J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2007-CIBC19

Similar documents
GS Mortgage Securities Corporation II Trust Pass-Through Certificates Series 2005-ROCK

Distribution Date: 26-Dec-07

Distribution Date: 27-Aug-07

FILED: NEW YORK COUNTY CLERK 02/27/ :14 PM

Asset Backed Securities Corporation Home Equity Loan Trust Series, 2004-HE1

SECURITIES AND EXCHANGE COMMISSION FORM 8-K. Current report filing

Irwin Home Equity Loan Trust Home Equity Loan-Backed Variable Funding Notes, Series

SLM Student Loan EDC Repackaging Trust 2013-M1

Chase Auto Owner Trust, Series 2006-A Statement to Certificateholders March 17, 2008

What Lies Beneath: A Sub- National Look at Okun s Law for the United States.

Chase Auto Owner Trust, Series 2005-A Statement to Certificateholders November 15, 2006

Summary of Natural Hazard Statistics for 2008 in the United States

Parametric Test. Multiple Linear Regression Spatial Application I: State Homicide Rates Equations taken from Zar, 1984.

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 10-D

Meteorology 110. Lab 1. Geography and Map Skills

SUPPLEMENTAL NUTRITION ASSISTANCE PROGRAM QUALITY CONTROL ANNUAL REPORT FISCAL YEAR 2008

Swine Enteric Coronavirus Disease (SECD) Situation Report June 30, 2016

2005 Mortgage Broker Regulation Matrix

Monthly Investor Report 31st January Fastnet Securities 12 DAC

Swine Enteric Coronavirus Disease (SECD) Situation Report Sept 17, 2015

FLOOD/FLASH FLOOD. Lightning. Tornado

2006 Supplemental Tax Information for JennisonDryden and Strategic Partners Funds

Penarth Master Issuer plc - Monthly Report October 2012 Combined Series Report For IPD Ending: 19 November 2012

Monthly Investor Report 31 October Fastnet Securities 5 Limited

Swan Trust Series

SECURITIES AND EXCHANGE COMMISSION FORM 10-D. Filing Date: Period of Report: SEC Accession No

Penarth Master Issuer plc - Monthly Report November 2012 Combined Series Report For IPD Ending: 18 December 2012

New Educators Campaign Weekly Report

Swan Trust Series

Swine Enteric Coronavirus Disease (SECD) Situation Report Mar 5, 2015

Swan Trust Series

National Organization of Life and Health Insurance Guaranty Associations

Income Statement October 2018

Intercity Bus Stop Analysis

$3.6 Billion GNMA Servicing Offering

May 2017 Security Investment Report City of Lawrence, Kansas

Correction to Spatial and temporal distributions of U.S. winds and wind power at 80 m derived from measurements

JAN/FEB MAR/APR MAY/JUN

Alpine Funds 2016 Tax Guide

BOSELE NATIONAL PROVIDENT FUND JM BUSHA BONDPLUS

Alpine Funds 2017 Tax Guide

Standard Indicator That s the Latitude! Students will use latitude and longitude to locate places in Indiana and other parts of the world.

Income Statement July 2018

, District of Columbia

Bumper 8 (UK) Finance plc

Nursing Facilities' Life Safety Standard Survey Results Quarterly Reference Tables

Mercurius-I - Investor Report

Cooperative Program Allocation Budget Receipts Southern Baptist Convention Executive Committee May 2018

Forecasting the 2012 Presidential Election from History and the Polls

Cooperative Program Allocation Budget Receipts Southern Baptist Convention Executive Committee October 2017

Cooperative Program Allocation Budget Receipts Southern Baptist Convention Executive Committee October 2018

PRINCETON INVESTMENTS NoteSmith Software 1001 E Harmony Road, Suite A-110 Fort Collins, CO (888) First Time Orders

Sample Institution Memphis, TN

QF (Build 1010) Widget Publishing, Inc Page: 1 Batch: 98 Test Mode VAC Publisher's Statement 03/15/16, 10:20:02 Circulation by Issue

Argo Mortgages 2 S.r.l

LABORATORY REPORT. If you have any questions concerning this report, please do not hesitate to call us at (800) or (574)

Appendix 5 Summary of State Trademark Registration Provisions (as of July 2016)

Financial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association.

LABORATORY REPORT. If you have any questions concerning this report, please do not hesitate to call us at (800) or (574)

MINERALS THROUGH GEOGRAPHY

Income Statement June 2018

CITY OF MESQUITE Quarterly Investment Report Overview Quarter Ending June 30, 2018

Jakarta International School 6 th Grade Formative Assessment Graphing and Statistics -Black

Gardens I Of St. Andrews Park Association, Inc.

Fixed Income Analytics Report

Tierra Catalina ( ) Page 1

BlackRock Core Bond Trust (BHK) BlackRock Enhanced International Dividend Trust (BGY) 2 BlackRock Defined Opportunity Credit Trust (BHL) 3

OUT-OF-STATE 965 SUBTOTAL OUT-OF-STATE U.S. TERRITORIES FOREIGN COUNTRIES UNKNOWN GRAND TOTAL

RELATIONSHIPS BETWEEN THE AMERICAN BROWN BEAR POPULATION AND THE BIGFOOT PHENOMENON

Argo Mortgages 2 S.r.l

Rebate Report. $15,990,000 Public Finance Authority Charter School Revenue Bonds (Voyager Foundation, Inc. Project) Series 2012A

Driver China four. CITIC Trust Co., Ltd. Contact: Phone: Fax:

Annual Performance Report: State Assessment Data

CITY OF MESQUITE Quarterly Investment Report Overview Quarter Ending September 30, 2018

Crop Progress. Corn Mature Selected States [These 18 States planted 92% of the 2017 corn acreage]

SAMPLE AUDIT FORMAT. Pre Audit Notification Letter Draft. Dear Registrant:

Osteopathic Medical Colleges

Lecture 26 Section 8.4. Mon, Oct 13, 2008

Abortion Facilities Target College Students

Challenge 1: Learning About the Physical Geography of Canada and the United States

A. Geography Students know the location of places, geographic features, and patterns of the environment.

City of San Juan Capistrano Agenda ~~~~t

(Specification B) (JUN H01) (JaN11GEOG101) General Certificate of Education Secondary Education Advanced Higher TierSubsidiary Examination

$690,440,549 Freddie Mac. Multiclass Certificates, Series 3450

Multivariate Statistics

High School World History Cycle 2 Week 2 Lifework

Additional VEX Worlds 2019 Spot Allocations

DELAWARE COMPENSATION RATING BUREAU, INC. Internal Rate Of Return Model

Hourly Precipitation Data Documentation (text and csv version) February 2016

Printable Activity book

Your Galactic Address

JAN/FEB MAR/APR MAY/JUN

Multivariate Statistics

State of New Jersey Department of Community Affairs Annual Debt Statement

PENNSYLVANIA COMPENSATION RATING BUREAU F CLASS FILING INTERNAL RATE OF RETURN MODEL

12/07/2016 Jeremy E. Machanic Receipt collections Rent/Lease Income - July ,987.16

Lyons Cove Condominium Associatio

Lyons Cove Condominium Association, Inc.

AIR FORCE RESCUE COORDINATION CENTER

Daily Operations Briefing December 25, 2012 As of 6:30 a.m. EST

Transcription:

DATES Payment Date: Oct 14, 2014 First Payment Date: Jul 12, 2007 Prior Payment: Sep 12, 2014 Closing Date: May 30, 2007 Next Payment: Nov 12, 2014 Cut-off Date: Jun 1, 2007 Record Date: Sep 30, 2014 Final Distribution Date: Feb 12, 2049 Determination Date: Oct 7, 2014 TABLE OF CONTENTS Payment Detail Page 1 Factor Detail Page 2 Principal Detail Page 3 Detail Page 4 Miscellaneous Detail Page 5 Reconciliation Of Funds Page 6 Collateral/Remittance Summary Page 7 Ratings Page 8 Historical Delinquency & Liquidation (Stated) Page 10 Defeased Loan Detail Page 11 Mortgage Loan Characteristics Page 12 Loan Level Detail Page 17 Appraisal Reduction Report Page 24 Adjustment Reconciliation Page 25 Specially Serviced Loan Detail Page 27 Specially Serviced Loan Comment Page 28 Historical Loan Modification Report Page 31 Historical Liquidation Loss Loan Detail Page 32 Bond Collateral Reconciliation Page 34 REO Status Report Page 47 Material Breaches and Document Defects Page 49 Name: Title: Address: Phone: Email: Website: ADMINISTRATOR Jacqueline Reyes Account Administrator 190 S La Salle Ave Chicago, IL 60603 (312)-332-7454 jacqueline.reyes@usbank.com www.usbank.com/abs PARTIES TO THE TRANSACTION Depositor: J.P. Morgan Chase Commercial Mortgage Securities Corp. Trustee: U.S. Bank National Association Master Servicer: Berkadia Commercial Mortgage LLC/Wells Fargo Bank, National Association Special Servicer: LNR Partners, Inc. Rating Agency: Moody's Investors Service, Inc./Standard & Poor's, Inc. * This report contains, or is based on, information furnished to U.S. Bank Global Corporate Trust Services ("U.S. Bank") by one or more third parties (e.g. Servicers, Master Servicer, etc.), and U.S. Bank has not independently verified information received from any such third party.

PAYMENT DETAIL Pass-Thru Original Beginning Principal Total Negative Realized Ending Class Rate Balance Balance Distribution Distribution Distribution Amortization Loss(1) Balance A-1 5.53800000% 52,983,00 A-2 5.70273065% 151,614,00 A-3 5.70273065% 180,000,000.00 47,642,580.72 0.00 226,410.67 226,410.67 47,642,580.72 A-4 5.70273065% 1,195,030,000.00 1,195,030,00 5,679,111.84 5,679,111.84 1,195,030,000.00 A-SB 5.68573065% 117,589,000.00 59,023,925.57 4,171,984.91 279,661.79 4,451,646.70 54,851,940.66 A-1A 5.70273065% 595,708,000.00 525,263,553.70 400,228.01 2,496,197.14 2,896,425.15 524,863,325.69 X 0.00038267% 3,275,606,503.00 2,622,134,711.19 0.00 836.17 836.17 2,616,484,397.92 A-M 5.70273065% 327,561,000.00 327,561,00 1,556,660.13 1,556,660.13 327,561,000.00 A-J 5.70273065% 262,048,000.00 262,048,00 1,245,324.30 1,245,324.30 262,048,000.00 B 5.70273065% 24,567,000.00 24,567,00 428,032.56 428,032.56 24,567,000.00 C 5.70273065% 36,851,000.00 36,851,00 36,851,000.00 D 5.70273065% 32,756,000.00 32,756,00 32,756,000.00 E 5.70273065% 49,134,000.00 49,134,00 49,134,000.00 F 5.70273065% 36,851,000.00 36,851,00 36,851,000.00 G 5.70273065% 40,945,000.00 25,406,651.20 1,078,100.35 24,328,550.85 H 5.70273065% 32,756,00 J 5.70273065% 40,945,00 K 5.47000000% 8,189,00 L 5.47000000% 8,189,00 M 5.47000000% 16,378,00 N 5.47000000% 8,189,00 P 5.47000000% 4,094,00 Q 5.47000000% 12,284,00 NR 5.47000000% 40,945,503.00 0.00 R NA LR NA (1) Recovery is included. Totals: 3,275,606,503.00 2,622,134,711.19 4,572,212.92 11,912,234.60 16,484,447.52 0.00 1,078,100.35 2,616,484,397.92 Page 1 of 49

FACTOR DETAIL Yield Beginning Principal Total Maintenance Ending Class Cusip Balance Distribution Distribution Distribution Default Premium Balance A-1 46630VAA0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-2 46630VAB8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A-3 46630VAC6 264.68100400 0.00000000 1.25783706 1.25783706 0.00000000 0.00000000 264.68100400 A-4 46630VAD4 1,000.00000000 0.00000000 4.75227554 4.75227554 0.00000000 0.00000000 1,000.00000000 A-SB 46630VAE2 501.95108020 35.47938081 2.37829891 37.85767971 0.00000000 0.00000000 466.47169939 A-1A 46630VAF9 881.74668411 0.67185267 4.19030320 4.86215587 0.00000000 0.00000000 881.07483144 X 46630VAG7 800.50357355 0.00000000 0.00025527 0.00025527 0.00000000 0.00000000 798.77860650 A-M 46630VAJ1 1,000.00000000 0.00000000 4.75227555 4.75227555 0.00000000 0.00000000 1,000.00000000 A-J 46630VAL6 1,000.00000000 0.00000000 4.75227554 4.75227554 0.00000000 0.00000000 1,000.00000000 B 46630VAN2 1,000.00000000 0.00000000 17.42306997 17.42306997 0.00000000 0.00000000 1,000.00000000 C 46630VAP7 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000 D 46630VAQ5 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000 E 46630VAR3 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000 F 46630VAS1 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000 G 46630VAT9 620.50680669 0.00000000 0.00000000 0.00000000 0.00000000 26.33045183 594.17635487 H 46630VAU6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 J 46630VAV4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 K 46630VAW2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 L 46630VAX0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 M 46630VAY8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 N 46630VAZ5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 P 46630VBA9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Q 46630VAH5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 NR 46630VBB7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 46630VBC5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 46630VBD3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Page 2 of 49

PRINCIPAL DETAIL Beginning Principal Principal Loss Current Cumulative Ending Credit Support Class Balance Distribution Shortfall Recovery Loss Loss Balance Original Current A-1 0.00 30.00% NA A-2 0.00 30.00% NA A-3 47,642,580.72 0.00 47,642,580.72 30.00% 30.35% A-4 1,195,030,00 1,195,030,000.00 30.00% 30.35% A-SB 59,023,925.57 4,171,984.91 54,851,940.66 30.00% 30.35% A-1A 525,263,553.70 400,228.01 524,863,325.69 30.00% 30.35% A-M 327,561,00 327,561,000.00 20.00% 17.83% A-J 262,048,00 262,048,000.00 12.00% 7.82% B 24,567,00 24,567,000.00 11.25% 6.88% C 36,851,00 36,851,000.00 10.13% 5.47% D 32,756,00 32,756,000.00 9.13% 4.22% E 49,134,00 49,134,000.00 7.63% 2.34% F 36,851,00 36,851,000.00 6.50% 0.93% G 25,406,651.20 0.00 1,078,100.35 16,616,449.15 24,328,550.85 5.25% 0.00% H 0.00 32,756,00 4.25% NA J 0.00 40,945,00 3.00% NA K 0.00 8,189,00 2.75% NA L 0.00 8,189,00 2.50% NA M 0.00 16,378,00 2.00% NA N 0.00 8,189,00 1.75% NA P 0.00 4,094,00 1.63% NA Q 0.00 12,284,00 1.25% NA NR 0.00 40,945,503.00 % NA Totals: 2,622,134,711.19 4,572,212.92 1,078,100.35 188,585,952.15 2,616,484,397.92 Page 3 of 49

INTEREST DETAIL Accrued Net Prepay Current Certificate Yield Total Cumul Unpaid Next Certificate Deferred Maint/Prepay Distribution Pass-Thru Class Shortfall Adjustment(1) Shortfalls Premium Amount Shortfall Rate(2) A-1 5.53800000% A-2 5.70273065% A-3 226,410.67 0.00 226,410.67 0.00 5.89078244% A-4 5,679,111.84 0.00 5,679,111.84 0.00 5.89078244% A-SB 279,661.79 0.00 279,661.79 0.00 5.87378244% A-1A 2,496,197.14 0.00 2,496,197.14 0.00 5.89078244% X 836.17 0.00 836.17 0.00 NA A-M 1,556,660.13 0.00 1,556,660.13 0.00 5.89078244% A-J 1,245,324.30 0.00 1,245,324.30 0.00 5.89078244% B 116,749.15 (311,283.41) 428,032.56 250,131.20 5.89078244% C 175,126.11 175,126.11 0.00 1,950,122.24 5.89078244% D 155,665.54 155,665.54 0.00 1,733,418.46 5.89078244% E 233,498.31 233,498.31 0.00 3,287,850.53 5.89078244% F 175,126.11 175,126.11 0.00 4,153,012.02 5.89078244% G 120,739.41 120,739.41 0.00 4,333,868.34 5.89078244% H 0.00 5,277,824.86 5.89078244% J 0.00 4,914,451.07 5.89078244% K 0.00 951,821.99 5.47000000% L 0.00 911,791.01 5.47000000% M 0.00 1,712,468.93 5.47000000% N 0.00 560,209.65 5.47000000% P 0.00 261,265.48 5.47000000% Q 0.00 712,483.29 5.47000000% NR 0.00 3,005,649.27 5.47000000% Totals 12,461,106.67 548,872.07 11,912,234.60 34,016,368.34 (1) Reimbursement of previously allocated Reaized Losses and Trust Fund Expenses (2) Estimated Page 4 of 49

MISCELLANEOUS DETAIL Advances Miscellaneous P&I Advances Loan Group Beg Balance End Balance * Total Current * Group 1 Current * Group 2 Current Group 1 2,113,051,254.30 2,107,632,786.83 Advance Advance Advance Group 2 508,642,655.02 508,242,427.01 Total Not Provided Not Provided Not Provided Aggregate 2,621,693,909.32 2,615,875,213.84 Loan Group End Unpaid Principal Balance Group 1 2,114,925,190.85 **Beginning **Ending Group 2 509,925,562.63 Outstanding Outstanding Aggregate 2,624,850,753.48 Advance Advance Total 23,149,980.36 23,533,229.82 Scheduled Principal Unscheduled Principal Group 1 22,646,148.99 23,011,671.84 Distribution Amount Distribution Amount Group 2 503,831.37 521,557.98 Group 1 1,868,195.05 2,303,789.86 Group 2 400,228.01 0.00 Aggregate 2,268,423.06 2,303,789.86 Reimbursement of Nonrecoverable Advances - Left to Reimburse 0.00 Reserve Account Begnining Balance 0.00 Unreimbursed Advances Servicing Expense Total Servicing Deposits/(Withdrawals) 0.00 Advances Advances Advances Out. Ending Balance 0.00 Total 766,674.05 6,940,130.77 7,706,804.82 Group 1 756,310.53 6,639,393.06 7,395,703.59 Weighted Average Remaining Term to Maturity Group 2 10,363.52 300,737.71 311,101.23 Group 1 31 Group 2 30 Aggregate 30 * Current advances are not provided by the Servicer Mortgage Loan Events YES/NO ** Outstanding P&I Advances include the current period P&I Advances and may include Servicing Advances Event of Default NO Description Page 5 of 49

RECONCILIATION OF FUNDS Funds Collection Funds Distribution Fees Scheduled 12,285,831.54 Servicing Fee 50,885.76 Retained Fees (121,561.83) Trustee Fee 1,376.38 Adjustments (250,658.73) Fee Distributions 52,262.14 Deferred 0.00 Net Prepayment Shortfall 0.00 Net Prepayment Excess 0.00 Other Expenses of the Trust Reserve (Deposit)/Withdrawal 0.00 Reimbursed for on Advances 24,303.65 Collections 11,913,610.98 Net ASER Amount 393,199.24 Special Servicing Fee 66,602.06 Principal Workout Fee 2,550.02 Scheduled Principal 2,268,423.06 Liquidation Fee 2,551.48 Unscheduled Principal 2,303,789.86 Stop Advance 225,442.44 Principal Adjustments 0.00 Modification Shortfall 0.00 Principal Collections 4,572,212.92 Non-Recoverable Advances 0.00 Other Fees (167,871.65) Total Funds Collected 16,485,823.90 Other Expenses of the Trust 546,777.24 Trustee Fee 1,376.38 Payments to Certificateholders Remittance P&I Due Certs 16,484,447.52 Distribution 11,912,234.60 Principal Distribution 4,572,212.92 Loan Group 1 Principal Distribution Amt 4,171,984.91 Yield Maintenance Default Premium 0.00 Loan Group 2 Principal Distribution Amt 400,228.01 Payments to Certificateholders 16,484,447.52 Loan Group 1 Available Distribution Amt 13,669,328.30 Total Funds Distribution 16,484,447.52 Loan Group 2 Available Distribution Amt 2,815,119.22 Net Difference: 0.00 Page 6 of 49

COLLATERAL / REMITTANCE SUMMARY - GROUP POOL BALANCE INFORMATION: Beginning Balance Less: Principal Remittance Plus: Negative Amortization Less: Net es Less: Non-cash principal adjustment Ending Balance $2,621,693,909.32 $4,572,212.92 $1,078,100.35 $168,382.21 $2,615,875,213.84 TOTAL Group 1 Group 2 $2,113,051,254.30 $4,171,984.91 $1,078,100.35 $168,382.21 $2,107,632,786.83 $508,642,655.02 $400,228.01 $508,242,427.01 PRINCIPAL REMITTANCE: Scheduled Principal Prepayments Curtailments Net Liquidation Proceeds Total Principal Remittance (A) $2,268,423.06 ($168,382.21) $2,472,172.07 $4,572,212.92 $1,868,195.05 ($168,382.21) $2,472,172.07 $4,171,984.91 $400,228.01 $400,228.01 INTEREST REMITTANCE: Gross ^ Less: Total Retained Fees * Less: Reserve Activity Less: Net Prepayment Shortfall Less: Net Nonrecoverable Advances Plus: ARD Excess Plus: Prepayment Premiums Plus: Yield Maintenance Premiums Other Funds/Shortfalls ** Total Remittance (B) $12,285,831.54 $121,561.83 ($250,658.73) $11,913,610.98 $9,852,252.20 $109,711.82 ($244,087.63) $9,498,452.75 $2,433,579.34 $11,850.01 ($6,571.10) $2,415,158.23 REMITTANCE TO TRUST (A+B): $16,485,823.90 $13,670,437.66 $2,815,386.24 OTHER INFORMATION: Beginning Loan Count Ending Loan Count Weighted Average Coupon Weighted Average Net Coupon Liquidated Loans - Balance 202 201 5.72701% 5.70273% $3,550,272.42 147 146 5.72356% 5.69891% $3,550,272.42 55 55 5.74135% 5.71862% NON-RETAINED FEES: Trustee Fee Other Fees $1,376.38 $1,109.36 $267.02 * RETAINED FEES: Master Servicing Fee Fee Strips paid to Servicer Special Servicing Fee Workout Fee Liquidation Fee Miscellaneous Fees/Expenses $50,885.76 $66,602.06 $2,550.02 $2,551.48 ($1,027.49) $41,516.73 $65,830.78 $1,010.32 $2,551.48 ($1,197.49) $9,369.03 $771.28 $1,539.70 $170.00 ** OTHER FUNDS: Other Adjustments $166,844.16 $166,844.16 ** OTHER SHORTFALLS: Net ASER Advance Reduction on Advances Loss $393,199.24 $24,303.65 $386,630.91 $24,300.88 $6,568.33 $2.77 Page 7 of 49

RATING INFORMATION Moody's Investors Service, Inc. Standard & Poor's Rating Services Class CUSIP Orig Rating Current Change Date Orig Rating Current Change Date A-1 46630VAA0 Aaa WR 12-Jan-11 AAA NR 10-Feb-11 A-1A 46630VAF9 Aaa Aa2 25-Apr-14 AAA A+ 4-Mar-14 A-2 46630VAB8 Aaa WR 12-Apr-13 AAA NR 13-May-13 A-3 46630VAC6 Aaa Aaa 25-Apr-14 AAA AAA 28-Jun-07 A-4 46630VAD4 Aaa Aa2 25-Apr-14 AAA A+ 8-Oct-12 A-J 46630VAL6 Aaa B3 25-Apr-14 AAA CCC- 8-Oct-12 A-M 46630VAJ1 Aaa Baa3 25-Apr-14 AAA BB- 8-Oct-12 A-SB 46630VAE2 Aaa Aa2 25-Apr-14 AAA AAA 8-Oct-12 B 46630VAN2 Aa1 Caa2 25-Apr-14 AA+ D 4-Mar-14 C 46630VAP7 Aa2 C 25-Apr-14 AA D 4-Mar-14 D 46630VAQ5 Aa3 C 25-Apr-14 AA- D 3-Jul-13 E 46630VAR3 A2 N/A N/A A D 3-Jul-13 F 46630VAS1 A3 N/A N/A A- D 28-Oct-11 G 46630VAT9 Baa1 C 25-Apr-14 BBB+ D 28-Oct-11 H 46630VAU6 Baa2 WR 3-Sep-13 BBB D 28-Oct-11 J 46630VAV4 Baa3 WR 17-Dec-12 BBB- D 4-Nov-10 K 46630VAW2 Ba1 WR 3-May-12 BB+ D 4-Nov-10 L 46630VAX0 Ba2 WR 13-Feb-12 BB D 4-Nov-10 LR 46630VBD3 NR NR 30-May-07 N/A N/A N/A M 46630VAY8 Ba3 WR 12-Dec-11 BB- D 4-Nov-10 N 46630VAZ5 B1 WR 12-Dec-11 B+ D 4-Nov-10 NR 46630VBB7 NR NR 30-May-07 N/A N/A N/A P 46630VBA9 B2 WR 12-Dec-11 B D 4-Nov-10 Q 46630VAH5 B3 WR 12-Dec-11 B- D 7-Apr-10 Asset Status Legend N - Notched / Implied Rating E - Credit Estimate CW- CW+ S - Shadow Rated DEF - In Default - Credit Watch with negative implications - Credit Watch with positive implications NR-Designates that the class was not rated by the rating agency (1) Current ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to US Bank within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be provided by the rating agency in an electronic format and therefore not being updated on this report, US Bank recommends that investors obtain current rating information directly from the rating agency. Page 8 of 49

RATING INFORMATION Moody's Investors Service, Inc. Standard & Poor's Rating Services Orig Rating Current Change Date Orig Rating Current Change Date X 46630VAG7 Aaa Ba3 25-Apr-14 AAA AAA 28-Jun-07 Asset Status Legend N - Notched / Implied Rating E - Credit Estimate CW- CW+ S - Shadow Rated DEF - In Default - Credit Watch with negative implications - Credit Watch with positive implications NR-Designates that the class was not rated by the rating agency (1) Current ratings provided on this report are based on information provided by the applicable rating agency via electronic transmission. It shall be understood that this transmission will generally have been provided to US Bank within 30 days of the payment date listed on this statement. Because ratings may have changed during the 30 day window, or may not be provided by the rating agency in an electronic format and therefore not being updated on this report, US Bank recommends that investors obtain current rating information directly from the rating agency. Page 9 of 49

HISTORICAL DELINQUENCY & LIQUIDATION SUMMARY (STATED BALANCE) (1) (1) (1) 30 Days Delinq 60 Days Delinq 90+ Days Delinq Bankruptcy Foreclosure REO Prepayments Month Count Balance % (2) Count Balance (2) (2) (2) (2) (2) (2) % Count Balance % Count Balance % Count Balance % Count Balance % Count Balance % Oct 2014 0 0.00 0.0% 0 0.00 0.0% 3 40,985,329.48 1.6% 1 21,294,622.43 0.8% 4 49,924,225.21 1.9% 14 205,541,009.25 7.9% 0 0.00 0.0% Sep 2014 0 0.00 0.0% 0 0.00 0.0% 3 57,518,617.03 2.2% 1 21,294,622.43 0.8% 4 49,934,153.69 1.9% 15 209,296,742.83 8.0% 0 0.00 0.0% Aug 2014 0 0.00 0.0% 0 0.00 0.0% 4 65,465,589.23 2.5% 1 21,294,622.43 0.8% 4 50,198,111.43 1.9% 14 201,566,555.35 7.7% 0 0.00 0.0% Jul 2014 0 0.00 0.0% 0 0.00 0.0% 4 65,502,913.44 2.5% 1 21,294,622.43 0.8% 4 50,206,873.42 1.9% 14 201,744,936.52 7.7% 0 0.00 0.0% Jun 2014 0 0.00 0.0% 0 0.00 0.0% 5 71,583,018.21 2.7% 1 21,294,622.43 0.8% 4 50,216,661.91 1.9% 13 195,904,537.77 7.5% 0 0.00 0.0% May 2014 1 8,678,433.96 0.3% 0 0.00 0.0% 5 71,626,006.72 2.7% 1 21,294,622.43 0.8% 3 40,325,326.33 1.5% 13 196,074,986.82 7.5% 0 0.00 0.0% Apr 2014 0 0.00 0.0% 1 14,892,734.46 0.6% 5 66,681,905.90 2.5% 2 27,507,003.47 1.0% 3 40,207,003.47 1.5% 13 196,263,875.13 7.5% 1 65,000,000.00 2.5% Mar 2014 0 0.00 0.0% 0 0.00 0.0% 7 117,267,631.77 4.3% 2 27,515,980.14 1.0% 3 40,215,980.14 1.5% 12 160,782,075.64 6.0% 0 0.00 0.0% Feb 2014 0 0.00 0.0% 1 14,936,895.55 0.6% 6 102,443,516.01 3.8% 3 31,264,069.11 1.2% 4 43,964,069.11 1.6% 11 157,219,130.21 5.8% 1 4,500,000.00 0.2% Jan 2014 1 14,955,299.59 0.6% 1 9,900,000.00 0.4% 5 92,602,360.70 3.4% 3 31,277,193.98 1.2% 4 43,977,193.98 1.6% 11 157,346,338.64 5.8% 0 0.00 0.0% Dec 2013 2 24,873,614.32 0.9% 0 0.00 0.0% 5 92,660,910.35 3.4% 3 31,290,249.46 1.2% 5 49,829,508.43 1.8% 10 151,633,656.09 5.6% 0 0.00 0.0% Nov 2013 1 14,994,187.39 0.6% 1 6,084,734.92 0.2% 4 86,643,779.69 3.2% 3 31,304,944.55 1.2% 5 49,853,278.83 1.8% 10 151,763,517.56 5.6% 0 0.00 0.0% Oct 2013 1 6,090,553.23 0.2% 1 35,000,000.00 1.3% 4 65,045,878.43 2.4% 3 31,317,853.30 1.2% 5 49,874,303.84 1.8% 9 138,538,504.60 5.1% 0 0.00 0.0% Sep 2013 2 50,032,704.70 1.8% 0 0.00 0.0% 5 77,806,088.71 2.9% 3 31,332,407.13 1.2% 4 37,197,852.27 1.4% 9 138,676,470.09 5.1% 0 0.00 0.0% Aug 2013 0 0.00 0.0% 0 0.00 0.0% 5 77,857,624.90 2.9% 3 31,345,170.68 1.2% 5 40,818,480.44 1.5% 8 135,200,318.56 5.0% 0 0.00 0.0% (1) Exclusive of loans in Bankruptcy, Foreclosure and REO (2) Percentage in relation to Ending Scheduled Balance Page 10 of 49

DEFEASED LOAN DETAIL Current Ending Scheduled Balance Maturity Date Current Note Rate Defeasance Status * 31 19,865,363.81 04/01/2027 6.08 F 62 14,540,898.19 05/01/2017 5.68 F 139 6,331,623.14 12/01/2016 6.42 F 144 6,600,000.00 03/01/2017 5.76 F 174 5,363,631.70 03/01/2017 5.77 F 211 3,762,710.07 04/01/2017 5.80 F Count: 6 Totals: 56,464,226.91 * Defeasance Status: P = Portion of Loan Previously Defeased. F = Full Defeasance. Page 11 of 49

MORTGAGE LOAN CHARACTERISTICS Remaining Principal Balance 20 Count Balance ($) % 0M to 4.9M 51 $190,680,401.79 7.29% 5M to 9.9M 71 $501,903,789.64 19.19% 10M to 14.9M 30 $377,740,121.92 14.44% 15M to 19.9M 21 $352,710,774.54 13.48% 20M to 24.9M 5 $107,011,193.04 4.09% 25M to 29.9M 8 $218,344,076.73 8.35% 30M to 34.9M 3 $93,189,096.56 3.56% 35M to 39.9M 7 $255,386,953.42 9.76% 40M to 44.9M 1 $41,551,519.41 1.59% 60M to 64.9M 1 $60,000,000.00 2.29% 80M to 84.9M 1 $82,357,286.79 3.15% 110M to 114.9M 1 $110,000,000.00 4.21% 225M to 229.9M 1 $225,000,000.00 8.60% Total 201 $2,615,875,213.84 100.00% 16 12 8 4 0 0M to 4.9M 5M to 9.9M 10M to 14.9M 15M to 19.9M 20M to 24.9M 25M to 29.9M 30M to 34.9M 35M to 39.9M 40M to 44.9M 60M to 64.9M 80M to 84.9M 110M to 114.9M 225M to 229.9M Gross Rate Count Balance ($) % 5.250% - 5.490% 4 $377,000,000.00 14.41% 5.500% - 5.740% 86 $1,102,523,142.79 42.15% 5.750% - 5.990% 93 $1,017,705,849.61 38.90% 6.000% - 6.240% 12 $84,546,568.17 3.23% 6.250% - 6.490% 3 $17,091,903.39 0.65% 6.500% - 6.740% 2 $16,099,964.82 0.62% 6.750% - 6.990% 1 $907,785.06 0.03% Total 201 $2,615,875,213.84 100.00% Total Weighted Average Rate: 5.73% 45 40 35 30 25 20 15 10 5 0 5.250% - 5.490% 5.500% - 5.740% 5.750% - 5.990% 6.000% - 6.240% 6.250% - 6.490% 6.500% - 6.740% 6.750% - 6.990% Page 12 of 49

MORTGAGE LOAN CHARACTERISTICS Geographic Distribution by State Count Balance ($) % NEW YORK 12 $334,725,801.16 12.80% TEXAS 25 $276,996,781.78 10.59% FLORIDA 12 $246,986,137.14 9.44% ILLINOIS 18 $211,755,601.11 8.10% CALIFORNIA 16 $196,008,284.66 7.49% PENNSYLVANIA 12 $167,436,153.69 6.40% VARIOUS 5 $144,961,100.50 5.54% NEW JERSEY 13 $118,562,422.74 4.53% OHIO 7 $104,127,091.16 3.98% INDIANA 7 $79,506,840.67 3.04% UTAH 8 $76,319,286.95 2.92% MASSACHUSETTS 8 $72,297,265.34 2.76% COLORADO 5 $69,798,620.96 2.67% TENNESSEE 2 $64,700,000.00 2.47% MICHIGAN 8 $64,591,166.19 2.47% ARIZONA 6 $64,534,681.53 2.47% CONNECTICUT 3 $57,048,876.97 2.18% LOUISIANA 3 $33,382,556.54 1.28% MARYLAND 5 $32,867,178.29 1.26% SOUTH CAROLINA 2 $24,913,252.11 0.95% OKLAHOMA 2 $24,463,325.54 0.94% NORTH CAROLINA 4 $23,019,212.05 0.88% KENTUCKY 2 $22,842,204.20 0.87% WASHINGTON 2 $16,616,373.08 0.64% VIRGINIA 1 $16,000,000.00 0.61% NORTH DAKOTA 2 $9,500,000.00 0.36% MISSOURI 2 $9,344,087.37 0.36% WISCONSIN 1 $8,823,469.84 0.34% OREGON 1 $8,379,629.31 0.32% NEVADA 1 $8,319,952.88 0.32% DELAWARE 1 $7,722,597.44 0.30% MINNESOTA 2 $7,600,000.00 0.29% WEST VIRGINIA 1 $4,240,872.83 0.16% GEORGIA 1 $3,787,286.30 0.14% DISTRICT OF COLUMBIA 1 $3,697,103.51 0.14% Total 201 $2,615,875,213.84 100.00% 14 12 10 8 6 4 2 0 NEW YORK TEXAS FLORIDA ILLINOIS CALIFORNIA PENNSYLVANIA VARIOUS NEW JERSEY OHIO INDIANA UTAH MASSACHUSETTS COLORADO TENNESSEE MICHIGAN ARIZONA CONNECTICUT LOUISIANA MARYLAND SOUTH CAROLINA OKLAHOMA NORTH CAROLINA KENTUCKY WASHINGTON VIRGINIA NORTH DAKOTA MISSOURI WISCONSIN OREGON NEVADA DELAWARE MINNESOTA WEST VIRGINIA GEORGIA DISTRICT OF COLUMBIA Page 13 of 49

MORTGAGE LOAN CHARACTERISTICS Property Type Self Storage Various 1.51.4 Industrial 10.9 Count Balance ($) % Industrial 16 $283,880,871.44 10.85% Lodging 16 $228,280,706.52 8.73% Manufactured Housing 22 $198,262,000.00 7.58% Mixed Use 9 $88,136,651.97 3.37% Multifamily 32 $306,508,427.01 11.72% Office 38 $673,145,178.08 25.73% Retail 62 $763,160,945.25 29.17% Self Storage 4 $39,173,416.98 1.50% Various 2 $35,327,016.59 1.35% Retail 29.2 Office 25.7 Lodging 8.7 Multifamily 11.7 Manufactured Housing 7.6 Mixed Use 3.4 Industrial 10.9% Lodging 8.7% Manufactured Housing 7.6% Mixed Use 3.4% Multifamily 11.7% Office 25.7% Retail 29.2% Self Storage 1.5% Various 1.4% Total: 100.0% Total 201 $2,615,875,213.84 100.00% Seasoning Months Count Balance ($) % 87-89 159 $1,910,832,552.15 73.05% 90-92 39 $677,824,164.68 25.91% 93-95 3 $27,218,497.01 1.04% Total 201 $2,615,875,213.84 100.00% Total Weighted Average Seasoning: 89 80 70 60 50 40 30 20 10 0 87-89 90-92 93-95 Page 14 of 49

MORTGAGE LOAN CHARACTERISTICS Remaining Term to Maturity Months Count Balance ($) % 0-2 3 $35,248,174.46 1.35% 6-8 1 $9,414,421.15 0.36% 15-17 1 $35,000,000.00 1.34% 21-23 1 $7,028,399.35 0.27% 24-26 4 $33,550,120.15 1.28% 27-29 37 $634,000,694.84 24.24% 30-32 152 $1,836,947,195.14 70.22% 54-56 1 $4,820,844.94 0.18% 150-152 1 $19,865,363.81 0.76% Total 201 $2,615,875,213.84 100.00% Total Weighted Average Remaining Months: 30 80 70 60 50 40 30 20 10 0 0-2 6-8 15-17 21-23 24-26 27-29 30-32 54-56 150-152 DSCR 60 Count Balance ($) % 50-1.50% - -1.0 1 $13,350,000.00 0.51% 40-1.00% - -0.5 2 $23,174,198.24 0.89% -0.50% - -0.0 3 $57,408,757.69 2.19% 30 0.500% - 0.99 17 $213,812,325.58 8.17% 20 1.000% - 1.49 102 $1,550,574,267.91 59.28% 1.500% - 1.99 44 $435,560,238.60 16.65% 10 2.000% - 2.49 12 $84,512,399.44 3.23% 2.500% - 2.99 3 $56,695,781.09 2.17% 3.000% - 3.49 1 $6,497,537.37 0.25% 3.500% - 3.99 1 $7,988,205.57 0.31% 0-0.50% - -0.0 0.500% - 0.99-1.00% - -0.5 1.000% - 1.49-1.50% - -1.0 1.500% - 1.99 2.000% - 2.49 2.500% - 2.99 3.000% - 3.49 3.500% - 3.99 5.000% - 5.49 Not Avalil. 5.000% - 5.49 1 $4,240,872.83 0.16% Not Avalil. 14 $162,060,629.52 6.20% Total 201 $2,615,875,213.84 100.00% Total Weighted Average DSCR: 1.27 Page 15 of 49

MORTGAGE LOAN CHARACTERISTICS Amortization Type Amortizing Balloon 14.17% Count Balance ($) % Amortizing Balloon 48 $370,667,796.92 14.17% Full Amortizing 1 $19,865,363.81 0.76% IO Maturity Balloon 59 $1,151,800,850.57 44.03% IO/Amortizing/Balloon 93 $1,073,541,202.54 41.04% Total 201 $2,615,875,213.84 100.00% IO/Amortizing/Balloon 41.04% Full Amortizing 0.76% Amortizing Balloon 14.17% Full Amortizing 0.76% IO Maturity Balloon 44.03% IO/Amortizing/Balloon 41.04% Total: 100.00% IO Maturity Balloon 44.03% Page 16 of 49

LOAN LEVEL DETAIL Property Type Transfer Date State Maturity Date Neg Am End Schedule Balance Note Rate Sched P&I Prepay Adj Prepay Date Paid Thru Prepay Loan Premium Status ** Payment Yield Maint Charges PFY Operating DSCR Stmnt 1 Office NY 03/01/17 N 225,000,000.00 5.493 1,029,937.50 0.00 10/01/14 0.00 1,029,937.50 0.00 1.30 12/31/13 2 Retail FL 04/01/17 N 110,000,000.00 5.435 498,254.17 0.00 10/01/14 0.00 498,254.17 0.00 1.48 12/31/13 3 Office TX 04/01/17 N 82,357,286.79 5.799 498,658.89 0.00 10/01/14 0.00 398,441.53 0.00 1.33 12/31/13 4 Office PA 04/01/14 04/10/14 5 Industrial XX 04/01/17 N 60,000,000.00 5.714 285,70 10/01/14 0.00 285,70 1.32 12/31/13 6 Lodging IL 06/01/12 04/01/13 7 Lodging CO 04/01/17 N 41,551,519.41 5.675 260,453.47 0.00 10/01/14 0.00 196,787.81 0.00 2.79 12/31/13 8 Lodging CT 03/01/17 N 39,224,559.63 5.870 260,136.03 0.00 10/01/14 0.00 192,205.76 0.00 1.30 12/31/13 9 Lodging PA 06/01/17 07/10/13 10 Office PA 05/01/17 N 36,850,977.56 5.744 221,600.80 0.00 10/01/14 0.00 176,593.41 0.00 1.36 12/31/13 11 Lodging 08/22/12 TN 05/01/17 N 38,000,000.00 5.820 184,30 07/01/12 0.00 3 184,30 0.86 12/31/11 12 Office 08/01/11 PA 04/01/17 N 35,379,416.23 5.860 215,567.79 0.00 06/01/12 0.00 3 172,985.40 0.00 0.29 12/31/13 13 Multifamily NY 05/01/17 09/21/12 14 Retail NY 03/01/17 N 35,500,000.00 5.670 167,737.50 0.00 10/01/14 0.00 167,737.50 0.00 1.40 12/31/13 15 Retail IL 05/01/17 N 35,432,000.00 5.695 168,169.13 0.00 10/01/14 0.00 168,169.13 16 Industrial XX 02/01/16 N 35,000,000.00 5.396 157,383.33 0.00 09/01/14 0.00 B 157,383.33 0.00 2.34 12/31/13 17 Retail 05/31/13 IL 04/01/17 N 16,500,000.00 4.000 78,848.00-168,382.21 10/01/14 0.00 78,848.00 17b Retail IL 04/01/17 N 18,500,000.00 5.734 88,405.33 0.00 05/01/14 0.00 3 88,405.33 18 Multifamily NJ 04/01/17 N 26,390,037.45 5.604 242,821.05 0.00 10/01/14 0.00 123,797.32 0.00 1.18 12/31/13 19 Various XX 04/01/17 N 30,989,096.56 5.720 186,133.91 0.00 10/01/14 0.00 147,896.96 0.00 1.18 12/31/13 20 Retail OH 06/01/17 N 31,200,000.00 5.695 148,07 10/01/14 0.00 148,07 1.25 12/31/13 21 Retail PA 06/01/17 N 31,000,000.00 5.773 149,122.92 0.00 10/01/14 0.00 149,122.92 0.00 1.36 12/31/13 22 Retail FL 05/01/17 N 29,567,632.67 5.690 176,828.90 0.00 10/01/14 0.00 140,372.72 0.00 1.20 12/31/13 23 Industrial OH 03/01/17 N 28,665,543.13 5.880 175,189.78 0.00 10/01/14 0.00 140,630.50 0.00 1.35 12/31/13 24 Multifamily IN 03/01/17 N 27,361,376.94 5.590 167,446.98 0.00 10/01/14 0.00 127,643.83 0.00 1.32 12/31/13 25 Retail CA 05/01/17 N 27,000,000.00 5.660 127,35 10/01/14 0.00 127,35 1.50 12/31/13 26 Retail NJ 04/01/17 N 26,179,486.54 5.910 160,319.67 0.00 10/01/14 0.00 129,087.79 0.00 1.07 12/31/13 27 Lodging 02/26/10 IL 05/01/12 N 22,727,601.11 5.760 170,021.93 0.00 06/01/12 0.00 5 109,383.55 0.00 0.50 12/31/09 28 Industrial TN 06/01/17 N 26,700,000.00 5.810 129,272.50 0.00 10/01/14 0.00 129,272.50 0.00 1.46 12/31/13 29 Lodging AZ 05/01/17 08/06/10 30 CA 05/01/17 N 26,480,000.00 5.615 123,904.33 0.00 10/01/14 0.00 123,904.33 0.00 1.55 12/31/13 31 Industrial SC 04/01/27 N 19,865,363.81 6.080 187,474.03 0.00 10/01/14 0.00 101,088.86 32 Retail TX 05/01/17 11/28/12 33 Multifamily NY 06/01/17 06/29/12 34 Retail PA 04/01/17 12/22/11 35 Office 06/11/10 AZ 05/01/17 N 21,294,622.43 5.780 04/01/10 0.00 3 1.60 12/31/09 36 Retail IL 06/01/17 01/19/12 37 CA 05/01/17 N 21,350,000.00 5.615 99,900.21 0.00 10/01/14 0.00 99,900.21 0.00 0.99 12/31/13 38 Lodging FL 03/01/17 N 20,638,969.50 5.964 127,207.85 0.00 10/01/14 0.00 102,688.93 0.00 1.49 12/31/13 39 Industrial KY 11/01/16 N 18,996,537.51 5.976 125,581.76 0.00 10/01/14 0.00 94,756.27 0.00 1.38 12/31/13 40 Retail TX 05/01/17 N 21,000,000.00 5.621 98,376.25 0.00 09/01/14 0.00 A 98,376.25 0.00 1.65 12/31/13 Page 17 of 49

LOAN LEVEL DETAIL Property Type Transfer Date State Maturity Date Neg Am End Schedule Balance Sched P&I Prepay Adj Prepay 41 Mixed Use AZ 06/01/17 04/30/13 Note Rate Date Paid Thru Prepay Loan Premium Status ** Payment Yield Maint Charges PFY Operating DSCR Stmnt 42 Office UT 05/01/17 N 16,401,234.25 5.520 120,595.36 0.00 10/01/14 0.00 75,652.42 0.00 1.31 12/31/13 43 Lodging AZ 05/01/12 08/01/13 44 Multifamily IN 03/01/17 N 17,897,338.75 5.590 109,528.68 0.00 10/01/14 0.00 83,493.05 0.00 1.16 12/31/13 45 Office UT 05/01/17 N 15,982,835.23 5.520 117,518.95 0.00 10/01/14 0.00 73,722.51 0.00 0.89 12/31/13 46 Retail PA 06/01/17 N 17,969,810.68 5.890 111,093.15 0.00 10/01/14 0.00 88,313.63 0.00 1.57 12/31/13 47 Self Storage LA 05/01/17 N 16,474,771.48 5.668 106,993.37 0.00 10/01/14 0.00 77,946.16 0.00 1.80 12/31/13 48 Multifamily TX 03/01/17 N 16,919,953.93 5.840 106,074.49 0.00 10/01/14 0.00 82,458.71 0.00 1.36 12/31/13 49 Mixed Use CA 04/01/17 N 17,090,254.24 6.142 107,133.02 0.00 10/01/14 0.00 87,573.73 0.00 1.35 12/31/13 50 Multifamily AZ 05/01/17 N 17,400,000.00 5.610 81,345.00 0.00 10/01/14 0.00 81,345.00 0.00 1.62 12/31/13 51 Retail OK 05/01/17 N 16,750,000.00 5.792 80,846.67 0.00 10/01/14 0.00 80,846.67 0.00 1.48 12/31/13 52 Retail NJ 05/01/17 N 16,550,000.00 5.800 79,984.77 0.00 10/01/14 0.00 79,984.77 0.00 1.26 12/31/13 53 Retail TX 05/01/17 N 16,212,674.66 5.670 95,452.62 0.00 10/01/14 0.00 76,693.52 0.00 1.51 12/31/13 54 Office MA 04/01/12 07/27/12 55 Multifamily VA 05/01/17 N 16,000,000.00 5.640 75,20 10/01/14 0.00 75,20 1.78 12/31/13 56 Retail LA 06/01/17 N 16,000,000.00 5.700 76,00 10/01/14 0.00 76,00 1.45 12/31/13 57 Industrial 11/19/08 OH 03/01/17 N 16,000,000.00 5.920 03/01/09 0.00 3-0.37 12/31/13 58 Retail 01/20/11 TX 03/01/17 N 14,790,594.71 5.960 95,517.00 0.00 09/01/12 0.00 3 73,568.96 0.00 0.49 12/31/13 59 Industrial 07/26/13 XX 01/01/17 N 14,772,003.94 5.663 91,333.14 0.00 04/01/14 0.00 3 69,813.11 0.00 0.77 12/31/13 60 IL 04/01/17 N 15,200,000.00 5.791 73,355.20 0.00 09/01/14 0.00 A 73,355.20 0.00 1.60 12/31/13 61 Multifamily 03/10/09 FL 04/01/17 N 14,400,000.00 5.577 66,924.00 0.00 10/01/14 0.00 66,924.00 0.00 0.96 12/31/13 62 Office CA 05/01/17 N 14,540,898.19 5.684 86,908.03 0.00 10/01/14 0.00 68,960.40 63 Multifamily IL 04/01/17 N 15,000,000.00 5.774 72,175.00 0.00 10/01/14 0.00 72,175.00 0.00 1.50 12/31/13 64 Multifamily MA 04/01/17 N 14,514,082.02 5.955 89,499.07 0.00 10/01/14 0.00 72,112.41 0.00 1.42 12/31/13 65 CA 05/01/17 N 15,000,000.00 5.700 71,25 10/01/14 0.00 71,25 1.21 12/31/13 66 Office NY 05/01/17 N 14,527,309.90 5.540 85,545.18 0.00 10/01/14 0.00 67,152.66 0.00 1.89 12/31/13 67 Retail MA 05/01/17 N 14,250,766.78 5.691 85,239.70 0.00 09/01/14 0.00 A 67,673.51 68 Retail TX 05/01/17 N 12,887,397.65 5.900 85,411.66 0.00 10/01/14 0.00 63,470.91 0.00 1.27 12/31/13 69 Retail 10/25/11 FL 02/01/17 N 13,111,502.55 5.890 84,134.54 0.00 08/01/11 0.00 3 64,452.23 0.00 0.74 12/31/13 70 Industrial MI 04/01/17 N 14,172,000.00 5.616 66,324.96 0.00 10/01/14 0.00 66,324.96 0.00 1.77 12/31/13 71 Mixed Use NY 04/01/17 N 13,548,707.96 5.620 80,547.71 0.00 10/01/14 0.00 63,532.80 0.00 1.42 12/31/13 72 Office AZ 03/01/17 N 13,500,000.00 5.658 63,652.50 0.00 09/01/14 0.00 A 63,652.50 0.00 1.22 12/31/13 73 Industrial 11/27/12 CO 04/01/17 N 13,350,000.00 5.700 63,412.50 0.00 10/01/12 0.00 3 63,412.50 0.00-0.36 12/31/13 74 IL 04/01/17 N 13,280,000.00 5.791 64,089.28 0.00 09/01/14 0.00 A 64,089.28 0.00 1.76 12/31/13 76 Office OH 05/01/17 N 11,263,646.55 6.531 88,976.92 0.00 10/01/14 0.00 61,452.20 0.00 1.54 12/31/13 77 Lodging FL 06/01/12 07/24/12 78 Mixed Use NY 05/01/17 N 12,039,937.03 5.770 76,029.72 0.00 10/01/14 0.00 57,978.83 0.00 2.03 12/31/13 79 Retail UT 05/01/17 N 11,562,429.37 5.610 74,712.26 0.00 10/01/14 0.00 54,150.48 0.00 1.35 12/31/13 80 Mixed Use 03/26/13 FL 05/01/17 N 12,700,000.00 5.510 58,314.17 0.00 01/01/13 0.00 3 58,314.17 0.00 0.81 12/31/12 81 Self Storage CA 04/01/17 N 12,102,026.93 5.681 72,403.58 0.00 10/01/14 0.00 57,369.24 0.00 1.47 12/31/13 82 Office MD 05/01/17 12/29/10 Page 18 of 49

LOAN LEVEL DETAIL Property Type Transfer Date State Maturity Date Neg Am End Schedule Balance Note Rate Sched P&I Prepay Adj Prepay Date Paid Thru Prepay Loan Premium Status ** Payment Yield Maint Charges PFY Operating DSCR Stmnt 83 Retail FL 03/01/17 N 11,299,441.67 5.980 71,791.84 0.00 10/01/14 0.00 56,385.66 0.00 1.02 12/31/13 84 Mixed Use 05/04/12 CA 05/01/17 N 11,628,666.02 5.630 69,116.65 0.00 10/01/14 0.00 54,625.81 0.00 0.86 12/31/13 85 Office TX 04/01/17 N 11,547,999.31 5.780 69,789.22 0.00 10/01/14 0.00 55,690.77 0.00 1.37 12/31/13 86 IL 04/01/17 N 11,704,000.00 5.791 56,483.50 0.00 09/01/14 0.00 A 56,483.50 0.00 1.57 12/31/13 87 Office MI 05/01/17 N 10,992,023.42 5.720 67,938.88 0.00 10/01/14 0.00 52,469.05 0.00 1.62 12/31/13 88 Office UT 03/01/17 N 10,310,247.09 5.932 68,743.95 0.00 10/01/14 0.00 51,054.43 0.00 1.40 12/31/13 89 Retail CA 06/01/17 N 11,174,330.38 5.897 68,188.62 0.00 10/01/14 0.00 54,977.44 0.00 1.19 12/31/13 90 Multifamily MI 03/01/17 N 11,134,703.50 5.850 67,843.21 0.00 10/01/14 0.00 54,347.47 0.00 1.54 12/31/13 91 Retail 02/23/12 MA 03/01/17 N 10,585,287.85 5.560 65,729.31 0.00 12/01/11 0.00 3 49,122.11 0.00-0.44 12/31/13 92 Multifamily TX 05/01/17 N 11,400,000.00 5.780 54,91 10/01/14 0.00 54,91 1.36 12/31/13 93 Multifamily CT 03/01/17 N 10,650,119.10 5.844 64,847.87 0.00 10/01/14 0.00 51,924.57 0.00 1.02 12/31/13 94 Lodging 04/08/14 NC 06/01/17 N 6,474,046.64 5.870 48,961.63 0.00 09/01/14 0.00 A 31,753.06 95 Office FL 06/01/17 N 9,189,883.10 5.916 60,901.47 0.00 10/01/14 0.00 45,382.63 0.00 1.12 12/31/13 96 Lodging CA 04/01/17 08/12/11 97 Mixed Use MA 05/01/17 05/31/13 98 Office UT 04/01/17 N 9,449,182.65 5.700 58,040.04 0.00 10/01/14 0.00 44,945.82 0.00 1.18 12/31/13 99 Office FL 02/01/17 N 9,635,705.93 5.721 58,030.92 0.00 10/01/14 0.00 45,999.61 0.00 1.40 12/31/13 100 Industrial 12/26/13 PA 04/01/17 N 9,644,850.57 5.650 45,411.17 0.00 09/01/14 0.00 A 45,411.17 0.00 1.60 12/31/12 101 Retail MD 06/01/17 N 9,512,827.04 5.730 57,065.69 0.00 10/01/14 0.00 45,479.08 0.00 1.37 12/31/13 102 Retail GA 02/01/12 11/03/11 103 Office OH 04/01/17 N 8,606,952.43 5.680 56,060.14 0.00 10/01/14 0.00 40,811.75 0.00 1.07 12/31/13 104 Retail NY 06/01/17 N 9,056,194.11 5.820 56,450.62 0.00 10/01/14 0.00 43,983.01 0.00 1.51 12/31/13 105 Office 10/18/11 WI 03/01/12 N 8,823,469.84 5.970 56,923.60 0.00 04/01/13 0.00 5 43,961.25 0.00 1.20 12/31/10 106 Mixed Use 08/15/07 MA 04/01/15 N 9,414,421.15 5.700 05/01/10 0.00 3 0.26 12/31/13 107 Retail CA 06/01/17 N 8,270,228.20 5.530 52,979.56 0.00 10/01/14 0.00 38,180.17 0.00 0.87 12/31/13 108 Multifamily WA 06/01/17 N 8,628,167.51 5.800 54,568.03 0.00 10/01/14 0.00 41,764.69 0.00 1.41 12/31/13 109 Retail MD 04/01/17 N 8,807,073.35 5.627 52,396.22 0.00 10/01/14 0.00 41,349.63 0.00 1.05 12/31/13 110 Retail NV 04/01/17 N 8,319,952.88 5.750 52,521.56 0.00 10/01/14 0.00 39,926.79 0.00 1.12 12/31/13 111 Lodging WA 04/01/17 N 7,988,205.57 5.600 51,664.27 0.00 10/01/14 0.00 37,341.80 0.00 3.46 12/31/13 112 Industrial NC 06/01/17 N 8,385,964.59 5.720 51,768.49 0.00 10/01/14 0.00 40,029.06 0.00 1.43 12/31/13 113 Multifamily TX 04/01/17 N 8,132,573.54 5.730 51,242.66 0.00 10/01/14 0.00 38,892.01 0.00 1.90 12/31/13 114 IN 04/01/17 N 8,648,000.00 5.791 41,735.25 0.00 10/01/14 0.00 41,735.25 0.00 1.58 12/31/13 115 Office OR 05/01/17 N 8,379,629.31 5.760 50,475.59 0.00 10/01/14 0.00 40,271.20 0.00 1.40 12/31/13 116 Office NJ 06/01/17 N 8,344,903.97 5.670 49,751.06 0.00 10/01/14 0.00 39,478.21 0.00 1.37 12/31/13 117 Office TX 04/01/17 N 8,592,000.00 5.874 42,057.84 0.00 10/01/14 0.00 42,057.84 0.00 1.79 12/31/13 118 Office TX 05/01/17 N 8,144,261.68 5.710 48,806.88 0.00 10/01/14 0.00 38,800.72 0.00 2.57 12/31/13 119 Office 10/25/12 OK 04/01/17 N 7,713,325.54 5.701 48,471.37 0.00 02/01/14 0.00 3 36,703.85 120 Lodging MA 06/01/17 N 7,857,763.53 6.130 50,461.20 0.00 10/01/14 0.00 40,195.79 0.00 1.45 12/31/13 121 Retail PA 04/01/17 N 7,795,025.74 5.670 48,015.56 0.00 10/01/14 0.00 36,884.09 0.00 1.18 12/31/13 122 Retail DE 05/01/17 N 7,722,597.44 5.780 48,009.36 0.00 10/01/14 0.00 37,249.01 0.00 1.37 12/31/13 123 Retail 05/25/12 IN 05/01/17 N 7,900,195.12 5.969 48,611.42 0.00 02/01/13 0.00 3 39,342.99 Page 19 of 49

LOAN LEVEL DETAIL Property Type Transfer Date State Maturity Date Neg Am End Schedule Balance Note Rate Sched P&I Prepay Adj Prepay Date Paid Thru Prepay Loan Premium Status ** Payment Yield Maint Charges PFY Operating DSCR Stmnt 124 IL 04/01/17 N 8,120,000.00 5.791 39,187.12 0.00 09/01/14 0.00 A 39,187.12 0.00 1.69 12/31/13 125 IL 04/01/17 N 8,120,000.00 5.791 39,187.12 0.00 09/01/14 0.00 A 39,187.12 0.00 1.78 12/31/13 126 IL 04/01/17 N 8,000,000.00 5.791 38,608.00 0.00 09/01/14 0.00 A 38,608.00 0.00 1.45 12/31/13 127 Lodging CT 02/01/17 N 7,174,198.24 6.260 49,309.42 0.00 10/01/14 0.00 37,487.07 0.00 1.19 12/31/13 128 Multifamily MI 03/01/17 N 7,552,233.82 5.850 46,015.39 0.00 10/01/14 0.00 36,861.76 0.00 1.76 12/31/13 129 Lodging NE 05/01/17 07/12/10 130 Office MI 04/01/17 N 6,913,624.32 5.860 44,886.46 0.00 10/01/14 0.00 33,818.47 0.00 1.68 12/31/13 131 Retail TX 06/01/12 05/02/12 132 Retail IN 02/01/17 N 6,895,790.17 5.620 43,150.56 0.00 10/01/14 0.00 32,345.89 0.00 2.24 12/31/13 133 Multifamily 05/09/11 TX 09/01/16 N 7,028,399.35 6.180 53,654.04 0.00 10/01/14 0.00 36,285.70 0.00 1.24 12/31/13 134 Retail CA 05/01/17 N 7,426,000.00 5.890 36,449.28 0.00 10/01/14 0.00 36,449.28 0.00 1.29 12/31/13 135 IL 04/01/17 N 7,300,000.00 5.791 35,229.80 0.00 09/01/14 0.00 A 35,229.80 0.00 1.91 12/31/13 136 Multifamily MO 05/01/17 N 6,736,072.08 5.602 41,159.02 0.00 10/01/14 0.00 31,491.36 0.00 1.07 12/31/13 137 Lodging FL 05/01/17 N 7,000,000.00 5.458 31,838.33 0.00 10/01/14 0.00 31,838.33 0.00 2.70 12/31/13 138 Multifamily CO 05/01/17 N 6,497,537.37 5.920 41,609.18 0.00 10/01/14 0.00 32,101.42 0.00 2.84 12/31/13 139 Multifamily TX 12/01/16 N 6,331,623.14 6.420 43,877.12 0.00 10/01/14 0.00 33,927.41 140 Retail NJ 05/01/17 N 6,242,234.22 5.731 40,765.65 0.00 10/01/14 0.00 29,863.94 141 Retail NJ 05/01/17 N 6,169,435.91 5.720 40,251.46 0.00 10/01/14 0.00 29,459.09 0.00 1.08 12/31/13 142 Retail 01/23/12 TX 02/01/17 N 6,284,752.21 6.140 42,136.26 0.00 10/01/14 0.00 32,207.78 0.00 1.28 12/31/12 143 Retail CA 01/01/17 11/12/10 144 Lodging PA 03/01/17 N 6,600,000.00 5.758 31,669.00 0.00 09/01/14 0.00 A 31,669.00 145 IL 04/01/17 N 6,560,000.00 5.821 31,822.56 0.00 09/01/14 0.00 A 31,822.56 0.00 1.38 12/31/13 146 ND 04/01/17 N 6,500,000.00 5.629 30,490.42 0.00 10/01/14 0.00 30,490.42 0.00 2.22 12/31/13 147 Industrial CA 05/01/17 N 5,793,743.98 5.710 37,767.23 0.00 10/01/14 0.00 27,616.86 0.00 1.30 12/31/13 148 Office MA 03/01/17 N 5,790,762.84 5.840 38,304.68 0.00 10/01/14 0.00 28,230.74 0.00 1.46 12/31/13 149 Multifamily MI 03/01/17 N 6,167,948.39 5.850 37,756.22 0.00 10/01/14 0.00 30,106.04 0.00 1.53 12/31/13 150 Retail MA 04/01/17 N 5,920,924.53 5.800 37,552.19 0.00 10/01/14 0.00 28,660.78 0.00 1.33 12/31/13 151 Multifamily MD 04/01/17 N 6,400,000.00 5.840 31,146.67 0.00 10/01/14 0.00 31,146.67 0.00 1.02 12/31/13 152 Retail 05/14/12 FL 04/01/17 N 5,749,831.50 5.660 36,659.95 0.00 02/01/13 0.00 3 27,164.82 0.00 0.88 12/31/10 153 Retail CA 06/01/17 N 6,120,227.77 5.860 37,206.50 0.00 10/01/14 0.00 29,922.68 0.00 1.00 12/31/13 154 IL 04/01/17 N 6,230,000.00 5.791 30,065.98 0.00 09/01/14 0.00 A 30,065.98 0.00 1.47 12/31/13 155 Retail UT 04/01/17 N 4,836,318.27 6.550 46,782.48 0.00 10/01/14 0.00 26,508.90 0.00 1.57 12/31/13 156 Office 09/24/13 AZ 04/01/17 N 6,011,585.68 5.910 36,814.15 0.00 09/01/13 0.00 3 29,642.38 0.00 1.20 09/30/12 157 Lodging MS 05/01/17 09/24/12 158 Self Storage TX 05/01/17 N 5,373,809.34 5.549 34,537.46 0.00 10/01/14 0.00 24,893.98 0.00 1.61 12/31/13 159 Various OH 04/01/17 09/08/11 160 Retail TX 01/01/17 09/25/09 161 Self Storage TX 05/01/17 N 5,222,809.23 5.549 33,566.99 0.00 10/01/14 0.00 24,194.48 0.00 1.25 12/31/13 162 Multifamily 04/05/12 IN 04/01/17 N 5,444,139.69 5.626 33,391.73 0.00 10/01/14 0.00 25,560.66 0.00 0.15 12/31/13 163 IL 04/01/17 N 5,680,000.00 5.791 27,411.68 0.00 09/01/14 0.00 A 27,411.68 0.00 1.21 12/31/13 164 Lodging SC 05/01/17 N 5,047,888.30 5.819 33,221.02 0.00 10/01/14 0.00 24,521.50 0.00 1.39 12/31/13 Page 20 of 49

LOAN LEVEL DETAIL Property Type Transfer Date State Maturity Date Neg Am End Schedule Balance Sched P&I Prepay Adj Prepay 165 Office MD 06/01/12 05/29/12 Note Rate Date Paid Thru Prepay Loan Premium Status ** Payment Yield Maint Charges PFY Operating DSCR Stmnt 166 Office CO 05/01/17 N 5,279,021.35 5.860 33,072.45 0.00 10/01/14 0.00 25,814.66 0.00 1.39 12/31/13 167 Retail SC 04/01/17 07/22/10 168 Office MI 05/01/17 N 4,994,284.14 5.803 32,820.13 0.00 09/01/14 0.00 A 24,191.17 12/31/13 169 Retail TX 12/01/16 N 4,967,704.55 5.893 33,188.77 0.00 10/01/14 0.00 24,436.48 0.00 1.79 12/31/13 170 Self Storage NJ 04/01/17 08/28/12 171 Lodging NC 05/01/17 N 4,604,163.76 5.535 33,891.51 0.00 10/01/14 0.00 21,296.72 0.00 1.09 12/31/13 172 Industrial MS 02/01/17 10/14/11 173 Retail CA 03/01/17 03/03/11 174 Lodging NJ 03/01/17 N 5,363,631.70 5.771 31,586.73 0.00 10/01/14 0.00 25,824.55 175 Retail PA 03/01/17 N 5,230,925.43 5.920 32,098.51 0.00 10/01/14 0.00 25,836.79 0.00 1.13 12/31/13 176 Office 03/12/12 CA 04/01/19 N 4,820,844.94 5.867 31,915.43 0.00 10/01/14 0.00 23,610.52 0.00 1.32 12/31/13 177 Office CA 03/01/17 N 4,785,600.81 5.602 31,007.08 0.00 10/01/14 0.00 22,381.05 0.00 1.45 12/31/13 178 Industrial NY 05/01/17 N 5,227,635.33 6.060 32,463.64 0.00 10/01/14 0.00 26,430.03 0.00 1.13 12/31/13 179 IN 04/01/17 N 5,360,000.00 5.781 25,822.69 0.00 10/01/14 0.00 25,822.69 0.00 1.20 12/31/13 180 IL 04/01/17 N 5,280,000.00 5.791 25,481.28 0.00 09/01/14 0.00 A 25,481.28 0.00 1.44 12/31/13 181 Mixed Use NY 03/01/17 N 4,884,262.49 5.940 31,423.09 0.00 10/01/14 0.00 24,212.79 0.00 1.30 12/31/13 182 Retail NJ 06/01/17 N 5,250,000.00 5.800 25,375.00 0.00 10/01/14 0.00 25,375.00 0.00 2.17 12/31/13 183 Multifamily OH 04/01/17 N 5,032,545.97 5.625 29,934.13 0.00 10/01/14 0.00 23,619.66 0.00 1.25 12/31/13 184 Retail PA 04/01/17 N 5,037,056.35 5.760 30,378.83 0.00 10/01/14 0.00 24,207.49 0.00 1.14 12/31/13 185 Retail IN 04/01/17 01/11/12 186 Office UT 06/01/17 N 4,522,785.14 5.630 29,230.59 0.00 10/01/14 0.00 21,256.81 0.00 0.22 12/31/13 187 MN 04/01/17 N 5,000,000.00 5.649 23,537.50 0.00 10/01/14 0.00 23,537.50 0.00 1.66 12/31/13 188 Retail TX 06/01/17 N 4,370,933.29 5.674 28,358.94 0.00 10/01/14 0.00 20,703.43 0.00 1.24 12/31/13 189 Retail MD 05/01/17 N 4,384,567.83 5.970 29,235.72 0.00 10/01/14 0.00 21,849.97 0.00 2.22 12/31/13 190 Office KY 04/01/17 N 3,845,666.69 6.042 32,906.82 0.00 10/01/14 0.00 19,430.78 0.00 1.43 12/31/13 191 Retail AZ 02/01/17 01/31/11 192 Office NY 04/01/17 08/30/12 193 Various PA 05/01/17 N 4,337,920.03 5.940 27,831.03 0.00 10/01/14 0.00 21,504.02 0.00 1.00 12/31/13 194 IL 04/01/17 N 4,650,000.00 5.791 22,440.90 0.00 09/01/14 0.00 A 22,440.90 0.00 1.72 12/31/13 195 Multifamily TX 05/01/17 N 4,460,950.53 5.745 26,829.74 0.00 10/01/14 0.00 21,382.88 196 Office NY 03/01/17 N 4,267,317.40 5.660 26,293.00 0.00 10/01/14 0.00 20,156.46 0.00 1.35 12/31/13 197 Lodging WV 06/01/17 N 4,240,872.83 5.735 26,219.34 0.00 10/01/14 0.00 20,297.91 0.00 5.05 12/31/13 198 Industrial VA 04/01/17 01/29/14 199 Office TX 04/01/17 N 4,356,106.48 5.660 26,004.06 0.00 10/01/14 0.00 20,571.92 0.00 0.99 12/31/13 200 Retail NJ 06/01/17 N 4,500,000.00 5.810 21,787.50 0.00 10/01/14 0.00 21,787.50 0.00 1.44 12/31/13 201 Lodging GA 05/01/17 N 3,787,286.30 5.753 28,317.95 0.00 10/01/14 0.00 18,205.36 0.00 1.31 12/31/13 202 Multifamily TX 05/01/17 N 4,269,187.82 5.826 25,890.03 0.00 10/01/14 0.00 20,751.85 0.00 1.36 12/31/13 203 Industrial NY 05/01/17 N 4,052,973.63 6.020 26,196.49 0.00 10/01/14 0.00 20,361.69 0.00 1.12 12/31/13 204 Industrial VA 04/01/17 01/13/11 205 Multifamily PA 04/01/17 N 3,988,141.46 5.604 24,409.08 0.00 10/01/14 0.00 18,651.51 Page 21 of 49

LOAN LEVEL DETAIL Property Type Transfer Date State Maturity Date Neg Am End Schedule Balance Note Rate Sched P&I Prepay Adj Prepay Date Paid Thru Prepay Loan Premium Status ** Payment Yield Maint Charges PFY Operating DSCR Stmnt 206 XX 04/01/17 N 4,200,000.00 5.629 19,701.50 0.00 10/01/14 0.00 19,701.50 0.00 1.79 12/31/13 207 Multifamily TX 04/01/17 N 3,881,455.90 5.730 24,456.72 0.00 10/01/14 0.00 18,562.10 0.00 1.98 12/31/13 208 Office NJ 04/01/17 N 3,586,082.01 6.470 28,280.02 0.00 10/01/14 0.00 19,382.93 0.00 2.12 12/31/13 209 Retail FL 05/01/17 N 3,693,170.22 5.636 23,918.57 0.00 10/01/14 0.00 17,376.32 210 Multifamily MA 04/01/17 N 3,963,256.64 5.791 24,034.69 0.00 10/01/14 0.00 19,151.24 0.00 2.19 12/31/13 211 Office MD 04/01/17 N 3,762,710.07 5.801 23,472.67 0.00 10/01/14 0.00 18,214.98 212 Retail AZ 06/01/17 N 3,565,596.38 5.641 23,066.68 0.00 10/01/14 0.00 16,790.78 0.00 0.95 12/31/13 213 Retail PA 06/01/17 N 3,602,029.64 6.130 24,317.36 0.00 10/01/14 0.00 18,430.44 0.00 1.89 12/31/13 214 Office UT 06/01/17 07/09/10 215 Retail NJ 05/01/17 N 3,386,610.94 6.000 25,772.06 0.00 10/01/14 0.00 16,977.03 216 Retail NC 04/01/17 N 3,555,037.06 5.660 23,114.72 0.00 09/01/14 0.00 A 16,797.72 0.00 2.15 12/31/13 217 Mixed Use OH 04/01/17 N 3,358,403.08 5.767 25,205.36 0.00 10/01/14 0.00 16,183.28 0.00 1.34 12/31/13 218 Multifamily 11/06/12 DC 06/01/14 N 3,697,103.51 6.240 24,356.65 0.00 08/01/12 0.00 5 19,251.49 0.00 1.20 12/31/11 219 Industrial UT 12/01/16 N 3,254,254.95 5.950 25,008.69 0.00 10/01/14 0.00 16,179.46 0.00 1.12 12/31/13 220 Office TX 03/01/17 N 3,380,974.81 5.780 22,249.45 0.00 10/01/14 0.00 16,315.02 0.00 1.53 12/31/13 221 Other 12/27/11 MD 06/01/17 N 0.00 5.870 21,579.47 0.00 09/22/14 10/01/14 0.00 17,366.75 0.00 0.95 12/31/10 222 Retail NJ 06/01/17 N 3,600,000.00 5.800 17,40 10/01/14 0.00 17,40 1.37 12/31/13 223 Multifamily NY 04/01/17 N 3,297,206.78 5.922 20,809.07 0.00 09/01/14 0.00 A 16,294.00 224 Industrial MS 02/01/17 10/14/11 225 Mixed Use IL 04/01/17 N 3,472,000.00 5.791 16,755.87 0.00 09/01/14 0.00 A 16,755.87 0.00 1.63 12/31/13 226 Multifamily NY 03/01/17 N 3,324,256.53 5.567 19,676.79 0.00 10/01/14 0.00 15,441.43 0.00 1.11 12/31/13 227 Retail CO 03/01/17 N 3,120,542.83 5.834 19,551.30 0.00 10/01/14 0.00 15,191.19 0.00 1.33 12/31/13 228 Retail TX 05/01/17 N 2,920,861.38 5.850 18,583.14 0.00 10/01/14 0.00 14,260.27 0.00 0.78 12/31/13 229 Multifamily OH 04/01/12 03/29/12 230 Retail NJ 06/01/17 N 3,000,000.00 5.760 14,40 10/01/14 0.00 14,40 1.19 12/31/12 231 ND 04/01/17 N 3,000,000.00 5.639 14,097.50 0.00 10/01/14 0.00 14,097.50 0.00 1.85 12/31/13 232 Lodging KY 03/01/17 09/24/12 233 Retail MI 03/01/17 N 2,664,348.60 5.698 17,408.21 0.00 10/01/14 0.00 12,673.70 0.00 0.91 12/31/13 234 Multifamily MO 03/01/17 N 2,608,015.29 6.086 17,621.18 0.00 10/01/14 0.00 13,250.24 0.00 1.33 12/31/13 235 Retail AZ 05/01/17 N 2,762,877.04 5.690 16,523.36 0.00 10/01/14 0.00 13,116.79 0.00 1.30 12/31/13 236 MN 04/01/17 N 2,600,000.00 5.629 12,196.17 0.00 10/01/14 0.00 12,196.17 0.00 1.91 12/31/13 237 Retail CA 05/01/17 N 2,425,463.20 5.793 15,097.41 0.00 10/01/14 0.00 11,725.20 0.00 1.24 12/31/13 238 Multifamily GA 04/01/17 12/09/10 239 Industrial MI 03/01/17 07/12/10 240 Retail TX 04/01/17 N 2,162,471.48 5.760 13,436.79 0.00 10/01/14 0.00 10,394.47 0.00 1.22 12/31/13 241 Mixed Use KY 04/01/17 07/23/10 242 Retail LA 03/01/17 N 907,785.06 6.750 6,485.98 0.00 10/01/14 0.00 5,114.01 0.00 1.86 05/31/13 Count: 242 Totals: 2,615,875,213.84 14,558,467.32-168,382.21 0.00 12,285,831.54 0.00 Page 22 of 49

LOAN LEVEL DETAIL Property Type Transfer Date State Maturity Date Neg Am End Schedule Balance Note Rate Sched P&I Prepay Adj Prepay Date Paid Thru Prepay Loan Premium Status ** Payment Yield Maint Charges PFY Operating DSCR Stmnt * If State field is blank or 'XX', loan has properties in multiple states. ** Loan Status: A = Payment not received but still in grace period; B = Late Payment but less than 30 days delinquent; 0 = Current; 1 = 30-59 Days Delinquent; 2 = 60-89 Days Delinquent; 3 = 90+ Days Delinquent; 4 = Performing Matured Balloon; 5 = Non-Performing Matured Balloon; R = Repurchased. Page 23 of 49

APPRAISAL REDUCTION REPORT Property Name Paid Through Date ARA (Appraisal Reduction Amount) ARA Date Most Recent Value Most Recent Valuation Date Most Recent Net ASER Amount Cumulative ASER Amount 11 Marriott - Memphis 07/01/2012 28,259,007.94 11/05/2013 14,900,000.00 08/15/2013 136,585.21 2,920,710.30 12 Harrisburg Portfolio 06/01/2012 18,293,870.69 07/08/2014 25,725,000.00 06/05/2014 89,034.29 1,939,892.69 17 Orchard Place Shopping 10/01/2014 32,102,611.01 12/09/2013 4,700,000.00 07/27/2013 0.00 310,841.00 Center 27 Hotel Indigo 06/01/2012 10,955,859.01 10/07/2014 18,800,000.00 07/01/2014 52,405.53 1,771,844.10 35 Kierland Corporate Center 04/01/2010 11,045,390.01 06/06/2014 18,500,000.00 01/13/2014 0.00 1,423,423.51 Phase I 57 Value City 03/01/2009 17,498,557.44 12/06/2013 1,630,000.00 10/24/2013 0.00 255,990.36 58 Towne Square Shopping 09/01/2012 10,473,230.55 08/06/2014 7,370,000.00 01/01/2014 51,842.49 1,032,996.79 Center 59 Invesco Portfolio 04/01/2014 4,231,867.84 08/08/2014 12,325,000.00 09/13/2013 19,900.36 61,027.77 69 Eastgate Plaza 08/01/2011 7,299,565.33 12/06/2013 10,150,000.00 09/27/2013 35,707.04 1,117,567.64 73 Bridgestone Building 10/01/2012 7,712,654.75 02/06/2014 8,600,000.00 12/12/2013 36,506.57 645,863.46 80 Millennium Plaza 01/01/2013 8,791,866.41 08/06/2014 5,800,000.00 05/08/2014 40,222.79 561,734.48 91 Filene' s Basement 12/01/2011 4,739,425.53 03/06/2014 9,950,000.00 12/18/2013 21,880.35 725,773.60 105 First Financial Centre 04/01/2013 6,650,721.04 12/06/2013 3,330,000.00 10/22/2013 32,976.49 595,395.64 106 Beaver Brook Village 05/01/2010 8,058,216.55 09/08/2014 5,560,000.00 06/20/2014 0.00 844,147.99 119 Mid America V 02/01/2014 5,368,084.59 05/08/2014 3,800,000.00 11/20/2013 25,415.64 176,423.87 123 Veteran's Parkway 02/01/2013 3,691,441.16 07/08/2014 5,100,000.00 05/29/2014 18,177.27 400,181.68 142 River Square Center - 10/01/2014 1,832,013.06 10/08/2013 5,750,000.00 04/17/2013 Waco; TX 152 Eustis Shoppes - Eustis; 02/01/2013 3,195,821.33 06/06/2014 3,550,000.00 05/01/2014 15,020.36 325,324.86 FL 156 Riverside Office Plaza 09/01/2013 3,940,467.12 05/06/2014 2,740,000.00 10/23/2013 19,341.13 140,355.10 218 Cole Gardens Apartments 08/01/2012 1,267,200.99 06/06/2014 3,600,000.00 04/08/2014 6,568.33 110,062.74 221 Belvedere Parking Garage 10/01/2014 2,609,160.64 02/06/2014 1,600,000.00 12/11/2013-208,384.61 0.00 Count: 21 Totals: 198,017,032.99 173,480,000.00 393,199.24 15,359,557.58 Page 24 of 49