10-D 1 msc07t25_10d-200709.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: August 14, 2007 to September 12, 2007 Commission File Number of issuing entity: 333-130684-22 Morgan Stanley Capital I Trust 2007-TOP25 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-130684 Morgan Stanley Capital I Inc. (Exact name of depositor as specified in its charter) Wells Fargo Bank, N.A. Bear Stearns Commercial Mortgage, Inc. Principal Commercial Funding II, LLC Morgan Stanley Mortgage Capital Holdings LLC, successor-in-interest by merger to Morgan Stanley Mortgage Capital Inc. (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2198830 54-2198831 54-2198832 54-6737501 (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-1A ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-AB ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ R-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ R-III ______ ______ ___X___ ___________ X ______ ______ ___X___ ___________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On September 12, 2007 a distribution was made to holders of Morgan Stanley Capital I Trust 2007-TOP25. 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 Morgan Stanley Capital I Trust 2007-TOP25, relating to the September 12, 2007 distribution. (b) The exhibits required to be filed by the Registrant pursuant to this Form are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Morgan Stanley Capital I Inc. (Depositor) /s/ Anthony Sfarra Anthony Sfarra, Vice President Date: September 20, 2007 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Morgan Stanley Capital I Trust 2007-TOP25, relating to the September 12, 2007 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Morgan Stanley Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2007-TOP25 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: September 12, 2007 Record Date: August 31, 2007 Determination Date: September 05, 2007 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 23 NOI Detail 24 - 30 Principal Prepayment Detail 31 Historical Detail 32 Delinquency Loan Detail 33 Specially Serviced Loan Detail 34 - 35 Advance Summary 36 Modified Loan Detail 37 Historical Liquidated Loan Detail 38 Historical Bond/Collateral Loss Reconciliation Detail 39 Interest Shortfall Reconciliation Detail 40 - 41 Depositor Morgan Stanley Capital I Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number: (212) 761-4700 Master Servicer Wells Fargo Bank, N.A. 1320 Willow Pass Road, Suite 300 investorreporting@wellsfargo.com Concord, CA 94520 Contact: Myung J. Nam Phone Number: Special Servicer Centerline Servicing, Inc. 5221 N. O'Connor Blvd., Ste. 600 Irving, TX 75039 Contact: Chris Crouch Phone Number: (972) 868-5300 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2007, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 61751XAA8 5.391000% 65,000,000.00 6261,~~948~~516,~~977~~538.0408 ~~453~~460,~~015~~380.3375 ~~282~~276,~~798~~363.2805 A-1A 61751XAB6 5.509000% 145,395,000.00 ~~145~~144,~~042~~798,~~494~~821.4418 7677,~~650~~856.7213 ~~665~~664,~~865~~747.9225 A-2 61751XAC4 5.507000% 77,700,000.00 77,700,000.00 0.00 356,578.25 A-AB 61751XAD2 5.508000% 62,300,000.00 62,300,000.00 0.00 285,957.00 A-3 61751XAE0 5.514000% 784,400,000.00 784,400,000.00 0.00 3,604,318.00 A-M 61751XAF7 5.544000% 155,451,000.00 155,451,000.00 0.00 718,183.62 A-J 61751XAG5 5.574000% 110,760,000.00 110,760,000.00 0.00 514,480.20 B 61751XAH3 5.614000% 27,204,000.00 27,204,000.00 0.00 127,269.38 C 61751XAJ9 5.653000% 11,658,000.00 11,658,000.00 0.00 54,918.90 D 61751XAK6 5.703000% 25,261,000.00 25,261,000.00 0.00 120,052.90 E 61751XAL4 5.~~854496~~854362% 11,659,000.00 11,659,000.00 0.00 56,~~881~~880.3100 F 61751XAM2 5.~~975496~~975362% 13,602,000.00 13,602,000.00 0.00 67,~~732~~730.2472 G 61751XAN0 5.~~975496~~975362% 13,602,000.00 13,602,000.00 0.00 67,~~732~~730.2472 H 61751XAP5 5.~~975496~~975362% 11,659,000.00 11,659,000.00 0.00 58,~~056~~055.9262 J 61751XAQ3 5.277000% 3,886,000.00 3,886,000.00 0.00 17,088.69 K 61751XAR1 5.277000% 3,887,000.00 3,887,000.00 0.00 17,093.08 L 61751XAS9 5.277000% 5,829,000.00 5,829,000.00 0.00 25,633.03 M 61751XAT7 5.277000% 3,886,000.00 3,886,000.00 0.00 17,088.69 N 61751XAU4 5.277000% 1,943,000.00 1,943,000.00 0.00 8,544.34 O 61751XAV2 5.277000% 3,887,000.00 3,887,000.00 0.00 17,093.08 P 61751XAW0 5.277000% 15,545,355.00 15,545,355.00 0.00 68,360.70 R-I NA 0.000000% 0.00 0.00 0.00 0.00 R-II NA 0.000000% 0.00 0.00 0.00 0.00 R-III NA 0.000000% 0.00 0.00 0.00 0.00 Totals 1,554,514,355.00 1,~~552~~550,~~110~~434,~~826~~714.4826 ~~529~~538,~~666~~236.0588 7,~~151~~144,~~726~~167.7722

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 61751XAA8 0.00 0.00 ~~735~~736,~~813~~743.6180 6261,~~495~~056,~~961~~157.7133 27.0508% A-1A 61751XAB6 0.00 0.00 742,~~516~~603.6438 144,~~965~~720,~~843~~965.7205 27.0508% A-2 61751XAC4 0.00 0.00 356,578.25 77,700,000.00 27.0508% A-AB 61751XAD2 0.00 0.00 285,957.00 62,300,000.00 27.0508% A-3 61751XAE0 0.00 0.00 3,604,318.00 784,400,000.00 27.0508% A-M 61751XAF7 0.00 0.00 718,183.62 155,451,000.00 17.0305% A-J 61751XAG5 0.00 0.00 514,480.20 110,760,000.00 9.8990% B 61751XAH3 0.00 0.00 127,269.38 27,204,000.00 8.1415% C 61751XAJ9 0.00 0.00 54,918.90 11,658,000.00 7.3940% D 61751XAK6 0.00 0.00 120,052.90 25,261,000.00 5.7677% E 61751XAL4 0.00 0.00 56,~~881~~880.3100 11,659,000.00 5.01% F 61751XAM2 0.00 0.00 67,~~732~~730.2472 13,602,000.00 4.1314% G 61751XAN0 0.00 0.00 67,~~732~~730.2472 13,602,000.00 3.26% H 61751XAP5 0.00 0.00 58,~~056~~055.9262 11,659,000.00 2.5051% J 61751XAQ3 0.00 0.00 17,088.69 3,886,000.00 2.2526% K 61751XAR1 0.00 0.00 17,093.08 3,887,000.00 2.0001% L 61751XAS9 0.00 0.00 25,633.03 5,829,000.00 1.63% M 61751XAT7 0.00 0.00 17,088.69 3,886,000.00 1.38% N 61751XAU4 0.00 0.00 8,544.34 1,943,000.00 1.25% O 61751XAV2 0.00 0.00 17,093.08 3,887,000.00 1.00% P 61751XAW0 0.00 0.00 68,360.70 15,545,355.00 0.00% R-I NA 0.00 0.00 0.00 0.00 0.00% R-II NA 0.00 0.00 0.00 0.00 0.00% R-III NA 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 7,~~681~~682,~~392~~404.8210 1,~~551~~549,~~581~~896,~~160~~477.4338

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 61751XAX8 0.~~446205~~445944% 1,554,514,355.00 1,~~552~~550,~~110~~434,~~826~~714.4826 ~~577~~576,~~133~~172.0189

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 61751XAX8 0.00 ~~577~~576,~~133~~172.0189 1,~~551~~549,~~581~~896,~~160~~477.4338 (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 61751XAA8 ~~968~~946.~~44580062~~40827815 67.~~96946662~~08278077 4.~~35074277~~25173923 0.00000000 0.00000000 ~~961~~939.~~47633400~~32549738 A-1A 61751XAB6 ~~997~~995.~~57553176~~89959201 0.~~52718952~~53548011 4.~~57970302~~57200901 0.00000000 0.00000000 ~~997~~995.~~04834224~~36411190 A-2 61751XAC4 1,000.00000000 0.00000000 4.58916667 0.00000000 0.00000000 1,000.00000000 A-AB 61751XAD2 1,000.00000000 0.00000000 4.59000000 0.00000000 0.00000000 1,000.00000000 A-3 61751XAE0 1,000.00000000 0.00000000 4.59500000 0.00000000 0.00000000 1,000.00000000 A-M 61751XAF7 1,000.00000000 0.00000000 4.62000000 0.00000000 0.00000000 1,000.00000000 A-J 61751XAG5 1,000.00000000 0.00000000 4.64500000 0.00000000 0.00000000 1,000.00000000 B 61751XAH3 1,000.00000000 0.00000000 4.67833333 0.00000000 0.00000000 1,000.00000000 C 61751XAJ9 1,000.00000000 0.00000000 4.71083376 0.00000000 0.00000000 1,000.00000000 D 61751XAK6 1,000.00000000 0.00000000 4.75249990 0.00000000 0.00000000 1,000.00000000 E 61751XAL4 1,000.00000000 0.00000000 4.~~87874689~~87863453 0.00000000 0.00000000 1,000.00000000 F 61751XAM2 1,000.00000000 0.00000000 4.~~97957947~~97946773 0.00000000 0.00000000 1,000.00000000 G 61751XAN0 1,000.00000000 0.00000000 4.~~97957947~~97946773 0.00000000 0.00000000 1,000.00000000 H 61751XAP5 1,000.00000000 0.00000000 4.~~97957972~~97946822 0.00000000 0.00000000 1,000.00000000 J 61751XAQ3 1,000.00000000 0.00000000 4.39750129 0.00000000 0.00000000 1,000.00000000 K 61751XAR1 1,000.00000000 0.00000000 4.39749936 0.00000000 0.00000000 1,000.00000000 L 61751XAS9 1,000.00000000 0.00000000 4.39750043 0.00000000 0.00000000 1,000.00000000 M 61751XAT7 1,000.00000000 0.00000000 4.39750129 0.00000000 0.00000000 1,000.00000000 N 61751XAU4 1,000.00000000 0.00000000 4.39749871 0.00000000 0.00000000 1,000.00000000 O 61751XAV2 1,000.00000000 0.00000000 4.39749936 0.00000000 0.00000000 1,000.00000000 P 61751XAW0 1,000.00000000 0.00000000 4.39750009 0.00000000 0.00000000 1,000.00000000 R-I NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II NA 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III NA 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 61751XAX8 ~~998~~997.~~45383961~~37561720 0.~~37126258~~37064495 0.00000000 ~~998~~997.~~11311194~~02937602

Reconciliation Detail Principal Reconciliation Loan Stated Beginning Unpaid Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 1,~~407~~405,~~067~~635,~~647~~208.8993 1,~~407~~405,~~073~~639,~~012~~855.2659 ~~453~~460,~~015~~380.3375 0.00 0.00 2 ~~145~~144,~~043~~799,~~179~~505.0882 ~~145~~144,~~043~~801,~~179~~172.07 7677,~~650~~856.7213 0.00 0.00 Total 1,~~552~~550,~~110~~434,~~826~~714.9775 1,~~552~~550,~~116~~441,~~191~~027.3366 ~~529~~538,~~666~~236.0588 0.00 0.00

Principal Reconciliation (continued) Loan Realized Stated Ending Unpaid Ending Current Principal Group Loss Principal Principal Distribution Balance Balance Amount 1 0.00 1,~~406~~405,~~614~~174,~~632~~828.5618 1,~~406~~405,~~620~~180,~~736~~857.9441 ~~453~~460,~~015~~380.3375 2 0.00 144,~~966~~721,~~528~~649.3669 144,~~974~~735,~~619~~535.2600 7677,~~650~~856.7213 Total 0.00 1,~~551~~549,~~581~~896,~~160~~477.9287 1,~~551~~549,~~595~~916,~~356~~392.2041 ~~529~~538,~~666~~236.0588

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0508/01/2007 - 0508/30/2007 30 ~~282~~276,~~798~~363.2805 0.00 ~~282~~276,~~798~~363.2805 A-1A 0508/01/2007 - 0508/30/2007 30 ~~665~~664,~~865~~747.9225 0.00 ~~665~~664,~~865~~747.9225 A-2 0508/01/2007 - 0508/30/2007 30 356,578.25 0.00 356,578.25 A-AB 0508/01/2007 - 0508/30/2007 30 285,957.00 0.00 285,957.00 A-3 0508/01/2007 - 0508/30/2007 30 3,604,318.00 0.00 3,604,318.00 A-M 0508/01/2007 - 0508/30/2007 30 718,183.62 0.00 718,183.62 A-J 0508/01/2007 - 0508/30/2007 30 514,480.20 0.00 514,480.20 X 0508/01/2007 - 0508/30/2007 30 ~~577~~576,~~133~~172.0189 0.00 ~~577~~576,~~133~~172.0189 B 0508/01/2007 - 0508/30/2007 30 127,269.38 0.00 127,269.38 C 0508/01/2007 - 0508/30/2007 30 54,918.90 0.00 54,918.90 D 0508/01/2007 - 0508/30/2007 30 120,052.90 0.00 120,052.90 E 0508/01/2007 - 0508/30/2007 30 56,~~881~~880.3100 0.00 56,~~881~~880.3100 F 0508/01/2007 - 0508/30/2007 30 67,~~732~~730.2472 0.00 67,~~732~~730.2472 G 0508/01/2007 - 0508/30/2007 30 67,~~732~~730.2472 0.00 67,~~732~~730.2472 H 0508/01/2007 - 0508/30/2007 30 58,~~056~~055.9262 0.00 58,~~056~~055.9262 J 0508/01/2007 - 0508/30/2007 30 17,088.69 0.00 17,088.69 K 0508/01/2007 - 0508/30/2007 30 17,093.08 0.00 17,093.08 L 0508/01/2007 - 0508/30/2007 30 25,633.03 0.00 25,633.03 M 0508/01/2007 - 0508/30/2007 30 17,088.69 0.00 17,088.69 N 0508/01/2007 - 0508/30/2007 30 8,544.34 0.00 8,544.34 O 0508/01/2007 - 0508/30/2007 30 17,093.08 0.00 17,093.08 P 0508/01/2007 - 0508/30/2007 30 68,360.70 0.00 68,360.70 Total 7,~~728~~720,~~859~~340.7811 0.00 7,~~728~~720,~~859~~340.7811

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 ~~282~~276,~~798~~363.2805 0.00 A-1A 0.00 0.00 0.00 ~~665~~664,~~865~~747.9225 0.00 A-2 0.00 0.00 0.00 356,578.25 0.00 A-AB 0.00 0.00 0.00 285,957.00 0.00 A-3 0.00 0.00 0.00 3,604,318.00 0.00 A-M 0.00 0.00 0.00 718,183.62 0.00 A-J 0.00 0.00 0.00 514,480.20 0.00 X 0.00 0.00 0.00 ~~577~~576,~~133~~172.0189 0.00 B 0.00 0.00 0.00 127,269.38 0.00 C 0.00 0.00 0.00 54,918.90 0.00 D 0.00 0.00 0.00 120,052.90 0.00 E 0.00 0.00 0.00 56,~~881~~880.3100 0.00 F 0.00 0.00 0.00 67,~~732~~730.2472 0.00 G 0.00 0.00 0.00 67,~~732~~730.2472 0.00 H 0.00 0.00 0.00 58,~~056~~055.9262 0.00 J 0.00 0.00 0.00 17,088.69 0.00 K 0.00 0.00 0.00 17,093.08 0.00 L 0.00 0.00 0.00 25,633.03 0.00 M 0.00 0.00 0.00 17,088.69 0.00 N 0.00 0.00 0.00 8,544.34 0.00 O 0.00 0.00 0.00 17,093.08 0.00 P 0.00 0.00 0.00 68,360.70 0.00 Total 0.00 0.00 0.00 7,~~728~~720,~~859~~340.7811 0.00

Other Required Information Available Distribution Amount (1) 8,258,~~525~~576.8399 Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 41,~~486~~438.9115 Less Delinquent Master Servicing Fees 21,~~582~~170.4708 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 21,~~365~~890.7908 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 4142,~~270~~158.2315 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,763,979.32 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 7,763,979.32 Principal: Scheduled Principal 538,236.88 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 538,236.88 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 8,302,216.20 Total Funds Distributed Fees: Master Servicing Fee 41,438.15 Trustee Fee-LaSalle Bank, N.A. 1,067.18 Paying Agent Fee-Wells Fargo Bank, N.A. 1,133.88 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 43,639.21 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 7,720,340.11 Principal Distribution 538,236.88 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 8,258,576.99 Total Funds Distributed 8,302,216.20

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. 1,000,000 or less 5 4,~~804~~782,~~887~~335.8569 0.31 ~~113~~110 6.~~3616~~3622 1.~~507168~~373354 1,000,001 to 2,000,000 41 66,~~807~~647,~~421~~413.1029 4.3130 ~~114~~111 6.1852 1.~~561654~~571340 2,000,001 to 3,000,000 44 111,~~981~~759,~~781~~351.3833 7.2221 ~~110~~107 5.~~9930~~9929 1.~~614148~~647321 3,000,001 to 4,000,000 22 75,~~888~~679,~~284~~094.0105 4.8988 ~~110~~107 5.~~8832~~8830 1.~~778910~~647839 4,000,001 to 5,000,000 20 88,~~284~~076,~~084~~897.8370 5.6968 ~~122~~119 5.~~9741~~9739 1.~~706933~~782024 5,000,001 to 6,000,000 11 6059,~~135~~990,~~384~~078.2989 3.8887 ~~124~~121 5.8157 1.~~612948~~560492 6,000,001 to 7,000,000 6 40,~~344~~270,~~712~~071.3281 2.60 ~~123~~120 5.~~8423~~8418 1.~~603471~~515302 7,000,001 to 8,000,000 9 66,~~942~~806,~~068~~636.6664 4.31 ~~112~~109 5.~~8620~~8618 1.~~536590~~399834 8,000,001 to 9,000,000 7 60,~~220~~034,~~146~~723.4998 3.8887 ~~113~~110 5.~~7967~~7965 1.~~730560~~650616 9,000,001 to 10,000,000 9 87,~~598~~543,~~540~~867.9541 5.65 ~~113~~110 5.~~9324~~9323 21.~~391407~~810094 10,000,001 to 15,000,000 11 141,~~791~~579,~~894~~525.8300 9.1413 ~~101~~98 5.~~7233~~7231 2.~~198845~~352267 15,000,001 to 20,000,000 4 72,~~191~~136,~~954~~482.2108 4.65 ~~113~~110 5.~~6162~~6165 21.~~848893~~510133 20,000,001 to 30,000,000 6 136,815,000.00 8.8283 ~~114~~111 5.7466 1.~~803644~~492348 30,000,001 or greater 9 537,775,000.00 34.6670 ~~111~~108 5.7501 1.~~585545~~534186 Totals 204 1,~~551~~549,~~581~~896,~~160~~477.9287 100.00 ~~112~~109 5.~~8204~~8203 1.~~787303~~647826

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 3 18,~~996~~985,~~717~~469.2457 1.22 6764 5.~~4649~~4646 23.~~067196~~803001 Arizona 9 34,~~922~~848,~~234~~072.4432 2.25 ~~107~~104 6.0282 1.~~565280~~609370 California 41 332,~~574~~305,~~547~~481.7578 21.4344 ~~109~~106 5.~~8501~~8499 1.~~708264~~660981 Colorado 1 4,~~959~~945,~~965~~236.0543 0.32 7673 5.7500 1.~~740000~~780000 Connecticut 2 6,~~575~~539,~~908~~108.9377 0.42 ~~195~~192 6.~~1598~~1596 1.~~539821~~652774 Florida 9 93,~~869~~800,~~788~~008.4189 6.05 ~~114~~111 5.9073 1.~~350987~~303656 Georgia 7 34,~~487~~387,~~713~~243.0729 2.22 ~~112~~109 5.9413 1.~~618117~~522006 Idaho 2 4,~~607~~603,~~761~~814.7098 0.30 ~~111~~108 6.~~1753~~1751 1.~~495472~~468740 Illinois 5 64,~~120~~086,~~306~~070.0940 4.13 ~~114~~111 5.~~6107~~6105 1.~~531193~~455805 Indiana 2 24,~~370~~358,~~031~~721.6690 1.57 ~~113~~110 5.7460 1.~~393020~~398386 Iowa 1 3,~~011~~002,~~767~~930.0451 0.19 ~~114~~111 5.7500 1.~~700000~~790000 Kansas 2 16,950,000.00 1.09 ~~112~~109 5.9474 1.~~660118~~017581 Kentucky 2 17,~~885~~863,~~904~~805.8005 1.15 ~~115~~112 5.~~8898~~8897 12.~~977186~~033483 Louisiana 1 1,~~687~~682,~~943~~958.1639 0.11 ~~113~~110 5.7500 12.~~750000~~810000 Maryland 4 18,~~533~~470,~~252~~838.1655 1.19 ~~133~~130 5.~~9086~~9085 1.~~841363~~662296 Michigan 7 4645,~~014~~886,~~637~~951.3114 2.9796 ~~113~~110 5.~~5794~~5797 1.~~836705~~658841 Minnesota 6 27,~~039~~012,~~823~~108.0884 1.74 9188 5.~~9348~~9347 1.~~341874~~652955 Mississippi 1 1,~~669~~665,~~944~~597.0494 0.11 ~~114~~111 6.2700 1.~~280000~~080000 Missouri 2 15,~~289~~283,~~168~~919.5615 0.99 ~~113~~110 5.9443 1.~~511064~~534353 Nebraska 6 8,~~754~~727,~~724~~879.3941 0.56 ~~114~~111 5.~~7908~~7907 12.~~554126~~582403 Nevada 5 74,~~120~~088,~~288~~722.1581 4.78 ~~115~~112 5.~~7323~~7322 1.~~419596~~295434 New Jersey 5 81,~~601~~566,~~825~~795.4152 5.26 ~~114~~111 5.~~6721~~6719 1.~~813599~~840622 New Mexico 3 6,~~661~~655,~~110~~556.5743 0.43 ~~128~~125 6.~~3972~~3967 12.~~805772~~710161 New York 15 ~~146~~145,~~043~~804,~~881~~771.3713 9.41 ~~117~~114 5.~~7322~~7320 32.~~403698~~044942 North Carolina 4 3332,~~004~~964,~~593~~609.3245 2.13 ~~114~~111 5.~~6929~~6924 1.~~573736~~559868 Ohio 8 29,~~912~~862,~~940~~709.3537 1.93 ~~113~~110 5.~~9953~~9952 1.~~660621~~622216 Oregon 3 12,~~137~~108,~~069~~216.1530 0.78 ~~114~~111 5.~~8265~~8266 2.~~056814~~056679 Pennsylvania 6 23,~~970~~953,~~241~~829.36 1.5455 ~~113~~110 5.~~9509~~9508 1.~~806564~~576358 South Carolina 2 99,~~217~~205,~~639~~735.4070 6.3940 ~~114~~111 5.~~6545~~6544 1.~~235106~~247457 Tennessee 3 13,~~332~~288,~~525~~925.9567 0.86 ~~114~~111 5.~~8348~~8349 1.~~562658~~529099 Texas 25 101,~~348~~246,~~872~~921.6177 6.53 ~~112~~109 5.9739 1.~~804133~~692123 Utah 1 3,200,000.00 0.21 ~~113~~110 5.7500 2.640000 Virginia 4 2120,~~031~~974,~~040~~092.1748 1.3635 ~~113~~110 5.~~7995~~7996 1.~~613808~~488855 Washington 12 64,~~531~~452,~~681~~375.6483 4.16 ~~113~~110 5.~~9326~~9322 1.~~831513~~877824 Washington,DC 1 55,000,000.00 3.5455 ~~111~~108 5.9265 1.~~340000~~240000 West Virginia 1 1,~~400~~396,~~236~~293.8302 0.09 ~~114~~111 5.9300 1.360000 Wisconsin 2 8,~~745~~720,~~075~~705.7672 0.56 ~~113~~110 5.9945 1.~~225785~~306142 Totals 213 1,~~551~~549,~~581~~896,~~160~~477.9287 100.00 ~~112~~109 5.~~8204~~8203 1.~~787303~~647826

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or less 1130 47209,~~379~~367,~~311~~678.5345 313.0551 ~~137~~114 5.~~9708~~9334 10.~~141415~~929023 1.21 to 1.30 3226 ~~282~~326,~~740~~445,~~965~~699.6910 1821.2206 ~~113~~111 5.~~8401~~7651 1.~~245229~~245658 1.31 to 1.40 30 ~~293~~238,~~716~~557,~~767~~355.1029 1815.9339 ~~111~~104 56.~~9223~~0830 1.~~359194~~361858 1.41 to 1.50 1916 8268,~~282~~735,~~013~~070.8343 54.3043 ~~113~~109 5.~~9283~~8687 1.~~471806~~471695 1.51 to 1.60 2821 ~~179~~127,~~146~~372,~~418~~366.2432 118.5522 ~~111~~107 5.~~8295~~7498 1.~~557242~~561789 1.61 to 1.70 1012 ~~105~~78,~~452~~898,~~924~~295.6584 65.8009 96110 65.~~0069~~6984 1.~~640559~~665440 1.71 to 1.80 1613 8167,~~829~~660,~~656~~300.2496 54.2737 ~~107~~102 5.~~9313~~9211 1.~~748971~~761732 1.81 or greater 5856 ~~479~~432,~~033~~859,~~103~~711.6448 3027.8793 ~~114~~109 5.~~6494~~6818 2.~~612709~~488673 Totals 204 1,~~551~~549,~~581~~896,~~160~~477.9287 100.00 ~~112~~109 5.~~8204~~8203 1.~~787303~~647826

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 20 69,~~287~~126,~~712~~277.0243 4.4746 ~~110~~107 6.~~0522~~0521 1.~~620734~~629027 Lodging 16 ~~215~~214,~~263~~957,~~737~~510.6807 13.87 ~~114~~111 5.~~6206~~6201 2.~~060430~~043169 Mixed Use 4 39,~~615~~601,~~025~~924.2957 2.5556 ~~115~~112 5.~~7937~~7936 10.~~766123~~716864 Mobile Home Park 7 42,~~853~~730,~~695~~692.1442 2.76 ~~109~~106 5.~~4019~~4021 21.~~057276~~894866 Multi-Family 37 210,~~719~~498,~~662~~336.9128 13.58 ~~114~~111 5.~~6752~~6750 21.~~646832~~957011 Office 15 226,~~535~~404,~~595~~751.5102 14.6061 ~~102~~99 6.0730 1.~~565172~~510032 Other 4 52,~~171~~159,~~526~~805.1461 3.3637 ~~116~~113 5.9544 12.~~980957~~003476 Retail 95 643,~~916~~470,~~486~~278.1418 41.5052 ~~115~~112 5.~~8242~~8240 1.~~494260~~481812 Self Storage 15 5150,~~217~~946,~~720~~902.0929 3.3029 9895 6.~~0137~~0139 1.~~588346~~589301 Totals 213 1,~~551~~549,~~581~~896,~~160~~477.9287 100.00 ~~112~~109 5.~~8204~~8203 1.~~787303~~647826

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.500% or less 13 221,~~411~~238,~~455~~587.1305 14.27 ~~110~~107 5.3492 32.~~088942~~513160 5.501% to 6.000% 114 982,~~970~~038,~~098~~382.6572 63.3536 ~~112~~109 5.~~7786~~7785 1.~~589836~~520844 6.001% to 6.500% 68 330,~~679~~157,~~528~~432.9368 21.3130 ~~113~~110 6.2169 1.~~517988~~455771 6.501% to 7.000% 8 14,~~927~~873,~~925~~014.4816 0.96 ~~112~~109 6.~~6006~~6007 1.~~456013~~412687 7.001% or greater 1 1,~~592~~589,~~152~~061.7326 0.10 ~~173~~170 7.4700 1.~~730000~~750000 Totals 204 1,~~551~~549,~~581~~896,~~160~~477.9287 100.00 ~~112~~109 5.~~8204~~8203 1.~~787303~~647826

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~202~~195 1,~~540~~516,~~925~~415,~~814~~481.0247 9997.3184 ~~112~~109 5.~~8228~~8160 1.~~789974~~654680 13 to 24 months 29 1033,~~655~~480,~~346~~996.9040 02.6916 ~~102~~126 56.~~4691~~0149 1.~~401040~~337410 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 204 1,~~551~~549,~~581~~896,~~160~~477.9287 100.00 ~~112~~109 5.~~8204~~8203 1.~~787303~~647826

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 3 27,~~530~~523,~~629~~528.6932 1.7778 5350 5.~~5895~~5894 13.~~642335~~190192 61 to 120 months 193 1,~~484~~482,~~348~~787,~~837~~719.0684 95.67 ~~111~~108 5.~~8130~~8129 1.~~790070~~618308 121 to 180 months 5 29,~~344~~298,~~011~~061.4642 1.89 ~~171~~168 6.2182 1.~~940288~~773188 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 201 1,~~541~~539,~~223~~609,~~478~~309.2158 99.3334 ~~111~~108 5.~~8167~~8166 1.~~790292~~649356

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 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 1,~~477~~462,~~842~~553.4640 0.1009 ~~171~~168 6.5400 2.~~650000~~950000 181 months or greater 2 8,~~879~~824,~~840~~614.2589 0.57 ~~234~~231 6.3374 1.~~125054~~165090 Totals 3 10,~~357~~287,~~682~~168.7129 0.6766 ~~225~~222 6.~~3663~~3662 1.~~342634~~418855

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 41 729,957,000.00 47.0510 ~~112~~109 5.7338 1.~~879949~~659462 180 months or less 3 1716,~~047~~863,~~203~~840.4457 1.1009 8683 5.9156 1.~~518311~~519748 181 to 240 months 2 5,~~395~~358,~~073~~634.9262 0.35 ~~111~~108 5.8221 1.~~659759~~684523 241 to 300 months 21 142,~~360~~018,~~213~~471.7479 9.1816 ~~100~~97 6.~~1778~~1780 1.~~606932~~460773 301 months or greater 134 ~~646~~645,~~463~~411,~~987~~362.1160 41.6664 ~~113~~110 5.8281 1.~~737695~~682518 Totals 201 1,~~541~~539,~~223~~609,~~478~~309.2158 99.3334 ~~111~~108 5.~~8167~~8166 1.~~790292~~649356

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 ~~195~~76 1506,~~499~~234,~~742,662~~424.6007 9632.66 ~~112~~110 5.~~8174~~7716 1.~~788798~~978121 1 year or less 9128 511,~~838~~043,~~498~~662,053.3280 367.34 ~~113~~109 5.~~9066~~8439 1.~~744065~~487615 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 204 1,~~551~~549,~~581~~896,~~160~~477.9287 100.00 ~~112~~109 5.~~8204~~8203 1.~~787303~~647826 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,000,000 or less 5 4,~~804~~782,~~887~~335.8569 0.31 ~~113~~110 6.~~3616~~3622 1.~~507168~~373354 1,000,001 to 2,000,000 31 49,~~830~~708,~~935~~125.4661 3.21 ~~116~~113 6.~~2177~~2176 1.~~562417~~528896 2,000,001 to 3,000,000 39 99,~~727~~527,~~877~~777.2591 6.4342 ~~110~~107 6.0015 1.~~636609~~620466 3,000,001 to 4,000,000 18 62,~~796~~629,~~043~~837.5028 4.0504 ~~110~~107 5.~~8965~~8963 1.~~771078~~649937 4,000,001 to 5,000,000 15 67,~~350~~203,~~163~~417.9209 4.34 ~~127~~123 6.~~0141~~0139 1.~~763455~~842918 5,000,001 to 6,000,000 9 49,~~279~~151,~~028~~940.9111 3.1817 ~~120~~117 5.~~9054~~9055 1.~~427504~~363293 6,000,001 to 7,000,000 4 26,~~886~~831,~~227~~730.5354 1.73 ~~127~~124 5.~~9617~~9611 1.~~730307~~570595 7,000,001 to 8,000,000 9 66,~~942~~806,~~068~~636.6664 4.31 ~~112~~109 5.~~8620~~8618 1.~~536590~~399834 8,000,001 to 9,000,000 6 51,~~220~~034,~~146~~723.4998 3.3029 ~~113~~110 5.~~8313~~8311 1.~~702544~~606636 9,000,001 to 10,000,000 9 87,~~598~~543,~~540~~867.9541 5.65 ~~113~~110 5.~~9324~~9323 21.~~391407~~810094 10,000,001 to 15,000,000 9 114,~~396~~227,~~757~~953.8384 7.37 9895 5.~~7237~~7234 1.~~627662~~819033 15,000,001 to 20,000,000 4 72,~~191~~136,~~954~~482.2108 4.65 ~~113~~110 5.~~6162~~6165 21.~~848893~~510133 20,000,001 to 30,000,000 5 115,815,000.00 7.4647 ~~114~~111 5.7560 1.~~775293~~407551 30,000,001 and greater 9 537,775,000.00 34.6670 ~~111~~108 5.7501 1.~~585545~~534186 Totals 172 1,~~406~~405,~~614~~174,~~632~~828.5618 90.66 ~~112~~109 5.~~8263~~8262 1.~~738114~~579121

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 3 18,~~996~~985,~~717~~469.2457 1.22 6764 5.~~4649~~4646 23.~~067196~~803001 Arizona 7 28,~~812~~755,~~882~~405.8887 1.86 ~~114~~111 6.~~0128~~0127 1.~~504089~~557584 California 37 313,~~257~~024,~~427~~787.9233 20.1920 ~~108~~105 5.~~8573~~8571 1.~~732288~~676853 Colorado 1 4,~~959~~945,~~965~~236.0543 0.32 7673 5.7500 1.~~740000~~780000 Connecticut 2 6,~~575~~539,~~908~~108.9377 0.42 ~~195~~192 6.~~1598~~1596 1.~~539821~~652774 Florida 9 93,~~869~~800,~~788~~008.4189 6.05 ~~114~~111 5.9073 1.~~350987~~303656 Georgia 6 27,~~729~~648,~~228~~902.2802 1.7978 ~~112~~109 6.0050 1.~~678591~~559052 Idaho 2 4,~~607~~603,~~761~~814.7098 0.30 ~~111~~108 6.~~1753~~1751 1.~~495472~~468740 Illinois 5 64,~~120~~086,~~306~~070.0940 4.13 ~~114~~111 5.~~6107~~6105 1.~~531193~~455805 Indiana 2 24,~~370~~358,~~031~~721.6690 1.57 ~~113~~110 5.7460 1.~~393020~~398386 Kansas 2 16,950,000.00 1.09 ~~112~~109 5.9474 1.~~660118~~017581 Kentucky 2 17,~~885~~863,~~904~~805.8005 1.15 ~~115~~112 5.~~8898~~8897 12.~~977186~~033483 Maryland 4 18,~~533~~470,~~252~~838.1655 1.19 ~~133~~130 5.~~9086~~9085 1.~~841363~~662296 Michigan 6 43,~~714~~586,~~637~~951.3114 2.8281 ~~113~~110 5.~~5488~~5491 1.~~858630~~735821 Minnesota 6 27,~~039~~012,~~823~~108.0884 1.74 9188 5.~~9348~~9347 1.~~341874~~652955 Mississippi 1 1,~~669~~665,~~944~~597.0494 0.11 ~~114~~111 6.2700 1.~~280000~~080000 Nebraska 1 ~~991~~987,~~720~~652.9362 0.06 ~~114~~111 6.1100 1.400000 Nevada 5 74,~~120~~088,~~288~~722.1581 4.78 ~~115~~112 5.~~7323~~7322 1.~~419596~~295434 New Jersey 5 81,~~601~~566,~~825~~795.4152 5.26 ~~114~~111 5.~~6721~~6719 1.~~813599~~840622 New Mexico 3 6,~~661~~655,~~110~~556.5743 0.43 ~~128~~125 6.~~3972~~3967 12.~~805772~~710161 New York 12 ~~125~~124,~~158~~967,~~999~~651.4204 8.0706 ~~115~~112 5.~~7582~~7580 31.~~005485~~420946 North Carolina 4 3332,~~004~~964,~~593~~609.3245 2.13 ~~114~~111 5.~~6929~~6924 1.~~573736~~559868 Ohio 6 22,~~983~~953,~~728~~561.9775 1.48 ~~113~~110 6.~~0464~~0461 1.~~735601~~679802 Oregon 2 10,~~348~~324,~~811~~211.4400 0.67 ~~115~~112 5.~~6755~~6756 2.~~173766~~173608 Pennsylvania 6 23,~~970~~953,~~241~~829.36 1.5455 ~~113~~110 5.~~9509~~9508 1.~~806564~~576358 South Carolina 2 99,~~217~~205,~~639~~735.4070 6.3940 ~~114~~111 5.~~6545~~6544 1.~~235106~~247457 Tennessee 3 13,~~332~~288,~~525~~925.9567 0.86 ~~114~~111 5.~~8348~~8349 1.~~562658~~529099 Texas 23 95,~~323~~247,~~830~~009.3505 6.1415 ~~112~~109 5.~~9738~~9737 1.~~816506~~700803 Virginia 2 12,~~419~~389,~~253~~540.5816 0.80 ~~113~~110 6.~~0367~~0366 1.~~365914~~365449 Washington 7 29,~~241~~167,~~171~~201.5720 1.88 ~~112~~109 6.~~1825~~1822 1.~~741107~~844109 Washington,DC 1 55,000,000.00 3.5455 ~~111~~108 5.9265 1.~~340000~~240000 West Virginia 1 1,~~400~~396,~~236~~293.8302 0.09 ~~114~~111 5.9300 1.360000 Wisconsin 2 8,~~745~~720,~~075~~705.7672 0.56 ~~113~~110 5.9945 1.~~225785~~306142 Totals 180 1,~~406~~405,~~614~~174,~~632~~828.5618 90.66 ~~112~~109 5.~~8263~~8262 1.~~738114~~579121

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or less 724 34191,~~707~~285,~~053~~925.7174 212.2434 ~~145~~115 65.~~0379~~9406 10.~~136863~~932919 1.21 to 1.30 3025 ~~277~~324,~~597~~462,~~463~~467.2704 1720.8993 ~~114~~112 5.~~8339~~7602 1.~~245439~~245693 1.31 to 1.40 27 ~~278~~227,~~470~~735,~~024~~008.6072 1714.9569 ~~110~~103 56.~~9327~~0891 1.~~359501~~361898 1.41 to 1.50 1513 6246,~~929~~885,~~595~~070.8743 43.0603 ~~113~~108 5.~~9053~~8831 1.~~469667~~471366 1.51 to 1.60 2320 ~~166~~126,~~730~~123,~~684~~622.0396 108.7514 ~~111~~107 5.~~8280~~7498 1.~~556936~~561510 1.61 to 1.70 59 9169,~~068~~365,~~277~~031.1635 54.8748 93110 65.~~0251~~6744 1.~~633166~~665498 1.71 to 1.80 1511 8061,~~141~~981,~~713~~491.0878 54.1700 ~~107~~102 5.~~9351~~9368 1.~~748949~~760869 1.81 and greater 5043 ~~414~~357,~~969~~336,~~820~~210.8416 2623.7406 ~~114~~108 5.~~6549~~6871 2.~~506496~~338295 Totals 172 1,~~406~~405,~~614~~174,~~632~~828.5618 90.66 ~~112~~109 5.~~8263~~8262 1.~~738114~~579121

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 20 69,~~287~~126,~~712~~277.0243 4.4746 ~~110~~107 6.~~0522~~0521 1.~~620734~~629027 Lodging 16 ~~215~~214,~~263~~957,~~737~~510.6807 13.87 ~~114~~111 5.~~6206~~6201 2.~~060430~~043169 Mixed Use 4 39,~~615~~601,~~025~~924.2957 2.5556 ~~115~~112 5.~~7937~~7936 10.~~766123~~716864 Mobile Home Park 4 32,~~206~~107,~~829~~379.6901 2.0807 ~~107~~104 5.~~3588~~3590 1.~~948563~~732255 Multi-Family 7 76,400,000.00 4.9293 ~~114~~111 5.4892 31.~~335798~~338730 Office 15 226,~~535~~404,~~595~~751.5102 14.6061 ~~102~~99 6.0730 1.~~565172~~510032 Other 4 52,~~171~~159,~~526~~805.1461 3.3637 ~~116~~113 5.9544 12.~~980957~~003476 Retail 95 643,~~916~~470,~~486~~278.1418 41.5052 ~~115~~112 5.~~8242~~8240 1.~~494260~~481812 Self Storage 15 5150,~~217~~946,~~720~~902.0929 3.3029 9895 6.~~0137~~0139 1.~~588346~~589301 Totals 180 1,~~406~~405,~~614~~174,~~632~~828.5618 90.66 ~~112~~109 5.~~8263~~8262 1.~~738114~~579121

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.500% and lower 11 ~~202~~201,~~059~~948,~~962~~877.7511 13.0203 ~~109~~106 5.3445 2.~~798020~~167989 5.501% to 6.000% 93 876,~~879~~101,~~944~~103.2295 56.5253 ~~112~~109 5.~~7829~~7828 1.~~576878~~488410 6.001% to 6.500% 61 314,~~930~~430,~~976~~009.3006 20.3029 ~~113~~110 6.2212 1.~~515250~~457398 6.501% to 7.000% 6 11,~~151~~105,~~596~~776.5680 0.72 ~~119~~115 6.5884 1.~~506712~~448776 7.001% and greater 1 1,~~592~~589,~~152~~061.7326 0.10 ~~173~~170 7.4700 1.~~730000~~750000 Totals 172 1,~~406~~405,~~614~~174,~~632~~828.5618 90.66 ~~112~~109 5.~~8263~~8262 1.~~738114~~579121

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~170~~164 1,~~395~~373,~~959~~993,~~285~~831.6678 8988.9765 ~~112~~108 5.~~8291~~8222 1.~~740687~~584577 13 to 24 months 28 1031,~~655~~180,~~346~~996.9040 02.6901 ~~102~~128 56.~~4691~~0027 1.~~401040~~338694 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 172 1,~~406~~405,~~614~~174,~~632~~828.5618 90.66 ~~112~~109 5.~~8263~~8262 1.~~738114~~579121

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 3 27,~~530~~523,~~629~~528.6932 1.7778 5350 5.~~5895~~5894 13.~~642335~~190192 61 to 120 months 162 1,~~344~~343,~~782~~466,~~308~~070.7015 86.6768 ~~111~~108 5.~~8177~~8176 1.~~741809~~546852 121 to 180 months 4 23,~~944~~898,~~011~~061.4642 1.54 ~~170~~167 6.~~3511~~3513 1.~~811802~~606698 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 169 1,~~396~~394,~~256~~887,~~949~~659.85 89 90.9900 ~~111~~108 5.~~8223~~8222 1.~~741048~~580303

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 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 1,~~477~~462,~~842~~553.4640 0.1009 ~~171~~168 6.5400 2.~~650000~~950000 181 months and greater 2 8,~~879~~824,~~840~~614.2589 0.57 ~~234~~231 6.3374 1.~~125054~~165090 Totals 3 10,~~357~~287,~~682~~168.7129 0.6766 ~~225~~222 6.~~3663~~3662 1.~~342634~~418855

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 37 705,657,000.00 45.4853 ~~112~~109 5.7382 1.~~876774~~647523 180 months or less 3 1716,~~047~~863,~~203~~840.4457 1.1009 8683 5.9156 1.~~518311~~519748 181 to 240 1 1,~~670~~658,~~031~~721.6690 0.11 ~~112~~109 5.7600 1.~~570000~~650000 241 to 300 21 142,~~360~~018,~~213~~471.7479 9.1816 ~~100~~97 6.~~1778~~1780 1.~~606932~~460773 301 months or greater 107 ~~529~~528,~~522~~689,~~501~~625.0163 34.1311 ~~114~~111 5.8360 1.~~603942~~524404 Totals 169 1,~~396~~394,~~256~~887,~~949~~659.85 89 90.9900 ~~111~~108 5.~~8223~~8222 1.~~741048~~580303

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 ~~165~~63 1422,~~363~~773,~~957,531~~121.8894 8727.9128 ~~112~~109 5.~~8208~~7716 1.~~740432~~832744 1 year or less 7109 42982,~~657~~401,~~100~~706.6824 263.7538 ~~114~~109 65.~~0033~~8497 1.~~664012~~469975 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 172 1,~~406~~405,~~614~~174,~~632~~828.5618 90.66 ~~112~~109 5.~~8263~~8262 1.~~738114~~579121 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 10 16,~~976~~939,~~485~~287.6468 1.09 ~~109~~106 6.0900 1.~~559413~~695892 2,000,001 to 3,000,000 5 12,~~253~~231,~~904~~573.1342 0.79 ~~113~~110 5.~~9233~~9236 1.~~431357~~865843 3,000,001 to 4,000,000 4 13,~~092~~049,~~240~~256.5177 0.84 ~~112~~109 5.~~8194~~8193 1.~~816477~~637769 4,000,001 to 5,000,000 5 20,~~933~~873,~~920~~480.9161 1.35 ~~106~~103 5.~~8452~~8453 1.~~525086~~585969 5,000,001 to 6,000,000 2 10,~~856~~838,~~355~~138.3878 0.70 ~~143~~140 5.~~4084~~4087 2.~~454714~~454806 6,000,001 to 8,000,000 2 13,~~458~~438,~~484~~341.7927 0.87 ~~114~~111 5.~~6038~~6037 1.~~350087~~404900 8,000,001 to 10,000,000 1 9,000,000.00 0.58 ~~114~~111 5.6000 1.~~890000~~900000 10,000,001 to 20,000,000 2 27,~~395~~351,~~137~~571.0016 1.7776 ~~113~~110 5.~~7215~~7219 4.~~583992~~579204 20,000,001 and greater 1 21,000,000.00 1.35 ~~114~~111 5.6950 1.960000 Totals 32 144,~~966~~721,~~528~~649.3669 9.34 ~~114~~111 5.7627 2.~~264587~~314921

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 2 6,~~109~~092,~~351~~666.5645 0.39 7774 6.~~1010~~1011 1.~~853873~~853785 California 4 19,~~317~~280,~~119~~694.8345 1.24 ~~114~~111 5.~~7329~~7327 1.~~318687~~403306 Georgia 1 6,~~758~~738,~~484~~341.7927 0.4443 ~~114~~111 5.6800 1.370000 Iowa 1 3,~~011~~002,~~767~~930.0451 0.19 ~~114~~111 5.7500 1.~~700000~~790000 Louisiana 1 1,~~687~~682,~~943~~958.1639 0.11 ~~113~~110 5.7500 12.~~750000~~810000 Michigan 1 2,300,000.00 0.15 ~~112~~109 6.1600 10.~~420000~~200000 Missouri 2 15,~~289~~283,~~168~~919.5615 0.99 ~~113~~110 5.9443 1.~~511064~~534353 Nebraska 5 7,~~763~~740,~~003~~226.4679 0.50 ~~114~~111 5.7500 12.~~573816~~733278 New York 3 20,~~884~~837,~~881~~120.9509 1.3534 ~~129~~126 5.5764 5.~~790111~~787272 Ohio 2 6,~~929~~909,~~211~~147.3862 0.45 ~~113~~110 5.8261 1.~~411919~~430904 Oregon 1 1,~~788~~784,~~257~~005.7130 0.12 ~~112~~109 6.7000 1.380000 Texas 2 65,~~025~~999,~~042~~912.2672 0.39 ~~111~~108 5.~~9760~~9765 1.~~608382~~554331 Utah 1 3,200,000.00 0.21 ~~113~~110 5.7500 2.640000 Virginia 2 8,~~611~~584,~~786~~552.5932 0.5655 ~~113~~110 5.~~4575~~4576 1.~~971302~~666959 Washington 5 35,~~290~~285,~~510~~174.0763 2.2728 ~~114~~111 5.~~7256~~7255 1.~~906422~~905694 Totals 33 144,~~966~~721,~~528~~649.3669 9.34 ~~114~~111 5.7627 2.~~264587~~314921

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or less 46 1218,~~672~~081,~~257~~752.8271 01.8217 ~~114~~110 5.~~7870~~8576 10.~~153882~~887800 1.21 to 1.30 21 51,~~143~~983,~~502~~232.4206 0.3313 9874 6.~~1751~~5800 1.~~233865~~240000 1.31 to 1.40 3 1510,~~246~~822,~~742~~346.5057 0.9870 ~~114~~110 5.~~7324~~9544 1.~~353595~~361022 1.41 to 1.50 43 1921,~~352~~850,~~417~~000.9600 1.2541 ~~113~~110 65.~~0033~~8379 1.~~478762~~472403 1.51 to 1.60 51 121,~~415~~248,~~734~~743.2136 0.8008 ~~114~~111 5.~~8501~~7500 1.~~561352~~590000 1.61 to 1.70 53 149,~~384~~533,~~647~~264.49 0.9362 ~~113~~109 5.~~8916~~8724 1.~~687367~~665017 1.71 to 1.80 12 15,~~687~~678,~~943~~809.1618 0.1137 ~~113~~111 5.7500 1.~~750000~~771152 1.81 and greater 813 6475,~~063~~523,~~282~~501.8032 4.1387 ~~116~~113 5.~~6137~~6566 3.~~300700~~200183 Totals 32 144,~~966~~721,~~528~~649.3669 9.34 ~~114~~111 5.7627 2.~~264587~~314921

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 3 10,~~646~~623,~~865~~313.4541 0.69 ~~113~~110 5.~~5322~~5325 2.~~386134~~386334 Multi-Family 30 134,~~319~~098,~~662~~336.9128 8.6665 ~~114~~111 5.7809 2.~~254953~~309264 Totals 33 144,~~966~~721,~~528~~649.3669 9.34 ~~114~~111 5.7627 2.~~264587~~314921

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.500% and lower 2 19,~~351~~289,~~492~~709.3894 1.2524 ~~113~~110 5.3982 6.~~126625~~126840 5.501% to 6.000% 21 ~~106~~105,~~090~~937,~~154~~278.4377 6.84 ~~115~~112 5.~~7432~~7431 1.~~696940~~789069 6.001% to 6.500% 7 15,~~748~~727,~~552~~423.6362 1.0201 ~~113~~110 6.1322 1.~~572738~~423246 6.501% and greater 2 3,~~776~~767,~~328~~237.9236 0.24 9491 6.6368 1.~~306296~~306298 Totals 32 144,~~966~~721,~~528~~649.3669 9.34 ~~114~~111 5.7627 2.~~264587~~314921

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 3231 ~~144~~142,~~966~~421,~~528~~649.3669 9.3419 ~~114~~111 5.~~7627~~7560 2.~~264587~~330989 13 to 24 months 01 02,300,000.00 0.0015 0107 06.~~0000~~1800 01.~~000000~~320000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 32 144,~~966~~721,~~528~~649.3669 9.34 ~~114~~111 5.7627 2.~~264587~~314921

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 31 139,~~566~~321,~~528~~649.3669 98.0099 ~~112~~109 5.~~7678~~7679 2.~~255092~~307360 121 months and greater 1 5,400,000.00 0.35 ~~174~~171 5.6290 2.510000 Totals 32 144,~~966~~721,~~528~~649.3669 9.34 ~~114~~111 5.7627 2.~~264587~~314921

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 4 24,300,000.00 1.57 ~~127~~124 5.6061 12.~~972140~~006173 240 months or less 1 3,~~725~~699,~~042~~912.2672 0.24 ~~111~~108 5.8500 1.700000 241 months or greater 27 116,~~941~~721,~~486~~736.1097 7.5453 ~~111~~108 5.~~7924~~7925 2.~~343341~~398691 Totals 32 144,~~966~~721,~~528~~649.3669 9.34 ~~114~~111 5.7627 2.~~264587~~314921

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 3013 ~~135~~83,~~785~~461,~~130~~302.7213 85.7538 ~~114~~112 5.~~7833~~7715 2.~~274634~~714532 1 year or less 219 961,~~181~~260,~~397~~347.6456 03.5995 ~~112~~110 5.~~4578~~7507 21.~~115999~~770490 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 32 144,~~966~~721,~~528~~649.3669 9.34 ~~114~~111 5.7627 2.~~264587~~314921 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 600876114 1 RT Mount Pleasant SC 463,174.44 0.00 5.650% 850500454 2 LO Los Angeles CA 330,150.00 0.00 5.325% 600876115 3 RT Pinellas Park FL 359,680.08 0.00 5.883% 310905166 4 RT Las Vegas NV 290,873.69 0.00 5.660% 850203322 5 OF Washington DC 280,685.63 0.00 5.926% 850500460 6 LO Weehawken NJ 261,054.44 0.00 5.512% 700401413 7 OF San Francisco CA 271,895.83 0.00 6.315% 600876112 8 OF Beverly Hills CA 249,995.63 0.00 6.210% 310905200 9 RT Kildeer IL 155,265.91 0.00 5.440% 700401378 10 OT New York NY 136,012.50 0.00 5.850% 850500463 11 MU New York NY 123,677.08 0.00 5.745% 310905014 12 RT Schererville IN 112,298.79 0.00 5.745% 310905167 13 MF Lynnwood WA 102,984.58 0.00 5.695% 850203534 14 RT Raleigh NC 99,114.75 0.00 5.481% 850500452 15 OF Arlington TX 99,619.54 0.00 5.943% 600876116 16 RT Romeoville IL 98,338.89 0.00 5.710% 850500407 17 RT Various Various 104,324.11 0.00 6.111% 310903183 18 MH Romulus MI 76,~~477~~227.2108 17,~~502~~752.7386 5.260% 700401401 19 MF New York NY 70,072.92 0.00 5.250% 700401418 20 RT Fairbanks AK 68,975.00 0.00 5.340% 700401446 21 MF Huntington Beach CA 72,940.42 0.00 5.647% 700401448 22 MF Redondo Beach CA 71,481.61 0.00 5.647% 700401357 23 MF New York NY 65,~~634~~429.1755 13,~~680~~885.7032 5.480% 700401369 24 MF Arnold MO 69,401.25 0.00 5.970% 700401300 25 SS Long Island City NY 6463,~~666~~977.9215 4445,~~333~~023.3714 5.900% 850500427 26 RT Prairie Village KS 59,443.58 0.00 5.875% 310905142 27 LO San Antonio TX 58,~~968~~804.3002 10,~~039~~204.7907 5.928% 700401447 28 MF Torrance CA 54,732.65 0.00 5.527% 850500440 29 RT Hilliard OH 55,754.05 0.00 5.963% 850500422 30 OT Weehawken NJ 55,289.36 0.00 5.837% 700401230 31 OF Minneapolis MN 50,461.11 0.00 5.860% 600876117 32 MU Hebron KY 50,461.11 0.00 5.860% 850203330 33 OT Flushing NY 54,758.06 0.00 6.359% 600876118 34 RT Various FL 52,613.89 0.00 6.110% 310903966 35 OF Los Angeles CA 5049,~~127~~985.5876 8,~~782~~924.7254 5.860% 600876109 36 OF Lacey WA 49,434.67 0.00 5.980% 310904610 37 RT Rome GA 5049,~~116~~978.4054 8,~~178~~316.7157 6.090% 700401442 38 MF New York NY 43,029.72 0.00 5.260% 850500451 39 RT Bloomsburg PA 45,072.35 0.00 5.993% 600876119 40 MF Auburn WA 43,400.00 0.00 5.600% 310904586 41 IN Seattle WA 48,~~759~~565.5548 11,~~224~~418.1320 6.360% 310904934 42 LO Kill Devil Hills NC 4645,~~009~~818.3566 11,~~633~~823.0776 6.055% 310903184 43 MH Novi MI 39,~~355~~225.8647 9,~~240~~370.4584 5.200% 310905015 44 LO Rochester NY 43,~~604~~422.0889 11,~~161~~342.5473 6.000% 310904974 45 LO Ashland OR 39,~~824~~705.3869 7,~~693~~812.3302 5.630% 310905171 46 SS San Mateo CA 39,~~937~~819.0072 7,~~468~~586.9826 5.720% 600876120 47 RT Pleasant Hill CA 39,886.67 0.00 5.790% 310905144 48 LO Paducah KY 40,~~286~~174.5330 6,~~859~~971.0831 5.928% 600876111 49 RT Rockwall TX 38,350.44 0.00 5.860% 700401449 50 MF Newport Beach CA 35,695.21 0.00 5.527% 700400932 51 RT Mesa AZ 35,~~199~~084.3298 7,~~573~~687.2761 5.540% 310904932 52 LO Virginia Beach VA 37,~~760~~605.3811 9,~~395~~550.6592 6.100% 310904491 53 OF Macon GA 37,~~104~~000.9854 6,~~315~~420.8428 5.990% 600876121 54 LO Pennsville NJ 37,~~950~~849.3336 56,~~914~~015.1007 6.150% 600876122 55 IN Milwaukee WI 35,~~893~~791.1597 6,~~219~~320.5472 5.900% 700401294 56 SS Various WA 3837,~~038~~888.7269 8,~~658~~808.7477 6.370% 600876123 57 RT Lakeville MN 33,786.56 0.00 5.770% 600876124 58 MF Statesboro GA 3332,~~087~~989.2824 6,~~293~~391.8185 5.680% 850500442 59 RT Carrollton TX 32,503.50 0.00 5.592% 700401445 60 MF Los Angeles CA 31,887.72 0.00 5.527% 850500394 61 RT Reisterstown MD 33,~~788~~646.0468 8,~~541~~683.6804 6.113% 850500390 62 RT Paramus NJ 32,~~234~~148.4391 4,~~884~~969.3890 6.295% 700401297 63 RT Kingman AZ 29,866.78 0.00 5.980% 600876125 64 RT Monroe MI 29,~~349~~246.6718 6,~~337~~441.7625 5.990% 850203331 65 IN Kalamazoo MI 28,~~087~~005.8973 5,~~135~~217.6581 5.820% 310903185 66 MH Ashland VA 24,~~411~~330.0904 5,~~756~~837.0409 5.190% 850500429 67 RT Baltimore MD 27,~~145~~027.2731 7,~~565~~683.3531 5.783% 600876153 68 MF Menands NY 26,174.85 0.00 5.629% 310905111 69 LO Chattanooga TN 26,~~302~~212.0768 5,~~685~~774.1049 5.770% 310905170 70 SS Martinez CA 25,~~771~~696.5302 4,~~799~~874.3889 5.730% 310905089 71 RT Springfield VA 26,847.72 0.00 5.950% 310905114 72 LO Chattanooga TN 25,~~190~~105.7210 5,~~444~~530.8850 5.770% 600876126 73 RT Las Vegas NV 27,~~302~~233.8589 3,~~874~~943.3026 6.370% 310904877 74 MH Longmont CO 24,~~581~~508.4891 4,~~597~~669.1774 5.750% 700401377 75 RT Moreno Valley CA 24,296.25 0.00 5.700% 410904825 76 IN Prescott Valley AZ 26,~~181~~113.8416 34,~~956~~025.4412 6.240% 310905112 77 LO Dalton GA 2423,~~079~~997.3652 5,~~204~~286.6751 5.770% 410904317 78 RT Macomb Township MI 24,796.56 0.00 6.260% 600876127 79 RT Milford CT 2423,~~043~~894.2812 89,~~900~~050.9713 6.270% 700401321 80 RT Roseville CA 24,~~512~~362.6205 8,~~786~~937.9653 6.405% 850500447 81 RT New Paltz NY 21,085.17 0.00 5.565% 600876128 82 IN Gilbert AZ 22,581.78 0.00 5.960% 410905214 83 MF Fallbrook CA 20,~~959~~897.8992 34,~~970~~032.0906 5.690% 410904826 84 MF San Francisco CA 22,~~586~~525.38 3,~~582~~643.60 6.140% 410905033 85 MF Columbus OH 21,~~081~~020.7092 3,~~789~~850.3917 5.830% 600876129 86 OT Schaumburg IL 21,~~463~~403.8187 3,~~636~~696.3630 5.970% 620903147 87 MF Glendale AZ 20,~~850~~790.5598 3,~~685~~744.0158 5.870% 850500432 88 RT Hanover Borough PA 21,664.79 0.00 6.114% 700401387 89 RT Las Cruces NM 21,112.72 0.00 5.980% 410905215 90 MF Fallbrook CA 19,~~985~~925.0293 3,~~785~~844.4251 5.690% 850500433 91 RT Watertown NY 21,~~387~~329.5549 3,~~439~~497.7076 6.093% 410904748 92 RT Charleston SC 19,~~945~~887.9216 3,~~714~~773.5228 5.760% 850500437 93 RT Harborcreek PA 18,655.11 0.00 5.416% 700401481 94 RT Gaithersburg MD 19,~~722~~665.2403 3,~~620~~677.6788 5.750% 410904675 95 SS Bakersfield CA 20,~~746~~664.6250 4,~~755~~838.9810 6.350% 310904296 96 LO Mentor OH 21,~~349~~266.5812 4,~~656~~740.6410 6.575% 410904641 97 OF San Diego CA 19,~~382~~327.5776 3,~~327~~381.1192 5.970% 410904608 98 MF Killeen TX 18,~~805~~679.6670 8,~~090~~216.9187 5.850% 310905127 99 LO Sycamore IL 1918,~~039~~976.4785 3,~~862~~925.4204 5.930% 600876130 100 IN Riverside CA 17,360.00 0.00 5.760% 410904874 101 RT Henderson NV 18,~~071~~021.0981 23,~~958~~007.2149 6.020% 850500423 102 RT Conyers GA 17,~~874~~823.0485 3,~~045~~095.0221 5.971% 700401262 103 OF Naples FL 17,~~498~~311.7132 1112,~~941~~129.8221 5.950% 410905177 104 OF McKinney TX 16,541.94 0.00 5.650% 410905099 105 IN Various CA 17,186.06 0.00 5.870% 600876131 106 RT Pasadena CA 17,~~259~~211.2199 2,~~830~~877.2446 6.030% 700400647 107 LO Orlando FL 1514,~~043~~965.1580 5,~~451~~529.8015 5.310% 410904746 108 IN Newbury Park CA 16,~~510~~463.4374 2,~~849~~896.7746 5.940% 410905050 109 MH Murray UT 15,844.44 0.00 5.750% 410904971 110 MF Fishersville VA 16,~~099~~054.9724 2,~~802~~848.4922 5.920% 700401223 111 RT Meridian ID 16,283.61 0.00 6.100% 850500459 112 RT Queens Village NY 14,855.46 0.00 5.565% 310905128 113 LO Freeport IL 15,~~739~~687.3053 3,~~192~~244.9370 5.930% 600876132 114 MF Sioux City IA 14,~~926~~882.0854 2,~~756~~799.1872 5.750% 410905117 115 RT Las Vegas NV 13,~~939~~895.0149 2,~~944~~987.3991 5.420% 600876113 116 RT Las Vegas NV 15,732.50 0.00 6.090% 600876133 117 RT Bedford TX 15,758.33 0.00 6.100% 850500462 118 RT College Township PA 15,~~208~~144.4779 34,~~977~~041.7947 5.922% 600876134 119 IN Brooklyn Park MN 15,~~398~~356.8533 2,~~568~~610.3890 5.990% 600876135 120 IN San Bernardino CA 15,~~596~~532.3039 3,~~879~~943.7162 6.080% 600876136 121 IN Minneapolis MN 15,~~641~~599.6717 2,~~518~~561.8030 6.090% 600876137 122 RT Murfreesboro TN 15,~~564~~521.0749 2,~~538~~580.3391 6.060% 700401252 123 IN Long Island City NY 15,~~224~~181.4006 2,~~646~~689.5589 5.940% 410904739 124 IN Phoenix AZ 15,669.55 0.00 6.430% 600876138 125 MU Santa Clarita CA 14,~~242~~201.1564 2,~~495~~536.8839 5.890% 700401272 126 RT Greenacres FL 14,~~269~~229.8284 2,~~421~~461.7876 5.980% 600876139 127 MF Columbus OH 13,~~712~~673.6730 2,~~458~~497.0845 5.820% 700401242 128 RT San Antonio TX 13,833.75 0.00 5.950% 410905097 129 RT Laytonsville MD 13,740.75 0.00 5.910% 600876110 130 RT McKinney TX 13,647.75 0.00 5.870% 700401444 131 MF Los Angeles CA 13,175.78 0.00 5.667% 600876140 132 MF Columbus NE 13,~~300~~261.4667 2,~~456~~494.0180 5.750% 410904841 133 IN McAllen TX 13,~~086~~049.3080 2,~~202~~238.2474 6.000% 410904658 134 RT Houston TX 13,~~424~~388.7137 2,~~127~~163.1246 6.160% 410904686 135 SS Victorville CA 13,~~813~~758.0235 3,~~166~~221.5219 6.350% 700401388 136 RT Katy TX 12,701.39 0.00 5.900% 700401343 137 RT Jersey City NJ 12,098.61 0.00 5.620% 410905122 138 IN Valley View OH 12,378.47 0.00 5.750% 850500444 139 RT Ithaca NY 12,539.93 0.00 5.825% 600876141 140 RT Mahtomedi MN 13,~~177~~142.2014 2,~~053~~088.5056 6.150% 600876142 141 IN Sacramento CA 12,~~616~~581.8924 2,~~195~~231.5318 5.890% 410904710 142 SS Victorville CA 13,~~542~~488.1858 3,~~104~~158.4303 6.350% 620904470 143 IN Van Nuys CA 13,~~765~~731.2644 1,~~833~~867.3719 6.570% 410905120 144 RT West Chester OH 11,~~880~~846.1364 2,~~058~~092.5807 5.900% 850500424 145 RT Glassport PA 12,202.70 0.00 6.095% 410904807 146 MF Westland MI 12,200.22 0.00 6.160% 410904618 147 MF Houston TX 12,239.83 0.00 6.180% 410904960 148 SS Various TX 11,~~976~~927.9698 23,~~968~~017.7674 6.090% 410905162 149 SS Bonney Lake WA 11,~~103~~070.1180 2,~~041~~073.5889 5.760% 600876143 150 MF Various NE 11,~~083~~051.7239 2,~~046~~079.6700 5.750% 700401229 151 RT Houston TX 11,707.67 0.00 6.180% 410905042 152 OF Eagle River AK 11,~~159~~128.7543 1,~~917~~948.4274 5.920% 410905121 153 RT Grosse Pointe MI 10,~~996~~964.4278 1,~~968~~999.2488 5.840% 600876144 154 OF Southport CT 10,~~899~~853.7286 2,~~860~~906.9177 5.930% 700401363 155 RT Lincoln City OR 10,790.33 0.00 5.850% 600876145 156 RT New Port Richey FL 11,~~369~~324.4994 2,~~587~~632.6015 6.330% 410904660 157 RT Phoenix AZ 11,~~428~~399.0415 1,~~609~~638.7362 6.420% 410905110 158 RT Stockton CA 10,~~416~~387.5236 1,~~782~~811.1632 5.930% 700401317 159 RT Santa Monica CA 10,557.22 0.00 6.130% 410905100 160 MH Federal Way WA 10,~~498~~470.6770 1,~~647~~675.0704 6.120% 620904427 161 MF Mesa AZ 11,~~272~~245.9872 1,~~473~~501.7905 6.580% 410904980 162 RT Houston TX 10,~~186~~157.3880 1,~~740~~768.4199 5.950% 410904770 163 SS Roseville CA 10,~~643~~615.3312 1,~~632~~660.0223 6.220% 410904283 164 IN Wilmington CA 10,~~754~~726.0182 1,~~507~~534.2746 6.450% 700401292 165 RT Rolesville NC 9,522.17 0.00 5.820% 410905043 166 MU Anchorage AK 9,~~279~~253.2236 1,~~574~~600.1602 5.950% 410904765 167 RT North Branch MN 9,~~768~~743.3728 1,~~420~~445.7887 6.330% 600876146 168 RT Houston TX 9,~~549~~524.6649 1,~~463~~488.1027 6.190% 600876147 169 MF Joplin MO 8,~~866~~841.9811 1,~~637~~663.3320 5.750% 410904872 170 MF Portland OR 10,~~324~~300.7030 1,~~290~~314.3070 6.700% 620904977 171 IN Marietta OH 8,~~674~~649.6171 1,~~546~~571.1202 5.850% 410904983 172 RT Gun Barrel City TX 8,783.33 0.00 6.000% 410904978 173 MF Natchitoches LA 8,~~365~~340.3680 1,~~555~~579.3894 5.750% 410904822 174 RT Omro WI 9,~~287~~263.2442 1,~~335~~359.2305 6.390% 410904881 175 SS Indianapolis IN 8,~~301~~245.4361 3,~~643~~699.7052 5.760% 410905056 176 RT Ridgeland MS 9,~~023~~000.5218 1,~~336~~359.2256 6.270% 410905055 177 MF Spokane Valley WA 8,567.63 0.00 6.030% 410905054 178 MF Spokane Valley WA 8,553.42 0.00 6.020% 600876148 179 RT Houston TX 8,459.56 0.00 6.140% 410904265 180 MH Paradise CA 8,349.33 0.00 6.060% 410904827 181 RT Austin TX 9,~~068~~046.0847 1,~~161~~182.0364 6.610% 620905124 182 OF Northridge CA 8,~~405~~383.8235 1,~~321~~343.1259 6.130% 600876149 183 MF Columbus NE 7,~~881~~858.7677 1,~~455~~478.4140 5.750% 930904273 184 RT Albuquerque NM 10,~~247~~227.3660 ~~907~~926.2298 7.470% 600876150 185 MF New York NY 8,~~549~~526.1775 1,~~291~~314.9032 6.240% 410904445 186 RT Edmonds WA 8,~~464~~442.7601 1,~~324~~347.3611 6.190% 410904619 187 RT Philadelphia PA 8,~~552~~531.8737 1,~~180~~202.9848 6.500% 410904783 188 RT Eagle ID 8,~~225~~203.1777 1,~~212~~234.9636 6.330% 410904602 189 OF Phoenix AZ 8,~~350~~264.5997 45,~~949~~035.8951 6.540% 700401279 190 RT Suwanee GA 8,~~034~~013.2717 1,~~211~~232.2535 6.260% 410905057 191 RT Steubenville OH 7,~~822~~802.7148 1,~~152~~172.4063 6.300% 410905164 192 RT Wellsburg WV 7,~~156~~136.4137 1,~~224~~244.3842 5.930% 410905072 193 RT Nipomo CA 7,~~137~~117.8697 1,~~210~~230.9079 5.950% 700401212 194 RT Lodi CA 7,~~376~~356.3733 1,~~170~~191.9600 6.170% 410904823 195 SS Cantonment FL 7,135.08 0.00 6.230% 410904209 196 RT Moyock NC 7,~~215~~197.3042 ~~984~~1,002.4937 6.480% 600876151 197 MF Norfolk NE 6,~~206~~188.8878 1,~~146~~164.1424 5.750% 410904628 198 RT Lubbock TX 6,~~365~~348.2934 ~~984~~1,001.3429 6.200% 410904667 199 RT Lithonia GA 6,~~307~~290.1604 1,~~003~~020.5870 6.150% 700401384 200 RT Scottsbluff NE 5,~~224~~203.5930 1,~~285~~307.8312 6.110% 410903711 201 RT Dallas TX 5,~~664~~643.7961 1,~~168~~189.7492 6.630% 410905093 202 RT Studio City CA 4,~~976~~924.2712 3,~~293~~345.5368 6.000% 620904768 203 RT Albuquerque NM 5,~~344~~330.1969 ~~754~~767.4999 6.400% 410904782 204 RT Santa Ana CA 5,~~149~~137.8859 ~~651~~663.6594 6.690% Totals 7,~~772~~763,~~550~~979.1532 ~~529~~538,~~666~~236.0588 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 600876114 N/A 12/01/2016 N 95,200,000.00 95,200,000.00 0609/01/2007 850500454 N/A 12/01/2016 N 72,000,000.00 72,000,000.00 0609/01/2007 600876115 N/A 01/03/2017 N 71,000,000.00 71,000,000.00 0609/03/2007 310905166 N/A 01/01/2017 N 59,680,000.00 59,680,000.00 0609/01/2007 850203322 N/A 09/01/2016 N 55,000,000.00 55,000,000.00 0609/01/2007 850500460 N/A 01/01/2017 N 55,000,000.00 55,000,000.00 0609/01/2007 700401413 N/A 11/08/2013 N 50,000,000.00 50,000,000.00 0509/08/2007 600876112 11/01/2016 11/01/2046 N 46,750,000.00 46,750,000.00 0609/01/2007 310905200 N/A 12/01/2016 N 33,145,000.00 33,145,000.00 0609/01/2007 700401378 N/A 11/01/2016 N 27,000,000.00 27,000,000.00 0609/01/2007 850500463 N/A 01/01/2017 N 25,000,000.00 25,000,000.00 0509/01/2007 310905014 N/A 11/01/2016 N 22,700,000.00 22,700,000.00 0609/01/2007 310905167 N/A 12/01/2016 N 21,000,000.00 21,000,000.00 0609/01/2007 850203534 N/A 12/01/2016 N 21,000,000.00 21,000,000.00 0609/01/2007 850500452 N/A 12/01/2016 N 20,115,000.00 20,115,000.00 0508/01/2007 600876116 01/01/2017 01/01/2037 N 20,000,000.00 20,000,000.00 0609/01/2007 850500407 09/01/2016 09/01/2036 N 19,825,000.00 19,825,000.00 0609/01/2007 310903183 N/A 11/01/2016 N 16,~~884~~829,~~456~~234.94 16,~~866~~811,~~954~~482.2108 0609/01/2007 700401401 N/A 12/01/2016 N 15,500,000.00 15,500,000.00 0609/01/2007 700401418 12/01/2011 12/01/2041 N 15,000,000.00 15,000,000.00 0609/01/2007 700401446 N/A 12/01/2016 N 15,000,000.00 15,000,000.00 0609/01/2007 700401448 N/A 12/01/2016 N 14,700,000.00 14,700,000.00 0609/01/2007 700401357 N/A 11/01/2016 N 13,~~908~~865,~~817~~456.7048 13,~~895~~851,~~137~~571.0016 0608/01/2007 700401369 N/A 11/01/2016 N 13,500,000.00 13,500,000.00 0609/01/2007 700401300 N/A 11/01/2013 N 12,~~728~~592,~~315~~549.7443 12,~~683~~547,~~982~~526.3729 0609/01/2007 850500427 N/A 11/01/2016 N 11,750,000.00 11,750,000.00 0609/01/2007 310905142 N/A 01/01/2017 N 11,~~552~~520,~~815~~631.2562 11,~~542~~510,~~775~~427.4655 0609/01/2007 700401447 N/A 12/01/2016 N 11,500,000.00 11,500,000.00 0609/01/2007 850500440 N/A 12/01/2016 N 11,220,000.00 11,220,000.00 0609/01/2007 850500422 N/A 10/01/2013 N 11,000,000.00 11,000,000.00 0609/01/2007 700401230 N/A 09/09/2011 N 10,000,000.00 10,000,000.00 0508/09/2007 600876117 N/A 01/01/2017 N 10,000,000.00 10,000,000.00 0609/01/2007 850203330 N/A 09/01/2021 N 10,000,000.00 10,000,000.00 0609/01/2007 600876118 N/A 11/01/2016 N 10,000,000.00 10,000,000.00 0609/01/2007 310903966 N/A 01/01/2017 N 9,~~933~~905,~~903~~798.2517 9,~~925~~896,~~120~~873.5363 0609/01/2007 600876109 N/A 11/01/2016 N 9,600,000.00 9,600,000.00 0609/01/2007 310904610 N/A 09/01/2016 N 9,~~556~~530,~~599~~310.1335 9,~~548~~521,~~420~~993.4278 0609/01/2007 700401442 N/A 12/01/2016 N 9,500,000.00 9,500,000.00 0609/01/2007 850500451 N/A 12/01/2016 N 9,025,000.00 9,025,000.00 0609/01/2007 600876119 N/A 12/01/2016 N 9,000,000.00 9,000,000.00 0609/01/2007 310904586 N/A 09/01/2016 N 8,~~903~~867,~~144~~707.0036 8,~~891~~856,~~919~~289.8716 0609/01/2007 310904934 N/A 11/01/2016 N 8,~~824~~787,~~147~~575.1167 8,~~812~~775,~~514~~751.0491 0609/01/2007 310903184 N/A 11/01/2016 N 8,~~789~~760,~~150~~031.8834 8,~~779~~750,~~910~~660.4350 0609/01/2007 310905015 12/01/2016 12/01/2031 N 8,~~439~~404,~~500~~430.1020 8,~~428~~393,~~338~~087.5647 0609/01/2007 310904974 N/A 01/01/2017 N 8,~~214~~190,~~504~~023.7702 8,~~206~~182,~~811~~211.4400 0609/01/2007 310905171 N/A 12/01/2016 N 8,~~108~~084,~~121~~310.1320 8,~~100~~076,~~652~~723.1594 0609/01/2007 600876120 N/A 12/01/2016 N 8,000,000.00 8,000,000.00 0609/01/2007 310905144 N/A 01/01/2017 N 7,~~892~~870,~~763~~776.8836 7,~~885~~863,~~904~~805.8005 0609/01/2007 600876111 N/A 11/01/2016 N 7,600,000.00 7,600,000.00 0609/01/2007 700401449 N/A 12/01/2016 N 7,500,000.00 7,500,000.00 0609/01/2007 700400932 N/A 02/01/2016 N 7,~~378~~354,~~453~~485.2821 7,~~370~~346,~~880~~797.0160 0609/01/2007 310904932 N/A 11/01/2016 N 7,~~188~~159,~~649~~091.2308 7,~~179~~149,~~253~~540.5816 0609/01/2007 310904491 N/A 09/01/2016 N 7,~~193~~173,~~597~~349.4798 7,~~187~~166,~~281~~929.6370 0609/01/2007 600876121 N/A 12/01/2016 N 7,~~166~~147,~~073~~007.9182 7,~~160~~140,~~159~~992.8175 0609/01/2007 600876122 N/A 12/01/2016 N 7,~~064~~044,~~808~~892.3710 7,~~058~~038,~~588~~571.8338 0609/01/2007 700401294 N/A 10/01/2016 N 6,~~934~~907,~~693~~341.1492 6,~~926~~898,~~034~~533.4015 0609/01/2007 600876123 N/A 01/01/2017 N 6,800,000.00 6,800,000.00 0609/01/2007 600876124 N/A 12/01/2016 N 6,~~764~~744,~~778~~733.6012 6,~~758~~738,~~484~~341.7927 0609/01/2007 850500442 N/A 12/01/2016 N 6,750,000.00 6,750,000.00 0609/01/2007 700401445 N/A 12/01/2016 N 6,700,000.00 6,700,000.00 0609/01/2007 850500394 N/A 08/01/2021 N 6,~~418~~391,~~734~~880.8143 6,~~410~~383,~~193~~197.1339 0609/01/2007 850500390 07/01/2021 07/01/2036 N 5,~~946~~930,~~549~~772.9867 5,~~941~~925,~~665~~802.6077 0609/01/2007 700401297 N/A 11/01/2016 N 5,800,000.00 5,800,000.00 0609/01/2007 600876125 12/01/2016 12/01/2033 N 5,~~690~~670,~~063~~001.9180 5,~~683~~663,~~726~~560.1555 0609/01/2007 850203331 09/01/2016 09/01/2036 N 5,~~604~~588,~~500~~106.9387 5,~~599~~582,~~365~~889.28 06 09/01/2007 310903185 N/A 11/01/2016 N 5,~~462~~443,~~111~~975.4287 5,~~456~~438,~~355~~138.3878 0609/01/2007 850500429 N/A 11/01/2016 N 5,~~451~~427,~~070~~382.7671 5,~~443~~419,~~505~~699.4140 0609/01/2007 600876153 N/A 12/01/2021 N 5,400,000.00 5,400,000.00 0609/01/2007 310905111 N/A 12/01/2016 N 5,~~293~~275,~~647~~655.2633 5,~~287~~269,~~962~~880.1684 0609/01/2007 310905170 N/A 12/01/2016 N 5,~~223~~207,~~076~~772.5456 5,~~218~~202,~~277~~897.1667 0609/01/2007 310905089 N/A 12/01/2016 N 5,240,000.00 5,240,000.00 0609/01/2007 310905114 N/A 12/01/2016 N 5,~~069~~052,~~972~~740.0332 5,~~064~~047,~~527~~209.1582 0609/01/2007 600876126 N/A 12/01/2016 N 4,~~977~~964,~~478~~906.4176 4,~~973~~960,~~604~~963.1150 0609/01/2007 310904877 N/A 10/01/2013 N 4,~~964~~949,~~562~~906.2217 4,~~959~~945,~~965~~236.0543 0508/01/2007 700401377 N/A 12/01/2016 N 4,950,000.00 4,950,000.00 0608/01/2007 410904825 N/A 11/01/2016 N 4,~~872~~859,~~550~~768.3470 4,~~868~~855,~~593~~743.9058 0609/01/2007 310905112 N/A 12/01/2016 N 4,~~846~~829,~~296~~825.7930 4,~~841~~824,~~092~~538.1279 0609/01/2007 410904317 N/A 11/01/2016 N 4,600,000.00 4,600,000.00 0609/01/2007 600876127 N/A 12/01/2026 N 4,~~453~~425,~~145~~520.7417 4,~~444~~416,~~244~~470.7704 0609/01/2007 700401321 N/A 11/01/2026 N 4,~~444~~417,~~382~~082.4438 4,~~435~~408,~~595~~144.4885 0609/01/2007 850500447 N/A 12/01/2016 N 4,400,000.00 4,400,000.00 0609/01/2007 600876128 N/A 12/01/2016 N 4,400,000.00 4,400,000.00 0609/01/2007 410905214 N/A 12/01/2016 N 4,~~277~~265,~~771~~124.9340 4,~~273~~261,~~801~~092.8434 0609/01/2007 410904826 N/A 10/01/2016 N 4,~~271~~260,~~880~~343.2166 4,~~268~~256,~~297~~700.61 06 09/01/2007 410905033 N/A 11/01/2016 N 4,~~199~~187,~~310~~201.1294 4,~~195~~183,~~520~~351.7377 0609/01/2007 600876129 N/A 11/01/2016 N 4,~~175~~163,~~162~~501.5091 4,~~171~~159,~~526~~805.1461 0609/01/2007 620903147 N/A 11/01/2013 N 4,~~124~~113,~~965~~178.3697 4,~~121~~109,~~280~~434.3539 0609/01/2007 850500432 N/A 11/01/2016 N 4,115,000.00 4,115,000.00 0609/01/2007 700401387 N/A 12/01/2016 N 4,100,000.00 4,100,000.00 0609/01/2007 410905215 N/A 12/01/2016 N 4,~~078~~066,~~805~~746.8056 4,~~075~~062,~~020~~902.3805 0609/01/2007 850500433 N/A 11/01/2016 N 4,~~076~~065,~~342~~276.6535 4,~~072~~061,~~902~~778.9559 0609/01/2007 410904748 N/A 10/01/2016 N 4,~~021~~009,~~353~~508.9298 4,~~017~~005,~~639~~735.4070 0609/01/2007 850500437 N/A 11/01/2016 N 4,000,000.00 4,000,000.00 0609/01/2007 700401481 N/A 01/01/2017 N 3,~~983~~971,~~174~~619.2964 3,~~979~~967,~~553~~941.6276 0609/01/2007 410904675 N/A 10/01/2013 N 3,~~794~~779,~~149~~131.6145 3,~~789~~774,~~393~~293.6335 0609/01/2007 310904296 06/01/2016 06/01/2031 N 3,~~770~~756,~~808~~067.3646 3,~~766~~751,~~151~~327.7236 0609/01/2007 410904641 N/A 09/01/2016 N 3,~~770~~759,~~316~~655.5086 3,~~766~~756,~~989~~273.3994 0609/01/2007 410904608 N/A 09/01/2016 N 3,~~733~~708,~~133~~129.1759 3,~~725~~699,~~042~~912.2672 0509/01/2007 310905127 N/A 12/01/2016 N 3,~~728~~716,~~559~~296.4727 3,~~724~~712,~~697~~371.0523 0609/01/2007 600876130 N/A 12/01/2016 N 3,500,000.00 3,500,000.00 0609/01/2007 410904874 N/A 01/01/2017 N 3,~~486~~476,~~011~~504.0385 3,~~483~~473,~~052~~497.8236 0609/01/2007 850500423 N/A 10/01/2016 N 3,~~476~~466,~~294~~533.1905 3,~~473~~463,~~249~~437.1784 0609/01/2007 700401262 N/A 10/01/2016 N 3,~~415~~378,~~308~~733.2049 3,~~403,~~366,604.3828 0609/01/2007 410905177 N/A 12/01/2016 N 3,400,000.00 3,400,000.00 0609/01/2007 410905099 N/A 11/01/2016 N 3,400,000.00 3,400,000.00 0609/01/2007 600876131 N/A 12/01/2016 N 3,~~323~~314,~~873~~779.8076 3,~~321~~311,~~043~~902.5630 0609/01/2007 700400647 N/A 09/01/2015 N 3,~~289~~273,~~918~~001.6973 3,~~284~~267,~~466~~472.8958 0609/01/2007 410904746 N/A 10/01/2016 N 3,~~227~~218,~~846~~718.1418 3,~~224~~215,~~996~~821.3772 0609/01/2007 410905050 N/A 11/01/2016 N 3,200,000.00 3,200,000.00 0509/01/2007 410904971 N/A 10/01/2016 N 3,~~158~~149,~~233~~261.7076 3,~~155~~146,~~431~~413.2154 0609/01/2007 700401223 N/A 09/01/2016 N 3,100,000.00 3,100,000.00 0609/01/2007 850500459 N/A 01/01/2017 N 3,100,000.00 3,100,000.00 0609/01/2007 310905128 N/A 12/01/2016 N 3,~~082~~072,~~275~~138.8326 3,~~079~~068,~~082~~893.9056 0609/01/2007 600876132 N/A 12/01/2016 N 3,~~014~~005,~~523~~730.2223 3,~~011~~002,~~767~~930.0451 0609/01/2007 410905117 N/A 01/01/2017 N 2,~~986~~977,~~575~~249.6186 2,~~983~~974,~~631~~261.2295 0609/01/2007 600876113 N/A 10/01/2016 N 3,000,000.00 3,000,000.00 0609/01/2007 600876133 11/01/2016 11/01/2036 N 3,000,000.00 3,000,000.00 0609/01/2007 850500462 N/A 01/01/2017 N 2,~~982~~969,~~344~~857.5779 2,~~978~~965,~~366~~816.7832 0609/01/2007 600876134 N/A 12/01/2016 N 2,~~985~~977,~~397~~153.7289 2,~~982~~974,~~829~~542.3499 0609/01/2007 600876135 N/A 12/01/2016 N 2,~~978~~966,~~918~~713.9669 2,~~975~~962,~~039~~770.2507 0609/01/2007 600876136 N/A 11/01/2016 N 2,~~982~~974,~~679~~576.3344 2,~~980~~972,~~160~~015.5314 0609/01/2007 600876137 11/01/2016 11/01/2036 N 2,~~982~~974,~~574~~415.9792 2,~~980~~971,~~036~~835.6401 0609/01/2007 700401252 N/A 09/01/2016 N 2,~~976~~967,~~422~~948.0958 2,~~973~~965,~~775~~258.5469 0609/01/2007 410904739 N/A 11/01/2016 N 2,830,000.00 2,830,000.00 0609/01/2007 600876138 N/A 11/01/2016 N 2,~~808~~800,~~025~~038.8886 2,~~805~~797,~~530~~502.0047 0609/01/2007 700401272 N/A 10/01/2016 N 2,~~771~~763,~~138~~373.2516 2,~~768~~760,~~716~~911.4740 0609/01/2007 600876139 N/A 12/03/2016 N 2,~~736~~728,~~148~~293.7330 2,~~733~~725,~~690~~795.6585 0609/03/2007 700401242 N/A 09/01/2016 N 2,700,000.00 2,700,000.00 0609/01/2007 410905097 N/A 12/01/2016 N 2,700,000.00 2,700,000.00 0609/01/2007 600876110 N/A 11/01/2016 N 2,700,000.00 2,700,000.00 0609/01/2007 700401444 N/A 12/01/2016 N 2,700,000.00 2,700,000.00 0609/01/2007 600876140 N/A 12/01/2016 N 2,~~686~~678,~~208~~373.8147 2,~~683~~675,~~752~~878.8067 0609/01/2007 410904841 10/01/2011 10/01/2036 N 2,~~532~~525,~~831~~767.9306 2,~~530~~523,~~629~~528.6932 0609/01/2007 410904658 N/A 09/01/2016 N 2,~~530~~523,~~841~~991.3004 2,~~528~~521,~~714~~827.1858 0609/01/2007 410904686 N/A 10/01/2013 N 2,~~526~~516,~~130~~131.9490 2,~~522~~512,~~964~~910.4271 0609/01/2007 700401388 N/A 12/01/2016 N 2,500,000.00 2,500,000.00 0509/01/2007 700401343 N/A 11/01/2016 N 2,500,000.00 2,500,000.00 0609/01/2007 410905122 N/A 12/01/2016 N 2,500,000.00 2,500,000.00 0609/01/2007 850500444 N/A 12/01/2016 N 2,500,000.00 2,500,000.00 0609/01/2007 600876141 N/A 12/01/2016 N 2,~~488~~481,~~220~~599.1397 2,~~486~~479,~~166~~511.6341 0609/01/2007 600876142 N/A 12/01/2016 N 2,~~487~~480,~~583~~554.6286 2,~~485~~478,~~388~~323.0968 0609/01/2007 410904710 N/A 10/01/2013 N 2,~~476~~466,~~598~~795.9495 2,~~473~~463,~~494~~637.5192 0609/01/2007 620904470 N/A 09/01/2016 N 2,~~433~~427,~~099~~122.5505 2,~~431~~425,~~266~~254.1886 0609/01/2007 410905120 12/01/2016 12/01/2036 N 2,~~338~~331,~~352~~760.0605 2,~~336~~329,~~293~~667.4898 0609/01/2007 850500424 N/A 11/01/2016 N 2,325,000.00 2,325,000.00 0609/01/2007 410904807 N/A 10/01/2016 N 2,300,000.00 2,300,000.00 0609/01/2007 410904618 N/A 08/01/2016 N 2,300,000.00 2,300,000.00 0609/01/2007 410904960 N/A 12/01/2016 N 2,~~283~~274,~~863~~522.7985 2,~~280~~271,~~895~~505.0311 0609/01/2007 410905162 N/A 12/01/2016 N 2,~~238~~232,~~530~~015.2648 2,~~236~~229,~~488~~941.6859 0609/01/2007 600876143 N/A 12/01/2016 N 2,~~238~~231,~~507~~977.3590 2,~~236~~229,~~460~~898.6890 0609/01/2007 700401229 N/A 09/01/2016 N 2,200,000.00 2,200,000.00 0609/01/2007 410905042 N/A 12/01/2016 N 2,~~189~~182,~~139~~996.3721 2,~~187~~181,~~221~~047.9547 0609/01/2007 410905121 N/A 11/01/2016 N 2,~~186~~180,~~649~~358.4883 2,~~184~~178,~~681~~358.2495 0609/01/2007 600876144 N/A 12/01/2016 N 2,~~134~~125,~~525~~545.0750 2,~~131~~122,~~664~~638.1673 0609/01/2007 700401363 N/A 11/01/2016 N 2,142,000.00 2,142,000.00 0609/01/2007 600876145 12/01/2016 12/01/2031 N 2,~~085~~077,~~826~~652.2778 2,~~083~~075,~~238~~020.6763 0609/01/2007 410904660 N/A 10/01/2016 N 2,~~067~~061,~~176~~949.2491 2,~~065~~060,~~566~~311.5129 0609/01/2007 410905110 N/A 12/01/2016 N 2,~~039~~034,~~900~~188.2296 2,~~038~~032,~~118~~377.0664 0609/01/2007 700401317 N/A 11/01/2016 N 2,000,000.00 2,000,000.00 0609/01/2007 410905100 N/A 01/01/2017 N 1,~~992~~986,~~157~~849.1467 1,~~990~~985,~~510~~174.0763 0609/01/2007 620904427 N/A 11/01/2013 N 1,~~989~~984,~~545~~733.0011 1,~~988~~983,~~071~~232.21 06 09/01/2007 410904980 N/A 11/01/2016 N 1,~~988~~982,~~125~~547.4342 1,~~986~~980,~~385~~778.0243 0609/01/2007 410904770 N/A 10/01/2016 N 1,~~987~~981,~~138~~870.1089 1,~~985~~980,~~506~~210.0866 0609/01/2007 410904283 N/A 09/01/2016 N 1,~~936~~931,~~205~~309.2874 1,~~934~~929,~~698~~775.0128 0509/01/2007 700401292 N/A 10/01/2016 N 1,900,000.00 1,900,000.00 0609/01/2007 410905043 N/A 12/01/2016 N 1,~~811~~806,~~069~~022.4512 1,~~809~~804,~~495~~422.2910 0609/01/2007 410904765 N/A 11/01/2016 N 1,~~792~~787,~~087~~485.3617 1,~~790~~786,~~666~~039.5830 0609/01/2007 600876146 N/A 12/01/2016 N 1,~~791~~786,~~587~~865.4022 1,~~790~~785,~~124~~376.3095 0609/01/2007 600876147 N/A 12/01/2016 N 1,~~790~~785,~~805~~582.8935 1,~~789~~783,~~168~~919.5615 0609/01/2007 410904872 N/A 10/01/2016 N 1,~~789~~785,~~548~~320.0100 1,~~788~~784,~~257~~005.7130 0609/01/2007 620904977 N/A 11/01/2016 N 1,~~722~~717,~~007~~064.2652 1,~~720~~715,~~461~~493.1450 0609/01/2007 410904983 N/A 12/01/2016 N 1,700,000.00 1,700,000.00 0609/01/2007 410904978 N/A 11/01/2016 N 1,~~689~~684,~~498~~538.5433 1,~~687~~682,~~943~~958.1639 0609/01/2007 410904822 N/A 09/01/2016 N 1,~~687~~683,~~822~~493.1639 1,~~686~~682,~~486~~134.9334 0609/01/2007 410904881 N/A 10/01/2016 N 1,~~673~~662,~~675~~421.3642 1,~~670~~658,~~031~~721.6690 0609/01/2007 410905056 N/A 12/01/2016 N 1,~~671~~666,~~280~~957.2650 1,~~669~~665,~~944~~597.0494 0608/01/2007 410905055 N/A 11/01/2016 N 1,650,000.00 1,650,000.00 0609/01/2007 410905054 N/A 12/01/2016 N 1,650,000.00 1,650,000.00 0609/01/2007 600876148 N/A 11/01/2016 N 1,600,000.00 1,600,000.00 0609/01/2007 410904265 N/A 07/01/2016 N 1,600,000.00 1,600,000.00 0609/01/2007 410904827 N/A 12/01/2016 N 1,~~593~~589,~~142~~345.8492 1,~~591~~588,~~981~~163.8128 0609/01/2007 620905124 N/A 12/01/2016 N 1,~~592~~588,~~430~~173.1346 1,~~591~~586,~~109~~829.0187 0609/01/2007 600876149 N/A 12/01/2016 N 1,~~591~~587,~~827~~184.4326 1,~~590~~585,~~372~~705.0286 0609/01/2007 930904273 N/A 11/01/2021 N 1,~~593~~589,~~059~~988.9524 1,~~592~~589,~~152~~061.7326 0609/01/2007 600876150 N/A 11/01/2016 N 1,~~591~~586,~~036~~863.8525 1,~~589~~585,~~744~~548.9593 0609/01/2007 410904445 N/A 09/01/2016 N 1,~~588~~583,~~052~~784.9841 1,~~586~~582,~~728~~437.6230 0609/01/2007 410904619 N/A 08/01/2016 N 1,~~528~~524,~~055~~215.5652 1,~~526~~523,~~874~~013.5804 0609/01/2007 410904783 N/A 09/01/2016 N 1,~~508~~505,~~974~~049.6634 1,~~507~~503,~~761~~814.7098 0609/01/2007 410904602 N/A 09/01/2021 N 1,~~482~~467,~~792~~588.3591 1,~~477~~462,~~842~~553.4640 0609/01/2007 700401279 N/A 10/01/2016 N 1,~~490~~486,~~434~~520.2350 1,~~489~~485,~~222~~288.9815 0609/01/2007 410905057 N/A 11/01/2016 N 1,~~441~~438,~~975~~245.0354 1,~~440~~437,~~822~~072.6391 0609/01/2007 410905164 12/01/2016 12/01/2036 N 1,~~401~~397,~~461~~537.2144 1,~~400~~396,~~236~~293.8302 0609/01/2007 410905072 N/A 12/01/2016 N 1,~~393~~389,~~130~~247.3375 1,~~391~~388,~~919~~016.4396 0609/01/2007 700401212 N/A 08/01/2016 N 1,~~388~~384,~~347~~576.2566 1,~~387~~383,~~176~~385.2966 0609/01/2007 410904823 N/A 09/01/2016 N 1,330,000.00 1,330,000.00 0609/01/2007 410904209 N/A 11/01/2016 N 1,~~293~~289,~~063~~859.7791 1,~~292~~288,~~079~~857.2854 0609/01/2007 600876151 N/A 12/01/2016 N 1,~~253~~249,~~564~~907.1060 1,~~252~~248,~~417~~743.9636 0609/01/2007 410904628 N/A 10/01/2016 N 1,~~192~~189,~~250~~075.4437 1,~~191~~188,~~266~~074.1008 0609/01/2007 410904667 N/A 09/01/2016 N 1,~~190~~187,~~965~~734.5446 1,~~189~~186,~~961~~713.9676 0609/01/2007 700401384 N/A 12/01/2016 N ~~993~~988,~~006~~959.7674 ~~991~~987,~~720~~652.9362 0609/01/2007 410903711 N/A 11/01/2016 N ~~992~~988,~~227~~517.5067 ~~991~~987,~~058~~327.7675 0609/01/2007 410905093 N/A 12/01/2016 N ~~963~~953,~~148~~055.2268 ~~959~~949,~~854~~710.6900 0609/01/2007 620904768 N/A 11/01/2016 N ~~969~~967,~~712~~263.3316 ~~968~~966,~~957~~495.8417 0609/01/2007 410904782 N/A 09/01/2016 N ~~893~~891,~~947~~814.2809 ~~893~~891,~~295~~150.6315 0609/01/2007 Totals 1,~~552~~550,~~110~~434,~~826~~714.9775 1,~~551~~549,~~581~~896,~~160~~477.9287 See footnotes on the last page of this section.

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 600876114 1 Retail Mount Pleasant SC 95,200,000.00 850500454 2 Lodging Los Angeles CA 72,000,000.00 600876115 3 Retail Pinellas Park FL 71,000,000.00 310905166 4 Retail Las Vegas NV 59,680,000.00 850203322 5 Office Washington DC 55,000,000.00 850500460 6 Lodging Weehawken NJ 55,000,000.00 700401413 7 Office San Francisco CA 50,000,000.00 600876112 8 Office Beverly Hills CA 46,750,000.00 310905200 9 Retail Kildeer IL 33,145,000.00 700401378 10 Other New York NY 27,000,000.00 850500463 11 Mixed Use New York NY 25,000,000.00 310905014 12 Retail Schererville IN 22,700,000.00 310905167 13 Multi-Family Lynnwood WA 21,000,000.00 850203534 14 Retail Raleigh NC 21,000,000.00 850500452 15 Office Arlington TX 20,115,000.00 600876116 16 Retail Romeoville IL 20,000,000.00 850500407 17 Retail Various Various 19,825,000.00 310903183 18 Mobile Home Park Romulus MI 16,~~866~~811,~~954~~482.2108 700401401 19 Multi-Family New York NY 15,500,000.00 700401418 20 Retail Fairbanks AK 15,000,000.00 700401446 21 Multi-Family Huntington Beach CA 15,000,000.00 700401448 22 Multi-Family Redondo Beach CA 14,700,000.00 700401357 23 Multi-Family New York NY 13,~~895~~851,~~137~~571.0016 700401369 24 Multi-Family Arnold MO 13,500,000.00 700401300 25 Self Storage Long Island City NY 12,~~683~~547,~~982~~526.3729 850500427 26 Retail Prairie Village KS 11,750,000.00 310905142 27 Lodging San Antonio TX 11,~~542~~510,~~775~~427.4655 700401447 28 Multi-Family Torrance CA 11,500,000.00 850500440 29 Retail Hilliard OH 11,220,000.00 850500422 30 Other Weehawken NJ 11,000,000.00 700401230 31 Office Minneapolis MN 10,000,000.00 600876117 32 Mixed Use Hebron KY 10,000,000.00 850203330 33 Other Flushing NY 10,000,000.00 600876118 34 Retail Various FL 10,000,000.00 310903966 35 Office Los Angeles CA 9,~~925~~896,~~120~~873.5363 600876109 36 Office Lacey WA 9,600,000.00 310904610 37 Retail Rome GA 9,~~548~~521,~~420~~993.4278 700401442 38 Multi-Family New York NY 9,500,000.00 850500451 39 Retail Bloomsburg PA 9,025,000.00 600876119 40 Multi-Family Auburn WA 9,000,000.00 310904586 41 Industrial Seattle WA 8,~~891~~856,~~919~~289.8716 310904934 42 Lodging Kill Devil Hills NC 8,~~812~~775,~~514~~751.0491 310903184 43 Mobile Home Park Novi MI 8,~~779~~750,~~910~~660.4350 310905015 44 Lodging Rochester NY 8,~~428~~393,~~338~~087.5647 310904974 45 Lodging Ashland OR 8,~~206~~182,~~811~~211.4400 310905171 46 Self Storage San Mateo CA 8,~~100~~076,~~652~~723.1594 600876120 47 Retail Pleasant Hill CA 8,000,000.00 310905144 48 Lodging Paducah KY 7,~~885~~863,~~904~~805.8005 600876111 49 Retail Rockwall TX 7,600,000.00 700401449 50 Multi-Family Newport Beach CA 7,500,000.00 700400932 51 Retail Mesa AZ 7,~~370~~346,~~880~~797.0160 310904932 52 Lodging Virginia Beach VA 7,~~179~~149,~~253~~540.5816 310904491 53 Office Macon GA 7,~~187~~166,~~281~~929.6370 600876121 54 Lodging Pennsville NJ 7,~~160~~140,~~159~~992.8175 600876122 55 Industrial Milwaukee WI 7,~~058~~038,~~588~~571.8338 700401294 56 Self Storage Various WA 6,~~926~~898,~~034~~533.4015 600876123 57 Retail Lakeville MN 6,800,000.00 600876124 58 Multi-Family Statesboro GA 6,~~758~~738,~~484~~341.7927 850500442 59 Retail Carrollton TX 6,750,000.00 700401445 60 Multi-Family Los Angeles CA 6,700,000.00 850500394 61 Retail Reisterstown MD 6,~~410~~383,~~193~~197.1339 850500390 62 Retail Paramus NJ 5,~~941~~925,~~665~~802.6077 700401297 63 Retail Kingman AZ 5,800,000.00 600876125 64 Retail Monroe MI 5,~~683~~663,~~726~~560.1555 850203331 65 Industrial Kalamazoo MI 5,~~599~~582,~~365~~889.2806 310903185 66 Mobile Home Park Ashland VA 5,~~456~~438,~~355~~138.3878 850500429 67 Retail Baltimore MD 5,~~443~~419,~~505~~699.4140 600876153 68 Multi-Family Menands NY 5,400,000.00 310905111 69 Lodging Chattanooga TN 5,~~287~~269,~~962~~880.1684 310905170 70 Self Storage Martinez CA 5,~~218~~202,~~277~~897.1667 310905089 71 Retail Springfield VA 5,240,000.00 310905114 72 Lodging Chattanooga TN 5,~~064~~047,~~527~~209.1582 600876126 73 Retail Las Vegas NV 4,~~973~~960,~~604~~963.1150 310904877 74 Mobile Home Park Longmont CO 4,~~959~~945,~~965~~236.0543 700401377 75 Retail Moreno Valley CA 4,950,000.00 410904825 76 Industrial Prescott Valley AZ 4,~~868~~855,~~593~~743.9058 310905112 77 Lodging Dalton GA 4,~~841~~824,~~092~~538.1279 410904317 78 Retail Macomb Township MI 4,600,000.00 600876127 79 Retail Milford CT 4,~~444~~416,~~244~~470.7704 700401321 80 Retail Roseville CA 4,~~435~~408,~~595~~144.4885 850500447 81 Retail New Paltz NY 4,400,000.00 600876128 82 Industrial Gilbert AZ 4,400,000.00 410905214 83 Multi-Family Fallbrook CA 4,~~273~~261,~~801~~092.8434 410904826 84 Multi-Family San Francisco CA 4,~~268~~256,~~297~~700.6106 410905033 85 Multi-Family Columbus OH 4,~~195~~183,~~520~~351.7377 600876129 86 Other Schaumburg IL 4,~~171~~159,~~526~~805.1461 620903147 87 Multi-Family Glendale AZ 4,~~121~~109,~~280~~434.3539 850500432 88 Retail Hanover Borough PA 4,115,000.00 700401387 89 Retail Las Cruces NM 4,100,000.00 410905215 90 Multi-Family Fallbrook CA 4,~~075~~062,~~020~~902.3805 850500433 91 Retail Watertown NY 4,~~072~~061,~~902~~778.9559 410904748 92 Retail Charleston SC 4,~~017~~005,~~639~~735.4070 850500437 93 Retail Harborcreek PA 4,000,000.00 700401481 94 Retail Gaithersburg MD 3,~~979~~967,~~553~~941.6276 410904675 95 Self Storage Bakersfield CA 3,~~789~~774,~~393~~293.6335 310904296 96 Lodging Mentor OH 3,~~766~~751,~~151~~327.7236 410904641 97 Office San Diego CA 3,~~766~~756,~~989~~273.3994 410904608 98 Multi-Family Killeen TX 3,~~725~~699,~~042~~912.2672 310905127 99 Lodging Sycamore IL 3,~~724~~712,~~697~~371.0523 600876130 100 Industrial Riverside CA 3,500,000.00 410904874 101 Retail Henderson NV 3,~~483~~473,~~052~~497.8236 850500423 102 Retail Conyers GA 3,~~473~~463,~~249~~437.1784 700401262 103 Office Naples FL 3,~~403,~~366,604.3828 410905177 104 Office McKinney TX 3,400,000.00 410905099 105 Industrial Various CA 3,400,000.00 600876131 106 Retail Pasadena CA 3,~~321~~311,~~043~~902.5630 700400647 107 Lodging Orlando FL 3,~~284~~267,~~466~~472.8958 410904746 108 Industrial Newbury Park CA 3,~~224~~215,~~996~~821.3772 410905050 109 Mobile Home Park Murray UT 3,200,000.00 410904971 110 Multi-Family Fishersville VA 3,~~155~~146,~~431~~413.2154 700401223 111 Retail Meridian ID 3,100,000.00 850500459 112 Retail Queens Village NY 3,100,000.00 310905128 113 Lodging Freeport IL 3,~~079~~068,~~082~~893.9056 600876132 114 Multi-Family Sioux City IA 3,~~011~~002,~~767~~930.0451 410905117 115 Retail Las Vegas NV 2,~~983~~974,~~631~~261.2295 600876113 116 Retail Las Vegas NV 3,000,000.00 600876133 117 Retail Bedford TX 3,000,000.00 850500462 118 Retail College Township PA 2,~~978~~965,~~366~~816.7832 600876134 119 Industrial Brooklyn Park MN 2,~~982~~974,~~829~~542.3499 600876135 120 Industrial San Bernardino CA 2,~~975~~962,~~039~~770.2507 600876136 121 Industrial Minneapolis MN 2,~~980~~972,~~160~~015.5314 600876137 122 Retail Murfreesboro TN 2,~~980~~971,~~036~~835.6401 700401252 123 Industrial Long Island City NY 2,~~973~~965,~~775~~258.5469 410904739 124 Industrial Phoenix AZ 2,830,000.00 600876138 125 Mixed Use Santa Clarita CA 2,~~805~~797,~~530~~502.0047 700401272 126 Retail Greenacres FL 2,~~768~~760,~~716~~911.4740 600876139 127 Multi-Family Columbus OH 2,~~733~~725,~~690~~795.6585 700401242 128 Retail San Antonio TX 2,700,000.00 410905097 129 Retail Laytonsville MD 2,700,000.00 600876110 130 Retail McKinney TX 2,700,000.00 700401444 131 Multi-Family Los Angeles CA 2,700,000.00 600876140 132 Multi-Family Columbus NE 2,~~683~~675,~~752~~878.8067 410904841 133 Industrial McAllen TX 2,~~530~~523,~~629~~528.6932 410904658 134 Retail Houston TX 2,~~528~~521,~~714~~827.1858 410904686 135 Self Storage Victorville CA 2,~~522~~512,~~964~~910.4271 700401388 136 Retail Katy TX 2,500,000.00 700401343 137 Retail Jersey City NJ 2,500,000.00 410905122 138 Industrial Valley View OH 2,500,000.00 850500444 139 Retail Ithaca NY 2,500,000.00 600876141 140 Retail Mahtomedi MN 2,~~486~~479,~~166~~511.6341 600876142 141 Industrial Sacramento CA 2,~~485~~478,~~388~~323.0968 410904710 142 Self Storage Victorville CA 2,~~473~~463,~~494~~637.5192 620904470 143 Industrial Van Nuys CA 2,~~431~~425,~~266~~254.1886 410905120 144 Retail West Chester OH 2,~~336~~329,~~293~~667.4898 850500424 145 Retail Glassport PA 2,325,000.00 410904807 146 Multi-Family Westland MI 2,300,000.00 410904618 147 Multi-Family Houston TX 2,300,000.00 410904960 148 Self Storage Various TX 2,~~280~~271,~~895~~505.0311 410905162 149 Self Storage Bonney Lake WA 2,~~236~~229,~~488~~941.6859 600876143 150 Multi-Family Various NE 2,~~236~~229,~~460~~898.6890 700401229 151 Retail Houston TX 2,200,000.00 410905042 152 Office Eagle River AK 2,~~187~~181,~~221~~047.9547 410905121 153 Retail Grosse Pointe MI 2,~~184~~178,~~681~~358.2495 600876144 154 Office Southport CT 2,~~131~~122,~~664~~638.1673 700401363 155 Retail Lincoln City OR 2,142,000.00 600876145 156 Retail New Port Richey FL 2,~~083~~075,~~238~~020.6763 410904660 157 Retail Phoenix AZ 2,~~065~~060,~~566~~311.5129 410905110 158 Retail Stockton CA 2,~~038~~032,~~118~~377.0664 700401317 159 Retail Santa Monica CA 2,000,000.00 410905100 160 Mobile Home Park Federal Way WA 1,~~990~~985,~~510~~174.0763 620904427 161 Multi-Family Mesa AZ 1,~~988~~983,~~071~~232.2106 410904980 162 Retail Houston TX 1,~~986~~980,~~385~~778.0243 410904770 163 Self Storage Roseville CA 1,~~985~~980,~~506~~210.0866 410904283 164 Industrial Wilmington CA 1,~~934~~929,~~698~~775.0128 700401292 165 Retail Rolesville NC 1,900,000.00 410905043 166 Mixed Use Anchorage AK 1,~~809~~804,~~495~~422.2910 410904765 167 Retail North Branch MN 1,~~790~~786,~~666~~039.5830 600876146 168 Retail Houston TX 1,~~790~~785,~~124~~376.3095 600876147 169 Multi-Family Joplin MO 1,~~789~~783,~~168~~919.5615 410904872 170 Multi-Family Portland OR 1,~~788~~784,~~257~~005.7130 620904977 171 Industrial Marietta OH 1,~~720~~715,~~461~~493.1450 410904983 172 Retail Gun Barrel City TX 1,700,000.00 410904978 173 Multi-Family Natchitoches LA 1,~~687~~682,~~943~~958.1639 410904822 174 Retail Omro WI 1,~~686~~682,~~486~~134.9334 410904881 175 Self Storage Indianapolis IN 1,~~670~~658,~~031~~721.6690 410905056 176 Retail Ridgeland MS 1,~~669~~665,~~944~~597.0494 410905055 177 Multi-Family Spokane Valley WA 1,650,000.00 410905054 178 Multi-Family Spokane Valley WA 1,650,000.00 600876148 179 Retail Houston TX 1,600,000.00 410904265 180 Mobile Home Park Paradise CA 1,600,000.00 410904827 181 Retail Austin TX 1,~~591~~588,~~981~~163.8128 620905124 182 Office Northridge CA 1,~~591~~586,~~109~~829.0187 600876149 183 Multi-Family Columbus NE 1,~~590~~585,~~372~~705.0286 930904273 184 Retail Albuquerque NM 1,~~592~~589,~~152~~061.7326 600876150 185 Multi-Family New York NY 1,~~589~~585,~~744~~548.9593 410904445 186 Retail Edmonds WA 1,~~586~~582,~~728~~437.6230 410904619 187 Retail Philadelphia PA 1,~~526~~523,~~874~~013.5804 410904783 188 Retail Eagle ID 1,~~507~~503,~~761~~814.7098 410904602 189 Office Phoenix AZ 1,~~477~~462,~~842~~553.4640 700401279 190 Retail Suwanee GA 1,~~489~~485,~~222~~288.9815 410905057 191 Retail Steubenville OH 1,~~440~~437,~~822~~072.6391 410905164 192 Retail Wellsburg WV 1,~~400~~396,~~236~~293.8302 410905072 193 Retail Nipomo CA 1,~~391~~388,~~919~~016.4396 700401212 194 Retail Lodi CA 1,~~387~~383,~~176~~385.2966 410904823 195 Self Storage Cantonment FL 1,330,000.00 410904209 196 Retail Moyock NC 1,~~292~~288,~~079~~857.2854 600876151 197 Multi-Family Norfolk NE 1,~~252~~248,~~417~~743.9636 410904628 198 Retail Lubbock TX 1,~~191~~188,~~266~~074.1008 410904667 199 Retail Lithonia GA 1,~~189~~186,~~961~~713.9676 700401384 200 Retail Scottsbluff NE ~~991~~987,~~720~~652.9362 410903711 201 Retail Dallas TX ~~991~~987,~~058~~327.7675 410905093 202 Retail Studio City CA ~~959~~949,~~854~~710.6900 620904768 203 Retail Albuquerque NM ~~968~~966,~~957~~495.8417 410904782 204 Retail Santa Ana CA ~~893~~891,~~295~~150.6315 Totals 1,~~551~~549,~~581~~896,~~160~~477.9287

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 600876114 0.00 01,672,325.0012 01/01/2007 03/31/2007 850500454 0.00 0.00 600876115 0.00 01,293,470.0087 01/01/2007 03/31/2007 310905166 01,901,187.00 0.00 850203322 01,798,114.00 0.00 850500460 06,751,753.0076 0.00 700401413 0379,600.00 0.00 600876112 03,630,617.0044 01,020,728.0063 01/01/2007 03/31/2007 310905200 0.00 0.00 700401378 0.00 0.00 850500463 0(16,130.00) 0.00 310905014 0.00 0.00 310905167 0.00 0.00 850203534 01,912,191.00 0.00 850500452 0.00 0.00 600876116 01,779,681.0029 0420,801.0004 01/01/2007 03/31/2007 850500407 0558,594.0025 0.00 310903183 01,943,155.00 0.00 700401401 01,129,215.0028 0.00 700401418 0291,702.00 0.00 700401446 0.00 0.00 700401448 01,103,323.0086 0.00 700401357 0.00 0.00 700401369 0.00 0.00 700401300 0.00 0.00 850500427 094,538.00 0.00 310905142 1,799,138.50 0.00 700401447 0852,271.0061 0.00 850500440 0.00 0.00 850500422 0.00 0.00 700401230 05,777,861.00 0.00 600876117 01,494,779.0035 0.00 850203330 01,354,116.00 0.00 600876118 0.00 0.00 310903966 071,605.00 0.00 600876109 01,404,828.00 0.00 310904610 1,146,429.00 0.00 700401442 0859,358.00 0.00 850500451 0306,961.00 0.00 600876119 01,003,158.0091 0.00 310904586 01,098,715.0078 0.00 310904934 0.00 0.00 310903184 01,106,695.0040 0.00 310905015 0934,945.0002 0.00 310904974 0.00 0.00 310905171 0.00 0.00 600876120 0568,554.0029 0.00 310905144 1,080,223.30 0.00 600876111 057,893.00 0.00 700401449 0.00 0.00 700400932 0823,670.0075 0.00 310904932 0.00 0.00 310904491 0898,586.0010 0.00 600876121 0.00 0.00 600876122 0709,887.0073 0.00 700401294 0.00 0.00 600876123 0.00 0.00 600876124 0.00 0.00 850500442 0.00 0.00 700401445 0556,498.00 0.00 850500394 0745,904.00 0.00 850500390 0477,808.0075 0.00 700401297 079,731.00 0.00 600876125 0.00 0.00 850203331 0.00 0.00 310903185 881,461.45 0.00 850500429 0.00 0.00 600876153 0.00 0.00 310905111 0.00 0.00 310905170 0.00 0.00 310905089 362,508.00 0.00 310905114 0619,949.00 0.00 600876126 0.00 0.00 310904877 0632,038.00 0.00 700401377 0.00 0.00 410904825 0534,261.0095 0.00 310905112 0560,798.00 0.00 410904317 0822,628.00 0.00 600876127 0504,708.0075 0.00 700401321 0.00 0.00 850500447 0855,323.0080 0.00 600876128 0596,997.0066 0.00 410905214 0.00 0.00 410904826 0605,801.0092 0.00 410905033 0135,784.00 0.00 600876129 0396,692.0051 0.00 620903147 0.00 0.00 850500432 475,695.55 0.00 700401387 0219,838.00 0.00 410905215 0.00 0.00 850500433 0.00 0.00 410904748 0602,274.00 0.00 850500437 0580,537.0060 0.00 700401481 0550,974.00 0.00 410904675 0426,974.0010 0.00 310904296 0452,642.00 0.00 410904641 0318,690.00 0.00 410904608 615,795.95 0.00 310905127 029,705.00 0.00 600876130 0907,914.0081 0.00 410904874 0139,319.00 0.00 850500423 0.00 0.00 700401262 0519,662.0028 0.00 410905177 030,971.00 0.00 410905099 0.00 0.00 600876131 0.00 0.00 700400647 0.00 0.00 410904746 0383,371.00 0.00 410905050 0.00 0.00 410904971 097,838.00 0.00 700401223 0326,801.0024 0.00 850500459 0301,657.0031 0.00 310905128 028,515.00 0.00 600876132 0404,038.0046 0.00 410905117 0417,400.00 0.00 600876113 0.00 0.00 600876133 0282,985.0098 0.00 850500462 0242,354.00 0.00 600876134 0333,378.0054 0.00 600876135 0285,378.0077 0.00 600876136 0305,722.00 0.00 600876137 0291,592.0083 0.00 700401252 0.00 0.00 410904739 0.00 0.00 600876138 0397,123.0099 0.00 700401272 0.00 0.00 600876139 0235,960.0022 0.00 700401242 0.00 0.00 410905097 0396,165.0060 0.00 600876110 0.00 0.00 700401444 0267,341.00 0.00 600876140 0355,931.0088 0.00 410904841 0.00 0.00 410904658 092,116.00 0.00 410904686 0236,876.0055 0.00 700401388 0.00 0.00 700401343 0.00 0.00 410905122 0.00 0.00 850500444 0234,745.00 0.00 600876141 0.00 0.00 600876142 0389,065.0044 0.00 410904710 0246,786.0040 0.00 620904470 0248,655.0022 0.00 410905120 0188,149.00 0.00 850500424 299,947.00 0.00 410904807 021,406.0067 0.00 410904618 089,343.00 0.00 410904960 0.00 0.00 410905162 0351,030.00 0.00 600876143 0305,218.0004 0.00 700401229 0172,093.0020 0.00 410905042 0.00 0.00 410905121 0.00 0.00 600876144 0445,505.0048 0.00 700401363 0246,360.00 0.00 600876145 0.00 0.00 410904660 066,754.00 0104,156.00 01/01/2007 06/30/2007 410905110 0.00 0.00 700401317 140,052.04 0.00 410905100 0.00 0.00 620904427 0.00 0.00 410904980 0.00 0.00 410904770 0310,469.0012 0.00 410904283 0201,265.00 0.00 700401292 0.00 0.00 410905043 0317,913.00 0.00 410904765 0.00 0.00 600876146 0196,167.0027 0.00 600876147 0257,453.0096 0.00 410904872 0.00 0.00 620904977 0.00 0.00 410904983 025,625.00 0.00 410904978 057,820.00 0.00 410904822 0173,145.00 0.00 410904881 0247,576.0015 0.00 410905056 016,864.00 0.00 410905055 075,903.00 0.00 410905054 068,935.00 0.00 600876148 0.00 0.00 410904265 0134,307.00 0.00 410904827 0171,845.00 0.00 620905124 0.00 0.00 600876149 0223,299.0071 0.00 930904273 078,203.00 0.00 600876150 0.00 0.00 410904445 0170,430.00 0.00 410904619 039,396.00 0.00 410904783 0.00 0.00 410904602 0550,214.0075 0.00 700401279 0.00 0.00 410905057 0.00 0.00 410905164 0.00 0.00 410905072 0153,091.0005 0.00 700401212 014,048.00 0.00 410904823 045,316.0033 0.00 410904209 0169,941.00 0.00 600876151 0163,352.0017 0.00 410904628 0.00 0.00 410904667 0.00 0.00 700401384 0.00 0.00 410903711 088,966.0045 049,620.00 01/01/2007 06/30/2007 410905093 0161,689.00 0.00 620904768 0.00 0.00 410904782 0.00 0.00

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 09/12/2007 0 $0.00 0 $0.00 0 $0.00 08/13/2007 0 $0.00 0 $0.00 0 $0.00 07/12/2007 0 $0.00 0 $0.00 0 $0.00 06/12/2007 0 $0.00 0 $0.00 0 $0.00 05/14/2007 0 $0.00 0 $0.00 0 $0.00 04/12/2007 0 $0.00 0 $0.00 0 $0.00 03/12/2007 0 $0.00 0 $0.00 0 $0.00 02/12/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 09/12/2007 0 $0.00 0 $0.00 0 $0.00 08/13/2007 0 $0.00 0 $0.00 0 $0.00 07/12/2007 0 $0.00 0 $0.00 0 $0.00 06/12/2007 0 $0.00 0 $0.00 0 $0.00 05/14/2007 0 $0.00 0 $0.00 0 $0.00 04/12/2007 0 $0.00 0 $0.00 0 $0.00 03/12/2007 0 $0.00 0 $0.00 0 $0.00 02/12/2007 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 09/12/2007 0 $0.00 0 $0.00 5.820258% 5.787546% 109 08/13/2007 0 $0.00 0 $0.00 5.820299% 5.787586% 110 07/12/2007 0 $0.00 0 $0.00 5.820339% 5.787626% 111 06/12/2007 0 $0.00 0 $0.00 5.820386% 5.787671% 112 05/14/2007 0 $0.00 0 $0.00 5.820426% 5.787710% 113 04/12/2007 0 $0.00 0 $0.00 5.820473% 5.787756% 114 03/12/2007 0 $0.00 0 $0.00 5.820512% 5.787794% 115 02/12/2007 0 $0.00 0 $0.00 5.820571% 5.787852% 116 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~850500463 11 0 05/01/2007 123,031.25 123,031.25 A~~ 850500452 15 0 0508/01/2007 99,116.66 99,116.66 A ~~310904877~~700401357 7423 0 0508/01/2007 2979,~~050~~076.4008 2979,~~050~~076.4008 A ~~410904608~~310904877 9874 0 0508/01/2007 2629,~~800~~050.1378 2629,~~800~~050.1378 A ~~410905050~~700401377 ~~109~~75 0 0508/01/2007 1524,~~761~~211.7700 1524,~~761~~211.7700 A ~~700401388~~410905056 ~~136~~176 0 0508/01/2007 1210,~~658~~316.3368 1210,~~658~~316.3368 A ~~410904283 164 0 05/01/2007 12,211.26 12,211.26 A~~ Totals 75 ~~318~~241,~~629~~771.8020 ~~318~~241,~~629~~771.8020

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 ~~850500463 25,000,000.00 0.00~~ 850500452 20,115,000.00 0.00 ~~310904877~~700401357 413,~~964~~865,~~562~~456.2248 0.00 ~~410904608~~310904877 34,~~733~~949,~~133~~906.17 0.00 ~~410905050~~700401377 34,~~200~~950,000.00 0.00 ~~700401388~~410905056 ~~2,500,000.00 0.00 410904283~~ 1,~~936~~666,~~205~~957.2850 0.00 Totals 6145,~~448~~547,~~900~~320.6715 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 (75 loans) ~~318~~241,~~629~~771.8020 ~~318~~241,~~629~~771.8020 6145,~~448~~547,~~900~~320.6715 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Advance Summary Current Period Interest Current Outstanding Outstanding on P&I and Loan P & I P & I Servicing Servicing Group Advances Advances Advances Advances Paid 1 ~~276~~162,~~067~~695.9012 ~~597~~212,~~391~~984.5101 ~~174~~0.00 0.00 2 4279,~~561~~076.9008 4279,~~561~~076.9008 0.00 0.00 Totals ~~318~~241,~~629~~771.8020 ~~639~~292,~~953~~060.4109 ~~174~~0.00 0.00

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

Filing Compare · Morgan Stanley Capital I Trust 2007-TOP25