 03/11/2017 N 30,850,000.00 30,850,000.00 06/11/2007 940953265 N/A 01/01/2017 N 30,691,184.91 30,648,256.63 06/01/2007 30265094 N/A 02/01/2014 N 30,360,884.98 30,320,755.89 06/01/2007 170000067 N/A 03/11/2017 N 29,943,409.73 29,917,333.67 06/11/2007 170000068 N/A 02/11/2012 N 30,000,000.00 30,000,000.00 06/11/2007 170000069 N/A 03/11/2012 N 30,000,000.00 30,000,000.00 06/11/2007 340100086 N/A 03/09/2017 N 30,000,000.00 30,000,000.00 05/09/2007 340100027 N/A 01/09/2017 N 28,525,000.00 28,525,000.00 06/09/2007 170000072 N/A 01/11/2017 N 27,000,000.00 27,000,000.00 06/11/2007 30259982 N/A 03/06/2017 N 26,650,000.00 26,650,000.00 06/06/2007 30259432 N/A 01/11/2012 N 26,000,000.00 26,000,000.00 06/11/2007 170000075 N/A 01/01/2012 N 25,000,000.00 25,000,000.00 06/01/2007 340100059 N/A 02/09/2017 N 24,800,000.00 24,800,000.00 06/09/2007 30265096 N/A 11/01/2016 N 24,600,000.00 24,600,000.00 06/01/2007 30265097 N/A 01/01/2012 N 24,225,000.00 24,225,000.00 06/01/2007 170000079 N/A 10/11/2016 N 23,393,357.88 23,370,826.10 06/11/2007 340100057 N/A 02/10/2017 N 23,000,000.00 23,000,000.00 06/10/2007 171000081 N/A 03/11/2017 N 22,560,000.00 22,560,000.00 06/11/2007 940953386 N/A 02/01/2017 N 21,500,000.00 21,500,000.00 06/01/2007 170000083 N/A 02/11/2017 N 21,120,000.00 21,120,000.00 06/11/2007 170000084 N/A 02/01/2012 N 19,500,000.00 19,500,000.00 06/01/2007 30270095 N/A 03/01/2017 N 19,500,000.00 19,500,000.00 05/01/2007 340100011 N/A 12/09/2011 N 19,050,000.00 19,050,000.00 06/09/2007 940953074 N/A 10/01/2016 N 19,000,000.00 19,000,000.00 06/01/2007 340100042 N/A 01/10/2017 N 18,000,000.00 18,000,000.00 06/10/2007 170000089 N/A 07/11/2011 N 17,300,000.00 17,300,000.00 06/11/2007 170000090 02/11/2017 02/11/2037 N 17,212,195.00 17,212,195.00 06/11/2007 170000091 N/A 12/11/2016 N 17,000,000.00 17,000,000.00 06/11/2007 340100056 N/A 02/09/2017 N 17,000,000.00 17,000,000.00 05/11/2007 940953331 N/A 04/01/2017 N 16,263,131.25 16,248,796.76 06/01/2007 340100053 N/A 02/09/2017 N 15,600,000.00 15,600,000.00 06/09/2007 170000095 N/A 02/11/2017 N 15,400,000.00 15,400,000.00 05/11/2007 171000096 02/11/2017 02/11/2027 N 15,000,000.00 15,000,000.00 06/11/2007 340100055 N/A 02/09/2017 N 15,000,000.00 15,000,000.00 06/09/2007 340100037 N/A 01/09/2017 N 14,371,585.30 14,341,431.70 06/09/2007 170000099 N/A 01/01/2017 N 14,250,000.00 14,250,000.00 05/01/2007 30265098 N/A 02/01/2017 N 14,150,000.00 14,150,000.00 06/01/2007 171000101 N/A 03/11/2017 N 14,102,000.00 14,102,000.00 06/11/2007 30265099 N/A 11/01/2016 N 13,800,000.00 13,800,000.00 06/01/2007 940953418 N/A 02/01/2017 N 13,768,000.00 13,768,000.00 06/01/2007 940953111 N/A 01/01/2017 N 13,642,804.95 13,630,527.76 06/01/2007 340100095 N/A 03/09/2017 N 13,320,000.00 13,320,000.00 06/09/2007 30265100 N/A 02/01/2012 N 13,300,000.00 13,300,000.00 06/01/2007 170000107 N/A 02/11/2017 N 13,220,000.00 13,220,000.00 06/11/2007 170000108 N/A 02/11/2017 N 13,000,000.00 13,000,000.00 06/11/2007 340100076 N/A 03/09/2017 N 13,000,000.00 13,000,000.00 06/09/2007 171000110 N/A 03/11/2017 N 12,560,000.00 12,560,000.00 06/11/2007 170000111 N/A 12/11/2012 N 12,500,000.00 12,500,000.00 06/11/2007 30265101 N/A 03/01/2017 N 12,200,000.00 12,200,000.00 06/01/2007 170000113 N/A 02/11/2017 N 12,185,000.00 12,185,000.00 05/11/2007 340100073 N/A 03/09/2017 N 12,000,000.00 12,000,000.00 06/09/2007 940952962 N/A 02/01/2017 N 12,000,000.00 12,000,000.00 06/01/2007 340100044 N/A 02/09/2017 N 11,945,681.13 11,930,054.79 06/09/2007 30265102 N/A 02/01/2014 N 11,790,000.00 11,790,000.00 06/01/2007 940953179 N/A 03/01/2017 N 11,680,000.00 11,680,000.00 06/01/2007 340100094 N/A 03/09/2017 N 11,440,000.00 11,440,000.00 06/09/2007 940953262 N/A 02/01/2017 N 11,311,855.31 11,301,400.01 06/01/2007 30259621 N/A 02/11/2017 N 11,200,000.00 11,200,000.00 06/11/2007 340100058 N/A 02/10/2012 N 11,154,825.66 11,142,419.88 05/10/2007 30265103 N/A 12/01/2013 N 11,100,000.00 11,100,000.00 06/01/2007 340100063 N/A 03/10/2012 N 10,600,000.00 10,600,000.00 06/10/2007 170000125 N/A 03/11/2012 N 10,450,000.00 10,450,000.00 06/11/2007 940953298 N/A 01/01/2012 N 10,400,000.00 10,400,000.00 06/01/2007 940953025 N/A 02/01/2017 N 10,367,471.68 10,358,861.98 06/01/2007 340100093 N/A 03/09/2017 N 10,048,000.00 10,048,000.00 06/09/2007 30265104 N/A 03/01/2012 N 10,040,000.00 10,040,000.00 06/01/2007 30270100 N/A 03/01/2014 N 10,000,000.00 10,000,000.00 06/01/2007 170000131 N/A 03/11/2017 N 7,485,377.56 7,478,605.18 06/11/2007 170000132 N/A 03/11/2017 N 2,195,710.76 2,193,724.20 05/11/2007 340100031 N/A 01/09/2017 N 9,650,000.00 9,650,000.00 06/09/2007 940952828 N/A 07/01/2016 N 9,100,000.00 9,100,000.00 06/01/2007 30259663 N/A 02/11/2017 N 9,025,000.00 9,025,000.00 06/11/2007 340100085 N/A 03/09/2017 N 9,000,000.00 9,000,000.00 06/09/2007 340100062 N/A 03/09/2017 N 8,500,000.00 8,500,000.00 06/09/2007 170000138 N/A 01/11/2012 N 8,400,000.00 8,400,000.00 06/11/2007 30259852 N/A 02/11/2017 N 8,250,000.00 8,250,000.00 06/11/2007 170000140 N/A 01/11/2012 N 8,200,000.00 8,200,000.00 06/11/2007 340100049 N/A 02/09/2017 N 8,200,000.00 8,200,000.00 06/09/2007 170000143 N/A 08/11/2011 N 7,800,000.00 7,800,000.00 06/11/2007 30265105 N/A 04/01/2022 N 7,692,361.70 7,685,971.10 06/01/2007 30259912 N/A 03/11/2017 N 7,500,000.00 7,500,000.00 06/11/2007 30265106 N/A 04/01/2017 N 7,250,000.00 7,250,000.00 06/01/2007 170000147 12/11/2016 12/11/2036 N 7,164,024.66 7,157,653.40 06/11/2007 170000148 N/A 02/11/2017 N 7,120,000.00 7,120,000.00 06/11/2007 30265107 N/A 01/01/2017 N 7,070,858.67 7,064,638.91 06/01/2007 340100099 N/A 03/09/2017 N 7,000,000.00 7,000,000.00 06/09/2007 940953317 N/A 03/01/2017 N 6,986,912.15 6,980,889.99 06/01/2007 170000152 N/A 01/11/2014 N 6,940,000.00 6,940,000.00 06/11/2007 170000153 N/A 01/11/2012 N 6,800,000.00 6,800,000.00 06/11/2007 170000154 N/A 03/11/2012 N 6,750,000.00 6,750,000.00 06/11/2007 30259784 N/A 02/11/2017 N 6,560,000.00 6,560,000.00 06/11/2007 940952799 N/A 03/01/2017 N 6,488,378.74 6,483,071.09 06/01/2007 940953302 N/A 03/01/2017 N 6,423,000.00 6,423,000.00 06/01/2007 340100024 N/A 01/09/2017 N 6,372,713.93 6,366,813.83 06/09/2007 30265108 N/A 02/01/2017 N 6,321,000.00 6,321,000.00 06/01/2007 340100047 N/A 02/09/2017 N 6,300,000.00 6,300,000.00 06/09/2007 940953082 N/A 03/01/2017 N 6,288,325.24 6,282,961.02 06/01/2007 340100040 N/A 02/09/2017 N 6,200,000.00 6,200,000.00 06/09/2007 170000163 N/A 02/11/2017 N 6,190,000.00 6,190,000.00 06/11/2007 30265109 N/A 03/01/2012 N 6,000,000.00 6,000,000.00 06/01/2007 30265110 N/A 03/01/2017 N 6,000,000.00 6,000,000.00 06/01/2007 30265111 N/A 03/01/2022 N 5,959,146.16 5,939,050.35 06/01/2007 170000167 N/A 01/01/2017 N 5,965,950.32 5,958,349.34 06/01/2007 340100045 N/A 02/09/2017 N 5,960,000.00 5,960,000.00 06/09/2007 171000169 N/A 02/06/2017 N 5,939,100.00 5,939,100.00 06/06/2007 30265112 N/A 01/01/2012 N 5,925,000.00 5,925,000.00 06/01/2007 940953081 N/A 02/01/2017 N 5,798,183.24 5,790,422.42 06/01/2007 30265113 N/A 03/01/2017 N 5,690,641.45 5,686,433.63 06/01/2007 940953341 N/A 03/01/2017 N 5,589,389.66 5,584,497.13 06/01/2007 340100030 N/A 01/09/2017 N 5,525,000.00 5,525,000.00 06/09/2007 940953104 N/A 02/01/2017 N 5,455,000.00 5,455,000.00 06/01/2007 940953363 N/A 02/01/2017 N 5,400,000.00 5,400,000.00 06/01/2007 30265114 N/A 02/01/2017 N 5,368,000.00 5,368,000.00 06/01/2007 940953337 N/A 02/01/2017 N 5,100,000.00 5,100,000.00 06/01/2007 171000179 N/A 02/11/2017 N 5,084,426.70 5,080,357.31 06/11/2007 30265115 N/A 04/01/2022 N 5,044,942.33 5,040,695.91 06/01/2007 340100084 N/A 03/09/2017 N 4,990,425.64 4,986,003.49 06/09/2007 340100054 N/A 02/09/2017 N 4,984,494.77 4,980,409.28 06/09/2007 940953050 N/A 03/01/2017 N 4,600,000.00 4,600,000.00 06/01/2007 940953362 N/A 02/01/2017 N 4,525,000.00 4,525,000.00 06/01/2007 30265116 N/A 01/01/2017 N 4,300,000.00 4,300,000.00 05/01/2007 30260054 N/A 03/06/2017 N 4,291,596.27 4,287,702.67 06/06/2007 940952650 N/A 01/01/2017 N 4,283,266.03 4,279,761.72 06/01/2007 340100023 N/A 01/09/2017 N 4,250,000.00 4,250,000.00 06/09/2007 340100029 N/A 01/09/2017 N 4,235,000.00 4,235,000.00 06/09/2007 170000191 N/A 02/11/2017 N 4,225,000.00 4,225,000.00 06/11/2007 30265117 N/A 01/01/2017 N 4,161,838.29 4,152,838.55 06/01/2007 940953327 N/A 04/01/2017 N 4,109,000.00 4,109,000.00 06/01/2007 340100089 N/A 03/10/2017 N 4,000,000.00 4,000,000.00 06/10/2007 170000195 N/A 02/11/2017 N 3,920,000.00 3,920,000.00 06/11/2007 30259439 N/A 01/11/2017 N 3,883,794.84 3,880,321.76 06/11/2007 30265118 N/A 02/01/2017 N 3,850,000.00 3,850,000.00 06/01/2007 340100050 N/A 02/09/2012 N 3,800,000.00 3,800,000.00 06/09/2007 30265119 N/A 02/01/2017 N 3,750,000.00 3,750,000.00 06/01/2007 940953142 N/A 04/01/2017 N 3,736,241.06 3,733,081.00 06/01/2007 340100028 N/A 01/09/2017 N 3,740,000.00 3,740,000.00 06/09/2007 170000202 N/A 12/11/2016 N 3,650,000.00 3,650,000.00 06/11/2007 30259785 N/A 02/11/2017 N 3,515,000.00 3,515,000.00 06/11/2007 940953287 N/A 04/01/2017 N 3,400,000.00 3,400,000.00 05/01/2007 340100060 N/A 02/09/2017 N 3,383,814.87 3,379,077.78 06/09/2007 940953053 N/A 03/01/2017 N 3,200,000.00 3,200,000.00 06/01/2007 940953328 N/A 04/01/2017 N 3,125,000.00 3,125,000.00 06/01/2007 30265120 N/A 02/01/2017 N 3,100,000.00 3,100,000.00 06/01/2007 170000209 03/11/2017 03/11/2037 N 3,094,035.09 3,091,277.99 06/11/2007 340100039 N/A 01/09/2017 N 3,087,223.26 3,084,492.41 06/09/2007 940952932 N/A 01/01/2017 N 3,031,825.09 3,027,717.83 06/01/2007 30259936 N/A 03/11/2017 N 2,960,000.00 2,960,000.00 06/11/2007 30265121 N/A 02/01/2017 N 2,856,000.00 2,856,000.00 06/01/2007 30265122 N/A 03/01/2017 N 2,800,000.00 2,800,000.00 06/01/2007 340100048 N/A 02/09/2017 N 2,700,000.00 2,700,000.00 06/09/2007 940953187 N/A 02/01/2017 N 2,700,000.00 2,700,000.00 06/01/2007 340100032 N/A 01/09/2017 N 2,600,000.00 2,600,000.00 06/09/2007 30265123 N/A 04/01/2022 N 2,257,779.48 2,255,928.32 06/01/2007 170000219 N/A 01/11/2012 N 2,540,000.00 2,540,000.00 06/11/2007 940953236 N/A 02/01/2017 N 2,463,776.14 2,448,776.85 06/01/2007 171000221 N/A 12/11/2016 N 2,175,000.00 2,175,000.00 06/11/2007 171000222 N/A 03/01/2017 N 2,144,526.57 2,141,957.31 06/01/2007 30265124 N/A 01/01/2017 N 2,091,982.48 2,090,315.71 06/01/2007 30265125 N/A 03/01/2012 N 2,000,000.00 2,000,000.00 06/01/2007 30265126 N/A 02/01/2017 N 1,900,000.00 1,900,000.00 06/01/2007 940953396 N/A 03/01/2017 N 1,746,654.87 1,745,110.26 06/01/2007 30265127 N/A 02/01/2017 N 1,208,000.00 1,208,000.00 06/01/2007 30265128 N/A 02/01/2017 N 1,200,000.00 1,200,000.00 06/01/2007 30265129 N/A 02/01/2017 N 1,080,000.00 1,080,000.00 06/01/2007 Totals 5,330,310,708.99 5,329,735,134.71 See footnotes on the last page of this section.

Mortgage Loan Detail (continued) Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) Totals 0.00 (1) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other IW - Industrial/warehouse (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD (3) Modification Code 1 - Maturity Date Extension 2 - Amortization Change 3 - Principal Write-Off 4 - Blank 5 - Temporary Rate Reduction 6 - Capitalization of Interest 7 - Capitalization of Taxes 8 - Other 9 - Combination

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 170000001 1 Retail Estero FL 230,000,000.00 30265080 2 Office New York NY 225,000,000.00 30260323 3 Office Falls Church VA 203,400,000.00 30265081 4 Office Alexandria VA 203,250,000.00 30259617 5 Industrial Various Various 186,000,000.00 30258886 6 Retail Augusta GA 175,000,000.00 30260332 7 Mixed Use Westlake TX 140,000,000.00 30265082 8 Various Various Various 79,140,000.00 30265132 9 Various Various Various 35,520,000.00 30265133 13 Industrial Various Various 23,610,000.00 30265083 19 Retail Various Various 129,235,662.00 30265084 20 Retail Miami FL 120,500,000.00 340100071 21 Office Washington DC 105,000,000.00 340100072 22 Mixed Use Tumon GU 104,780,190.30 340100046 23 Lodging Uniondale NY 103,500,000.00 170000024 24 Retail Lake Forest CA 100,000,000.00 30265085 25 Office Various FL 96,240,000.00 170000026 26 Office Honolulu HI 95,000,000.00 340100022 27 Office Los Angeles CA 90,000,000.00 340100038 28 Office New York NY 86,000,000.00 340100052 29 Office New York NY 82,000,000.00 170000030 30 Multi-Family Ventura CA 72,000,000.00 340100043 31 Office Philadelphia PA 70,000,000.00 340100033 32 Industrial Various Various 65,700,000.00 170000033 33 Multi-Family San Bernardino CA 13,161,046.08 170000034 34 Multi-Family Riverside CA 12,259,570.60 170000035 35 Multi-Family Buena Park CA 8,371,523.72 170000036 36 Multi-Family Las Vegas NV 4,391,723.60 170000037 37 Multi-Family Los Angeles CA 3,928,112.46 170000038 38 Office Los Angeles CA 3,868,113.24 170000039 39 Multi-Family Hemet CA 3,231,725.11 170000040 40 Multi-Family San Bernardino CA 3,154,668.31 170000041 41 Multi-Family Redlands CA 2,815,741.50 170000042 42 Multi-Family Van Nuys CA 2,693,418.32 170000043 43 Multi-Family Dallas TX 2,181,788.82 30265086 44 Multi-Family Germantown MD 65,500,000.00 30259352 45 Multi-Family Sunnyvale CA 65,000,000.00 30265087 46 Industrial Morton Grove IL 29,824,000.00 30265130 47 Various Various Various 23,864,000.00 30265131 49 Industrial Garland TX 1,405,000.00 170000050 50 Office Overland Park KS 55,000,000.00 340100083 51 Multi-Family Bronx NY 52,000,000.00 30270090 52 Retail Various Various 49,600,000.00 170000053 53 Multi-Family San Francisco CA 46,999,999.99 30260047 54 Mixed Use New York NY 45,862,982.75 30265088 55 Retail Gilbert AZ 45,000,000.00 340100051 56 Office Fairfax VA 44,300,000.00 340100008 57 Multi-Family Various FL 43,000,000.00 30265089 58 Retail Las Vegas NV 42,800,000.00 30265090 59 Retail Fort Worth TX 41,500,000.00 30265091 60 Industrial Torrance CA 40,000,000.00 30260173 61 Industrial Various Various 35,000,000.00 30265093 62 Mixed Use Manhattan Beach CA 35,000,000.00 171000063 63 Multi-Family Tucson AZ 32,937,000.00 170000064 64 Multi-Family Glen Allen VA 30,850,000.00 940953265 65 Office Columbus OH 30,648,256.63 30265094 66 Office San Jose CA 30,320,755.89 170000067 67 Lodging Huntsville AL 29,917,333.67 170000068 68 Lodging Miami Beach FL 30,000,000.00 170000069 69 Retail Phoenix AZ 30,000,000.00 340100086 70 Industrial Brooklyn NY 30,000,000.00 340100027 71 Industrial Plymouth MI 28,525,000.00 170000072 72 Multi-Family Worthington OH 27,000,000.00 30259982 73 Various Salt Lake City UT 26,650,000.00 30259432 74 Multi-Family Orlando FL 26,000,000.00 170000075 75 Office Los Angeles CA 25,000,000.00 340100059 76 Office Sunnyvale CA 24,800,000.00 30265096 77 Retail Temecula CA 24,600,000.00 30265097 78 Lodging Denver CO 24,225,000.00 170000079 79 Multi-Family Las Vegas NV 23,370,826.10 340100057 80 Retail National City CA 23,000,000.00 171000081 81 Retail Kapolei HI 22,560,000.00 940953386 82 Multi-Family Katy TX 21,500,000.00 170000083 83 Multi-Family Murfreesboro TN 21,120,000.00 170000084 84 Mixed Use Mammoth Lakes CA 19,500,000.00 30270095 85 Retail Temecula CA 19,500,000.00 340100011 86 Lodging Charleston SC 19,050,000.00 940953074 87 Multi-Family Amarillo TX 19,000,000.00 340100042 88 Multi-Family New York NY 18,000,000.00 170000089 89 Multi-Family Tuscon AZ 17,300,000.00 170000090 90 Office Pewaukee WI 17,212,195.00 170000091 91 Retail Hemet CA 17,000,000.00 340100056 92 Office New Yok NY 17,000,000.00 940953331 93 Office Cicero NY 16,248,796.76 340100053 94 Office Jericho NY 15,600,000.00 170000095 95 Office Houston TX 15,400,000.00 171000096 96 Office Detroit MI 15,000,000.00 340100055 97 Office New York NY 15,000,000.00 340100037 98 Office Traverse City MI 14,341,431.70 170000099 99 Multi-Family WinstonSalem NC 14,250,000.00 30265098 100 Multi-Family Janesville WI 14,150,000.00 171000101 101 Multi-Family Tucson AZ 14,102,000.00 30265099 102 Retail Santa Clarita CA 13,800,000.00 940953418 103 Office Phoenix AZ 13,768,000.00 940953111 104 Lodging Orange Village OH 13,630,527.76 340100095 105 Retail Various Various 13,320,000.00 30265100 106 Office San Francisco CA 13,300,000.00 170000107 107 Multi-Family Merrillville IN 13,220,000.00 170000108 108 Multi-Family Stockbridge GA 13,000,000.00 340100076 109 Retail Delray Beach FL 13,000,000.00 171000110 110 Multi-Family Tucson AZ 12,560,000.00 170000111 111 Office Tempe AZ 12,500,000.00 30265101 112 Retail Brownstown MI 12,200,000.00 170000113 113 Office Honolulu HI 12,185,000.00 340100073 114 Retail Bronx NY 12,000,000.00 940952962 115 Office Las Vegas NV 12,000,000.00 340100044 116 Lodging Midland TX 11,930,054.79 30265102 117 Office Chula Vista CA 11,790,000.00 940953179 118 Retail Niskayuna NY 11,680,000.00 340100094 119 Retail Various Various 11,440,000.00 940953262 120 Industrial Grand Prairie TX 11,301,400.01 30259621 121 Office Devon PA 11,200,000.00 340100058 122 Lodging Ormond Beach FL 11,142,419.88 30265103 123 Retail Seymour IN 11,100,000.00 340100063 124 Multi-Family Las Vegas NV 10,600,000.00 170000125 125 Retail Rockford IL 10,450,000.00 940953298 126 Lodging Montgomery AL 10,400,000.00 940953025 127 Lodging Munster IN 10,358,861.98 340100093 128 Retail Various Various 10,048,000.00 30265104 129 Office Anaheim CA 10,040,000.00 30270100 130 Industrial Springfield VA 10,000,000.00 170000131 131 Multi-Family Decatur IL 7,478,605.18 170000132 132 Multi-Family Decatur IL 2,193,724.20 340100031 133 Office Wynnewood PA 9,650,000.00 940952828 134 Retail Miami FL 9,100,000.00 30259663 135 Office Oxon Hill MD 9,025,000.00 340100085 136 Retail Henderson NV 9,000,000.00 340100062 137 Retail San Francisco CA 8,500,000.00 170000138 138 Retail Ontario CA 8,400,000.00 30259852 139 Retail Vienna VA 8,250,000.00 170000140 140 Mobile Home Park Fontana CA 8,200,000.00 340100049 141 Office Hauppauge NY 8,200,000.00 170000143 143 Mobile Home Park Las Vegas NV 7,800,000.00 30265105 144 Industrial Mequon WI 7,685,971.10 30259912 145 Multi-Family Macon GA 7,500,000.00 30265106 146 Mixed Use Las Vegas NV 7,250,000.00 170000147 147 Retail Bakersfield CA 7,157,653.40 170000148 148 Multi-Family Dover OH 7,120,000.00 30265107 149 Retail Columbia MD 7,064,638.91 340100099 150 Retail New Yok NY 7,000,000.00 940953317 151 Self Storage Walpole MA 6,980,889.99 170000152 152 Multi-Family Austin TX 6,940,000.00 170000153 153 Retail Simi Valley CA 6,800,000.00 170000154 154 Lodging Solvang CA 6,750,000.00 30259784 155 Retail Various IL 6,560,000.00 940952799 156 Retail Fontana CA 6,483,071.09 940953302 157 Retail San Diego CA 6,423,000.00 340100024 158 Office Arlington TX 6,366,813.83 30265108 159 Retail Amherst NY 6,321,000.00 340100047 160 Office Melville NY 6,300,000.00 940953082 161 Industrial Sterling Heights MI 6,282,961.02 340100040 162 Multi-Family Los Angeles CA 6,200,000.00 170000163 163 Multi-Family Clarksville IN 6,190,000.00 30265109 164 Office Sacramento CA 6,000,000.00 30265110 165 Multi-Family Kalamazoo MI 6,000,000.00 30265111 166 Retail Keller TX 5,939,050.35 170000167 167 Lodging Durham NC 5,958,349.34 340100045 168 Self Storage Sarasota FL 5,960,000.00 171000169 169 Multi-Family San Francisco CA 5,939,100.00 30265112 170 Office Woodstock GA 5,925,000.00 940953081 171 Lodging Savannah GA 5,790,422.42 30265113 172 Retail Grand Prairie TX 5,686,433.63 940953341 173 Office Long Beach CA 5,584,497.13 340100030 174 Retail Various Various 5,525,000.00 940953104 175 Retail Oakdale CA 5,455,000.00 940953363 176 Office Sacramento CA 5,400,000.00 30265114 177 Multi-Family Belvidere IL 5,368,000.00 940953337 178 Retail Cincinnati OH 5,100,000.00 171000179 179 Multi-Family South Gate CA 5,080,357.31 30265115 180 Industrial Waukesha WI 5,040,695.91 340100084 181 Retail Various FL 4,986,003.49 340100054 182 Retail Orlando FL 4,980,409.28 940953050 184 Office Hopkinton MA 4,600,000.00 940953362 185 Office Sacramento CA 4,525,000.00 30265116 186 Retail Lexington KY 4,300,000.00 30260054 187 Other Brooklyn NY 4,287,702.67 940952650 188 Multi-Family Mesquite NV 4,279,761.72 340100023 189 Retail Greenville SC 4,250,000.00 340100029 190 Retail Various Various 4,235,000.00 170000191 191 Multi-Family New Albany IN 4,225,000.00 30265117 192 Office Burbank CA 4,152,838.55 940953327 193 Multi-Family Tulsa OK 4,109,000.00 340100089 194 Retail Dallas TX 4,000,000.00 170000195 195 Multi-Family Clarksville IN 3,920,000.00 30259439 196 Retail Crosby TX 3,880,321.76 30265118 197 Retail Tacoma WA 3,850,000.00 340100050 198 Industrial Melville NY 3,800,000.00 30265119 199 Office Arlington VA 3,750,000.00 940953142 200 Office Phoenix AZ 3,733,081.00 340100028 201 Retail Louisville KY 3,740,000.00 170000202 202 Mobile Home Park Largo FL 3,650,000.00 30259785 203 Retail Chicago IL 3,515,000.00 940953287 204 Retail Avondale AZ 3,400,000.00 340100060 205 Office Providence RI 3,379,077.78 940953053 206 Office Worcester MA 3,200,000.00 940953328 207 Multi-Family Tulsa OK 3,125,000.00 30265120 208 Retail Fort Lauderdale FL 3,100,000.00 170000209 209 Retail Washington PA 3,091,277.99 340100039 210 Retail Palm Coast FL 3,084,492.41 940952932 211 Lodging Painted Post NY 3,027,717.83 30259936 212 Industrial Chicago IL 2,960,000.00 30265121 213 Multi-Family Rockford IL 2,856,000.00 30265122 214 Retail Madison Heights MI 2,800,000.00 340100048 215 Industrial Garden City NY 2,700,000.00 940953187 216 Office Summit NJ 2,700,000.00 340100032 217 Retail Lees Summit MO 2,600,000.00 30265123 218 Industrial Milwaukee WI 2,255,928.32 170000219 219 Mobile Home Park Bellflower CA 2,540,000.00 940953236 220 Industrial Phoenix AZ 2,448,776.85 171000221 221 Retail Corona CA 2,175,000.00 171000222 222 Lodging Monroe NC 2,141,957.31 30265124 223 Multi-Family Norfolk NE 2,090,315.71 30265125 224 Industrial Anaheim CA 2,000,000.00 30265126 225 Office Coral Springs FL 1,900,000.00 940953396 226 Office Reynoldsburg OH 1,745,110.26 30265127 227 Multi-Family Rockford IL 1,208,000.00 30265128 228 Retail Coral Springs FL 1,200,000.00 30265129 229 Multi-Family Rockford IL 1,080,000.00 Totals 5,329,735,134.71

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 170000001 0.00 0.00 30265080 0.00 0.00 30260323 0.00 0.00 30265081 0.00 0.00 30259617 0.00 0.00 30258886 0.00 0.00 30260332 0.00 0.00 30265082 0.00 0.00 30265132 0.00 0.00 30265133 0.00 0.00 30265083 0.00 0.00 30265084 0.00 0.00 340100071 0.00 0.00 340100072 0.00 0.00 340100046 0.00 0.00 170000024 0.00 0.00 30265085 0.00 0.00 170000026 0.00 0.00 340100022 0.00 0.00 340100038 0.00 0.00 340100052 0.00 0.00 170000030 0.00 0.00 340100043 0.00 0.00 340100033 0.00 0.00 170000033 0.00 0.00 170000034 0.00 0.00 170000035 0.00 0.00 170000036 0.00 0.00 170000037 0.00 0.00 170000038 0.00 0.00 170000039 0.00 0.00 170000040 0.00 0.00 170000041 0.00 0.00 170000042 0.00 0.00 170000043 0.00 0.00 30265086 0.00 0.00 30259352 0.00 0.00 30265087 0.00 0.00 30265130 0.00 0.00 30265131 0.00 0.00 170000050 0.00 0.00 340100083 0.00 0.00 30270090 0.00 0.00 170000053 0.00 0.00 30260047 0.00 0.00 30265088 0.00 0.00 340100051 0.00 0.00 340100008 0.00 0.00 30265089 0.00 0.00 30265090 0.00 0.00 30265091 0.00 0.00 30260173 0.00 0.00 30265093 0.00 0.00 171000063 0.00 0.00 170000064 0.00 0.00 940953265 0.00 0.00 30265094 0.00 0.00 170000067 0.00 0.00 170000068 0.00 0.00 170000069 0.00 0.00 340100086 0.00 0.00 340100027 0.00 0.00 170000072 0.00 0.00 30259982 0.00 0.00 30259432 0.00 0.00 170000075 0.00 0.00 340100059 0.00 0.00 30265096 0.00 0.00 30265097 0.00 0.00 170000079 0.00 0.00 340100057 0.00 0.00 171000081 0.00 0.00 940953386 0.00 0.00 170000083 0.00 0.00 170000084 0.00 0.00 30270095 0.00 0.00 340100011 0.00 0.00 940953074 0.00 0.00 340100042 0.00 0.00 170000089 0.00 0.00 170000090 0.00 0.00 170000091 0.00 0.00 340100056 0.00 0.00 940953331 0.00 0.00 340100053 0.00 0.00 170000095 0.00 0.00 171000096 0.00 0.00 340100055 0.00 0.00 340100037 0.00 0.00 170000099 0.00 0.00 30265098 0.00 0.00 171000101 0.00 0.00 30265099 0.00 0.00 940953418 0.00 0.00 940953111 0.00 0.00 340100095 0.00 0.00 30265100 0.00 0.00 170000107 0.00 0.00 170000108 0.00 0.00 340100076 0.00 0.00 171000110 0.00 0.00 170000111 0.00 0.00 30265101 0.00 0.00 170000113 0.00 0.00 340100073 0.00 0.00 940952962 0.00 0.00 340100044 0.00 0.00 30265102 0.00 0.00 940953179 0.00 0.00 340100094 0.00 0.00 940953262 0.00 0.00 30259621 0.00 0.00 340100058 0.00 0.00 30265103 0.00 0.00 340100063 0.00 0.00 170000125 0.00 0.00 940953298 0.00 0.00 940953025 0.00 0.00 340100093 0.00 0.00 30265104 0.00 0.00 30270100 0.00 0.00 170000131 0.00 0.00 170000132 0.00 0.00 340100031 0.00 0.00 940952828 0.00 0.00 30259663 0.00 0.00 340100085 0.00 0.00 340100062 0.00 0.00 170000138 0.00 0.00 30259852 0.00 0.00 170000140 0.00 0.00 340100049 0.00 0.00 170000143 0.00 0.00 30265105 0.00 0.00 30259912 0.00 0.00 30265106 0.00 0.00 170000147 0.00 0.00 170000148 0.00 0.00 30265107 0.00 0.00 340100099 0.00 0.00 940953317 0.00 0.00 170000152 0.00 0.00 170000153 0.00 0.00 170000154 0.00 0.00 30259784 0.00 0.00 940952799 0.00 0.00 940953302 0.00 0.00 340100024 0.00 0.00 30265108 0.00 0.00 340100047 0.00 0.00 940953082 0.00 0.00 340100040 0.00 0.00 170000163 0.00 0.00 30265109 0.00 0.00 30265110 0.00 0.00 30265111 0.00 0.00 170000167 0.00 0.00 340100045 0.00 0.00 171000169 0.00 0.00 30265112 0.00 0.00 940953081 0.00 0.00 30265113 0.00 0.00 940953341 0.00 0.00 340100030 0.00 0.00 940953104 0.00 0.00 940953363 0.00 0.00 30265114 0.00 0.00 940953337 0.00 0.00 171000179 0.00 0.00 30265115 0.00 0.00 340100084 0.00 0.00 340100054 0.00 0.00 940953050 0.00 0.00 940953362 0.00 0.00 30265116 0.00 0.00 30260054 0.00 0.00 940952650 0.00 0.00 340100023 0.00 0.00 340100029 0.00 0.00 170000191 0.00 0.00 30265117 0.00 0.00 940953327 0.00 0.00 340100089 0.00 0.00 170000195 0.00 0.00 30259439 0.00 0.00 30265118 0.00 0.00 340100050 0.00 0.00 30265119 0.00 0.00 940953142 0.00 0.00 340100028 0.00 0.00 170000202 0.00 0.00 30259785 0.00 0.00 940953287 0.00 0.00 340100060 0.00 0.00 940953053 0.00 0.00 940953328 0.00 0.00 30265120 0.00 0.00 170000209 0.00 0.00 340100039 0.00 0.00 940952932 0.00 0.00 30259936 0.00 0.00 30265121 0.00 0.00 30265122 0.00 0.00 340100048 0.00 0.00 940953187 0.00 0.00 340100032 0.00 0.00 30265123 0.00 0.00 170000219 0.00 0.00 940953236 0.00 0.00 171000221 0.00 0.00 171000222 0.00 0.00 30265124 0.00 0.00 30265125 0.00 0.00 30265126 0.00 0.00 940953396 0.00 0.00 30265127 0.00 0.00 30265128 0.00 0.00 30265129 0.00 0.00

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 06/15/2007 0 $0.00 0 $0.00 0 $0.00 05/15/2007 0 $0.00 0 $0.00 0 $0.00 04/16/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 06/15/2007 0 $0.00 0 $0.00 0 $0.00 05/15/2007 0 $0.00 0 $0.00 0 $0.00 04/16/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 06/15/2007 0 $0.00 0 $0.00 5.763001% 5.739402% 99 05/15/2007 0 $0.00 0 $0.00 5.763023% 5.739423% 100 04/16/2007 0 $0.00 0 $0.00 5.763050% 5.739449% 101 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 30260323 3 0 05/01/2007 1,002,383.45 1,002,383.45 B 30260332 7 0 05/11/2007 733,339.44 733,339.44 A 340100052 29 0 05/09/2007 430,615.79 430,615.79 B 170000030 30 0 05/11/2007 406,720.00 406,720.00 A 340100083 51 0 05/10/2007 247,016.61 247,016.61 B 170000053 53 0 05/11/2007 241,619.17 241,619.17 A 340100086 70 0 05/09/2007 142,470.84 142,470.84 B 30270095 85 0 05/01/2007 98,231.25 98,231.25 B 340100056 92 0 05/11/2007 85,491.11 85,491.11 A 170000095 95 0 05/11/2007 80,494.95 80,494.95 A 170000099 99 0 05/01/2007 74,606.66 74,606.66 B 170000113 113 0 05/11/2007 58,968.62 58,968.62 A 340100058 122 0 05/10/2007 77,579.39 77,579.39 B 170000132 132 0 05/11/2007 12,744.93 12,744.93 A 30265116 186 0 05/01/2007 21,383.54 21,383.54 B 940953287 204 0 05/01/2007 16,249.16 16,249.16 B Totals 16 3,729,914.91 3,729,914.91

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 30260323 203,400,000.00 0.00 30260332 140,000,000.00 0.00 340100052 82,000,000.00 0.00 170000030 72,000,000.00 0.00 340100083 52,000,000.00 0.00 170000053 46,999,999.99 0.00 340100086 30,000,000.00 0.00 30270095 19,500,000.00 0.00 340100056 17,000,000.00 0.00 170000095 15,400,000.00 0.00 170000099 14,250,000.00 0.00 170000113 12,185,000.00 0.00 340100058 11,154,825.66 0.00 170000132 2,195,710.76 0.00 30265116 4,300,000.00 0.00 940953287 3,400,000.00 0.00 Totals 725,785,536.41 0.00

Delinquency Loan Detail (continued) Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (7 loans) 1,619,378.22 1,619,378.22 305,780,710.75 0.00 Total for Status Code = B (9 loans) 2,110,536.69 2,110,536.69 420,004,825.66 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

Advance Summary Current Period Interest Current Outstanding Outstanding on P&I and Loan P & I P & I Servicing Servicing Group Advances Advances Advances Advances Paid R-1 1,936,288.71 1,936,288.71 0.00 0.00 R-2 334,368.20 334,368.20 0.00 0.00 S 1,459,258.00 1,459,258.00 0.00 0.00 Totals 3,729,914.91 3,729,914.91 0.00 0.00

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

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

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

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

Filing Compare · J.P. Morgan Chase Commercial Mortgage Securities Trust 2007-LDP10