10-D 1 cdd06cd2_10d-200605.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: April 18, 2006 to May 17, 2006 Commission File Number of issuing entity: 333-125499-02 CD 2006-CD2 Mortgage Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor:333-125499 Deutsche Mortgage & Asset Receiving Corporation (Exact name of depositor as specified in its charter) PNC Bank, National Association German American Capital Corporation Citigroup Global Markets Realty Corp. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196509 54-2196510 54-2196511 54-6708163 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 ______ ______ ___X___ _____________ A-2 ______ ______ ___X___ _____________ A-3 ______ ______ ___X___ _____________ A-AB ______ ______ ___X___ _____________ A-4 ______ ______ ___X___ _____________ A-1A ______ ______ ___X___ _____________ A-1B ______ ______ ___X___ _____________ A-M ______ ______ ___X___ _____________ A-J ______ ______ ___X___ _____________ B ______ ______ ___X___ _____________ C ______ ______ ___X___ _____________ D ______ ______ ___X___ _____________ E ______ ______ ___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 May 17, 2006 a distribution was made to holders of CD 2006-CD2 MORTGAGE TRUST The distribution report is attached as an Exhibit to this Form 10-D, please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of CD 2006-CD2 Mortgage Trust, relating to the May 17, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K 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. Deutsche Mortgage & Asset Receiving Corporation (Depositor) /s/ Helaine M. Kaplan Helaine M. Kaplan, Managing Director Date: May 31, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of CD 2006-CD2 Mortgage Trust, relating to the May 17, 2006 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Deutsche Mortgage & Asset Receiving Corporation Commercial Mortgage Pass-Through Certificates CD 2006-CD2 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: May 17, 2006 Record Date: April 28, 2006 Determination Date: May 11, 2006 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 - 19 Mortgage Loan Detail 20 - 26 NOI Detail 27 - 32 Principal Prepayment Detail 33 Historical Detail 34 Delinquency Loan Detail 35 Specially Serviced Loan Detail 36 - 37 Modified Loan Detail 38 Liquidated Loan Detail 39 Bond / Collateral Realized Loss Reconciliation 40 Supplemental Reporting 41 Depositor Deutsche Mortgage & Asset Receiving Corp. 60 Wall Street New York, NY 10005 Contact: Helaine M. Kaplan Phone Number: (212) 250-5270 Master Servicer Midland Loan Services, Inc. 10851 Mastin Street, Building 82 Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9000 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Timothy S. Ryan Phone Number: (704) 593-7878 Special Servicer LNR Partners, Inc. 1601 Washington Avenue Miami Beach, FL 33139 Contact: Randy Wolpert Phone Number: (305) 695-5628 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 2006, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 12513XAA0 5.302000% 72,000,000.00 7271,~~000~~347,~~000~~396.0038 ~~652~~742,~~603~~375.6245 ~~318~~315,~~120~~236.0058 A-2 12513XAB8 5.408000% 239,000,000.00 239,000,000.00 0.00 1,077,093.33 A-3 12513XAC6 5.~~607523~~425151% 53,000,000.00 53,000,000.00 0.00 ~~247~~239,~~665~~610.5985 A-AB 12513XAD4 5.~~574523~~392151% 111,000,000.00 111,000,000.00 0.00 ~~515~~498,~~643~~774.3501 A-4 12513XAE2 5.~~544523~~362151% 839,906,000.00 839,906,000.00 0.00 3,~~880~~753,~~731~~085.5997 A-1A 12513XAF9 5.415000% 308,000,000.00 308,000,000.00 0.00 1,389,850.00 A-1B 12513XBE1 5.~~545523~~363151% 518,636,000.00 518,~~636~~602,~~000~~424.0094 3339,~~575~~344.0646 2,~~396~~317,~~756~~786.4411 A-M 12513XAG7 5.~~591523~~409151% 305,934,000.00 305,934,000.00 0.00 1,~~425~~379,~~530~~036.7611 A-J 12513XAH5 5.~~630523~~448151% 217,979,000.00 217,979,000.00 0.00 1989,~~022,779~~652.7617 B 12513XAJ1 5.~~653523~~471151% 22,945,000.00 22,945,000.00 0.00 ~~108~~104,~~100~~612.0797 C 12513XAK8 5.~~653523~~471151% 34,417,000.00 34,417,000.00 0.00 ~~162~~156,~~147~~917.7418 D 12513XAL6 5.~~653523~~471151% 38,242,000.00 38,242,000.00 0.00 ~~180~~174,~~168~~356.3548 E 12513XAM4 5.~~653523~~471151% 49,714,000.00 49,714,000.00 0.00 ~~234~~226,~~216~~660.0269 F 12513XAP7 5.~~653523~~471151% 42,066,000.00 42,066,000.00 0.00 ~~198~~191,~~184~~791.2421 G 12513XAQ5 5.~~653523~~471151% 38,242,000.00 38,242,000.00 0.00 ~~180~~174,~~168~~356.3548 H 12513XAR3 5.~~653523~~471151% 34,418,000.00 34,418,000.00 0.00 ~~162~~156,~~152~~921.4574 J 12513XAS1 5.~~653523~~471151% 34,418,000.00 34,418,000.00 0.00 ~~162~~156,~~152~~921.4574 K 12513XAT9 5.085000% 15,296,000.00 15,296,000.00 0.00 64,816.80 L 12513XAU6 5.085000% 11,473,000.00 11,473,000.00 0.00 48,616.84 M 12513XAV4 5.085000% 11,472,000.00 11,472,000.00 0.00 48,612.60 N 12513XAW2 5.085000% 7,649,000.00 7,649,000.00 0.00 32,412.64 O 12513XAX0 5.085000% 7,648,000.00 7,648,000.00 0.00 32,408.40 P 12513XAY8 5.085000% 7,648,000.00 7,648,000.00 0.00 32,408.40 Q 12513XAZ5 5.085000% 38,242,770.86 38,242,770.86 0.00 162,053.74 VPM-1 12513XBA9 5.~~805163~~617900% 10,300,000.00 10,300,000.00 0.00 4948,~~827~~220.6531 VPM-2 12513XBB7 5.~~805163~~617900% 18,200,000.00 18,200,000.00 0.00 8885,~~044~~204.9882 VPM-3 12513XBC5 5.~~805163~~617900% 2,700,000.00 2,700,000.00 0.00 1312,~~061~~640.6228 VPM-4 12513XBD3 5.~~805163~~617900% 18,800,000.00 18,800,000.00 0.00 9088,~~947~~013.5677 S N/A 0.000000% 0.01 0.01 0.00 0.00 R N/A 0.000000% 0.00 0.00 0.00 0.00 LR N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 3,109,345,770.87 3,~~109~~108,~~345~~659,~~770~~592.8719 ~~686~~781,~~178~~719.6891 1413,~~324~~958,~~671~~072.7222

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 12513XAA0 0.00 0.00 ~~970~~1,~~723~~057,612.6203 7170,~~347~~605,~~396~~020.3893 30.01% A-2 12513XAB8 0.00 0.00 1,077,093.33 239,000,000.00 30.01% A-3 12513XAC6 0.00 0.00 ~~247~~239,~~665~~610.5985 53,000,000.00 30.01% A-AB 12513XAD4 0.00 0.00 ~~515~~498,~~643~~774.3501 111,000,000.00 30.01% A-4 12513XAE2 0.00 0.00 3,~~880~~753,~~731~~085.5997 839,906,000.00 30.01% A-1A 12513XAF9 0.00 0.00 1,389,850.00 308,000,000.00 30.01% A-1B 12513XBE1 0.00 0.00 2,~~430~~357,~~331~~130.5057 518,~~602~~563,~~424~~080.9448 30.01% A-M 12513XAG7 0.00 0.00 1,~~425~~379,~~530~~036.7611 305,934,000.00 20.0001% A-J 12513XAH5 0.00 0.00 1989,~~022,779~~652.7617 217,979,000.00 12.88% B 12513XAJ1 0.00 0.00 ~~108~~104,~~100~~612.0797 22,945,000.00 12.13% C 12513XAK8 0.00 0.00 ~~162~~156,~~147~~917.7418 34,417,000.00 11.0001% D 12513XAL6 0.00 0.00 ~~180~~174,~~168~~356.3548 38,242,000.00 9.75% E 12513XAM4 0.00 0.00 ~~234~~226,~~216~~660.0269 49,714,000.00 8.13% F 12513XAP7 0.00 0.00 ~~198~~191,~~184~~791.2421 42,066,000.00 6.75% G 12513XAQ5 0.00 0.00 ~~180~~174,~~168~~356.3548 38,242,000.00 5.50% H 12513XAR3 0.00 0.00 ~~162~~156,~~152~~921.4574 34,418,000.00 4.38% J 12513XAS1 0.00 0.00 ~~162~~156,~~152~~921.4574 34,418,000.00 3.25% K 12513XAT9 0.00 0.00 64,816.80 15,296,000.00 2.75% L 12513XAU6 0.00 0.00 48,616.84 11,473,000.00 2.38% M 12513XAV4 0.00 0.00 48,612.60 11,472,000.00 2.00% N 12513XAW2 0.00 0.00 32,412.64 7,649,000.00 1.75% O 12513XAX0 0.00 0.00 32,408.40 7,648,000.00 1.50% P 12513XAY8 0.00 0.00 32,408.40 7,648,000.00 1.25% Q 12513XAZ5 0.00 0.00 162,053.74 38,242,770.86 0.00% VPM-1 12513XBA9 0.00 0.00 4948,~~827~~220.6531 10,300,000.00 0.00% VPM-2 12513XBB7 0.00 0.00 8885,~~044~~204.9882 18,200,000.00 0.00% VPM-3 12513XBC5 0.00 0.00 1312,~~061~~640.6228 2,700,000.00 0.00% VPM-4 12513XBD3 0.00 0.00 9088,~~947~~013.5677 18,800,000.00 0.00% S N/A 0.00 0.00 0.00 0.01 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 1514,~~010~~739,~~850~~792.4013 3,~~108~~107,~~659~~877,~~592~~872.1928

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 12513XAN2 0.~~129679~~086835% 3,059,345,770.86 3,~~059~~058,~~345~~659,~~770~~592.8618 ~~330~~221,~~610~~331.8079

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 12513XAN2 0.00 ~~330~~221,~~610~~331.8079 3,~~058~~057,~~659~~877,~~592~~872.1827 (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 12513XAA0 ~~1,000~~990.~~00000000~~93606083 910.~~06393917~~31077014 4.~~41833333~~37828583 0.00000000 0.00000000 ~~990~~980.~~93606083~~62529069 A-2 12513XAB8 1,000.00000000 0.00000000 4.50666665 0.00000000 0.00000000 1,000.00000000 A-3 12513XAC6 1,000.00000000 0.00000000 4.~~67293566~~52095943 0.00000000 0.00000000 1,000.00000000 A-AB 12513XAD4 1,000.00000000 0.00000000 4.~~64543559~~49345955 0.00000000 0.00000000 1,000.00000000 A-4 12513XAE2 1,000.00000000 0.00000000 4.~~62043561~~46845953 0.00000000 0.00000000 1,000.00000000 A-1A 12513XAF9 1,000.00000000 0.00000000 4.51250000 0.00000000 0.00000000 1,000.00000000 A-1B 12513XBE1 ~~1,000~~999.~~00000000~~93526277 0.~~06473723~~07586141 4.~~62126894~~46900352 0.00000000 0.00000000 999.~~93526277~~85940135 A-M 12513XAG7 1,000.00000000 0.00000000 4.~~65960227~~50762619 0.00000000 0.00000000 1,000.00000000 A-J 12513XAH5 1,000.00000000 0.00000000 4.~~69210227~~54012620 0.00000000 0.00000000 1,000.00000000 B 12513XAJ1 1,000.00000000 0.00000000 4.~~71126912~~55929266 0.00000000 0.00000000 1,000.00000000 C 12513XAK8 1,000.00000000 0.00000000 4.~~71126885~~55929279 0.00000000 0.00000000 1,000.00000000 D 12513XAL6 1,000.00000000 0.00000000 4.~~71126902~~55929292 0.00000000 0.00000000 1,000.00000000 E 12513XAM4 1,000.00000000 0.00000000 4.~~71126886~~55929296 0.00000000 0.00000000 1,000.00000000 F 12513XAP7 1,000.00000000 0.00000000 4.~~71126896~~55929278 0.00000000 0.00000000 1,000.00000000 G 12513XAQ5 1,000.00000000 0.00000000 4.~~71126902~~55929292 0.00000000 0.00000000 1,000.00000000 H 12513XAR3 1,000.00000000 0.00000000 4.~~71126881~~55929281 0.00000000 0.00000000 1,000.00000000 J 12513XAS1 1,000.00000000 0.00000000 4.~~71126881~~55929281 0.00000000 0.00000000 1,000.00000000 K 12513XAT9 1,000.00000000 0.00000000 4.23750000 0.00000000 0.00000000 1,000.00000000 L 12513XAU6 1,000.00000000 0.00000000 4.23750022 0.00000000 0.00000000 1,000.00000000 M 12513XAV4 1,000.00000000 0.00000000 4.23750000 0.00000000 0.00000000 1,000.00000000 N 12513XAW2 1,000.00000000 0.00000000 4.23750033 0.00000000 0.00000000 1,000.00000000 O 12513XAX0 1,000.00000000 0.00000000 4.23750000 0.00000000 0.00000000 1,000.00000000 P 12513XAY8 1,000.00000000 0.00000000 4.23750000 0.00000000 0.00000000 1,000.00000000 Q 12513XAZ5 1,000.00000000 0.00000000 4.23749996 0.00000000 0.00000000 1,000.00000000 VPM-1 12513XBA9 1,000.00000000 0.00000000 4.~~83763592~~68158350 0.00000000 0.00000000 1,000.00000000 VPM-2 12513XBB7 1,000.00000000 0.00000000 4.~~83763626~~68158352 0.00000000 0.00000000 1,000.00000000 VPM-3 12513XBC5 1,000.00000000 0.00000000 4.~~83763704~~68158519 0.00000000 0.00000000 1,000.00000000 VPM-4 12513XBD3 1,000.00000000 0.00000000 4.~~83763617~~68158351 0.00000000 0.00000000 1,000.00000000 S N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR N/A 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 12513XAN2 ~~1,000~~999.~~00000000~~77571065 0.~~10806585~~07234612 0.00000000 999.~~77571065~~52019200

Reconciliation Detail Advance Summary P & I Advances Outstanding 0422,669.0070 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees ~~100~~96,~~090~~835.0481 Less Delinquent Master Servicing Fees 04,173.0017 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected ~~100~~92,~~090~~662.0464

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0304/01/2006 - 0304/30/2006 30 ~~318~~315,~~120~~236.0058 0.00 ~~318~~315,~~120~~236.0058 A-2 0304/01/2006 - 0304/30/2006 30 1,077,093.33 0.00 1,077,093.33 A-3 0304/01/2006 - 0304/30/2006 30 ~~247~~239,~~665~~610.5985 0.00 ~~247~~239,~~665~~610.5985 A-AB 0304/01/2006 - 0304/30/2006 30 ~~515~~498,~~643~~774.3501 0.00 ~~515~~498,~~643~~774.3501 A-4 0304/01/2006 - 0304/30/2006 30 3,~~880~~753,~~731~~085.5997 0.00 3,~~880~~753,~~731~~085.5997 A-1A 0304/01/2006 - 0304/30/2006 30 1,389,850.00 0.00 1,389,850.00 A-1B 0304/01/2006 - 0304/30/2006 30 2,~~396~~317,~~756~~786.4411 0.00 2,~~396~~317,~~756~~786.4411 X 0304/01/2006 - 0304/30/2006 30 ~~330~~221,~~610~~331.8079 0.00 ~~330~~221,~~610~~331.8079 A-M 0304/01/2006 - 0304/30/2006 30 1,~~425~~379,~~530~~036.7611 0.00 1,~~425~~379,~~530~~036.7611 A-J 0304/01/2006 - 0304/30/2006 30 1989,~~022,779~~652.7617 0.00 1989,~~022,779~~652.7617 B 0304/01/2006 - 0304/30/2006 30 ~~108~~104,~~100~~612.0797 0.00 ~~108~~104,~~100~~612.0797 C 0304/01/2006 - 0304/30/2006 30 ~~162~~156,~~147~~917.7418 0.00 ~~162~~156,~~147~~917.7418 D 0304/01/2006 - 0304/30/2006 30 ~~180~~174,~~168~~356.3548 0.00 ~~180~~174,~~168~~356.3548 E 0304/01/2006 - 0304/30/2006 30 ~~234~~226,~~216~~660.0269 0.00 ~~234~~226,~~216~~660.0269 F 0304/01/2006 - 0304/30/2006 30 ~~198~~191,~~184~~791.2421 0.00 ~~198~~191,~~184~~791.2421 G 0304/01/2006 - 0304/30/2006 30 ~~180~~174,~~168~~356.3548 0.00 ~~180~~174,~~168~~356.3548 H 0304/01/2006 - 0304/30/2006 30 ~~162~~156,~~152~~921.4574 0.00 ~~162~~156,~~152~~921.4574 J 0304/01/2006 - 0304/30/2006 30 ~~162~~156,~~152~~921.4574 0.00 ~~162~~156,~~152~~921.4574 K 0304/01/2006 - 0304/30/2006 30 64,816.80 0.00 64,816.80 L 0304/01/2006 - 0304/30/2006 30 48,616.84 0.00 48,616.84 M 0304/01/2006 - 0304/30/2006 30 48,612.60 0.00 48,612.60 N 0304/01/2006 - 0304/30/2006 30 32,412.64 0.00 32,412.64 O 0304/01/2006 - 0304/30/2006 30 32,408.40 0.00 32,408.40 P 0304/01/2006 - 0304/30/2006 30 32,408.40 0.00 32,408.40 Q 0304/01/2006 - 0304/30/2006 30 162,053.74 0.00 162,053.74 VPM-1 0304/01/2006 - 0304/30/2006 30 4948,~~827~~220.6531 0.00 4948,~~827~~220.6531 VPM-2 0304/01/2006 - 0304/30/2006 30 8885,~~044~~204.9882 0.00 8885,~~044~~204.9882 VPM-3 0304/01/2006 - 0304/30/2006 30 1312,~~061~~640.6228 0.00 1312,~~061~~640.6228 VPM-4 0304/01/2006 - 0304/30/2006 30 9088,~~947~~013.5677 0.00 9088,~~947~~013.5677 Total 14,~~655~~179,~~282~~404.5201 0.00 14,~~655~~179,~~282~~404.5201

Certificate Interest Reconciliation (continued) Class Distributable WAC CAP Additional Interest Remaining Unpai Certificate Shortfall Trust Fund Distribution Distributable Interest Expenses Certificate Adjustment Interest A-1 0.00 0.00 0.00 ~~318~~315,~~120~~236.0058 0.00 A-2 0.00 0.00 0.00 1,077,093.33 0.00 A-3 0.00 0.00 0.00 ~~247~~239,~~665~~610.5985 0.00 A-AB 0.00 0.00 0.00 ~~515~~498,~~643~~774.3501 0.00 A-4 0.00 0.00 0.00 3,~~880~~753,~~731~~085.5997 0.00 A-1A 0.00 0.00 0.00 1,389,850.00 0.00 A-1B 0.00 0.00 0.00 2,~~396~~317,~~756~~786.4411 0.00 X 0.00 0.00 0.00 ~~330~~221,~~610~~331.8079 0.00 A-M 0.00 0.00 0.00 1,~~425~~379,~~530~~036.7611 0.00 A-J 0.00 0.00 0.00 1989,~~022,779~~652.7617 0.00 B 0.00 0.00 0.00 ~~108~~104,~~100~~612.0797 0.00 C 0.00 0.00 0.00 ~~162~~156,~~147~~917.7418 0.00 D 0.00 0.00 0.00 ~~180~~174,~~168~~356.3548 0.00 E 0.00 0.00 0.00 ~~234~~226,~~216~~660.0269 0.00 F 0.00 0.00 0.00 ~~198~~191,~~184~~791.2421 0.00 G 0.00 0.00 0.00 ~~180~~174,~~168~~356.3548 0.00 H 0.00 0.00 0.00 ~~162~~156,~~152~~921.4574 0.00 J 0.00 0.00 0.00 ~~162~~156,~~152~~921.4574 0.00 K 0.00 0.00 0.00 64,816.80 0.00 L 0.00 0.00 0.00 48,616.84 0.00 M 0.00 0.00 0.00 48,612.60 0.00 N 0.00 0.00 0.00 32,412.64 0.00 O 0.00 0.00 0.00 32,408.40 0.00 P 0.00 0.00 0.00 32,408.40 0.00 Q 0.00 0.00 0.00 162,053.74 0.00 VPM-1 0.00 0.00 0.00 4948,~~827~~220.6531 0.00 VPM-2 0.00 0.00 0.00 8885,~~044~~204.9882 0.00 VPM-3 0.00 0.00 0.00 1312,~~061~~640.6228 0.00 VPM-4 0.00 0.00 0.00 9088,~~947~~013.5677 0.00 Total 0.00 0.00 0.00 14,~~655~~179,~~282~~404.5201 0.00

Other Required Information Available Distribution Amount 1514,~~341~~961,~~461~~123.2092 Aggregate Number of Outstanding Loans 197 Aggregate Unpaid Principal Balance of Loans 3,~~108~~107,~~659~~890,~~592~~304.1856 Aggregate Stated Principal Balance of Loans 3,~~108~~107,~~659~~877,~~592~~872.1827 Aggregate Amount of Master Servicing Fee ~~100~~92,~~090~~662.0464 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee ~~267~~259.7506 Aggregate Stand-by Fee 0.00 Aggregate Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 14,276,498.86 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 14,276,498.86 Principal: Scheduled Principal 781,719.91 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 781,719.91 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 15,058,218.77 Total Funds Distributed Fees: Master Servicing Fee 96,835.81 Trustee Fee 259.06 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 97,094.86 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 14,179,404.01 Principal Distribution 781,719.91 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 14,961,123.92 Total Funds Distributed 15,058,218.78

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 7 18,~~384~~354,~~181~~910.0066 0.59 ~~130~~129 5.~~7319~~7320 1.~~520629~~520869 3,000,000 to 3,999,999 15 54,~~366~~306,~~502~~037.1510 1.75 ~~116~~115 5.~~4909~~4910 1.~~412386~~412353 4,000,000 to 5,999,999 39 190,~~555~~408,~~030~~342.4854 6.13 ~~117~~116 5.~~5191~~5190 1.~~370905~~367903 6,000,000 to 6,999,999 13 83,~~274~~218,~~370~~378.0672 2.68 ~~114~~113 5.3483 1.~~277509~~277516 7,000,000 to 9,999,999 32 ~~260~~259,~~084~~937,~~614~~002.5538 8.3736 ~~112~~111 5.4938 1.~~333658~~333654 10,000,000 to 14,999,999 36 427,~~470~~356,~~190~~357.1537 13.75 ~~113~~112 5.~~4789~~4788 1.~~321217~~321209 15,000,000 to 29,999,999 35 ~~728~~727,~~137~~992,~~657~~724.1012 23.42 ~~117~~116 5.4755 1.~~274961~~274959 30,000,000 to 69,999,999 15 652,075,000.00 20.98 ~~115~~114 5.4604 1.500682 70,000,000 or greater 5 694,~~312~~229,~~046~~119.6938 22.3334 6867 5.~~6349~~6350 2.~~066870~~015106 Totals 197 3,~~108~~107,~~659~~877,~~592~~872.1827 100.00 ~~105~~104 5.5110 1.~~520257 See footnotes on the last page of this section.~~508536

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 6,~~770~~762,~~667~~993.7246 0.22 ~~116~~115 5.4300 1.290000 Arizona 6 97,~~078~~069,~~136~~726.2209 3.12 ~~111~~110 5.6952 1.~~294633~~288769 California 29 735,~~879~~809,~~611~~482.1697 23.6768 8584 5.5847 1.~~929916~~929980 Connecticut 3 63,~~641,~~615,014.4804 2.05 ~~129~~128 5.~~3713~~3712 1.~~239332~~239321 Delaware 2 12,~~852~~838,~~613~~688.9489 0.41 ~~117~~116 5.6466 1.236294 Florida 13 210,~~200~~156,~~042~~692.6163 6.76 ~~116~~115 5.3650 1.~~743669~~743743 Georgia 7 83,~~047~~043,~~928~~350.1940 2.67 ~~117~~116 5.5514 1.~~338171~~338175 Illinois 6 75,~~922~~887,~~506~~777.5475 2.44 ~~117~~116 5.~~6925~~6924 1.~~300739~~300701 Indiana 8 55,~~057~~033,~~710~~053.3115 1.77 ~~117~~116 5.~~6317~~6316 1.~~359570~~359513 Iowa 1 13,755,000.00 0.44 ~~115~~114 5.2700 1.330000 Kentucky 2 21,500,000.00 0.69 ~~117~~116 5.7300 1.505116 Maryland 5 81,~~176~~150,~~253~~837.8160 2.61 ~~118~~117 5.5558 1.~~278239~~278209 Massachusetts 5 65,~~073~~050,~~218~~309.0981 2.09 ~~114~~113 5.~~4315~~4314 1.~~300475~~300488 Michigan 4 75,~~751~~687,~~326~~594.3214 2.44 ~~125~~124 5.~~3856~~3857 1.~~276521~~276518 Minnesota 1 65,000,000.00 2.09 ~~117~~116 5.4500 1.680000 Mississippi 1 12,720,000.00 0.41 ~~117~~116 5.4850 1.240000 Missouri 4 49,~~041~~037,~~348~~294.2340 1.58 ~~114~~113 5.3412 1.~~523867~~523888 Nevada 3 27,~~076~~067,~~680~~891.2971 0.87 ~~118~~117 5.~~5787~~5788 1.~~358406~~358389 New Hampshire 2 15,~~574~~557,~~621~~010.8719 0.50 ~~116~~115 5.4573 1.248355 New Jersey 7 83,~~982~~907,~~457~~070.7774 2.70 ~~117~~116 5.~~2660~~2657 1.~~298161~~298210 New Mexico 1 30,700,000.00 0.99 ~~117~~116 5.1840 1.280000 New York 13 164,~~882~~843,~~085~~478.5715 5.30 ~~116~~115 5.3972 1.~~510646~~510639 North Carolina 10 106,~~186~~174,~~556~~435.0597 3.42 ~~119~~118 5.5093 1.~~279676~~279665 North Dakota 1 3,~~239~~236,~~751~~303.9730 0.10 ~~117~~116 5.7400 1.300000 Ohio 5 30,~~339~~334,~~253~~198.1286 0.98 ~~101~~100 5.5349 1.~~229628~~229631 Oregon 2 11,~~177~~169,~~375~~759.8405 0.36 ~~116~~115 5.~~6242~~6240 1.~~623289~~623073 Pennsylvania 11 198,~~439~~419,~~693~~804.6911 6.38 9392 5.6090 1.~~378779~~197360 South Carolina 7 42,~~357~~341,~~692~~301.7960 1.36 9493 5.5621 1.~~453387~~453365 Tennessee 10 101,~~937~~933,~~184~~842.5567 3.28 ~~118~~117 5.6873 1.~~234713~~234709 Texas 12 293,~~117~~101,~~278~~679.7407 9.43 8988 5.5102 1.~~432784~~432793 Utah 1 4,~~396~~391,~~253~~767.5288 0.14 ~~119~~118 5.8970 1.460000 Vermont 1 4,~~065~~060,~~007~~309.1291 0.13 ~~112~~111 5.4400 1.250000 Virginia 14 118,~~309~~227,~~768~~695.6738 3.8180 ~~115~~114 5.~~5793~~5794 1.~~329103~~329020 Washington 8 111,~~503~~402,~~586~~044.9410 3.5958 ~~116~~115 5.~~2626~~2627 1.299580 Wisconsin 5 36,~~906~~891,~~365~~464.0625 1.19 ~~120~~119 5.2242 1.~~248158~~248165 Totals 211 3,~~108~~107,~~659~~877,~~592~~872.1827 100.00 ~~105~~104 5.5110 1.~~520257~~508536

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 56 54126,~~328~~310,~~150~~708.9111 14.7506 ~~118~~82 5.~~5977~~9165 1.~~162202~~126747 1.20 to 1.29 112 1,479,~~926~~469,~~417~~957.3866 47.6160 ~~117~~116 5.4734 1.~~232095~~232090 1.30 to 1.39 29 375,~~388~~262,~~492~~686.9031 12.0807 ~~113~~112 5.3373 1.324228 1.40 to 1.49 18 155,~~241~~178,~~545~~766.1782 4.99 ~~113~~112 5.~~3889~~3888 1.~~440602~~440600 1.50 to 1.74 2322 ~~509~~437,~~412~~308,~~226~~183.1961 1614.3907 9196 5.~~7175~~6451 1.~~599018~~597564 1.75 to 1.99 3 18,~~957~~949,~~375~~759.8405 0.61 ~~114~~113 5.~~3370~~3367 1.~~889476~~889456 2.00 to 2.49 5 472,~~192~~189,~~803~~406.22 15.19 7069 5.5592 2.368847 2.50 or greater 2 43,~~212~~208,~~580~~404.5749 1.39 8483 5.7515 3.~~465131~~465168 Totals 197 3,~~108~~107,~~659~~877,~~592~~872.1827 100.00 ~~105~~104 5.5110 1.~~520257~~508536

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 11 90,~~923~~873,~~720~~518.5075 2.92 ~~118~~117 5.4317 1.~~278412~~278392 Lodging 23 ~~207~~206,~~051~~893,~~476~~597.5309 6.66 9392 5.~~9154~~9155 1.~~556641~~379914 Mixed Use 8 84,~~508~~480,~~850~~154.9925 2.72 ~~112~~111 5.2793 1.~~680507~~680638 Multi-Family 49 942,~~596~~546,~~128~~055.6502 30.3233 9392 5.5361 1.~~685581~~685589 Office 44 903,~~710~~500,~~650~~638.6743 29.07 ~~115~~114 5.4646 1.~~495517~~495567 Other 3 19,~~821~~803,~~038~~479.6395 0.64 ~~115~~114 5.5362 1.~~231759~~231765 Retail 68 835,~~325~~114,~~539~~696.1421 26.87 ~~107~~106 5.4631 1.~~376320~~376348 Self Storage 5 24,~~722~~665,~~187~~732.0757 0.8079 ~~117~~116 5.5421 1.~~252846~~252901 Totals 211 3,~~108~~107,~~659~~877,~~592~~872.1827 100.00 ~~105~~104 5.5110 1.~~520257~~508536

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 35 615,~~264~~069,~~044~~417.7751 19.79 ~~115~~114 5.1534 1.~~351036~~351053 5.250% to 5.449% 47 557,~~652~~534,~~795~~299.9702 17.94 ~~114~~113 5.3220 1.~~493329~~493344 5.450% to 5.749% 84 1,482,~~537~~254,~~440~~766.3982 47.69 9897 5.6119 1.~~588130~~588192 5.750% or greater 31 453,~~205~~019,~~311~~388.0592 14.58 ~~100~~99 5.8989 1.~~561091~~480420 Totals 197 3,~~108~~107,~~659~~877,~~592~~872.1827 100.00 ~~105~~104 5.5110 1.~~520257 See footnotes on the last page of this section.~~508536

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 196 3,~~098~~097,~~259~~477,~~592~~872.1827 99.67 ~~105~~104 5.5116 1.~~521130~~509370 13 to 24 months 1 10,400,000.00 0.33 ~~102~~101 5.3200 1.260000 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 197 3,~~108~~107,~~659~~877,~~592~~872.1827 100.00 ~~105~~104 5.5110 1.~~520257~~508536

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. 84 months or less 10 646,~~729~~697,~~971~~980.5367 20.8081 5756 5.7365 2.~~132743~~077112 85 to 119 months 180 2,377,~~804~~126,~~857~~179.0565 76.49 ~~116~~115 5.4425 1.~~363380~~363145 120 months or greater 6 81,~~426~~373,~~612~~003.6984 2.62 ~~152~~151 5.7183 1.~~248944~~248938 Totals 196 3,105,~~961~~197,~~441~~164.2716 99.91 ~~105~~104 5.5110 1.~~520578~~508845

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 119 months 1 2,~~698~~680,~~150~~708.9111 0.09 ~~117~~116 5.5400 1.150000 120 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 1 2,~~698~~680,~~150~~708.9111 0.09 ~~117~~116 5.5400 1.150000

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 19 950,645,000.00 30.5859 7978 5.6273 2.~~058125~~020256 180 months or less 1 3,~~701~~686,~~213~~706.5318 0.12 ~~113~~112 5.1100 1.370000 181 to 240 months 4 24,~~655~~597,~~444~~225.0473 0.79 ~~116~~115 5.4724 1.~~278799~~278798 241 to 300 months 15 114,~~248~~070,~~511~~426.9460 3.6867 ~~117~~116 5.6669 1.~~469521~~469525 301 to 360 months 156 1,969,~~711~~197,~~271~~805.7665 63.36 ~~116~~115 5.4411 1.~~274410~~274113 361 months or greater 1 43,000,000.00 1.38 ~~116~~115 5.7800 1.200000 Totals 196 3,105,~~961~~197,~~441~~164.2716 99.91 ~~105~~104 5.5110 1.~~520578~~508845

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 ~~197~~195 3,~~108~~031,~~659~~146,~~592~~463.1862 ~~100~~97.0053 105 5.~~5110~~4947 1.~~520257~~518206 1 year or less 02 076,731,408.0065 02.0047 059 06.~~0000~~1553 01.~~000000~~126515 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 197 3,~~108~~107,~~659~~877,~~592~~872.1827 100.00 ~~105~~104 5.5110 1.~~520257~~508536 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 3 7,~~607~~583,~~487~~674.4539 0.24 ~~116~~115 5.~~6802~~6806 1.~~275760~~275977 3,000,000 to 3,999,999 12 44,~~117~~068,~~607~~806.9989 1.42 ~~116~~115 5.~~5108~~5109 1.~~282114~~282081 4,000,000 to 5,999,999 33 162,~~647~~505,~~002~~689.2945 5.23 ~~117~~116 5.5318 1.~~365243~~361714 6,000,000 to 6,999,999 11 70,~~604~~548,~~370~~378.0672 2.27 ~~115~~114 5.~~3403~~3404 1.~~285147~~285161 7,000,000 to 9,999,999 28 229,~~675~~544,~~207~~443.3834 7.39 ~~113~~112 5.4849 1.~~337436~~337435 10,000,000 to 14,999,999 27 318,~~770~~656,~~190~~357.1537 10.25 ~~112~~111 5.~~5486~~5485 1.~~341166~~341163 15,000,000 to 29,999,999 25 504,~~547~~402,~~657~~724.1012 16.23 ~~118~~117 5.4386 1.~~291727~~291730 30,000,000 to 49,999,999 7 266,375,000.00 8.57 ~~113~~112 5.5947 1.685584 50,000,000 to 69,999,999 5 283,400,000.00 9.12 ~~117~~116 5.3481 1.418800 70,000,000 or greater 4 344,~~312~~229,~~046~~119.6938 11.08 8281 5.~~6217~~6218 1.~~748567~~644096 Totals 155 2,~~232~~231,~~056~~314,~~569~~193.1166 71.80 ~~110~~109 5.5004 1.~~442004 See footnotes on the last page of this section.~~425654

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 6,~~770~~762,~~667~~993.7246 0.22 ~~116~~115 5.4300 1.290000 Arizona 5 58,~~578~~569,~~136~~726.2209 1.88 ~~108~~107 5.6473 1.~~323968~~314253 California 27 382,~~458~~391,~~049~~960.5455 12.30 ~~112~~111 5.5299 1.~~522322~~522370 Connecticut 3 63,~~641,~~615,014.4804 2.05 ~~129~~128 5.~~3713~~3712 1.~~239332~~239321 Delaware 1 7,~~774~~766,~~585~~035.7580 0.25 ~~117~~116 5.5660 1.260000 Florida 12 189,~~200~~156,~~042~~692.6163 6.09 ~~116~~115 5.~~3689~~3688 1.~~791803~~791896 Georgia 5 42,~~297~~293,~~928~~350.1940 1.36 ~~118~~117 5.6936 1.~~471285~~471308 Illinois 6 75,~~922~~887,~~506~~777.5475 2.44 ~~117~~116 5.~~6925~~6924 1.~~300739~~300701 Indiana 7 26,~~457~~433,~~710~~053.3115 0.85 ~~115~~114 5.~~5686~~5684 1.~~402345~~402264 Kentucky 2 21,500,000.00 0.69 ~~117~~116 5.7300 1.505116 Maryland 4 78,~~712~~689,~~363~~007.4855 2.53 ~~115~~114 5.5106 1.~~269419~~269393 Massachusetts 5 65,~~073~~050,~~218~~309.0981 2.09 ~~114~~113 5.~~4315~~4314 1.~~300475~~300488 Michigan 4 75,~~751~~687,~~326~~594.3214 2.44 ~~125~~124 5.~~3856~~3857 1.~~276521~~276518 Minnesota 1 65,000,000.00 2.09 ~~117~~116 5.4500 1.680000 Missouri 4 49,~~041~~037,~~348~~294.2340 1.58 ~~114~~113 5.3412 1.~~523867~~523888 Nevada 2 19,700,000.00 0.63 ~~119~~118 5.7242 1.339086 New Hampshire 2 15,~~574~~557,~~621~~010.8719 0.50 ~~116~~115 5.4573 1.248355 New Jersey 6 76,~~199~~132,~~730~~403.8941 2.45 ~~117~~116 5.~~2053~~2051 1.~~300016~~300069 New York 11 158,~~301~~270,~~701~~667.7844 5.09 ~~116~~115 5.4008 1.~~458266~~458309 North Carolina 7 71,~~986~~974,~~556~~435.0597 2.32 ~~119~~118 5.5218 1.~~313709~~313699 Ohio 3 19,~~489~~484,~~253~~198.1286 0.63 ~~117~~116 5.4991 1.~~162948~~162936 Oregon 2 11,~~177~~169,~~375~~759.8405 0.36 ~~116~~115 5.~~6242~~6240 1.~~623289~~623073 Pennsylvania 9 178,~~039~~019,~~693~~804.6911 5.73 9190 5.6530 1.~~394074~~191867 South Carolina 1 15,~~437~~421,~~692~~301.7960 0.50 5655 5.7800 1.510000 Tennessee 6 34,~~197~~193,~~184~~842.5567 1.10 ~~118~~117 5.5533 1.~~251219~~251208 Texas 6 194,~~142~~126,~~278~~679.7407 6.25 7574 5.6393 1.~~528568~~528588 Utah 1 4,~~396~~391,~~253~~767.5288 0.14 ~~119~~118 5.8970 1.460000 Vermont 1 4,~~065~~060,~~007~~309.1291 0.13 ~~112~~111 5.4400 1.250000 Virginia 12 89,~~909~~827,~~768~~695.6738 2.89 ~~115~~114 5.~~5899~~5900 1.~~367748~~367674 Washington 7 106,~~853~~752,~~586~~044.9410 3.4443 ~~116~~115 5.~~2614~~2615 1.~~303043~~303047 Wisconsin 4 24,~~406~~391,~~365~~464.0625 0.7978 ~~122~~121 5.~~2724~~2725 1.~~267702~~267723 Totals 167 2,~~232~~231,~~056~~314,~~569~~193.1166 71.80 ~~110~~109 5.5004 1.~~442004~~425654

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 56 54126,~~328~~310,~~150~~708.9111 14.7506 ~~118~~82 5.~~5977~~9165 1.~~162202~~126747 1.20 to 1.29 85 1,~~072~~071,~~105,~~662,637.3124 34.4948 ~~118~~117 5.4727 1.~~234302~~234295 1.30 to 1.39 24 300,~~793~~671,~~740~~383.9301 9.6867 ~~114~~113 5.2935 1.325999 1.40 to 1.49 14 129,~~218~~168,~~303~~352.2669 4.16 ~~113~~112 5.~~4413~~4412 1.~~438857~~438852 1.50 to 1.74 2120 ~~502~~430,~~308~~206,~~335~~353.8656 1613.1684 9095 5.~~7155~~6415 1.~~598092~~596458 1.75 to 1.99 2 14,~~477~~469,~~375~~759.8405 0.47 ~~114~~113 5.~~3608~~3605 1.~~907881~~907864 2.00 to 2.49 3 119,200,000.00 3.8384 ~~117~~116 5.3034 2.335319 2.50 or greater 1 39,625,000.00 1.27 8180 5.7960 3.500000 Totals 155 2,~~232~~231,~~056~~314,~~569~~193.1166 71.80 ~~110~~109 5.5004 1.~~442004~~425654

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 11 90,~~923~~873,~~720~~518.5075 2.92 ~~118~~117 5.4317 1.~~278412~~278392 Lodging 23 ~~207~~206,~~051~~893,~~476~~597.5309 6.66 9392 5.~~9154~~9155 1.~~556641~~379914 Mixed Use 8 84,~~508~~480,~~850~~154.9925 2.72 ~~112~~111 5.2793 1.~~680507~~680638 Multi-Family 5 65,~~993~~982,~~105~~376.5841 2.12 ~~117~~116 5.5112 1.~~234921~~234922 Office 44 903,~~710~~500,~~650~~638.6743 29.07 ~~115~~114 5.4646 1.~~495517~~495567 Other 3 19,~~821~~803,~~038~~479.6395 0.64 ~~115~~114 5.5362 1.~~231759~~231765 Retail 68 835,~~325~~114,~~539~~696.1421 26.87 ~~107~~106 5.4631 1.~~376320~~376348 Self Storage 5 24,~~722~~665,~~187~~732.0757 0.8079 ~~117~~116 5.5421 1.~~252846~~252901 Totals 167 2,~~232~~231,~~056~~314,~~569~~193.1166 71.80 ~~110~~109 5.5004 1.~~442004~~425654

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 25 458,~~190~~009,~~802~~003.8638 14.74 ~~115~~114 5.1456 1.~~382159~~382196 5.250% to 5.449% 37 482,~~897~~786,~~412~~488.1831 15.53 ~~115~~114 5.~~3256~~3255 1.~~494590~~494627 5.450% to 5.749% 68 930,~~727~~448,~~688~~463.4252 29.94 ~~111~~110 5.6027 1.~~367631~~367662 5.750% or greater 25 360,~~240~~070,~~665~~238.6545 11.59 9594 5.9217 1.~~639781~~538310 Totals 155 2,~~232~~231,~~056~~314,~~569~~193.1166 71.80 ~~110~~109 5.5004 1.~~442004 See footnotes on the last page of this section.~~425654

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 155 2,~~232~~231,~~056~~314,~~569~~193.1166 71.80 ~~110~~109 5.5004 1.~~442004~~425654 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 155 2,~~232~~231,~~056~~314,~~569~~193.1166 71.80 ~~110~~109 5.5004 1.~~442004~~425654

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. 84 months or less 8 288,~~729~~697,~~971~~980.5367 9.29 6160 5.8450 1.~~855812~~731165 85 to 119 months 141 1,861,~~665~~024,~~724~~331.3109 59.8988 ~~116~~115 5.4393 1.~~386849~~386563 120 months or greater 5 78,~~962~~911,~~722~~173.3679 2.54 ~~150~~149 5.~~6783~~6784 1.~~239238~~239233 Totals 154 2,~~229~~228,~~358~~633,~~418~~485.2055 71.71 ~~110~~109 5.5003 1.~~442357~~425986

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 16 591,525,000.00 19.03 9392 5.6207 1.~~872055~~811196 180 months or less 1 3,~~701~~686,~~213~~706.5318 0.12 ~~113~~112 5.1100 1.370000 181 to 240 months 4 24,~~655~~597,~~444~~225.0473 0.79 ~~116~~115 5.4724 1.~~278799~~278798 241 to 300 months 15 114,~~248~~070,~~511~~426.9460 3.6867 ~~117~~116 5.6669 1.~~469521~~469525 301 to 360 months 117 1,~~452~~451,~~228~~754,~~248~~127.6904 46.7271 ~~116~~115 5.4314 1.~~275332~~274939 361 months or greater 1 43,000,000.00 1.38 ~~116~~115 5.7800 1.200000 Totals 154 2,~~229~~228,~~358~~633,~~418~~485.2055 71.71 ~~110~~109 5.5003 1.~~442357~~425986

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 ~~155~~153 2,~~232~~154,~~056~~582,~~569~~785.1101 7169.8033 ~~110~~111 5.~~5004~~4770 1.~~442004~~436308 1 year or less 02 076,731,408.0065 02.0047 059 06.~~0000~~1553 01.~~000000~~126515 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 155 2,~~232~~231,~~056~~314,~~569~~193.1166 71.80 ~~110~~109 5.5004 1.~~442004~~425654 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2A Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 8,000,000 or less 1 8,000,000.00 0.26 5756 5.6950 1.310000 8,000,001 or greater 1 350,000,000.00 11.26 5453 5.6480 2.380000 Totals 2 358,000,000.00 11.52 5453 5.6491 2.356089 ~~See footnotes on the last page of this section.~~

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. California 1 350,000,000.00 11.26 5453 5.6480 2.380000 Ohio 1 8,000,000.00 0.26 5756 5.6950 1.310000 Totals 2 358,000,000.00 11.52 5453 5.6491 2.356089

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.31 or less 1 8,000,000.00 0.26 5756 5.6950 1.310000 1.32 or greater 1 350,000,000.00 11.26 5453 5.6480 2.380000 Totals 2 358,000,000.00 11.52 5453 5.6491 2.356089

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 2 358,000,000.00 11.52 5453 5.6491 2.356089 Totals 2 358,000,000.00 11.52 5453 5.6491 2.356089

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.648% or less 1 350,000,000.00 11.26 5453 5.6480 2.380000 5.649% or greater 1 8,000,000.00 0.26 5756 5.6950 1.310000 Totals 2 358,000,000.00 11.52 5453 5.6491 2.356089 ~~See footnotes on the last page of this section.~~

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 2 358,000,000.00 11.52 5453 5.6491 2.356089 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 358,000,000.00 11.52 5453 5.6491 2.356089

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. 55 months or less 1 350,000,000.00 11.26 5453 5.6480 2.380000 56 months or greater 1 8,000,000.00 0.26 5756 5.6950 1.310000 Totals 2 358,000,000.00 11.52 5453 5.6491 2.356089

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 1 350,000,000.00 11.26 5453 5.6480 2.380000 360 months or less 1 8,000,000.00 0.26 5756 5.6950 1.310000 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 358,000,000.00 11.52 5453 5.6491 2.356089

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 2 358,000,000.00 11.52 5453 5.6491 2.356089 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 358,000,000.00 11.52 5453 5.6491 2.356089 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2B Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 4 10,~~776~~771,~~693~~236.5527 0.35 ~~139~~138 5.~~7683~~7682 1.~~693488~~693290 3,000,000 to 3,999,999 3 10,~~248~~237,~~894~~230.1621 0.33 ~~116~~115 5.4051 1.~~973158~~973140 4,000,000 to 6,999,999 8 40,~~578~~572,~~028~~653.1909 1.31 ~~112~~111 5.4285 1.~~351151~~351171 7,000,000 to 9,999,999 3 22,~~409~~392,~~407~~559.1704 0.72 ~~117~~116 5.5133 1.~~303382~~303348 10,000,000 to 14,999,999 9 108,700,000.00 3.50 ~~114~~113 5.2744 1.262716 15,000,000 to 29,999,999 10 223,590,000.00 7.19 ~~116~~115 5.5589 1.237126 30,000,000 or greater 3 102,300,000.00 3.29 ~~116~~115 5.4219 1.246061 Totals 40 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066 See footnotes on the last page of this section.~~280040

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 1 38,500,000.00 1.24 ~~116~~115 5.7680 1.250000 California 1 3,~~421~~417,~~561~~522.6242 0.11 ~~115~~114 5.2400 1.450000 Delaware 1 5,~~078~~072,~~028~~653.1909 0.16 ~~117~~116 5.7700 1.200000 Florida 1 21,000,000.00 0.68 ~~113~~112 5.3300 1.310000 Georgia 2 40,750,000.00 1.31 ~~116~~115 5.4037 1.200000 Indiana 1 28,600,000.00 0.92 ~~118~~117 5.6900 1.320000 Iowa 1 13,755,000.00 0.44 ~~115~~114 5.2700 1.330000 Maryland 1 2,~~463~~461,~~890~~830.3305 0.08 ~~213~~212 7.0000 1.560000 Mississippi 1 12,720,000.00 0.41 ~~117~~116 5.4850 1.240000 Nevada 1 7,~~376~~367,~~680~~891.2971 0.24 ~~115~~114 5.1900 1.410000 New Jersey 1 7,~~782~~774,~~726~~667.8833 0.25 ~~118~~117 5.8600 1.280000 New Mexico 1 30,700,000.00 0.99 ~~117~~116 5.1840 1.280000 New York 2 6,~~580~~572,~~383~~810.7971 0.21 ~~117~~116 5.3100 2.~~770731~~770726 North Carolina 3 34,200,000.00 1.10 ~~117~~116 5.4829 1.208041 North Dakota 1 3,~~239~~236,~~751~~303.9730 0.10 ~~117~~116 5.7400 1.300000 Ohio 1 2,850,000.00 0.09 ~~116~~115 5.3300 1.460000 Pennsylvania 2 20,400,000.00 0.66 ~~108~~107 5.2244 1.245294 South Carolina 6 26,920,000.00 0.87 ~~116~~115 5.4372 1.420921 Tennessee 4 67,740,000.00 2.18 ~~117~~116 5.7550 1.226380 Texas 6 98,975,000.00 3.18 ~~115~~114 5.2571 1.244903 Virginia 2 28,400,000.00 0.91 ~~112~~111 5.5458 1.206761 Washington 1 4,650,000.00 0.15 ~~115~~114 5.2900 1.220000 Wisconsin 1 12,500,000.00 0.40 ~~115~~114 5.1300 1.210000 Totals 42 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066~~280040

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 27 407,~~820~~807,~~755~~320.0742 13.12 ~~116~~115 5.4752 1.226294 1.30 to 1.39 4 66,~~594~~591,~~751~~303.9730 2.14 ~~116~~115 5.~~4922~~4921 1.~~317939~~317940 1.40 to 1.49 4 26,~~023~~010,~~241~~414.9113 0.84 ~~115~~114 5.~~1287~~1286 1.~~449267~~449280 1.50 to 1.99 3 11,~~583~~581,~~890~~830.3305 0.37 ~~133~~132 5.~~6301~~6299 1.~~728510~~728540 2.00 or greater 2 6,~~580~~572,~~383~~810.7971 0.21 ~~117~~116 5.3100 2.~~770731~~770726 Totals 40 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066~~280040

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 42 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066~~280040 Totals 42 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066~~280040

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 10 157,~~073~~060,~~241~~414.9113 5.05 ~~115~~114 5.~~1760~~1759 1.~~260247~~260234 5.250% to 5.449% 10 74,~~755~~747,~~383~~810.7971 2.4041 ~~111~~110 5.2988 1.~~485188~~485058 5.450% to 5.749% 14 193,~~809~~806,~~751~~303.9730 6.2324 ~~117~~116 5.5879 1.~~228473~~228471 5.750% or greater 6 92,~~964~~949,~~645~~150.4047 2.99 ~~119~~118 5.~~8107~~8106 1.~~256168~~256162 Totals 40 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066 See footnotes on the last page of this section.~~280040

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 39 508,~~203~~163,~~023~~678.0761 16.35 ~~116~~115 5.4643 1.~~280477~~280450 13 to 24 months 1 10,400,000.00 0.33 ~~102~~101 5.3200 1.260000 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 40 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066~~280040

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. 115 months or less 1520 ~~170~~281,~~948~~825,~~241~~414.9113 59.5007 113 5.~~2139~~3626 1.~~300905~~275530 116 to 119 months 2419 ~~345~~234,~~190~~276,~~890~~434.8343 117.1054 ~~117~~116 5.~~5729~~5641 1.~~267748~~282524 120 months or greater 1 2,~~463~~461,~~890~~830.3305 0.08 ~~213~~212 7.0000 1.560000 Totals 40 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066~~280040

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 2 9,120,000.00 0.29 ~~111~~110 5.2600 1.774035 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 360 months 38 509,~~483~~443,~~023~~678.0761 16.39 ~~116~~115 5.4650 1.~~271224~~271197 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 40 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066~~280040

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 40 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066~~280040 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 40 518,~~603~~563,~~023~~678.0761 16.6869 ~~116~~115 5.4614 1.~~280066~~280040 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 30252733 1 MF San Francisco CA 1,~~702~~647,~~244~~333.4433 0.00 5.648% 30253544 2 RT Dallas TX ~~615~~595,~~479~~625.1700 0.00 5.718% 30253351 3 OF Orlando FL ~~353~~342,~~806~~393.4433 0.00 5.336% 30253123 4 LO Philadelphia PA ~~381~~369,~~734~~420.00 0.00 6.157% 968000005 5 OF Spokane WA ~~316~~305,~~075~~564.1244 7282,~~416~~927.6331 5.215% 30253724 6 RT Woodbury MN ~~305~~295,~~048~~208.6133 0.00 5.450% 304100298 7 OF Various PA ~~278~~269,~~397~~416.2267 0.00 5.300% 30256138 8 MF Phoenix AZ ~~191~~185,~~225~~056.2267 0.00 5.768% 30256139 9 MF Germantown TN ~~109~~106,~~966~~419.9260 0.00 5.768% 940952229 10 OF Hollywood CA ~~247~~239,~~698~~708.6133 0.00 5.230% 30256140 11 OF Anaheim CA ~~253~~245,~~263~~093.1133 0.00 5.656% 968000012 12 OF Cherry Hill NJ ~~220~~213,~~725~~605.8970 0.00 5.086% 304100292 13 OF East Hartford CT ~~200~~193,~~432~~966.2267 0.00 5.290% 304100331 14 OF Rockville MD ~~214~~207,~~020~~116.5667 0.00 5.780% 30256141 15 OF Brisbane CA ~~197~~191,~~768~~388.3875 0.00 5.796% 940952349 16 RT Bloomingdale IL ~~188~~182,~~402~~325.5000 0.00 5.610% 968000017 17 MU New York NY ~~170~~164,~~155~~666.5667 0.00 5.200% 940952218 18 MF Austin TX ~~149~~144,~~354~~536.5667 0.00 5.240% 968000019 19 OF Phoenix AZ ~~155~~150,~~019~~018.3875 0.00 5.670% 30256142 20 IN Memphis TN 6967,~~536~~293.9683 0.00 5.531% 30256145 21 OF Memphis TN 2322,~~337~~584.7592 0.00 5.531% 30256146 22 OF Memphis TN 20,~~956~~280.3433 0.00 5.531% 30256147 23 IN Memphis TN 1716,~~146~~593.1000 0.00 5.531% 30256148 24 IN Memphis TN 16,~~669~~132.8208 0.00 5.531% 304100345 25 OF San Diego CA ~~157~~152,~~497~~416.2267 0.00 5.900% 30256149 26 MF Albuquerque NM ~~137~~132,~~044~~624.8000 0.00 5.184% 968000027 27 RT Auburn WA 4038,~~162~~866.2267 0.00 5.300% 968000028 28 RT Vancouver WA 3635,~~511~~333.1133 0.00 5.300% 968000029 29 RT Tukwila WA 3130,~~947~~916.2267 0.00 5.300% 968000030 30 RT Roseburg OR 2726,~~383~~500.3300 0.00 5.300% 30256150 31 RT Springfield MA ~~135~~130,~~308~~944.8000 0.00 5.280% 304100293 32 OF Saint Louis MO ~~131~~127,~~601~~356.4625 0.00 5.325% 30256151 33 MF Various TN ~~141~~136,~~117~~565.1700 0.00 5.730% 304100392 34 MF West Lafayette IN ~~140~~135,~~132~~611.0667 0.00 5.690% 940952212 35 IN Warren MI ~~119~~115,~~282~~312.0550 2832,~~311~~280.4398 5.160% 30256152 36 MF Various TX ~~126~~122,~~217~~145.3683 0.00 5.500% 940951981 37 RT Chula Vista CA ~~117~~113,~~692~~788.3657 2327,~~403~~307.2100 5.500% 304100362 38 RT Wappingers Falls NY ~~111~~108,~~600~~000.00 0.00 5.400% 30256153 39 MF Greensboro NC ~~112~~108,~~184~~565.6175 0.00 5.497% 940952282 40 MF Plano TX ~~107~~103,~~024~~572.7029 0.00 5.530% 30256154 41 MF Virginia Beach VA ~~106~~103,~~638~~198.2833 0.00 5.629% 968000042 42 RT San Jose CA 9693,~~630~~513.8270 0.00 5.188% 304100304 43 RT Pittsburgh PA 9087,~~235~~325.8300 0.00 4.990% 968000044 44 MF Tallahassee FL 9693,~~384~~275.1700 0.00 5.330% 304100339 45 MF Austell GA 9390,~~449~~435.9342 0.00 5.230% 968000046 46 OF Fort Lauderdale FL 9794,~~422~~279.1550 0.00 5.535% 30256155 47 MF Smyrna GA 9693,~~168~~066.8967 0.00 5.584% 30256156 48 RT Alpharetta GA 9895,~~941~~750.6700 0.00 5.745% 940951944 49 OF Detroit MI 9491,~~545~~366.7530 2831,~~271~~451.7520 5.500% 304100305 50 RT Austin TX 8381,~~958~~250.3300 0.00 5.000% 30256157 51 RT Dix Hills NY 9188,~~458~~508.6133 0.00 5.590% 304100335 52 OF Rochester Hills MI 9087,~~722~~795.3683 0.00 5.545% 304100287 53 OF Bowie MD 7875,~~281~~756.4625 0.00 5.100% 30256158 54 MF Greenville SC 2928,~~846~~883.5980 0.00 5.528% 30256159 55 MF Greenville SC 2221,~~182~~467.6407 0.00 5.528% 30256160 56 MF Anderson SC 20,~~944~~269.9833 0.00 5.528% 30256161 57 MF Anderson SC 11,~~757~~378.7547 0.00 5.528% 30256162 58 RT Hawthorne CA 8381,~~871~~165.3683 0.00 5.630% 30256163 59 OF New York NY 8178,~~421~~795.5000 0.00 5.562% 940952314 60 MF Memphis TN 8481,~~612~~883.7833 0.00 5.780% 968000061 61 MF San Antonio TX 7573,~~595~~157.6508 0.00 5.210% 30256164 62 OF Coppell TX 8279,~~250~~597.2300 0.00 5.754% 30256165 63 OF Coral Gables FL 8178,~~229~~538.0465 1417,~~714~~405.8524 5.717% 304100306 64 OF Charlotte NC 7674,~~655~~182.2550 0.00 5.495% 968000065 65 RT Buena Park CA 7169,~~813~~496.4488 0.00 5.295% 968000066 66 OF Shelton CT 7573,~~768~~242.3708 1720,~~571~~097.0837 5.610% 30256166 67 RT Henderson NV 7674,~~706~~232.4908 0.00 5.747% 304100338 68 OF Columbia SC 7674,~~905~~358.7322 1316,~~843~~391.6819 5.780% 968000069 69 LO Various Various 7573,~~793~~251.4051 1922,~~484~~026.7261 5.970% 304100291 70 RT Orlando FL 6260,~~868~~840.00 0.00 5.070% 30256167 71 RT New York NY 6563,~~184~~081.3967 0.00 5.407% 30256168 72 MF Durham NC 6663,~~032~~902.7162 0.00 5.497% 304100309 73 MF Ames IA 6260,~~420~~407.9538 0.00 5.270% 304100299 74 RT New York NY 6260,~~976~~945.9342 0.00 5.350% 968000075 75 RT Colonial Heights VA 6462,~~636~~551.0300 0.00 5.680% 304100326 76 RT Aston Township PA 6664,~~928~~712.1535 1113,~~577~~793.6747 5.890% 304100271 77 OF Chelmsford MA 6260,~~517~~442.7403 1214,~~839~~914.0576 5.515% 30256169 78 MF Charlotte NC 6159,~~289~~312.5850 0.00 5.475% 968000079 79 RT Westminster MD 5553,~~701~~846.6413 1415,~~085~~940.1768 5.000% 304100374 80 MF Southaven MS 6058,~~079~~141.0300 0.00 5.485% 304100329 81 RT Sunnyvale CA 6058,~~633~~677.4048 0.00 5.620% 304100311 82 MF New Berlin WI 5553,~~218~~437.7550 0.00 5.130% 304100290 83 MF Houston TX 5351,~~441~~717.0919 0.00 5.015% 30256170 84 RT Roswell GA 5957,~~354~~440.6700 0.00 5.744% 30256171 85 OF Chantilly VA 5755,~~054~~214.6417 0.00 5.615% 304100247 86 OF Boynton Beach FL 5049,~~999~~354.3117 0.00 5.150% 968000087 87 OF Glendale AZ 5049,~~752~~115.1700 0.00 5.170% 940952347 88 RT Tampa FL 5453,~~875~~105.1700 0.00 5.590% 968000089 89 RT Bradenton FL 4947,~~255~~666.5667 0.00 5.200% 940952325 90 LO Erlanger KY 5452,~~275~~525.8300 0.00 5.730% 30256172 91 OF Various TX 5452,~~122~~308.1403 1315,~~785~~599.5667 5.940% 940952324 92 LO Erlanger KY 5150,~~808~~137.7550 0.00 5.730% 940952303 93 OF Ontario CA 5149,~~420~~716.4954 911,~~521~~225.5550 5.700% 968000094 94 MF Monroeville PA 4746,~~643~~106.5667 0.00 5.320% 304100289 95 OF Clayton MO 4645,~~857~~345.2875 0.00 5.283% 940952167 96 LO Lincolnshire IL 5351,~~633~~860.7965 810,~~517~~290.8094 6.060% 30256173 97 MF Winston-Salem NC 4846,~~045~~495.3146 0.00 5.497% 940952168 98 LO Glenview IL 5250,~~332~~601.0090 810,~~311~~041.0515 6.060% 30256176 99 OF Newport Beach CA 5048,~~030~~416.5667 0.00 5.810% 968000100 100 RT Martinez CA 4443,~~950~~500.00 0.00 5.220% 304100302 101 MF Haltom City TX 4342,~~443~~041.0667 0.00 5.045% 968000102 102 MF South Strabane Townsh PA 4442,~~131~~708.9433 0.00 5.125% 940952321 103 MU Auburn Hills MI 4745,~~016~~500.6700 0.00 5.460% 968000104 104 RT Huntington NY 4543,~~038~~540.5429 1011,~~395~~893.7095 5.240% 304100396 105 OF New Albany OH 4544,~~508~~040.00 0.00 5.505% 940952239 106 LO Chantilly VA 4846,~~279~~660.1425 1214,~~465~~084.7665 5.920% 968000107 107 RT Lakeland FL 4038,~~081~~788.7175 0.00 5.005% 304100328 108 IN San Diego CA 4241,~~919~~535.5000 0.00 5.400% 968000109 109 LO Newport News VA 4443,~~731~~229.2792 1213,~~106~~607.0641 5.790% 304100284 110 MU Hemet CA 4039,~~388~~085.6983 0.00 5.270% 968000111 111 OF San Rafael CA 4240,~~194~~833.4433 0.00 5.600% 304100272 112 OF Richmond VA 4139,~~082~~757.7550 0.00 5.580% 304100324 113 RT Terre Haute IN 3635,~~363~~190.00 0.00 5.100% 304100303 114 IN Various CA 3735,~~190~~990.3163 0.00 5.235% 304100337 115 OT Windham NH 3837,~~304~~032.7067 89,~~073~~345.1013 5.410% 940952290 116 IN Brookfield WI 3937,~~129~~867.7550 0.00 5.610% 30256177 117 MF Fairfield OH 3937,~~232~~966.2267 0.00 5.695% 304100276 118 RT Lewisville NC 3837,~~268~~033.2175 0.00 5.590% 968000119 119 LO Daytona Beach FL 3736,~~754~~484.5305 1112,~~444~~714.1664 5.515% 304100320 120 LO Chesapeake VA 3635,~~485~~228.3467 1719,~~949~~206.9461 5.330% 940952216 121 MF East Orange NJ 3938,~~306~~005.6165 68,~~758~~059.5955 5.860% 30256178 122 RT Wilmington DE 3736,~~298~~061.2112 78,~~312~~549.8695 5.566% 968000123 123 OT Canoga Park CA 3836,~~260~~992.0249 68,~~946~~213.0255 5.760% 30256179 124 OF Chelmsford MA 3635,~~741~~556.4625 0.00 5.689% 304100317 125 MF Henderson NV 3331,~~001~~904.9814 78,~~690~~788.7458 5.190% 304100323 126 RT Littleton NH 3433,~~956~~796.5428 78,~~106~~266.2955 5.510% 304100312 127 MU Boston MA 3433,~~240~~136.7925 0.00 5.410% 304100321 128 RT Boston MA 3534,~~638~~456.2754 67,~~811~~993.7952 5.655% 940952030 129 SS Belleville NJ 3433,~~612~~423.7674 1516,~~699~~888.0608 5.540% 30256180 130 MF Greenville NC 3433,~~149~~047.5192 0.00 5.470% 30256181 131 LO Phoenix AZ 3635,~~952~~760.00 0.00 5.960% 940952311 132 OF Alexandria VA 3433,~~295~~189.3404 0.00 5.650% 304100341 133 RT Corona CA 3130,~~093~~090.00 0.00 5.310% 304100334 134 RT Birmingham AL 3130,~~689~~637.4827 67,~~622~~674.0526 5.430% 304100210 135 RT Poughkeepsie NY 3029,~~556~~539.6268 78,~~135~~152.4539 5.254% 304100330 136 IN Lake Zurich IL 3130,~~983~~923.6930 67,~~085~~145.0140 5.650% 304100256 137 RT Menomonee Falls WI 2726,~~694~~771.1908 78,~~155~~078.5364 4.989% 30256182 138 MF Stafford VA 28,~~988~~053.4433 0.00 5.260% 304100315 139 MU Lebanon NJ 2827,~~216~~264.6200 910,~~920~~872.3698 5.130% 940952297 140 RT Savannah GA 3029,~~250~~274.8299 0.00 5.570% 968000141 141 RT Creve Coeur MO 2827,~~524~~604.3117 0.00 5.300% 30256183 142 MF Greenville NC 2928,~~561~~581.8929 56,~~835~~816.7737 5.550% 304100313 143 MU St. Charles IL 27,~~953~~023.1774 67,~~321~~251.8730 5.260% 304100212 144 RT Manassas VA 25,~~978~~114.6406 6,~~064~~929.6220 5.254% 30256184 145 RT Brooklyn NY 2827,~~143~~211.9935 56,~~218~~150.1074 5.697% 940952287 146 IN Cypress CA 2827,~~674~~724.2692 45,~~988~~938.7711 5.860% 968000147 147 RT Moon Township PA 2524,~~640~~812.0192 0.00 5.270% 30256185 148 RT New York NY 2625,~~859~~993.7833 0.00 5.570% 304100308 149 RT Wausau WI 2524,~~002~~169.31 56,~~989~~822.17 5.305% 968000150 150 OF Diamond Bar CA 2423,~~040~~265.5000 0.00 5.170% 940952329 151 SS North Brunswick NJ 2524,~~401~~529.6808 1112,~~521~~393.2686 5.540% 30256186 152 SS Seattle WA 2524,~~329~~512.5850 0.00 5.550% 304100322 153 RT Englewood OH 24,~~918~~115.8300 0.00 5.460% 304100282 154 LO Radford VA 2423,~~549~~721.0696 78,~~776~~603.3949 5.430% 968000155 155 RT Philadelphia PA 23,~~826~~034.4640 56,~~304~~096.0511 5.310% 940951954 156 LO Lake Oswego OR 2625,~~784~~886.4988 67,~~719~~616.1879 6.000% 968000157 157 RT Whittier CA 2524,~~481~~637.34 45,~~579~~423.64 5.770% 304100394 158 RT Fresno CA 2322,~~085~~340.2556 0.00 5.269% 940952283 159 MF Newark DE 2524,~~253~~416.3085 45,~~538~~375.6510 5.770% 304100307 160 LO Grasonville MD 2524,~~597~~738.1172 67,~~556~~415.8625 5.980% 968000161 161 LO Daytona Beach FL 2322,~~596~~802.5853 7,~~152~~946.6065 5.515% 304100283 162 LO Leesburg VA 2322,~~159~~379.4921 78,~~336~~116.2250 5.430% 968000163 163 RT Miami Beach FL 2322,~~005~~242.2408 45,~~520~~283.2945 5.590% 304100280 164 LO Staunton VA 2221,~~233~~484.1104 7,~~042~~791.7784 5.430% 940952118 165 LO Tucson AZ 2524,~~020~~193.3454 34,~~856~~683.5232 6.130% 968000166 166 MF Seattle WA 2120,~~182~~498.0475 0.00 5.290% 304100231 167 MF Charleston SC 2120,~~016~~338.6267 0.00 5.260% 30256187 168 RT Beaver Creek OH 21,~~882~~156.2946 45,~~328~~054.4326 5.532% 968000169 169 IN Syracuse NY 22,~~942~~182.5168 4,~~077~~837.4326 5.810% 304100232 170 MF Charleston SC 2019,~~291~~637.9133 0.00 5.260% 30256188 171 RT Woods Cross UT 2221,~~343~~603.0892 34,~~746~~485.4864 5.897% 304100267 172 RT Delafield WI 1918,~~039~~425.1700 0.00 5.025% 968000173 173 RT Tell City IN 1918,~~358~~714.4201 45,~~653~~297.1859 5.145% 304100300 174 RT Durham NC 1918,~~375~~750.6260 0.00 5.280% 30256189 175 RT Las Vegas NV 2019,~~398~~740.00 0.00 5.640% 940952328 176 SS Mountainside NJ 19,~~941~~256.5148 9,~~044~~729.7376 5.540% 30256190 177 RT Inglewood CA 2019,~~406~~747.0175 0.00 5.676% 968000178 178 RT Manchester VT 1918,~~061~~428.3403 4,~~063~~697.9021 5.440% 968000179 179 RT Duluth GA 18,~~851~~225.3924 34,~~951~~577.6479 5.480% 304100333 180 MU Darien CT 1817,~~270~~655.5300 56,~~888~~504.5407 5.330% 304100274 181 OT Chicago IL 1817,~~000~~420.6700 0.00 5.360% 940952315 182 RT Independence MO 1817,~~593~~977.4031 34,~~437~~053.7483 5.690% 30256191 183 MU West Covina CA 1817,~~058~~459.2857 34,~~469~~068.6839 5.600% 968000184 184 RT Fife WA 1817,~~150~~548.3137 34,~~506~~108.2418 5.630% 968000185 185 RT Puyallup WA 1615,~~347~~761.6200 1314,~~920~~507.7335 5.110% 30256192 186 MF Mount Kisco NY 1615,~~266~~725.2156 34,~~635~~176.4308 5.260% 940951718 187 RT Mesa AZ 1716,~~155~~587.6221 3,~~158~~726.4081 5.700% 30256193 188 MF Napa CA 1615,~~416~~872.9807 3,~~367~~912.8980 5.460% 304100316 189 MF Grass Valley CA 1514,~~454~~940.7582 34,~~525~~039.2720 5.240% 940952266 190 MF Grand Forks ND 1615,~~027~~496.8081 23,~~917~~448.6867 5.740% 30256194 191 RT Paris TN 15,~~899~~373.5613 23,~~815~~341.4588 5.770% 30256195 192 MF Brooklyn NY 13,~~852~~392.8079 23,~~936~~397.9900 5.370% 940952299 193 MF Batavia OH 1312,~~080~~658.7175 0.00 5.330% 940952327 194 SS Toms River NJ 12,~~952~~456.5246 1617,~~946~~442.7480 5.540% 940952356 195 RT Columbus IN 13,~~712~~259.7642 2,~~183~~636.3367 6.040% 880255760 196 MF Hagerstown MD 14,~~861~~372.2669 12,~~571~~060.7128 7.000% 304100281 197 LO Charlottesville VA 10,~~653~~294.3644 3,~~374~~733.6759 5.430% Totals 14,~~755~~276,~~640~~498.3186 ~~686~~781,~~178~~719.6891

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 30252733 N/A 10/01/2010 N 350,000,000.00 350,000,000.00 0405/01/2006 30253544 N/A 01/01/2011 N 125,000,000.00 125,000,000.00 0405/01/2006 30253351 N/A 01/01/2016 N 77,000,000.00 77,000,000.00 0405/01/2006 30253123 N/A 12/01/2010 N 72,000,000.00 72,000,000.00 0405/01/2006 968000005 N/A 12/11/2015 N 70,~~384~~312,~~463~~046.3269 70,~~312~~229,~~046~~119.6938 0405/11/2006 30253724 N/A 01/01/2016 N 65,000,000.00 65,000,000.00 0405/01/2006 304100298 N/A 10/11/2015 N 61,000,000.00 61,000,000.00 0405/11/2006 30256138 N/A 12/01/2015 N 38,500,000.00 38,500,000.00 0405/01/2006 30256139 N/A 12/01/2015 N 22,140,000.00 22,140,000.00 0405/01/2006 940952229 N/A 01/01/2016 N 55,000,000.00 55,000,000.00 0405/01/2006 30256140 N/A 02/01/2016 N 52,000,000.00 52,000,000.00 0405/01/2006 968000012 N/A 01/11/2016 N 50,400,000.00 50,400,000.00 0405/11/2006 304100292 N/A 10/11/2015 N 44,000,000.00 44,000,000.00 0405/11/2006 304100331 N/A 12/11/2015 N 43,000,000.00 43,000,000.00 0405/11/2006 30256141 N/A 01/01/2013 N 39,625,000.00 39,625,000.00 0405/01/2006 940952349 N/A 02/01/2016 N 39,000,000.00 39,000,000.00 0405/01/2006 968000017 N/A 12/11/2015 N 38,000,000.00 38,000,000.00 0405/11/2006 940952218 N/A 11/01/2015 N 33,100,000.00 33,100,000.00 0405/01/2006 968000019 N/A 11/11/2015 N 31,750,000.00 31,750,000.00 0405/11/2006 30256142 N/A 02/01/2016 N 14,600,000.00 14,600,000.00 0405/01/2006 30256145 N/A 02/01/2016 N 4,900,000.00 4,900,000.00 0405/01/2006 30256146 N/A 02/01/2016 N 4,400,000.00 4,400,000.00 0405/01/2006 30256147 N/A 02/01/2016 N 3,600,000.00 3,600,000.00 0405/01/2006 30256148 N/A 02/01/2016 N 3,500,000.00 3,500,000.00 0405/01/2006 304100345 N/A 06/11/2017 N 31,000,000.00 31,000,000.00 0405/11/2006 30256149 N/A 01/01/2016 N 30,700,000.00 30,700,000.00 0405/01/2006 968000027 N/A 11/11/2015 N 8,800,000.00 8,800,000.00 0405/11/2006 968000028 N/A 11/11/2015 N 8,000,000.00 8,000,000.00 0405/11/2006 968000029 N/A 11/11/2015 N 7,000,000.00 7,000,000.00 0405/11/2006 968000030 N/A 11/11/2015 N 6,000,000.00 6,000,000.00 0405/11/2006 30256150 N/A 10/01/2015 N 29,760,000.00 29,760,000.00 0405/01/2006 304100293 N/A 10/11/2015 N 28,700,000.00 28,700,000.00 0405/11/2006 30256151 N/A 02/01/2016 N 28,600,000.00 28,600,000.00 0405/01/2006 304100392 N/A 02/11/2016 N 28,600,000.00 28,600,000.00 0405/11/2006 940952212 N/A 10/01/2015 N 26,~~845~~816,~~171~~860.4401 26,~~816~~784,~~860~~579.0103 0405/01/2006 30256152 N/A 12/01/2015 N 26,650,000.00 26,650,000.00 0405/01/2006 940951981 N/A 03/01/2016 N 24,~~850~~826,~~000~~596.0079 24,~~826~~799,~~596~~289.79 0405/01/2006 304100362 N/A 01/11/2016 N 24,000,000.00 24,000,000.00 0405/11/2006 30256153 N/A 01/01/2016 N 23,700,000.00 23,700,000.00 0405/01/2006 940952282 N/A 02/01/2016 N 22,475,000.00 22,475,000.00 0405/01/2006 30256154 N/A 01/01/2016 N 22,000,000.00 22,000,000.00 0405/01/2006 968000042 N/A 01/11/2016 N 21,630,000.00 21,630,000.00 04/11/2006 304100304 N/A 11/11/2015 N 21,000,000.00 21,000,000.00 0405/11/2006 968000044 N/A 09/11/2015 N 21,000,000.00 21,000,000.00 04/11/2006 304100339 N/A 12/11/2015 N 20,750,000.00 20,750,000.00 0405/11/2006 968000046 N/A 12/11/2015 N 20,440,000.00 20,440,000.00 0405/11/2006 30256155 N/A 01/01/2016 N 20,000,000.00 20,000,000.00 0405/01/2006 30256156 N/A 02/01/2016 N 20,000,000.00 20,000,000.00 0405/01/2006 940951944 N/A 02/01/2019 N 19,~~962~~934,~~738~~466.0631 19,~~934~~903,~~466~~015.3111 0405/01/2006 304100305 N/A 11/11/2015 N 19,500,000.00 19,500,000.00 04/11/2006 30256157 N/A 02/01/2016 N 19,000,000.00 19,000,000.00 0405/01/2006 304100335 N/A 12/11/2015 N 19,000,000.00 19,000,000.00 0405/11/2006 304100287 N/A 10/11/2015 N 17,825,000.00 17,825,000.00 0405/11/2006 30256158 N/A 02/01/2016 N 6,270,000.00 6,270,000.00 0405/01/2006 30256159 N/A 02/01/2016 N 4,660,000.00 4,660,000.00 0405/01/2006 30256160 N/A 02/01/2016 N 4,400,000.00 4,400,000.00 0405/01/2006 30256161 N/A 02/01/2016 N 2,470,000.00 2,470,000.00 0405/01/2006 30256162 N/A 02/01/2016 N 17,300,000.00 17,300,000.00 0405/01/2006 30256163 N/A 02/01/2016 N 17,000,000.00 17,000,000.00 0405/01/2006 940952314 N/A 02/01/2016 N 17,000,000.00 17,000,000.00 0405/01/2006 968000061 N/A 10/11/2015 N 16,850,000.00 16,850,000.00 0405/11/2006 30256164 N/A 02/01/2016 N 16,600,000.00 16,600,000.00 0405/01/2006 30256165 N/A 03/01/2016 N 16,~~500~~485,~~000~~285.0015 16,~~485~~467,~~285~~879.1591 0405/01/2006 304100306 N/A 11/11/2015 N 16,200,000.00 16,200,000.00 0405/11/2006 968000065 N/A 12/11/2015 N 15,750,000.00 15,750,000.00 0405/11/2006 968000066 N/A 09/11/2020 N 15,~~684~~666,~~327~~756.1305 15,~~666~~646,~~756~~658.0568 0405/11/2006 30256166 N/A 03/01/2016 N 15,500,000.00 15,500,000.00 0405/01/2006 304100338 N/A 12/11/2010 N 15,~~451~~437,~~536~~692.4779 15,~~437~~421,~~692~~301.7960 0405/11/2006 968000069 N/A 11/11/2015 N 14,~~743~~723,~~406~~922.8917 14,~~723~~701,~~922~~895.1756 0405/11/2006 304100291 N/A 10/11/2015 N 14,400,000.00 14,400,000.00 0405/11/2006 30256167 N/A 12/01/2015 N 14,000,000.00 14,000,000.00 0405/01/2006 30256168 N/A 01/01/2016 N 13,950,000.00 13,950,000.00 0405/01/2006 304100309 N/A 11/11/2015 N 13,755,000.00 13,755,000.00 0405/11/2006 304100299 N/A 10/11/2015 N 13,670,000.00 13,670,000.00 0405/11/2006 968000075 N/A 11/11/2015 N 13,215,000.00 13,215,000.00 0405/11/2006 304100326 N/A 11/11/2015 N 13,~~195~~184,~~757~~180.9023 13,~~184~~170,~~180~~386.2376 0405/11/2006 304100271 N/A 09/11/2015 N 13,~~164~~151,~~323~~484.8176 13,~~151~~136,~~484~~570.7600 0405/11/2006 30256169 N/A 01/01/2016 N 13,000,000.00 13,000,000.00 0405/01/2006 968000079 N/A 11/11/2015 N 12,~~937~~923,~~156~~071.2003 12,~~923~~907,~~071~~130.0335 0405/11/2006 304100374 N/A 01/11/2016 N 12,720,000.00 12,720,000.00 0405/11/2006 304100329 N/A 12/11/2015 N 12,529,000.00 12,529,000.00 0405/11/2006 304100311 N/A 11/11/2015 N 12,500,000.00 12,500,000.00 0405/11/2006 304100290 N/A 10/11/2015 N 12,375,000.00 12,375,000.00 0405/11/2006 30256170 N/A 02/01/2016 N 12,000,000.00 12,000,000.00 0405/01/2006 30256171 N/A 02/01/2016 N 11,800,000.00 11,800,000.00 0405/01/2006 304100247 N/A 08/11/2015 N 11,500,000.00 11,500,000.00 0405/11/2006 968000087 N/A 10/11/2015 N 11,400,000.00 11,400,000.00 0405/11/2006 940952347 N/A 02/01/2016 N 11,400,000.00 11,400,000.00 0405/01/2006 968000089 N/A 10/11/2015 N 11,000,000.00 11,000,000.00 0405/11/2006 940952325 N/A 01/01/2016 N 11,000,000.00 11,000,000.00 0405/01/2006 30256172 N/A 02/01/2011 N 10,~~581~~567,~~064~~278.3074 10,~~567~~551,~~278~~679.7407 0405/01/2006 940952324 N/A 01/01/2016 N 10,500,000.00 10,500,000.00 0405/01/2006 940952303 N/A 01/01/2016 N 10,~~476~~466,~~161~~640.7318 10,~~466~~455,~~640~~414.1868 0405/01/2006 968000094 N/A 10/11/2014 N 10,400,000.00 10,400,000.00 0405/11/2006 304100289 N/A 10/11/2015 N 10,300,000.00 10,300,000.00 0405/11/2006 940952167 N/A 01/01/2016 N 10,~~277~~269,~~953~~435.3858 10,~~269~~259,~~435~~144.5864 0405/01/2006 30256173 N/A 01/01/2016 N 10,150,000.00 10,150,000.00 0405/01/2006 940952168 N/A 01/01/2016 N 10,~~028~~020,~~488~~177.5146 10,~~020~~010,~~177~~136.4631 0405/01/2006 30256176 N/A 01/01/2011 N 10,000,000.00 10,000,000.00 0405/01/2006 968000100 N/A 01/11/2016 N 10,000,000.00 10,000,000.00 04/11/2006 304100302 N/A 10/11/2015 N 10,000,000.00 10,000,000.00 0405/11/2006 968000102 N/A 10/11/2015 N 10,000,000.00 10,000,000.00 0405/11/2006 940952321 N/A 01/01/2016 N 10,000,000.00 10,000,000.00 0405/01/2006 968000104 N/A 09/11/2015 N 9,~~981~~971,~~454~~058.1141 9,~~971~~959,~~058~~164.4146 0405/11/2006 304100396 N/A 02/11/2016 N 9,600,000.00 9,600,000.00 0405/11/2006 940952239 N/A 01/01/2016 N 9,~~470~~458,~~624~~158.6084 9,~~458~~444,~~158~~074.8419 0405/01/2006 968000107 N/A 09/11/2015 N 9,300,000.00 9,300,000.00 0405/11/2006 304100328 N/A 12/11/2015 N 9,230,000.00 9,230,000.00 0405/11/2006 968000109 N/A 01/11/2016 N 8,~~971~~959,~~673~~567.9791 8,~~959~~945,~~567~~960.9150 0405/11/2006 304100284 N/A 09/11/2012 N 8,900,000.00 8,900,000.00 0405/11/2006 968000111 N/A 10/11/2015 N 8,750,000.00 8,750,000.00 0405/11/2006 304100272 N/A 09/11/2015 N 8,550,000.00 8,550,000.00 0405/11/2006 304100324 N/A 11/11/2015 N 8,280,000.00 8,280,000.00 0405/11/2006 304100303 N/A 11/11/2015 N 8,250,000.00 8,250,000.00 0405/11/2006 304100337 N/A 12/11/2015 N 8,~~222~~214,~~343~~270.8272 8,~~214~~204,~~270~~925.7259 0405/11/2006 940952290 N/A 01/01/2018 N 8,100,000.00 8,100,000.00 0405/01/2006 30256177 N/A 01/01/2011 N 8,000,000.00 8,000,000.00 04/01/2006 304100276 N/A 09/11/2015 N 7,950,000.00 7,950,000.00 0405/11/2006 968000119 N/A 11/11/2015 N 7,~~949~~938,~~950~~505.1397 7,~~938~~925,~~505~~791.9733 0405/11/2006 304100320 N/A 11/11/2015 N 7,~~949~~931,~~357~~407.8288 7,~~931~~912,~~407~~201.8827 0405/11/2006 940952216 N/A 02/01/2016 N 7,~~789~~782,~~485~~726.4788 7,~~782~~774,~~726~~667.8833 0405/01/2006 30256178 N/A 01/01/2016 N 7,~~781~~774,~~898~~585.6175 7,~~774~~766,~~585~~035.7580 0405/01/2006 968000123 N/A 12/11/2015 N 7,~~713~~706,~~713~~767.9391 7,~~706~~698,~~767~~554.9136 0405/11/2006 30256179 N/A 01/01/2016 N 7,500,000.00 7,500,000.00 0405/01/2006 304100317 N/A 11/11/2015 N 7,~~384~~376,~~371~~680.0329 7,~~376~~367,~~680~~891.2971 0405/11/2006 304100323 N/A 11/11/2015 N 7,~~367~~360,~~457~~351.4415 7,~~360~~352,~~351~~084.1560 0405/11/2006 304100312 N/A 11/11/2015 N 7,350,000.00 7,350,000.00 0405/11/2006 304100321 N/A 11/11/2015 N 7,~~318~~311,~~545~~733.1233 7,~~311~~303,~~733~~739.3381 0405/11/2006 940952030 N/A 01/01/2016 N 7,~~255~~239,~~498~~799.5751 7,~~239~~222,~~799~~911.5143 0405/01/2006 30256180 N/A 02/01/2016 N 7,250,000.00 7,250,000.00 0405/01/2006 30256181 N/A 03/01/2011 N 7,200,000.00 7,200,000.00 0405/01/2006 940952311 N/A 03/01/2016 N 7,049,000.00 7,049,000.00 0405/01/2006 304100341 N/A 12/11/2015 N 6,800,000.00 6,800,000.00 0405/11/2006 304100334 N/A 12/11/2015 N 6,~~777~~770,~~289~~667.7772 6,~~770~~762,~~667~~993.7246 0405/11/2006 304100210 N/A 06/11/2015 N 6,~~754~~747,~~436~~300.2277 6,~~747~~739,~~300~~148.7738 0405/11/2006 304100330 N/A 12/11/2015 N 6,~~573~~567,~~866~~781.4645 6,~~567~~560,~~781~~636.4505 0405/11/2006 304100256 N/A 08/11/2015 N 6,~~446~~439,~~381~~226.6007 6,~~439~~431,~~226~~147.0743 0405/11/2006 30256182 N/A 04/01/2014 N 6,400,000.00 6,400,000.00 0405/01/2006 304100315 N/A 10/11/2015 N 6,~~387~~377,~~464~~543.1882 6,~~377~~366,~~543~~670.8284 0405/11/2006 940952297 N/A 03/01/2016 N 6,307,000.00 6,307,000.00 0405/01/2006 968000141 N/A 10/11/2015 N 6,250,000.00 6,250,000.00 0405/11/2006 30256183 N/A 01/01/2016 N 6,~~185~~179,~~573~~738.9518 6,~~179~~172,~~738~~921.1881 0405/01/2006 304100313 N/A 11/11/2015 N 6,~~171~~165,~~433~~112.9205 6,~~165~~157,~~112~~860.0575 0405/11/2006 304100212 N/A 06/11/2015 N 5,~~741~~735,~~724~~659.4381 5,~~735~~728,~~659~~730.8161 0405/11/2006 30256184 N/A 01/01/2016 N 5,~~736~~731,~~939~~721.2919 5,~~731~~725,~~721~~570.1945 0405/01/2006 940952287 N/A 12/01/2015 N 5,~~682~~677,~~446~~457.4063 5,~~677~~671,~~457~~519.6352 0405/01/2006 968000147 N/A 11/11/2015 N 5,650,000.00 5,650,000.00 0405/11/2006 30256185 N/A 01/01/2016 N 5,600,000.00 5,600,000.00 0405/01/2006 304100308 N/A 11/11/2015 N 5,~~473~~467,~~128~~138.1699 5,~~467~~460,~~138~~316.9982 0405/11/2006 968000150 N/A 11/11/2015 N 5,400,000.00 5,400,000.00 0405/11/2006 940952329 N/A 01/01/2016 N 5,~~324~~313,~~680~~158.0276 5,~~313~~300,~~158~~764.7690 0405/01/2006 30256186 N/A 02/01/2016 N 5,300,000.00 5,300,000.00 0405/01/2006 304100322 N/A 11/11/2015 N 5,300,000.00 5,300,000.00 0405/11/2006 304100282 N/A 09/11/2015 N 5,~~250~~242,~~199~~423.5819 5,~~242~~233,~~423~~819.1970 0405/11/2006 968000155 N/A 10/11/2015 N 5,~~210~~205,~~817~~513.5146 5,~~205~~199,~~513~~417.4635 0405/11/2006 940951954 N/A 01/01/2016 N 5,~~184~~177,~~095~~375.0284 5,~~177~~169,~~375~~759.8405 0405/01/2006 968000157 N/A 01/11/2016 N 5,~~128~~123,~~463~~883.5894 5,~~123~~118,~~883~~460.9430 0405/11/2006 304100394 N/A 02/11/2016 N 5,088,000.00 5,088,000.00 0405/11/2006 940952283 N/A 01/01/2016 N 5,~~082~~078,~~566~~028.8419 5,~~078~~072,~~028~~653.1909 0405/01/2006 304100307 N/A 11/11/2015 N 4,~~970~~964,~~849~~292.3145 4,~~964~~956,~~292~~877.4520 0405/11/2006 968000161 N/A 11/11/2015 N 4,~~968~~961,~~718~~566.8323 4,~~961~~953,~~566~~619.2358 04/11/2006 304100283 N/A 09/11/2015 N 4,~~953~~945,~~018~~682.4725 4,~~945~~937,~~682~~565.2575 0405/11/2006 968000163 N/A 11/11/2015 N 4,~~779~~774,~~205~~685.5526 4,~~774~~769,~~685~~401.2681 0405/11/2006 304100280 N/A 09/11/2015 N 4,~~754~~747,~~897~~854.7396 4,~~747~~740,~~854~~063.9612 0405/11/2006 940952118 N/A 01/01/2016 N 4,~~739~~736,~~948~~091.4997 4,~~736~~731,~~091~~408.9765 0405/01/2006 968000166 N/A 11/11/2015 N 4,650,000.00 4,650,000.00 04/11/2006 304100231 N/A 07/11/2015 N 4,640,000.00 4,640,000.00 0405/11/2006 30256187 N/A 02/01/2016 N 4,~~593~~589,~~581~~253.5512 4,~~589~~584,~~253~~198.1286 0405/01/2006 968000169 N/A 12/11/2015 N 4,~~585~~581,~~698~~621.8441 4,~~581~~576,~~621~~784.4115 0405/11/2006 304100232 N/A 07/11/2015 N 4,480,000.00 4,480,000.00 0405/11/2006 30256188 N/A 03/01/2016 N 4,~~400~~396,~~000~~253.0052 4,~~396~~391,~~253~~767.5288 04/01/2006 304100267 N/A 08/11/2015 N 4,400,000.00 4,400,000.00 0405/11/2006 968000173 N/A 09/11/2015 N 4,~~369~~364,~~436~~783.4830 4,~~364~~359,~~783~~485.3071 0405/11/2006 304100300 N/A 10/11/2020 N 4,261,500.00 4,261,500.00 0405/11/2006 30256189 N/A 03/01/2016 N 4,200,000.00 4,200,000.00 0405/01/2006 940952328 N/A 01/01/2016 N 4,~~180~~171,~~122~~077.6289 4,~~171~~161,~~077~~348.8913 0405/01/2006 30256190 N/A 01/01/2016 N 4,175,000.00 4,175,000.00 0405/01/2006 968000178 N/A 08/11/2015 N 4,~~069~~065,~~071~~007.0212 4,~~065~~060,~~007~~309.1291 0405/11/2006 968000179 N/A 08/11/2015 N 3,~~994~~990,~~879~~928.8319 3,~~990~~986,~~928~~350.1940 0405/11/2006 304100333 N/A 12/11/2015 N 3,~~980~~974,~~747~~859.9743 3,~~974~~968,~~859~~355.4336 0405/11/2006 304100274 N/A 09/11/2015 N 3,900,000.00 3,900,000.00 0405/11/2006 940952315 N/A 02/01/2016 N 3,~~794~~791,~~785~~348.9723 3,~~791~~787,~~348~~294.2340 0405/01/2006 30256191 N/A 02/01/2016 N 3,~~744~~741,~~805~~335.3769 3,~~741~~737,~~335~~267.6930 0405/01/2006 968000184 N/A 11/11/2015 N 3,~~743~~740,~~832~~326.9672 3,~~740~~736,~~326~~218.7254 0405/11/2006 968000185 N/A 09/11/2015 N 3,~~715~~701,~~134~~213.2653 3,~~701~~686,~~213~~706.5318 0405/11/2006 30256192 N/A 01/01/2016 N 3,~~591~~587,~~216~~580.0057 3,~~587~~583,~~580~~404.5749 0405/01/2006 940951718 N/A 02/01/2016 N 3,~~495~~492,~~202~~044.6525 3,~~492~~488,~~044~~317.2544 0405/01/2006 30256193 N/A 01/01/2016 N 3,~~491~~488,~~735~~367.2940 3,~~488~~484,~~367~~454.4060 0405/01/2006 304100316 N/A 11/11/2015 N 3,~~425~~421,~~086~~561.8962 3,~~421~~417,~~561~~522.6242 0405/11/2006 940952266 N/A 01/01/2016 N 3,~~242~~239,~~669~~751.6597 3,~~239~~236,~~751~~303.9730 0405/01/2006 30256194 N/A 03/01/2016 N 3,~~200~~197,~~000~~184.0055 3,~~197~~193,~~184~~842.5567 0405/01/2006 30256195 N/A 02/01/2016 N 2,~~995~~992,~~740~~803.2122 2,~~992~~989,~~803~~406.22 0405/01/2006 940952299 N/A 12/01/2015 N 2,850,000.00 2,850,000.00 0405/01/2006 940952327 N/A 01/01/2016 N 2,~~715~~698,~~097~~150.6591 2,~~698~~680,~~150~~708.9111 0405/01/2006 940952356 N/A 02/01/2016 N 2,~~636~~634,~~506~~322.0471 2,~~634~~631,~~322~~686.71 04 05/01/2006 880255760 N/A 01/01/2024 N 2,~~465~~463,~~462~~890.0433 2,~~463~~461,~~890~~830.3305 0405/01/2006 304100281 N/A 09/11/2015 N 2,~~278~~275,~~388~~013.5083 2,~~275~~271,~~013~~280.8324 0405/11/2006 Totals 3,~~109~~108,~~345~~659,~~770~~592.8618 3,~~108~~107,~~659~~877,~~592~~872.1827

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 30252733 1 Multi-Family San Francisco CA 350,000,000.00 30253544 2 Retail Dallas TX 125,000,000.00 30253351 3 Office Orlando FL 77,000,000.00 30253123 4 Lodging Philadelphia PA 72,000,000.00 968000005 5 Office Spokane WA 70,~~312~~229,~~046~~119.6938 30253724 6 Retail Woodbury MN 65,000,000.00 304100298 7 Office Various PA 61,000,000.00 30256138 8 Multi-Family Phoenix AZ 38,500,000.00 30256139 9 Multi-Family Germantown TN 22,140,000.00 940952229 10 Office Hollywood CA 55,000,000.00 30256140 11 Office Anaheim CA 52,000,000.00 968000012 12 Office Cherry Hill NJ 50,400,000.00 304100292 13 Office East Hartford CT 44,000,000.00 304100331 14 Office Rockville MD 43,000,000.00 30256141 15 Office Brisbane CA 39,625,000.00 940952349 16 Retail Bloomingdale IL 39,000,000.00 968000017 17 Mixed Use New York NY 38,000,000.00 940952218 18 Multi-Family Austin TX 33,100,000.00 968000019 19 Office Phoenix AZ 31,750,000.00 30256142 20 Industrial Memphis TN 14,600,000.00 30256145 21 Office Memphis TN 4,900,000.00 30256146 22 Office Memphis TN 4,400,000.00 30256147 23 Industrial Memphis TN 3,600,000.00 30256148 24 Industrial Memphis TN 3,500,000.00 304100345 25 Office San Diego CA 31,000,000.00 30256149 26 Multi-Family Albuquerque NM 30,700,000.00 968000027 27 Retail Auburn WA 8,800,000.00 968000028 28 Retail Vancouver WA 8,000,000.00 968000029 29 Retail Tukwila WA 7,000,000.00 968000030 30 Retail Roseburg OR 6,000,000.00 30256150 31 Retail Springfield MA 29,760,000.00 304100293 32 Office Saint Louis MO 28,700,000.00 30256151 33 Multi-Family Various TN 28,600,000.00 304100392 34 Multi-Family West Lafayette IN 28,600,000.00 940952212 35 Industrial Warren MI 26,~~816~~784,~~860~~579.0103 30256152 36 Multi-Family Various TX 26,650,000.00 940951981 37 Retail Chula Vista CA 24,~~826~~799,~~596~~289.79 304100362 38 Retail Wappingers Falls NY 24,000,000.00 30256153 39 Multi-Family Greensboro NC 23,700,000.00 940952282 40 Multi-Family Plano TX 22,475,000.00 30256154 41 Multi-Family Virginia Beach VA 22,000,000.00 968000042 42 Retail San Jose CA 21,630,000.00 304100304 43 Retail Pittsburgh PA 21,000,000.00 968000044 44 Multi-Family Tallahassee FL 21,000,000.00 304100339 45 Multi-Family Austell GA 20,750,000.00 968000046 46 Office Fort Lauderdale FL 20,440,000.00 30256155 47 Multi-Family Smyrna GA 20,000,000.00 30256156 48 Retail Alpharetta GA 20,000,000.00 940951944 49 Office Detroit MI 19,~~934~~903,~~466~~015.3111 304100305 50 Retail Austin TX 19,500,000.00 30256157 51 Retail Dix Hills NY 19,000,000.00 304100335 52 Office Rochester Hills MI 19,000,000.00 304100287 53 Office Bowie MD 17,825,000.00 30256158 54 Multi-Family Greenville SC 6,270,000.00 30256159 55 Multi-Family Greenville SC 4,660,000.00 30256160 56 Multi-Family Anderson SC 4,400,000.00 30256161 57 Multi-Family Anderson SC 2,470,000.00 30256162 58 Retail Hawthorne CA 17,300,000.00 30256163 59 Office New York NY 17,000,000.00 940952314 60 Multi-Family Memphis TN 17,000,000.00 968000061 61 Multi-Family San Antonio TX 16,850,000.00 30256164 62 Office Coppell TX 16,600,000.00 30256165 63 Office Coral Gables FL 16,~~485~~467,~~285~~879.1591 304100306 64 Office Charlotte NC 16,200,000.00 968000065 65 Retail Buena Park CA 15,750,000.00 968000066 66 Office Shelton CT 15,~~666~~646,~~756~~658.0568 30256166 67 Retail Henderson NV 15,500,000.00 304100338 68 Office Columbia SC 15,~~437~~421,~~692~~301.7960 968000069 69 Lodging Various Various 14,~~723~~701,~~922~~895.1756 304100291 70 Retail Orlando FL 14,400,000.00 30256167 71 Retail New York NY 14,000,000.00 30256168 72 Multi-Family Durham NC 13,950,000.00 304100309 73 Multi-Family Ames IA 13,755,000.00 304100299 74 Retail New York NY 13,670,000.00 968000075 75 Retail Colonial Heights VA 13,215,000.00 304100326 76 Retail Aston Township PA 13,~~184~~170,~~180~~386.2376 304100271 77 Office Chelmsford MA 13,~~151~~136,~~484~~570.7600 30256169 78 Multi-Family Charlotte NC 13,000,000.00 968000079 79 Retail Westminster MD 12,~~923~~907,~~071~~130.0335 304100374 80 Multi-Family Southaven MS 12,720,000.00 304100329 81 Retail Sunnyvale CA 12,529,000.00 304100311 82 Multi-Family New Berlin WI 12,500,000.00 304100290 83 Multi-Family Houston TX 12,375,000.00 30256170 84 Retail Roswell GA 12,000,000.00 30256171 85 Office Chantilly VA 11,800,000.00 304100247 86 Office Boynton Beach FL 11,500,000.00 968000087 87 Office Glendale AZ 11,400,000.00 940952347 88 Retail Tampa FL 11,400,000.00 968000089 89 Retail Bradenton FL 11,000,000.00 940952325 90 Lodging Erlanger KY 11,000,000.00 30256172 91 Office Various TX 10,~~567~~551,~~278~~679.7407 940952324 92 Lodging Erlanger KY 10,500,000.00 940952303 93 Office Ontario CA 10,~~466~~455,~~640~~414.1868 968000094 94 Multi-Family Monroeville PA 10,400,000.00 304100289 95 Office Clayton MO 10,300,000.00 940952167 96 Lodging Lincolnshire IL 10,~~269~~259,~~435~~144.5864 30256173 97 Multi-Family Winston-Salem NC 10,150,000.00 940952168 98 Lodging Glenview IL 10,~~020~~010,~~177~~136.4631 30256176 99 Office Newport Beach CA 10,000,000.00 968000100 100 Retail Martinez CA 10,000,000.00 304100302 101 Multi-Family Haltom City TX 10,000,000.00 968000102 102 Multi-Family South Strabane Township PA 10,000,000.00 940952321 103 Mixed Use Auburn Hills MI 10,000,000.00 968000104 104 Retail Huntington NY 9,~~971~~959,~~058~~164.4146 304100396 105 Office New Albany OH 9,600,000.00 940952239 106 Lodging Chantilly VA 9,~~458~~444,~~158~~074.8419 968000107 107 Retail Lakeland FL 9,300,000.00 304100328 108 Industrial San Diego CA 9,230,000.00 968000109 109 Lodging Newport News VA 8,~~959~~945,~~567~~960.9150 304100284 110 Mixed Use Hemet CA 8,900,000.00 968000111 111 Office San Rafael CA 8,750,000.00 304100272 112 Office Richmond VA 8,550,000.00 304100324 113 Retail Terre Haute IN 8,280,000.00 304100303 114 Industrial Various CA 8,250,000.00 304100337 115 Other Windham NH 8,~~214~~204,~~270~~925.7259 940952290 116 Industrial Brookfield WI 8,100,000.00 30256177 117 Multi-Family Fairfield OH 8,000,000.00 304100276 118 Retail Lewisville NC 7,950,000.00 968000119 119 Lodging Daytona Beach FL 7,~~938~~925,~~505~~791.9733 304100320 120 Lodging Chesapeake VA 7,~~931~~912,~~407~~201.8827 940952216 121 Multi-Family East Orange NJ 7,~~782~~774,~~726~~667.8833 30256178 122 Retail Wilmington DE 7,~~774~~766,~~585~~035.7580 968000123 123 Other Canoga Park CA 7,~~706~~698,~~767~~554.9136 30256179 124 Office Chelmsford MA 7,500,000.00 304100317 125 Multi-Family Henderson NV 7,~~376~~367,~~680~~891.2971 304100323 126 Retail Littleton NH 7,~~360~~352,~~351~~084.1560 304100312 127 Mixed Use Boston MA 7,350,000.00 304100321 128 Retail Boston MA 7,~~311~~303,~~733~~739.3381 940952030 129 Self Storage Belleville NJ 7,~~239~~222,~~799~~911.5143 30256180 130 Multi-Family Greenville NC 7,250,000.00 30256181 131 Lodging Phoenix AZ 7,200,000.00 940952311 132 Office Alexandria VA 7,049,000.00 304100341 133 Retail Corona CA 6,800,000.00 304100334 134 Retail Birmingham AL 6,~~770~~762,~~667~~993.7246 304100210 135 Retail Poughkeepsie NY 6,~~747~~739,~~300~~148.7738 304100330 136 Industrial Lake Zurich IL 6,~~567~~560,~~781~~636.4505 304100256 137 Retail Menomonee Falls WI 6,~~439~~431,~~226~~147.0743 30256182 138 Multi-Family Stafford VA 6,400,000.00 304100315 139 Mixed Use Lebanon NJ 6,~~377~~366,~~543~~670.8284 940952297 140 Retail Savannah GA 6,307,000.00 968000141 141 Retail Creve Coeur MO 6,250,000.00 30256183 142 Multi-Family Greenville NC 6,~~179~~172,~~738~~921.1881 304100313 143 Mixed Use St. Charles IL 6,~~165~~157,~~112~~860.0575 304100212 144 Retail Manassas VA 5,~~735~~728,~~659~~730.8161 30256184 145 Retail Brooklyn NY 5,~~731~~725,~~721~~570.1945 940952287 146 Industrial Cypress CA 5,~~677~~671,~~457~~519.6352 968000147 147 Retail Moon Township PA 5,650,000.00 30256185 148 Retail New York NY 5,600,000.00 304100308 149 Retail Wausau WI 5,~~467~~460,~~138~~316.9982 968000150 150 Office Diamond Bar CA 5,400,000.00 940952329 151 Self Storage North Brunswick NJ 5,~~313~~300,~~158~~764.7690 30256186 152 Self Storage Seattle WA 5,300,000.00 304100322 153 Retail Englewood OH 5,300,000.00 304100282 154 Lodging Radford VA 5,~~242~~233,~~423~~819.1970 968000155 155 Retail Philadelphia PA 5,~~205~~199,~~513~~417.4635 940951954 156 Lodging Lake Oswego OR 5,~~177~~169,~~375~~759.8405 968000157 157 Retail Whittier CA 5,~~123~~118,~~883~~460.9430 304100394 158 Retail Fresno CA 5,088,000.00 940952283 159 Multi-Family Newark DE 5,~~078~~072,~~028~~653.1909 304100307 160 Lodging Grasonville MD 4,~~964~~956,~~292~~877.4520 968000161 161 Lodging Daytona Beach FL 4,~~961~~953,~~566~~619.2358 304100283 162 Lodging Leesburg VA 4,~~945~~937,~~682~~565.2575 968000163 163 Retail Miami Beach FL 4,~~774~~769,~~685~~401.2681 304100280 164 Lodging Staunton VA 4,~~747~~740,~~854~~063.9612 940952118 165 Lodging Tucson AZ 4,~~736~~731,~~091~~408.9765 968000166 166 Multi-Family Seattle WA 4,650,000.00 304100231 167 Multi-Family Charleston SC 4,640,000.00 30256187 168 Retail Beaver Creek OH 4,~~589~~584,~~253~~198.1286 968000169 169 Industrial Syracuse NY 4,~~581~~576,~~621~~784.4115 304100232 170 Multi-Family Charleston SC 4,480,000.00 30256188 171 Retail Woods Cross UT 4,~~396~~391,~~253~~767.5288 304100267 172 Retail Delafield WI 4,400,000.00 968000173 173 Retail Tell City IN 4,~~364~~359,~~783~~485.3071 304100300 174 Retail Durham NC 4,261,500.00 30256189 175 Retail Las Vegas NV 4,200,000.00 940952328 176 Self Storage Mountainside NJ 4,~~171~~161,~~077~~348.8913 30256190 177 Retail Inglewood CA 4,175,000.00 968000178 178 Retail Manchester VT 4,~~065~~060,~~007~~309.1291 968000179 179 Retail Duluth GA 3,~~990~~986,~~928~~350.1940 304100333 180 Mixed Use Darien CT 3,~~974~~968,~~859~~355.4336 304100274 181 Other Chicago IL 3,900,000.00 940952315 182 Retail Independence MO 3,~~791~~787,~~348~~294.2340 30256191 183 Mixed Use West Covina CA 3,~~741~~737,~~335~~267.6930 968000184 184 Retail Fife WA 3,~~740~~736,~~326~~218.7254 968000185 185 Retail Puyallup WA 3,~~701~~686,~~213~~706.5318 30256192 186 Multi-Family Mount Kisco NY 3,~~587~~583,~~580~~404.5749 940951718 187 Retail Mesa AZ 3,~~492~~488,~~044~~317.2544 30256193 188 Multi-Family Napa CA 3,~~488~~484,~~367~~454.4060 304100316 189 Multi-Family Grass Valley CA 3,~~421~~417,~~561~~522.6242 940952266 190 Multi-Family Grand Forks ND 3,~~239~~236,~~751~~303.9730 30256194 191 Retail Paris TN 3,~~197~~193,~~184~~842.5567 30256195 192 Multi-Family Brooklyn NY 2,~~992~~989,~~803~~406.22 940952299 193 Multi-Family Batavia OH 2,850,000.00 940952327 194 Self Storage Toms River NJ 2,~~698~~680,~~150~~708.9111 940952356 195 Retail Columbus IN 2,~~634~~631,~~322~~686.7104 880255760 196 Multi-Family Hagerstown MD 2,~~463~~461,~~890~~830.3305 304100281 197 Lodging Charlottesville VA 2,~~275~~271,~~013~~280.8324 Totals 3,~~108~~107,~~659~~877,~~592~~872.1827

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 30252733 0.00 0.00 30253544 0.00 0.00 30253351 0.00 0.00 30253123 05,805,459.0064 0.00 ~~11/08/2005 12/31/2005~~ 968000005 0.00 0.00 30253724 0.00 0.00 304100298 0.00 0.00 30256138 0.00 0.00 30256139 0.00 0.00 940952229 0.00 0.00 30256140 0.00 0.00 968000012 0.00 0.00 304100292 0.00 0.00 304100331 0.00 0.00 30256141 0.00 0.00 940952349 0.00 0.00 968000017 0.00 0.00 940952218 0.00 0.00 968000019 0.00 0.00 30256142 0.00 0.00 30256145 0.00 0.00 30256146 0.00 0.00 30256147 0.00 0.00 30256148 0.00 0.00 304100345 0.00 0.00 30256149 0.00 0.00 968000027 0.00 0.00 968000028 0.00 0.00 968000029 0.00 0.00 968000030 0.00 0.00 30256150 0.00 0.00 304100293 0.00 0.00 30256151 0.00 0.00 304100392 0.00 0.00 940952212 0.00 0.00 30256152 0.00 0.00 940951981 0.00 0.00 304100362 0.00 0.00 30256153 0.00 0.00 940952282 0.00 0.00 30256154 0.00 0.00 968000042 0.00 0.00 304100304 0.00 0.00 968000044 0.00 0.00 304100339 0.00 0.00 968000046 0.00 0.00 30256155 0.00 0.00 30256156 0.00 0.00 940951944 0.00 0.00 304100305 0.00 0.00 30256157 0.00 0.00 304100335 0.00 0.00 304100287 0.00 0.00 30256158 0.00 0.00 30256159 0.00 0.00 30256160 0.00 0.00 30256161 0.00 0.00 30256162 0.00 0.00 30256163 0.00 0.00 940952314 0.00 0.00 968000061 0.00 0.00 30256164 0.00 0.00 30256165 0.00 0.00 304100306 0.00 0.00 968000065 0.00 0.00 968000066 0.00 0.00 30256166 0.00 0.00 304100338 0.00 0.00 968000069 0.00 0.00 304100291 0.00 0.00 30256167 0.00 0.00 30256168 0.00 0.00 304100309 0.00 0.00 304100299 0.00 0.00 968000075 0.00 0.00 304100326 0.00 0.00 304100271 0.00 0.00 30256169 0.00 0.00 968000079 0.00 0.00 304100374 0.00 0.00 304100329 0.00 0.00 304100311 0.00 0.00 304100290 0.00 0.00 30256170 0.00 0.00 30256171 0.00 0.00 304100247 0.00 0.00 968000087 0.00 0.00 940952347 0.00 0.00 968000089 0.00 0.00 940952325 0.00 0.00 30256172 0.00 0.00 940952324 0.00 0.00 940952303 0.00 0.00 968000094 0.00 0.00 304100289 0.00 0.00 940952167 0.00 0.00 30256173 0.00 0.00 940952168 0.00 0.00 30256176 0.00 0.00 968000100 0.00 0.00 304100302 0.00 0.00 968000102 0.00 0.00 940952321 0.00 0.00 968000104 0.00 0.00 304100396 0.00 0.00 940952239 0.00 0.00 968000107 0.00 0.00 304100328 0.00 0.00 968000109 0.00 0.00 304100284 0.00 0.00 968000111 0.00 0.00 304100272 0.00 0.00 304100324 0.00 0.00 304100303 0.00 0.00 304100337 0.00 0.00 940952290 0.00 0.00 30256177 0.00 0.00 304100276 0.00 0.00 968000119 0.00 0.00 304100320 0.00 0.00 940952216 0.00 0.00 30256178 0.00 0.00 968000123 0.00 0.00 30256179 0.00 0.00 304100317 0.00 0.00 304100323 0.00 0.00 304100312 0.00 0.00 304100321 0.00 0.00 940952030 0.00 0.00 30256180 0.00 0.00 30256181 0.00 0.00 940952311 0.00 0.00 304100341 0.00 0.00 304100334 0.00 0.00 304100210 0.00 0.00 304100330 0.00 0.00 304100256 0.00 0.00 30256182 0.00 0.00 304100315 0.00 0.00 940952297 0.00 0.00 968000141 0.00 0.00 30256183 0.00 0.00 304100313 0.00 0.00 304100212 0.00 0.00 30256184 0.00 0.00 940952287 0.00 0.00 968000147 0.00 0.00 30256185 0.00 0.00 304100308 0.00 0.00 968000150 0.00 0.00 940952329 0.00 0.00 30256186 0.00 0.00 304100322 0.00 0.00 304100282 0.00 0.00 968000155 0.00 0.00 940951954 0.00 0.00 968000157 0.00 0.00 304100394 0.00 0.00 940952283 0.00 0.00 304100307 0.00 0.00 968000161 0.00 0.00 304100283 0.00 0.00 968000163 0.00 0.00 304100280 0.00 0.00 940952118 0564,853.0056 0.00 968000166 0.00 0.00 304100231 0.00 0.00 30256187 0.00 0.00 968000169 0.00 0.00 304100232 0.00 0.00 30256188 0.00 0.00 304100267 0.00 0.00 968000173 0.00 0.00 304100300 0.00 0.00 30256189 0.00 0.00 940952328 0.00 0.00 30256190 0.00 0.00 968000178 0.00 0.00 968000179 0.00 0.00 304100333 0.00 0.00 304100274 0.00 0.00 940952315 0.00 0.00 30256191 0.00 0.00 968000184 0.00 0.00 968000185 0.00 0.00 30256192 0.00 0.00 940951718 0.00 0.00 30256193 0.00 0.00 304100316 0.00 0.00 940952266 0.00 0.00 30256194 0.00 0.00 30256195 0.00 0.00 940952299 0.00 0.00 940952327 0.00 0.00 940952356 0.00 0.00 880255760 0.00 0.00 304100281 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 05/17/2006 0 $0.00 0 $0.00 0 $0.00 04/17/2006 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 05/17/2006 0 $0.00 0 $0.00 0 $0.00 04/17/2006 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 05/17/2006 0 $0.00 0 $0.00 5.510991% 5.473513% 104 04/17/2006 0 $0.00 0 $0.00 5.510992% 5.473512% 105 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period Bond/Collateral Realized Loss Reconciliation No Realized Losses this Period

Filing Compare · CD 2006-CD2