10-D 1 cdd06cd2_10d-200606.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: May 18, 2006 to June 16, 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 June 16, 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 June 16, 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: June 22, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of CD 2006-CD2 Mortgage Trust, relating to the June 16, 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: June 16, 2006 Record Date: May 31, 2006 Determination Date: June 12, 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 7170,~~347~~605,~~396~~020.3893 ~~742~~659,~~375~~226.4542 ~~315~~311,~~236~~956.5852 A-2 12513XAB8 5.408000% 239,000,000.00 239,000,000.00 0.00 1,077,093.33 A-3 12513XAC6 5.~~425151~~607523% 53,000,000.00 53,000,000.00 0.00 ~~239~~247,~~610~~665.8558 A-AB 12513XAD4 5.~~392151~~574523% 111,000,000.00 111,000,000.00 0.00 ~~498~~515,~~774~~643.0134 A-4 12513XAE2 5.~~362151~~544523% 839,906,000.00 839,906,000.00 0.00 3,~~753~~880,~~085~~731.9746 A-1A 12513XAF9 5.415000% 308,000,000.00 308,000,000.00 0.00 1,389,850.00 A-1B 12513XBE1 5.~~363151~~545523% 518,636,000.00 518,~~602~~563,~~424~~080.9448 3933,~~344~~924.4690 2,~~317~~396,~~786~~419.1138 A-M 12513XAG7 5.~~409151~~591523% 305,934,000.00 305,934,000.00 0.00 1,~~379~~425,~~036~~530.1172 A-J 12513XAH5 5.~~448151~~630523% 217,979,000.00 217,979,000.00 0.00 ~~989~~1,~~652~~022,779.1773 B 12513XAJ1 5.~~471151~~653523% 22,945,000.00 22,945,000.00 0.00 ~~104~~108,~~612~~100.9706 C 12513XAK8 5.~~471151~~653523% 34,417,000.00 34,417,000.00 0.00 ~~156~~162,~~917~~147.1874 D 12513XAL6 5.~~471151~~653523% 38,242,000.00 38,242,000.00 0.00 ~~174~~180,~~356~~168.4834 E 12513XAM4 5.~~471151~~653523% 49,714,000.00 49,714,000.00 0.00 ~~226~~234,~~660~~216.6902 F 12513XAP7 5.~~471151~~653523% 42,066,000.00 42,066,000.00 0.00 ~~191~~198,~~791~~184.2123 G 12513XAQ5 5.~~471151~~653523% 38,242,000.00 38,242,000.00 0.00 ~~174~~180,~~356~~168.4834 H 12513XAR3 5.~~471151~~653523% 34,418,000.00 34,418,000.00 0.00 ~~156~~162,~~921~~152.7445 J 12513XAS1 5.~~471151~~653523% 34,418,000.00 34,418,000.00 0.00 ~~156~~162,~~921~~152.7445 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.~~617900~~805163% 10,300,000.00 10,300,000.00 0.00 4849,~~220~~827.3165 VPM-2 12513XBB7 5.~~617900~~805163% 18,200,000.00 18,200,000.00 0.00 8588,~~204~~044.8298 VPM-3 12513XBC5 5.~~617900~~805163% 2,700,000.00 2,700,000.00 0.00 1213,~~640~~061.2862 VPM-4 12513XBD3 5.~~617900~~805163% 18,800,000.00 18,800,000.00 0.00 8890,~~013~~947.7756 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,~~108~~107,~~659~~877,~~592~~872.1928 ~~781~~693,~~719~~151.9132 1314,~~958~~318,~~072~~170.2292

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 1971,~~057,612~~182.0394 7069,~~605~~945,~~020~~794.9351 30.0102% A-2 12513XAB8 0.00 0.00 1,077,093.33 239,000,000.00 30.0102% A-3 12513XAC6 0.00 0.00 ~~239~~247,~~610~~665.8558 53,000,000.00 30.0102% A-AB 12513XAD4 0.00 0.00 ~~498~~515,~~774~~643.0134 111,000,000.00 30.0102% A-4 12513XAE2 0.00 0.00 3,~~753~~880,~~085~~731.9746 839,906,000.00 30.0102% A-1A 12513XAF9 0.00 0.00 1,389,850.00 308,000,000.00 30.0102% A-1B 12513XBE1 0.00 0.00 2,~~357~~430,~~130~~344.5728 518,~~563~~529,~~080~~155.4858 30.0102% A-M 12513XAG7 0.00 0.00 1,~~379~~425,~~036~~530.1172 305,934,000.00 20.01% A-J 12513XAH5 0.00 0.00 ~~989~~1,~~652~~022,779.1773 217,979,000.00 12.88% B 12513XAJ1 0.00 0.00 ~~104~~108,~~612~~100.9706 22,945,000.00 12.13% C 12513XAK8 0.00 0.00 ~~156~~162,~~917~~147.1874 34,417,000.00 11.01% D 12513XAL6 0.00 0.00 ~~174~~180,~~356~~168.4834 38,242,000.00 9.7576% E 12513XAM4 0.00 0.00 ~~226~~234,~~660~~216.6902 49,714,000.00 8.13% F 12513XAP7 0.00 0.00 ~~191~~198,~~791~~184.2123 42,066,000.00 6.75% G 12513XAQ5 0.00 0.00 ~~174~~180,~~356~~168.4834 38,242,000.00 5.50% H 12513XAR3 0.00 0.00 ~~156~~162,~~921~~152.7445 34,418,000.00 4.38% J 12513XAS1 0.00 0.00 ~~156~~162,~~921~~152.7445 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 4849,~~220~~827.3165 10,300,000.00 0.00% VPM-2 12513XBB7 0.00 0.00 8588,~~204~~044.8298 18,200,000.00 0.00% VPM-3 12513XBC5 0.00 0.00 1213,~~640~~061.2862 2,700,000.00 0.00% VPM-4 12513XBD3 0.00 0.00 8890,~~013~~947.7756 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 1415,~~739~~011,~~792~~322.1324 3,107,~~877~~184,~~872~~720.2896

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 12513XAN2 0.~~086835~~129578% 3,059,345,770.86 3,~~058~~057,~~659~~877,~~592~~872.1827 ~~221~~330,~~331~~195.7949

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 12513XAN2 0.00 ~~221~~330,~~331~~195.7949 3,057,~~877~~184,~~872~~720.2795 (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 ~~990~~980.~~93606083~~62529069 109.~~31077014~~15592250 4.~~37828583~~33272944 0.00000000 0.00000000 ~~980~~971.~~62529069~~46936819 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.~~52095943~~67293547 0.00000000 0.00000000 1,000.00000000 A-AB 12513XAD4 1,000.00000000 0.00000000 4.~~49345955~~64543550 0.00000000 0.00000000 1,000.00000000 A-4 12513XAE2 1,000.00000000 0.00000000 4.~~46845953~~62043545 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 999.~~93526277~~85940135 0.~~07586141~~06541177 4.~~46900352~~62061905 0.00000000 0.00000000 999.~~85940135~~79398958 A-M 12513XAG7 1,000.00000000 0.00000000 4.~~50762619~~65960214 0.00000000 0.00000000 1,000.00000000 A-J 12513XAH5 1,000.00000000 0.00000000 4.~~54012620~~69210213 0.00000000 0.00000000 1,000.00000000 B 12513XAJ1 1,000.00000000 0.00000000 4.~~55929266~~71126869 0.00000000 0.00000000 1,000.00000000 C 12513XAK8 1,000.00000000 0.00000000 4.~~55929279~~71126885 0.00000000 0.00000000 1,000.00000000 D 12513XAL6 1,000.00000000 0.00000000 4.~~55929292~~71126876 0.00000000 0.00000000 1,000.00000000 E 12513XAM4 1,000.00000000 0.00000000 4.~~55929296~~71126886 0.00000000 0.00000000 1,000.00000000 F 12513XAP7 1,000.00000000 0.00000000 4.~~55929278~~71126872 0.00000000 0.00000000 1,000.00000000 G 12513XAQ5 1,000.00000000 0.00000000 4.~~55929292~~71126876 0.00000000 0.00000000 1,000.00000000 H 12513XAR3 1,000.00000000 0.00000000 4.~~55929281~~71126881 0.00000000 0.00000000 1,000.00000000 J 12513XAS1 1,000.00000000 0.00000000 4.~~55929281~~71126881 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.~~68158350~~83763592 0.00000000 0.00000000 1,000.00000000 VPM-2 12513XBB7 1,000.00000000 0.00000000 4.~~68158352~~83763626 0.00000000 0.00000000 1,000.00000000 VPM-3 12513XBC5 1,000.00000000 0.00000000 4.~~68158519~~83763704 0.00000000 0.00000000 1,000.00000000 VPM-4 12513XBD3 1,000.00000000 0.00000000 4.~~68158351~~83763617 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 999.~~77571065~~52019200 0.~~07234612~~10793010 0.00000000 999.~~52019200~~29362352

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~422~~125,~~669~~239.7068 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 96100,~~835~~033.8159 Less Delinquent Master Servicing Fees ~~4,173~~922.1792 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 04,173.0017 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 92103,~~662~~283.6484

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0405/01/2006 - 0405/30/2006 30 ~~315~~311,~~236~~956.5852 0.00 ~~315~~311,~~236~~956.5852 A-2 0405/01/2006 - 0405/30/2006 30 1,077,093.33 0.00 1,077,093.33 A-3 0405/01/2006 - 0405/30/2006 30 ~~239~~247,~~610~~665.8558 0.00 ~~239~~247,~~610~~665.8558 A-AB 0405/01/2006 - 0405/30/2006 30 ~~498~~515,~~774~~643.0134 0.00 ~~498~~515,~~774~~643.0134 A-4 0405/01/2006 - 0405/30/2006 30 3,~~753~~880,~~085~~731.9746 0.00 3,~~753~~880,~~085~~731.9746 A-1A 0405/01/2006 - 0405/30/2006 30 1,389,850.00 0.00 1,389,850.00 A-1B 0405/01/2006 - 0405/30/2006 30 2,~~317~~396,~~786~~419.1138 0.00 2,~~317~~396,~~786~~419.1138 X 0405/01/2006 - 0405/30/2006 30 ~~221~~330,~~331~~195.7949 0.00 ~~221~~330,~~331~~195.7949 A-M 0405/01/2006 - 0405/30/2006 30 1,~~379~~425,~~036~~530.1172 0.00 1,~~379~~425,~~036~~530.1172 A-J 0405/01/2006 - 0405/30/2006 30 ~~989~~1,~~652~~022,779.1773 0.00 ~~989~~1,~~652~~022,779.1773 B 0405/01/2006 - 0405/30/2006 30 ~~104~~108,~~612~~100.9706 0.00 ~~104~~108,~~612~~100.9706 C 0405/01/2006 - 0405/30/2006 30 ~~156~~162,~~917~~147.1874 0.00 ~~156~~162,~~917~~147.1874 D 0405/01/2006 - 0405/30/2006 30 ~~174~~180,~~356~~168.4834 0.00 ~~174~~180,~~356~~168.4834 E 0405/01/2006 - 0405/30/2006 30 ~~226~~234,~~660~~216.6902 0.00 ~~226~~234,~~660~~216.6902 F 0405/01/2006 - 0405/30/2006 30 ~~191~~198,~~791~~184.2123 0.00 ~~191~~198,~~791~~184.2123 G 0405/01/2006 - 0405/30/2006 30 ~~174~~180,~~356~~168.4834 0.00 ~~174~~180,~~356~~168.4834 H 0405/01/2006 - 0405/30/2006 30 ~~156~~162,~~921~~152.7445 0.00 ~~156~~162,~~921~~152.7445 J 0405/01/2006 - 0405/30/2006 30 ~~156~~162,~~921~~152.7445 0.00 ~~156~~162,~~921~~152.7445 K 0405/01/2006 - 0405/30/2006 30 64,816.80 0.00 64,816.80 L 0405/01/2006 - 0405/30/2006 30 48,616.84 0.00 48,616.84 M 0405/01/2006 - 0405/30/2006 30 48,612.60 0.00 48,612.60 N 0405/01/2006 - 0405/30/2006 30 32,412.64 0.00 32,412.64 O 0405/01/2006 - 0405/30/2006 30 32,408.40 0.00 32,408.40 P 0405/01/2006 - 0405/30/2006 30 32,408.40 0.00 32,408.40 Q 0405/01/2006 - 0405/30/2006 30 162,053.74 0.00 162,053.74 VPM-1 0405/01/2006 - 0405/30/2006 30 4849,~~220~~827.3165 0.00 4849,~~220~~827.3165 VPM-2 0405/01/2006 - 0405/30/2006 30 8588,~~204~~044.8298 0.00 8588,~~204~~044.8298 VPM-3 0405/01/2006 - 0405/30/2006 30 1213,~~640~~061.2862 0.00 1213,~~640~~061.2862 VPM-4 0405/01/2006 - 0405/30/2006 30 8890,~~013~~947.7756 0.00 8890,~~013~~947.7756 Total 14,~~179~~648,~~404~~366.0141 0.00 14,~~179~~648,~~404~~366.0141

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 ~~315~~311,~~236~~956.5852 0.00 A-2 0.00 0.00 0.00 1,077,093.33 0.00 A-3 0.00 0.00 0.00 ~~239~~247,~~610~~665.8558 0.00 A-AB 0.00 0.00 0.00 ~~498~~515,~~774~~643.0134 0.00 A-4 0.00 0.00 0.00 3,~~753~~880,~~085~~731.9746 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,~~317~~396,~~786~~419.1138 0.00 X 0.00 0.00 0.00 ~~221~~330,~~331~~195.7949 0.00 A-M 0.00 0.00 0.00 1,~~379~~425,~~036~~530.1172 0.00 A-J 0.00 0.00 0.00 ~~989~~1,~~652~~022,779.1773 0.00 B 0.00 0.00 0.00 ~~104~~108,~~612~~100.9706 0.00 C 0.00 0.00 0.00 ~~156~~162,~~917~~147.1874 0.00 D 0.00 0.00 0.00 ~~174~~180,~~356~~168.4834 0.00 E 0.00 0.00 0.00 ~~226~~234,~~660~~216.6902 0.00 F 0.00 0.00 0.00 ~~191~~198,~~791~~184.2123 0.00 G 0.00 0.00 0.00 ~~174~~180,~~356~~168.4834 0.00 H 0.00 0.00 0.00 ~~156~~162,~~921~~152.7445 0.00 J 0.00 0.00 0.00 ~~156~~162,~~921~~152.7445 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 4849,~~220~~827.3165 0.00 VPM-2 0.00 0.00 0.00 8588,~~204~~044.8298 0.00 VPM-3 0.00 0.00 0.00 1213,~~640~~061.2862 0.00 VPM-4 0.00 0.00 0.00 8890,~~013~~947.7756 0.00 Total 0.00 0.00 0.00 14,~~179~~648,~~404~~366.0141 0.00

Other Required Information Available Distribution Amount 1415,~~961~~341,~~123~~517.9273 Aggregate Number of Outstanding Loans 197 Aggregate Unpaid Principal Balance of Loans 3,107,~~890~~196,~~304~~460.5647 Aggregate Stated Principal Balance of Loans 3,107,~~877~~184,~~872~~720.2795 Aggregate Amount of Master Servicing Fee 92103,~~662~~283.6484 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee ~~259~~267.0662 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 14,748,667.67 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 14,748,667.67 Principal: Scheduled Principal 693,151.32 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 693,151.32 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 15,441,818.99 Total Funds Distributed Fees: Master Servicing Fee 100,033.59 Trustee Fee 267.62 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 100,301.21 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 14,648,366.41 Principal Distribution 693,151.32 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 15,341,517.73 Total Funds Distributed 15,441,818.94

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,~~354~~327,~~910~~623.6668 0.59 ~~129~~128 5.~~7320~~7321 1.~~520869~~521118 3,000,000 to 3,999,999 15 54,~~306~~251,~~037~~910.1060 1.75 ~~115~~114 5.~~4910~~4911 1.~~412353~~412323 4,000,000 to 5,999,999 39 190,~~408~~277,~~342~~935.5494 6.1312 ~~116~~115 5.5190 1.~~367903~~362984 6,000,000 to 6,999,999 13 83,~~218~~168,~~378~~823.7206 2.68 ~~113~~112 5.~~3483~~3484 1.~~277516~~299712 7,000,000 to 9,999,999 32 259,~~937~~804,~~002~~911.3865 8.36 ~~111~~110 5.~~4938~~4937 1.~~333654~~341235 10,000,000 to 14,999,999 36 427,~~356~~257,~~357~~185.3759 13.75 ~~112~~111 5.4788 1.~~321209~~321344 15,000,000 to 29,999,999 35 727,~~992~~865,~~724~~325.1228 23.4243 ~~116~~115 5.4755 1.~~274959~~276228 30,000,000 to 69,999,999 15 652,075,000.00 20.9899 ~~114~~113 5.4604 1.~~500682~~514715 70,000,000 or greater 5 694,~~229~~156,~~119~~005.3815 22.34 6766 5.6350 2.~~015106~~015183 Totals 197 3,107,~~877~~184,~~872~~720.2795 100.00 ~~104~~103 5.5110 1.~~508536~~512763

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,~~762~~756,~~993~~304.4656 0.22 ~~115~~114 5.4300 1.290000 Arizona 6 97,~~069~~062,~~726~~632.0930 3.12 ~~110~~109 5.~~6952~~6951 1.~~288769~~288761 California 29 735,~~809~~749,~~482~~054.9719 23.68 8483 5.5847 1.~~929980~~925414 Connecticut 3 63,~~615~~591,~~014~~315.0457 2.05 ~~128~~127 5.~~3712~~3711 1.~~239321~~239312 Delaware 2 12,~~838~~826,~~688~~712.8909 0.41 ~~116~~115 5.6466 1.~~236294~~236293 Florida 13 210,~~156~~118,~~692~~468.6399 6.76 ~~115~~114 5.~~3650~~3649 1.~~743743~~743807 Georgia 7 83,~~043~~039,~~350~~358.4051 2.67 ~~116~~115 5.5514 1.~~338175~~338179 Illinois 6 75,~~887~~858,~~777~~222.7525 2.44 ~~116~~115 5.6924 1.~~300701~~324997 Indiana 8 55,~~033~~011,~~053~~192.1540 1.77 ~~116~~115 5.~~6316~~6315 1.~~359513~~359461 Iowa 1 13,755,000.00 0.44 ~~114~~113 5.2700 1.330000 Kentucky 2 21,500,000.00 0.69 ~~116~~115 5.7300 1.505116 Maryland 5 81,~~150~~128,~~837~~400.6074 2.61 ~~117~~116 5.5558 1.~~278209~~278183 Massachusetts 5 65,~~050~~030,~~309~~455.8107 2.09 ~~113~~112 5.4314 1.~~300488~~300500 Michigan 4 75,~~687~~630,~~594~~458.1486 2.4443 ~~124~~123 5.3857 1.~~276518~~276515 Minnesota 1 65,000,000.00 2.09 ~~116~~115 5.4500 1.680000 Mississippi 1 12,720,000.00 0.41 ~~116~~115 5.4850 1.240000 Missouri 4 49,~~037~~033,~~294~~819.4095 1.58 ~~113~~112 5.3412 1.~~523888~~523906 Nevada 3 27,~~067~~060,~~891~~127.7133 0.87 ~~117~~116 5.~~5788~~5789 1.~~358389~~358374 New Hampshire 2 15,~~557~~541,~~010~~676.1972 0.50 ~~115~~114 5.4573 1.~~248355~~375140 New Jersey 7 83,~~907~~836,~~070~~490.7421 2.70 ~~116~~115 5.~~2657~~2655 1.~~298210~~298256 New Mexico 1 30,700,000.00 0.99 ~~116~~115 5.1840 1.280000 New York 13 164,~~843~~809,~~478~~744.1527 5.30 ~~115~~114 5.3972 1.~~510639~~525563 North Carolina 10 106,~~174~~163,~~435~~796.9769 3.42 ~~118~~117 5.~~5093~~5092 1.~~279665~~279655 North Dakota 1 3,~~236~~233,~~303~~354.3015 0.10 ~~116~~115 5.7400 1.300000 Ohio 5 30,~~334~~329,~~198~~825.8674 0.98 ~~100~~99 5.5349 1.~~229631~~262836 Oregon 2 11,~~169~~162,~~759~~965.0580 0.36 ~~115~~114 5.~~6240~~6238 1.~~623073~~622880 Pennsylvania 11 198,~~419~~402,~~804~~741.1159 6.3839 9291 5.6090 1.~~197360~~243475 South Carolina 7 42,~~341~~327,~~301~~307.6044 1.36 9392 5.~~5621~~5620 1.~~453365~~429372 Tennessee 10 101,~~933~~930,~~842~~996.6762 3.28 ~~117~~116 5.6873 1.~~234709~~234705 Texas 12 293,~~101~~087,~~679~~743.0721 9.43 8887 5.5102 1.~~432793~~436212 Utah 1 4,~~391~~387,~~767~~979.8860 0.14 ~~118~~117 5.8970 1.460000 Vermont 1 4,~~060~~056,~~309~~204.9197 0.13 ~~111~~110 5.4400 1.250000 Virginia 14 118,~~227~~152,~~695~~834.3864 3.80 ~~114~~113 5.5794 1.~~329020~~328946 Washington 8 111,~~402~~311,~~044~~340.1090 3.58 ~~115~~114 5.2627 1.299580 Wisconsin 5 36,~~891~~878,~~464~~195.2559 1.19 ~~119~~118 5.2242 1.~~248165~~248170 Totals 211 3,107,~~877~~184,~~872~~720.2795 100.00 ~~104~~103 5.5110 1.~~508536~~512763

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 68 ~~126~~143,~~310~~638,~~708~~502.1169 4.0662 8280 5.~~9165~~8884 1.~~126747~~122732 1.20 to 1.29 ~~112~~105 1,~~479~~367,~~469~~405,~~957~~377.6683 4744.6001 ~~116~~115 5.~~4734~~4867 1.~~232090~~231299 1.30 to 1.39 2932 ~~375~~398,~~262~~758,~~686~~853.3101 12.0783 ~~112~~113 5.~~3373~~3193 1.~~324228~~325675 1.40 to 1.49 1819 ~~155~~216,~~178~~123,~~766~~877.8270 46.9996 ~~112~~111 5.~~3888~~3637 1.~~440600~~431962 1.50 to 1.74 2223 ~~437~~446,~~308~~923,~~183~~970.6130 14.0738 9695 5.~~6451~~6395 1.~~597564~~596702 1.75 to 1.99 3 18,~~949~~942,~~759~~965.0580 0.61 ~~113~~112 5.~~3367~~3365 1.~~889456~~875248 2.00 to 2.49 5 472,~~189~~186,~~406~~439.2294 15.1920 6968 5.5592 2.368847 2.50 or greater 2 43,~~208~~204,~~404~~733.4968 1.39 8382 5.~~7515~~7516 3.~~465168~~465201 Totals 197 3,107,~~877~~184,~~872~~720.2795 100.00 ~~104~~103 5.5110 1.~~508536~~512763

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 11 90,~~873~~829,~~518~~622.7576 2.92 ~~117~~116 5.4317 1.~~278392~~278375 Lodging 23 206,~~893~~752,~~597~~032.0902 6.6665 9291 5.~~9155~~9157 1.~~379914~~379813 Mixed Use 8 84,~~480~~454,~~154~~307.2524 2.72 ~~111~~110 5.2793 1.~~680638~~702608 Multi-Family 49 942,~~546~~502,~~055~~831.0275 30.33 9291 5.5361 1.~~685589~~684599 Office 44 903,~~500~~315,~~638~~819.4332 29.07 ~~114~~113 5.4646 1.~~495567~~503001 Other 3 19,~~803~~788,~~479~~304.9550 0.64 ~~114~~113 5.5362 1.~~231765~~368464 Retail 68 ~~835~~834,~~114~~929,~~696~~805.2175 26.87 ~~106~~105 5.4631 1.~~376348~~379646 Self Storage 5 24,~~665~~611,~~732~~997.5761 0.79 ~~116~~115 5.~~5421~~5422 1.~~252901~~252956 Totals 211 3,107,~~877~~184,~~872~~720.2795 100.00 ~~104~~103 5.5110 1.~~508536~~512763

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 35 ~~615~~614,~~069~~895,~~417~~711.5185 19.79 ~~114~~113 5.1534 1.~~351053~~352693 5.250% to 5.449% 47 557,~~534~~427,~~299~~751.0224 17.94 ~~113~~112 5.3220 1.~~493344~~518870 5.450% to 5.749% 84 1,482,~~254~~003,~~766~~059.8233 47.6970 9796 5.6119 1.~~588192~~588430 5.750% or greater 31 ~~453~~452,~~019~~858,~~388~~198.9253 14.5857 9998 5.8989 1.~~480420~~474967 Totals 197 3,107,~~877~~184,~~872~~720.2795 100.00 ~~104~~103 5.5110 1.~~508536~~512763

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,~~097~~096,~~477~~784,~~872~~720.2795 99.67 ~~104~~103 5.5116 1.~~509370~~513612 13 to 24 months 1 10,400,000.00 0.33 ~~101~~100 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 3,107,~~877~~184,~~872~~720.2795 100.00 ~~104~~103 5.5110 1.~~508536~~512763

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,~~697~~670,~~980~~050.6765 20.81 5655 5.7365 2.~~077112~~073313 85 to 119 months 180 2,~~377~~376,~~126~~525,~~179~~970.6541 76.4948 ~~115~~114 5.4425 1.~~363145~~369669 120 months or greater 6 81,~~373~~325,~~003~~102.8457 2.62 ~~151~~150 5.~~7183~~7184 1.~~248938~~248933 Totals 196 3,~~105~~104,~~197~~521,~~164~~123.1663 99.91 ~~104~~103 5.5110 1.~~508845~~513075

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,~~680~~663,~~708~~597.1132 0.09 ~~116~~115 5.5400 1.150000 120 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 1 2,~~680~~663,~~708~~597.1132 0.09 ~~116~~115 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 30.5960 7877 5.6273 2.~~020256~~014640 180 months or less 1 3,~~686~~672,~~706~~660.1836 0.12 ~~112~~111 5.1100 1.370000 181 to 240 months 4 24,~~597~~542,~~225~~481.7309 0.79 ~~115~~114 5.~~4724~~4725 1.~~278798~~278797 241 to 300 months 15 ~~114~~113,~~070~~909,~~426~~458.6026 3.67 ~~116~~115 5.6669 1.~~469525~~469529 301 to 360 months 156 1,~~969~~968,~~197~~751,~~805~~523.6592 63.36 ~~115~~114 5.4411 1.~~274113~~283430 361 months or greater 1 43,000,000.00 1.38 ~~115~~114 5.7800 1.200000 Totals 196 3,~~105~~104,~~197~~521,~~164~~123.1663 99.91 ~~104~~103 5.5110 1.~~508845~~513075

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information ~~195~~183 32,~~031~~876,~~146~~316,~~463~~752.6233 9792.5357 ~~105~~104 5.~~4947~~4997 1.~~518206~~529583 1 year or less 214 76230,~~731~~867,~~408~~968.6562 27.4743 5988 65.~~1553~~6519 1.~~126515~~303208 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 3,107,~~877~~184,~~872~~720.2795 100.00 ~~104~~103 5.5110 1.~~508536~~512763 (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,~~583~~560,~~674~~947.3930 0.24 ~~115~~114 5.~~6806~~6809 1.~~275977~~276196 3,000,000 to 3,999,999 12 44,~~068~~024,~~806~~859.8975 1.42 ~~115~~114 5.~~5109~~5110 1.~~282081~~282049 4,000,000 to 5,999,999 33 162,~~505~~379,~~689~~870.4576 5.23 ~~116~~115 5.~~5318~~5317 1.~~361714~~367884 6,000,000 to 6,999,999 11 70,~~548~~498,~~378~~823.7206 2.27 ~~114~~113 5.3404 1.~~285161~~311351 7,000,000 to 9,999,999 28 229,~~544~~426,~~443~~950.3435 7.3938 ~~112~~111 5.~~4849~~4848 1.~~337435~~346022 10,000,000 to 14,999,999 27 318,~~656~~557,~~357~~185.3759 10.25 ~~111~~110 5.5485 1.~~341163~~338211 15,000,000 to 29,999,999 25 504,~~402~~275,~~724~~325.1228 16.23 ~~117~~116 5.4386 1.~~291730~~293566 30,000,000 to 49,999,999 7 266,375,000.00 8.57 ~~112~~111 5.5947 1.685584 50,000,000 to 69,999,999 5 283,400,000.00 9.12 ~~116~~115 5.3481 1.~~418800~~451087 70,000,000 or greater 4 344,~~229~~156,~~119~~005.3815 11.08 8180 5.6218 1.~~644096~~644171 Totals 155 2,~~231~~230,~~314~~654,~~193~~967.6624 71.8079 ~~109~~108 5.5004 1.~~425654~~431941

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,~~762~~756,~~993~~304.4656 0.22 ~~115~~114 5.4300 1.290000 Arizona 5 58,~~569~~562,~~726~~632.0930 1.88 ~~107~~106 5.~~6473~~6472 1.~~314253~~314242 California 27 382,~~391~~335,~~960~~091.5517 12.30 ~~111~~110 5.5299 1.~~522370~~513518 Connecticut 3 63,~~615~~591,~~014~~315.0457 2.05 ~~128~~127 5.~~3712~~3711 1.~~239321~~239312 Delaware 1 7,~~766~~758,~~035~~646.8091 0.25 ~~116~~115 5.5660 1.260000 Florida 12 189,~~156~~118,~~692~~468.6399 6.09 ~~115~~114 5.3688 1.~~791896~~791978 Georgia 5 42,~~293~~289,~~350~~358.4051 1.36 ~~117~~116 5.~~6936~~6937 1.~~471308~~471328 Illinois 6 75,~~887~~858,~~777~~222.7525 2.44 ~~116~~115 5.6924 1.~~300701~~324997 Indiana 7 26,~~433~~411,~~053~~192.1540 0.85 ~~114~~113 5.~~5684~~5682 1.~~402264~~402192 Kentucky 2 21,500,000.00 0.69 ~~116~~115 5.7300 1.505116 Maryland 4 78,~~689~~668,~~007~~164.5530 2.53 ~~114~~113 5.~~5106~~5107 1.~~269393~~269369 Massachusetts 5 65,~~050~~030,~~309~~455.8107 2.09 ~~113~~112 5.4314 1.~~300488~~300500 Michigan 4 75,~~687~~630,~~594~~458.1486 2.4443 ~~124~~123 5.3857 1.~~276518~~276515 Minnesota 1 65,000,000.00 2.09 ~~116~~115 5.4500 1.680000 Missouri 4 49,~~037~~033,~~294~~819.4095 1.58 ~~113~~112 5.3412 1.~~523888~~523906 Nevada 2 19,700,000.00 0.63 ~~118~~117 5.7242 1.339086 New Hampshire 2 15,~~557~~541,~~010~~676.1972 0.50 ~~115~~114 5.4573 1.~~248355~~375140 New Jersey 6 76,~~132~~068,~~403~~656.4124 2.45 ~~116~~115 5.~~2051~~2048 1.~~300069~~300120 New York 11 158,~~270~~243,~~667~~570.4465 5.09 ~~115~~114 5.4008 1.~~458309~~473896 North Carolina 7 71,~~974~~963,~~435~~796.9769 2.32 ~~118~~117 5.5218 1.~~313699~~313690 Ohio 3 19,~~484~~479,~~198~~825.8674 0.63 ~~116~~115 5.4991 1.~~162936~~214620 Oregon 2 11,~~169~~162,~~759~~965.0580 0.36 ~~115~~114 5.~~6240~~6238 1.~~623073~~622880 Pennsylvania 9 178,~~019~~002,~~804~~741.1159 5.73 9089 5.6530 1.~~191867~~243266 South Carolina 1 15,~~421~~407,~~301~~307.6044 0.50 5554 5.7800 1.~~510000~~570000 Tennessee 6 34,~~193~~190,~~842~~996.6762 1.10 ~~117~~116 5.5533 1.~~251208~~251199 Texas 6 194,~~126~~112,~~679~~743.0721 6.25 7473 5.~~6393~~6392 1.~~528588~~528606 Utah 1 4,~~391~~387,~~767~~979.8860 0.14 ~~118~~117 5.8970 1.460000 Vermont 1 4,~~060~~056,~~309~~204.9197 0.13 ~~111~~110 5.4400 1.250000 Virginia 12 89,~~827~~752,~~695~~834.3864 2.89 ~~114~~113 5.5900 1.~~367674~~367608 Washington 7 106,~~752~~661,~~044~~340.1090 3.43 ~~115~~114 5.2615 1.~~303047~~303049 Wisconsin 4 24,~~391~~378,~~464~~195.2559 0.78 ~~121~~120 5.2725 1.~~267723~~267742 Totals 167 2,~~231~~230,~~314~~654,~~193~~967.6624 71.8079 ~~109~~108 5.5004 1.~~425654~~431941

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 68 ~~126~~143,~~310~~638,~~708~~502.1169 4.0662 8280 5.~~9165~~8884 1.~~126747~~122732 1.20 to 1.29 8579 1969,~~071~~609,~~662,637~~478.2468 3431.4821 ~~117~~116 5.~~4727~~4870 1.~~234295~~233081 1.30 to 1.39 2425 ~~300~~309,~~671~~530,~~383~~498.0186 9.6796 ~~113~~114 5.~~2935~~2822 1.~~325999~~328058 1.40 to 1.49 1415 ~~129~~190,~~168~~124,~~352~~787.6935 46.1612 ~~112~~111 5.~~4412~~3958 1.~~438852~~429593 1.50 to 1.74 2022 ~~430~~444,~~206~~463,~~353~~733.5686 1314.8430 95 5.~~6415~~6320 1.~~596458~~596905 1.75 to 1.99 2 14,~~469~~462,~~759~~965.0580 0.47 ~~113~~112 5.~~3605~~3602 1.~~907864~~907849 2.00 to 2.49 3 119,200,000.00 3.84 ~~116~~115 5.3034 2.335319 2.50 or greater 1 39,625,000.00 1.2728 8079 5.7960 3.500000 Totals 155 2,~~231~~230,~~314~~654,~~193~~967.6624 71.8079 ~~109~~108 5.5004 1.~~425654~~431941

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 11 90,~~873~~829,~~518~~622.7576 2.92 ~~117~~116 5.4317 1.~~278392~~278375 Lodging 23 206,~~893~~752,~~597~~032.0902 6.6665 9291 5.~~9155~~9157 1.~~379914~~379813 Mixed Use 8 84,~~480~~454,~~154~~307.2524 2.72 ~~111~~110 5.2793 1.~~680638~~702608 Multi-Family 5 65,~~982~~973,~~376~~078.4104 2.12 ~~116~~115 5.5112 1.~~234922~~234923 Office 44 903,~~500~~315,~~638~~819.4332 29.07 ~~114~~113 5.4646 1.~~495567~~503001 Other 3 19,~~803~~788,~~479~~304.9550 0.64 ~~114~~113 5.5362 1.~~231765~~368464 Retail 68 ~~835~~834,~~114~~929,~~696~~805.2175 26.87 ~~106~~105 5.4631 1.~~376348~~379646 Self Storage 5 24,~~665~~611,~~732~~997.5761 0.79 ~~116~~115 5.~~5421~~5422 1.~~252901~~252956 Totals 167 2,~~231~~230,~~314~~654,~~193~~967.6624 71.8079 ~~109~~108 5.5004 1.~~425654~~431941

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 25 ~~458~~457,~~009~~846,~~003~~621.3850 14.74 ~~114~~113 5.1456 1.~~382196~~382229 5.250% to 5.449% 37 482,~~786~~686,~~488~~577.3162 15.53 ~~114~~113 5.3255 1.~~494627~~528141 5.450% to 5.749% 68 930,~~448~~199,~~463~~705.5218 29.94 ~~110~~109 5.6027 1.~~367662~~367982 5.750% or greater 25 ~~360~~359,~~070~~922,~~238~~062.4594 11.5958 9493 5.9217 1.~~538310~~531467 Totals 155 2,~~231~~230,~~314~~654,~~193~~967.6624 71.8079 ~~109~~108 5.5004 1.~~425654~~431941

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,~~231~~230,~~314~~654,~~193~~967.6624 71.8079 ~~109~~108 5.5004 1.~~425654~~431941 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,~~231~~230,~~314~~654,~~193~~967.6624 71.8079 ~~109~~108 5.5004 1.~~425654~~431941

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,~~697~~670,~~980~~050.6765 9.29 6059 5.8450 1.~~731165~~722622 85 to 119 months 141 1,~~861~~860,~~024~~456,~~331~~453.0914 59.88 ~~115~~114 5.4393 1.~~386563~~395412 120 months or greater 5 78,~~911~~864,~~173~~866.7913 2.54 ~~149~~148 5.6784 1.~~239233~~239229 Totals 154 2,~~228~~227,~~633~~991,~~485~~369.5592 71.7170 ~~109~~108 5.5003 1.~~425986~~432279

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 19.0304 9291 5.6207 1.~~811196~~805448 180 months or less 1 3,~~686~~672,~~706~~660.1836 0.12 ~~112~~111 5.1100 1.370000 181 to 240 months 4 24,~~597~~542,~~225~~481.7309 0.79 ~~115~~114 5.~~4724~~4725 1.~~278798~~278797 241 to 300 months 15 ~~114~~113,~~070~~909,~~426~~458.6026 3.67 ~~116~~115 5.6669 1.~~469525~~469529 301 to 360 months 117 1,451,~~754~~341,~~127~~770.0421 46.71 ~~115~~114 5.~~4314~~4313 1.~~274939~~286897 361 months or greater 1 43,000,000.00 1.38 ~~115~~114 5.7800 1.200000 Totals 154 2,~~228~~227,~~633~~991,~~485~~369.5592 71.7170 ~~109~~108 5.5003 1.~~425986~~432279

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 ~~153~~144 2,~~154~~018,~~582~~906,~~785~~998.0162 6964.3398 ~~111~~110 5.~~4770~~4797 1.~~436308~~446594 1 year or less 211 76211,~~731~~747,~~408~~968.6562 26.4781 5986 65.~~1553~~6974 1.~~126515~~292239 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,~~231~~230,~~314~~654,~~193~~967.6624 71.8079 ~~109~~108 5.5004 1.~~425654~~431941 (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 5655 5.6950 1.310000 8,000,001 or greater 1 350,000,000.00 11.26 5352 5.6480 2.380000 Totals 2 358,000,000.00 11.52 5352 5.6491 2.356089

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 5352 5.6480 2.380000 Ohio 1 8,000,000.00 0.26 5655 5.6950 1.310000 Totals 2 358,000,000.00 11.52 5352 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 5655 5.6950 1.310000 1.32 or greater 1 350,000,000.00 11.26 5352 5.6480 2.380000 Totals 2 358,000,000.00 11.52 5352 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 5352 5.6491 2.356089 Totals 2 358,000,000.00 11.52 5352 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 5352 5.6480 2.380000 5.649% or greater 1 8,000,000.00 0.26 5655 5.6950 1.310000 Totals 2 358,000,000.00 11.52 5352 5.6491 2.356089

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 5352 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 5352 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 12 ~~350~~358,000,000.00 11.2652 5352 5.~~6480~~6491 2.~~380000~~356089 56 months or greater 10 ~~8,000,000~~0.00 0.2600 560 50.~~6950~~0000 10.~~310000~~000000 Totals 2 358,000,000.00 11.52 5352 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 5352 5.6480 2.380000 360 months or less 1 8,000,000.00 0.26 5655 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 5352 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 5352 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 5352 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,~~771~~766,~~236~~676.2738 0.35 ~~138~~137 5.~~7682~~7681 1.~~693290~~693115 3,000,000 to 3,999,999 3 10,~~237~~227,~~230~~050.2185 0.33 ~~115~~114 5.4051 1.~~973140~~973119 4,000,000 to 6,999,999 8 40,~~572~~568,~~653~~065.0918 1.31 ~~111~~110 5.~~4285~~4284 1.~~351171~~303387 7,000,000 to 9,999,999 3 22,~~392~~377,~~559~~961.0430 0.72 ~~116~~115 5.5133 1.~~303348~~303318 10,000,000 to 14,999,999 9 108,700,000.00 3.50 ~~113~~112 5.2744 1.~~262716~~271915 15,000,000 to 29,999,999 10 223,590,000.00 7.1920 ~~115~~114 5.5589 1.237126 30,000,000 or greater 3 102,300,000.00 3.29 ~~115~~114 5.4219 1.246061 Totals 40 518,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206

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 ~~115~~114 5.7680 1.250000 California 1 3,~~417~~413,~~522~~963.4202 0.11 ~~114~~113 5.2400 1.450000 Delaware 1 5,~~072~~068,~~653~~065.0918 0.16 ~~116~~115 5.7700 1.200000 Florida 1 21,000,000.00 0.68 ~~112~~111 5.3300 1.310000 Georgia 2 40,750,000.00 1.31 ~~115~~114 5.4037 1.200000 Indiana 1 28,600,000.00 0.92 ~~117~~116 5.6900 1.320000 Iowa 1 13,755,000.00 0.44 ~~114~~113 5.2700 1.330000 Maryland 1 2,~~461~~460,~~830~~236.0544 0.08 ~~212~~211 7.0000 1.560000 Mississippi 1 12,720,000.00 0.41 ~~116~~115 5.4850 1.240000 Nevada 1 7,~~367~~360,~~891~~127.7133 0.24 ~~114~~113 5.1900 1.410000 New Jersey 1 7,~~774~~767,~~667~~833.3397 0.25 ~~117~~116 5.8600 1.280000 New Mexico 1 30,700,000.00 0.99 ~~116~~115 5.1840 1.280000 New York 2 6,~~572~~566,~~810~~173.7162 0.21 ~~116~~115 5.3100 2.~~770726~~770721 North Carolina 3 34,200,000.00 1.10 ~~116~~115 5.4829 1.208041 North Dakota 1 3,~~236~~233,~~303~~354.3015 0.10 ~~116~~115 5.7400 1.300000 Ohio 1 2,850,000.00 0.09 ~~115~~114 5.3300 1.460000 Pennsylvania 2 20,400,000.00 0.66 ~~107~~106 5.2244 1.245294 South Carolina 6 26,920,000.00 0.87 ~~115~~114 5.4372 1.~~420921~~348886 Tennessee 4 67,740,000.00 2.18 ~~116~~115 5.7550 1.226380 Texas 6 98,975,000.00 3.1819 ~~114~~113 5.2571 1.~~244903~~255006 Virginia 2 28,400,000.00 0.91 ~~111~~110 5.5458 1.206761 Washington 1 4,650,000.00 0.15 ~~114~~113 5.2900 1.220000 Wisconsin 1 12,500,000.00 0.40 ~~114~~113 5.1300 1.210000 Totals 42 518,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206

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 2726 ~~407~~397,~~807~~795,~~320~~899.4215 ~~13.~~12.80 ~~115~~114 5.~~4752~~4860 1.~~226294~~226954 1.30 to 1.39 46 6681,~~591~~228,~~303~~354.3015 2.1461 ~~115~~113 5.~~4921~~4238 1.~~317940~~318135 1.40 to 1.49 4 2625,~~010~~999,~~414~~090.1335 0.84 ~~114~~113 5.1286 1.~~449280~~449292 1.50 to 1.99 32 116,~~581~~940,~~830~~236.0544 0.3722 ~~132~~145 5.~~6299~~8768 1.~~728540~~695557 2.00 or greater 2 6,~~572~~566,~~810~~173.7162 0.21 ~~116~~115 5.3100 2.~~770726~~770721 Totals 40 518,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 42 518,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206 Totals 42 518,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 10 157,~~060~~049,~~414~~090.1335 5.05 ~~114~~113 5.1759 1.~~260234~~266590 5.250% to 5.449% 10 74,~~747~~741,~~810~~173.7162 2.41 ~~110~~109 5.2988 1.~~485058~~458998 5.450% to 5.749% 14 193,~~806~~803,~~303~~354.3015 6.24 ~~116~~115 5.5879 1.~~228471~~228470 5.750% or greater 6 92,~~949~~936,~~150~~135.4759 2.99 ~~118~~117 5.8106 1.~~256162~~256158 Totals 40 518,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206

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,~~163~~129,~~678~~753.6171 16.35 ~~115~~114 5.4643 1.~~280450~~278579 13 to 24 months 1 10,400,000.00 0.33 ~~101~~100 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,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206

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 2029 ~~281~~406,~~825~~065,~~414~~243.1336 913.07 113 5.~~3626~~3936 1.~~275530~~275093 116 to 119 months 1910 ~~234~~110,~~276~~004,~~434~~273.4391 73.54 116 5.~~5641~~6769 1.~~282524~~283398 120 months or greater 1 2,~~461~~460,~~830~~236.0544 0.08 ~~212~~211 7.0000 1.560000 Totals 40 518,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206

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 ~~110~~109 5.2600 1.~~774035~~561404 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,~~443~~409,~~678~~753.6171 16.39 ~~115~~114 5.4650 1.~~271197~~273136 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 40 518,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206

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 4037 ~~518~~499,~~563~~409,~~678~~753.6171 16.6907 ~~115~~114 5.~~4614~~4734 1.~~280040~~272598 1 year or less 03 019,120,000.00 0.0062 0111 05.~~0000~~1476 01.~~000000~~424686 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,~~563~~529,~~678~~753.6171 16.69 ~~115~~114 5.4614 1.~~280040~~278206 (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,~~647~~702,~~333~~244.3344 0.00 5.648% 30253544 2 RT Dallas TX ~~595~~615,~~625~~479.0017 0.00 5.718% 30253351 3 OF Orlando FL ~~342~~353,~~393~~806.3344 0.00 5.336% 30253123 4 LO Philadelphia PA ~~369~~381,~~420~~734.00 0.00 6.157% 968000005 5 OF Spokane WA ~~305~~315,~~564~~377.4452 8273,~~927~~114.3123 5.215% 30253724 6 RT Woodbury MN ~~295~~305,~~208~~048.3361 0.00 5.450% 304100298 7 OF Various PA ~~269~~278,~~416~~397.6722 0.00 5.300% 30256138 8 MF Phoenix AZ ~~185~~191,~~056~~225.6722 0.00 5.768% 30256139 9 MF Germantown TN ~~106~~109,~~419~~966.6092 0.00 5.768% 940952229 10 OF Hollywood CA ~~239~~247,~~708~~698.3361 0.00 5.230% 30256140 11 OF Anaheim CA ~~245~~253,~~093~~263.3311 0.00 5.656% 968000012 12 OF Cherry Hill NJ ~~213~~220,~~605~~725.7089 0.00 5.086% 304100292 13 OF East Hartford CT ~~193~~200,~~966~~432.6722 0.00 5.290% 304100331 14 OF Rockville MD ~~207~~214,~~116~~020.6756 0.00 5.780% 30256141 15 OF Brisbane CA ~~191~~197,~~388~~768.7538 0.00 5.796% 940952349 16 RT Bloomingdale IL ~~182~~188,~~325~~402.0050 0.00 5.610% 968000017 17 MU New York NY ~~164~~170,~~666~~155.6756 0.00 5.200% 940952218 18 MF Austin TX ~~144~~149,~~536~~354.6756 0.00 5.240% 968000019 19 OF Phoenix AZ ~~150~~155,~~018~~019.7538 0.00 5.670% 30256142 20 IN Memphis TN 6769,~~293~~536.8396 0.00 5.531% 30256145 21 OF Memphis TN 2223,~~584~~337.9275 0.00 5.531% 30256146 22 OF Memphis TN 20,~~280~~956.3334 0.00 5.531% 30256147 23 IN Memphis TN 1617,~~593~~146.0010 0.00 5.531% 30256148 24 IN Memphis TN 16,~~132~~669.0882 0.00 5.531% 304100345 25 OF San Diego CA ~~152~~157,~~416~~497.6722 0.00 5.900% 30256149 26 MF Albuquerque NM ~~132~~137,~~624~~044.0080 0.00 5.184% 968000027 27 RT Auburn WA 3840,~~866~~162.6722 0.00 5.300% 968000028 28 RT Vancouver WA 3536,~~333~~511.3311 0.00 5.300% 968000029 29 RT Tukwila WA 3031,~~916~~947.6722 0.00 5.300% 968000030 30 RT Roseburg OR 2627,~~500~~383.0033 0.00 5.300% 30256150 31 RT Springfield MA ~~130~~135,~~944~~308.0080 0.00 5.280% 304100293 32 OF Saint Louis MO ~~127~~131,~~356~~601.2546 0.00 5.325% 30256151 33 MF Various TN ~~136~~141,~~565~~117.0017 0.00 5.730% 304100392 34 MF West Lafayette IN ~~135~~140,~~611~~132.6706 0.00 5.690% 940952212 35 IN Warren MI ~~115~~119,~~312~~012.5081 3228,~~280~~580.9867 5.160% 30256152 36 MF Various TX ~~122~~126,~~145~~217.8336 0.00 5.500% 940951981 37 RT Chula Vista CA ~~113~~117,~~788~~452.5719 2723,~~307~~643.0038 5.500% 304100362 38 RT Wappingers Falls NY ~~108~~111,~~000~~600.00 0.00 5.400% 30256153 39 MF Greensboro NC ~~108~~112,~~565~~184.7561 0.00 5.497% 940952282 40 MF Plano TX ~~103~~107,~~572~~024.2970 0.00 5.530% 30256154 41 MF Virginia Beach VA ~~103~~106,~~198~~638.3328 0.00 5.629% 968000042 42 RT San Jose CA 9396,~~513~~630.7082 0.00 5.188% 304100304 43 RT Pittsburgh PA 8790,~~325~~235.0083 0.00 4.990% 968000044 44 MF Tallahassee FL 9396,~~275~~384.0017 0.00 5.330% 304100339 45 MF Austell GA 9093,~~435~~449.4293 0.00 5.230% 968000046 46 OF Fort Lauderdale FL 9497,~~279~~422.5015 0.00 5.535% 30256155 47 MF Smyrna GA 9396,~~066~~168.6789 0.00 5.584% 30256156 48 RT Alpharetta GA 9598,~~750~~941.0067 0.00 5.745% 940951944 49 OF Detroit MI 9194,~~366~~262.3089 3128,~~451~~554.2061 5.500% 304100305 50 RT Austin TX 8183,~~250~~958.0033 0.00 5.000% 30256157 51 RT Dix Hills NY 8891,~~508~~458.3361 0.00 5.590% 304100335 52 OF Rochester Hills MI 8790,~~795~~722.8336 0.00 5.545% 304100287 53 OF Bowie MD 7578,~~756~~281.2546 0.00 5.100% 30256158 54 MF Greenville SC 2829,~~883~~846.8059 0.00 5.528% 30256159 55 MF Greenville SC 2122,~~467~~182.0764 0.00 5.528% 30256160 56 MF Anderson SC 20,~~269~~944.3398 0.00 5.528% 30256161 57 MF Anderson SC 11,~~378~~757.4775 0.00 5.528% 30256162 58 RT Hawthorne CA 8183,~~165~~871.8336 0.00 5.630% 30256163 59 OF New York NY 7881,~~795~~421.0050 0.00 5.562% 940952314 60 MF Memphis TN 8184,~~883~~612.3378 0.00 5.780% 968000061 61 MF San Antonio TX 7375,~~157~~595.0865 0.00 5.210% 30256164 62 OF Coppell TX 7982,~~597~~250.0023 0.00 5.754% 30256165 63 OF Coral Gables FL 7881,~~538~~070.6592 1714,~~405~~872.2497 5.717% 304100306 64 OF Charlotte NC 7476,~~182~~655.5025 0.00 5.495% 968000065 65 RT Buena Park CA 6971,~~496~~813.8844 0.00 5.295% 968000066 66 OF Shelton CT 7375,~~242~~586.0840 2017,~~097~~753.3705 5.610% 30256166 67 RT Henderson NV 7476,~~232~~706.0849 0.00 5.747% 304100338 68 OF Columbia SC 7476,~~358~~755.2225 1613,~~391~~994.1916 5.780% 968000069 69 LO Various Various 7375,~~251~~579.5199 2219,~~026~~698.6113 5.970% 304100291 70 RT Orlando FL 6062,~~840~~868.00 0.00 5.070% 30256167 71 RT New York NY 6365,~~081~~184.6739 0.00 5.407% 30256168 72 MF Durham NC 6366,~~902~~032.6271 0.00 5.497% 304100309 73 MF Ames IA 6062,~~407~~420.3895 0.00 5.270% 304100299 74 RT New York NY 6062,~~945~~976.4293 0.00 5.350% 968000075 75 RT Colonial Heights VA 6264,~~551~~636.0003 0.00 5.680% 304100326 76 RT Aston Township PA 6466,~~712~~799.3547 1311,~~793~~706.4735 5.890% 304100271 77 OF Chelmsford MA 6062,~~442~~385.0394 1412,~~914~~970.7685 5.515% 30256169 78 MF Charlotte NC 5961,~~312~~289.5058 0.00 5.475% 968000079 79 RT Westminster MD 5355,~~846~~572.1337 1514,~~940~~214.6844 5.000% 304100374 80 MF Southaven MS 5860,~~141~~079.0003 0.00 5.485% 304100329 81 RT Sunnyvale CA 5860,~~677~~633.4840 0.00 5.620% 304100311 82 MF New Berlin WI 5355,~~437~~218.5075 0.00 5.130% 304100290 83 MF Houston TX 5153,~~717~~441.1909 0.00 5.015% 30256170 84 RT Roswell GA 5759,~~440~~354.0067 0.00 5.744% 30256171 85 OF Chantilly VA 5557,~~214~~054.1764 0.00 5.615% 304100247 86 OF Boynton Beach FL 4950,~~354~~999.1731 0.00 5.150% 968000087 87 OF Glendale AZ 4950,~~115~~752.0017 0.00 5.170% 940952347 88 RT Tampa FL 5354,~~105~~875.0017 0.00 5.590% 968000089 89 RT Bradenton FL 4749,~~666~~255.6756 0.00 5.200% 940952325 90 LO Erlanger KY 5254,~~525~~275.0083 0.00 5.730% 30256172 91 OF Various TX 5253,~~308~~971.0384 1513,~~599~~935.6786 5.940% 940952324 92 LO Erlanger KY 5051,~~137~~808.5075 0.00 5.730% 940952303 93 OF Ontario CA 4951,~~716~~318.5466 119,~~225~~623.5038 5.700% 968000094 94 MF Monroeville PA 4647,~~106~~643.6756 0.00 5.320% 304100289 95 OF Clayton MO 4546,~~345~~857.7528 0.00 5.283% 940952167 96 LO Lincolnshire IL 5153,~~860~~535.6564 108,~~290~~615.9495 6.060% 30256173 97 MF Winston-Salem NC 4648,~~495~~045.4631 0.00 5.497% 940952168 98 LO Glenview IL 5052,~~601~~236.9023 108,~~041~~406.1582 6.060% 30256176 99 OF Newport Beach CA 4850,~~416~~030.6756 0.00 5.810% 968000100 100 RT Martinez CA 4344,~~500~~950.00 0.00 5.220% 304100302 101 MF Haltom City TX 4243,~~041~~443.6706 0.00 5.045% 968000102 102 MF South Strabane Townsh PA 4244,~~708~~131.3394 0.00 5.125% 940952321 103 MU Auburn Hills MI 4547,~~500~~016.0067 0.00 5.460% 968000104 104 RT Huntington NY 4344,~~540~~937.2996 1110,~~893~~496.9528 5.240% 304100396 105 OF New Albany OH 4445,~~040~~508.00 0.00 5.505% 940952239 106 LO Chantilly VA 4648,~~660~~143.2579 1412,~~084~~601.6511 5.920% 968000107 107 RT Lakeland FL 3840,~~788~~081.7571 0.00 5.005% 304100328 108 IN San Diego CA 4142,~~535~~919.0050 0.00 5.400% 968000109 109 LO Newport News VA 4344,~~229~~603.9207 1312,~~607~~234.4126 5.790% 304100284 110 MU Hemet CA 3940,~~085~~388.8369 0.00 5.270% 968000111 111 OF San Rafael CA 4042,~~833~~194.3344 0.00 5.600% 304100272 112 OF Richmond VA 3941,~~757~~082.5075 0.00 5.580% 304100324 113 RT Terre Haute IN 3536,~~190~~363.00 0.00 5.100% 304100303 114 IN Various CA 3537,~~990~~190.6331 0.00 5.235% 304100337 115 OT Windham NH 3738,~~032~~223.6756 98,~~345~~154.1324 5.410% 940952290 116 IN Brookfield WI 3739,~~867~~129.5075 0.00 5.610% 30256177 117 MF Fairfield OH 3739,~~966~~232.6722 0.00 5.695% 304100276 118 RT Lewisville NC 3738,~~033~~268.7521 0.00 5.590% 968000119 119 LO Daytona Beach FL 3637,~~484~~639.0580 1211,~~714~~558.6489 5.515% 304100320 120 LO Chesapeake VA 3536,~~228~~314.6781 1918,~~206~~120.6147 5.330% 940952216 121 MF East Orange NJ 3839,~~005~~231.6584 86,~~059~~833.5536 5.860% 30256178 122 RT Wilmington DE 3637,~~061~~222.1218 87,~~549~~388.9589 5.566% 968000123 123 OT Canoga Park CA 3638,~~992~~184.4983 87,~~213~~021.5521 5.760% 30256179 124 OF Chelmsford MA 3536,~~556~~741.2546 0.00 5.689% 304100317 125 MF Henderson NV 3132,~~904~~928.1434 87,~~788~~764.5838 5.190% 304100323 126 RT Littleton NH 3334,~~796~~883.2860 87,~~266~~179.5523 5.510% 304100312 127 MU Boston MA 3334,~~136~~240.2579 0.00 5.410% 304100321 128 RT Boston MA 3435,~~456~~566.5417 76,~~993~~883.5289 5.655% 940952030 129 SS Belleville NJ 3334,~~423~~457.7430 1615,~~888~~854.0852 5.540% 30256180 130 MF Greenville NC 3334,~~047~~149.9251 0.00 5.470% 30256181 131 LO Phoenix AZ 3536,~~760~~952.00 0.00 5.960% 940952311 132 OF Alexandria VA 3334,~~189~~295.0434 0.00 5.650% 304100341 133 RT Corona CA 3031,~~090~~093.00 0.00 5.310% 304100334 134 RT Birmingham AL 3031,~~637~~622.2763 76,~~674~~688.2690 5.430% 304100210 135 RT Poughkeepsie NY 2930,~~539~~487.6846 87,~~152~~204.3961 5.254% 304100330 136 IN Lake Zurich IL 3031,~~923~~919.3032 76,~~145~~149.4038 5.650% 304100256 137 RT Menomonee Falls WI 2627,~~771~~628.0875 87,~~078~~220.6497 4.989% 30256182 138 MF Stafford VA 28,~~053~~988.3344 0.00 5.260% 304100315 139 MU Lebanon NJ 2728,~~264~~124.0077 10,~~872~~012.9821 5.130% 940952297 140 RT Savannah GA 2930,~~274~~250.9982 0.00 5.570% 968000141 141 RT Creve Coeur MO 2728,~~604~~524.1731 0.00 5.300% 30256183 142 MF Greenville NC 2829,~~581~~501.2942 65,~~816~~896.3724 5.550% 304100313 143 MU St. Charles IL 27,~~023~~891.7469 76,~~251~~383.3035 5.260% 304100212 144 RT Manassas VA 25,~~114~~919.0685 6,~~929~~123.2041 5.254% 30256184 145 RT Brooklyn NY 2728,~~211~~088.3522 65,~~150~~273.7487 5.697% 940952287 146 IN Cypress CA 2728,~~724~~619.9212 5,~~938~~043.1191 5.860% 968000147 147 RT Moon Township PA 2425,~~812~~640.9201 0.00 5.270% 30256185 148 RT New York NY 2526,~~993~~859.3378 0.00 5.570% 304100308 149 RT Wausau WI 24,~~169~~943.3179 6,~~822~~047.1769 5.305% 968000150 150 OF Diamond Bar CA 2324,~~265~~040.0050 0.00 5.170% 940952329 151 SS North Brunswick NJ 2425,~~529~~287.0859 1211,~~393~~635.8635 5.540% 30256186 152 SS Seattle WA 2425,~~512~~329.5058 0.00 5.550% 304100322 153 RT Englewood OH 24,~~115~~918.0083 0.00 5.460% 304100282 154 LO Radford VA 2324,~~721~~472.9647 87,~~603~~852.4998 5.430% 968000155 155 RT Philadelphia PA 23,~~034~~774.4034 65,~~096~~356.1117 5.310% 940951954 156 LO Lake Oswego OR 2526,~~886~~710.8842 76,~~616~~793.7925 6.000% 968000157 157 RT Whittier CA 2425,~~637~~431.3464 54,~~423~~629.6434 5.770% 304100394 158 RT Fresno CA 2223,~~340~~085.5625 0.00 5.269% 940952283 159 MF Newark DE 2425,~~416~~204.8504 54,~~375~~587.1091 5.770% 304100307 160 LO Grasonville MD 2425,~~738~~525.7216 76,~~415~~628.2581 5.980% 968000161 161 LO Daytona Beach FL 2223,~~802~~524.5388 7,~~946~~224.6530 5.515% 304100283 162 LO Leesburg VA 2223,~~379~~087.2123 87,~~116~~408.5048 5.430% 968000163 163 RT Miami Beach FL 22,~~242~~958.0805 54,~~283~~567.4548 5.590% 304100280 164 LO Staunton VA 2122,~~484~~163.0475 7,~~791~~112.8413 5.430% 940952118 165 LO Tucson AZ 24,~~193~~975.5427 43,~~683~~901.3259 6.130% 968000166 166 MF Seattle WA 2021,~~498~~182.7504 0.00 5.290% 304100231 167 MF Charleston SC 2021,~~338~~016.6762 0.00 5.260% 30256187 168 RT Beaver Creek OH 21,~~156~~837.4660 54,~~054~~373.2612 5.532% 968000169 169 IN Syracuse NY 22,~~182~~897.6891 4,~~837~~122.2603 5.810% 304100232 170 MF Charleston SC 1920,~~637~~291.3391 0.00 5.260% 30256188 171 RT Woods Cross UT 2122,~~603~~301.9228 43,~~485~~788.6428 5.897% 304100267 172 RT Delafield WI 1819,~~425~~039.0017 0.00 5.025% 968000173 173 RT Tell City IN 1819,~~714~~314.0134 54,~~297~~697.5926 5.145% 304100300 174 RT Durham NC 1819,~~750~~375.6062 0.00 5.280% 30256189 175 RT Las Vegas NV 1920,~~740~~398.00 0.00 5.640% 940952328 176 SS Mountainside NJ 19,~~256~~851.4894 9,~~729~~134.7630 5.540% 30256190 177 RT Inglewood CA 1920,~~747~~406.7501 0.00 5.676% 968000178 178 RT Manchester VT 1819,~~428~~020.0330 4,~~697~~104.2194 5.440% 968000179 179 RT Duluth GA 18,~~225~~811.2414 43,~~577~~991.7989 5.480% 304100333 180 MU Darien CT 1718,~~655~~213.0065 65,~~504~~945.0742 5.330% 304100274 181 OT Chicago IL 1718,~~420~~000.0067 0.00 5.360% 940952315 182 RT Independence MO 1718,~~977~~556.3169 43,~~053~~474.8345 5.690% 30256191 183 MU West Covina CA 1718,~~459~~021.5793 43,~~068~~506.3903 5.600% 968000184 184 RT Fife WA 1718,~~548~~113.3740 43,~~108~~543.1815 5.630% 968000185 185 RT Puyallup WA 1516,~~761~~222.0053 14,~~507~~045.3582 5.110% 30256192 186 MF Mount Kisco NY 1516,~~725~~230.5683 43,~~176~~670.0881 5.260% 940951718 187 RT Mesa AZ 1617,~~587~~121.2182 3,~~726~~192.8120 5.700% 30256193 188 MF Napa CA 1516,~~872~~382.0774 3,~~912~~402.8013 5.460% 304100316 189 MF Grass Valley CA 1415,~~940~~420.8262 43,~~039~~559.2040 5.240% 940952266 190 MF Grand Forks ND 15,~~496~~996.8133 32,~~448~~949.6715 5.740% 30256194 191 RT Paris TN 15,~~373~~868.1396 32,~~341~~846.8805 5.770% 30256195 192 MF Brooklyn NY 13,~~392~~823.7951 32,~~397~~966.0028 5.370% 940952299 193 MF Batavia OH 1213,~~658~~080.7571 0.00 5.330% 940952327 194 SS Toms River NJ 12,~~456~~788.4647 17,~~442~~110.8079 5.540% 940952356 195 RT Columbus IN 13,~~259~~687.4269 2,~~636~~208.6740 6.040% 880255760 196 MF Hagerstown MD 14,~~372~~839.6936 21,~~060~~593.2861 7.000% 304100281 197 LO Charlottesville VA 10,~~294~~620.4413 3,~~733~~407.5990 5.430% Totals 14,~~276~~748,~~498~~667.8667 ~~781~~693,~~719~~151.9132

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 0506/01/2006 30253544 N/A 01/01/2011 N 125,000,000.00 125,000,000.00 0506/01/2006 30253351 N/A 01/01/2016 N 77,000,000.00 77,000,000.00 0506/01/2006 30253123 N/A 12/01/2010 N 72,000,000.00 72,000,000.00 0506/01/2006 968000005 N/A 12/11/2015 N 70,~~312~~229,~~046~~119.6938 70,~~229~~156,~~119~~005.3815 0506/11/2006 30253724 N/A 01/01/2016 N 65,000,000.00 65,000,000.00 0506/01/2006 304100298 N/A 10/11/2015 N 61,000,000.00 61,000,000.00 0506/11/2006 30256138 N/A 12/01/2015 N 38,500,000.00 38,500,000.00 0506/01/2006 30256139 N/A 12/01/2015 N 22,140,000.00 22,140,000.00 0506/01/2006 940952229 N/A 01/01/2016 N 55,000,000.00 55,000,000.00 0506/01/2006 30256140 N/A 02/01/2016 N 52,000,000.00 52,000,000.00 0506/01/2006 968000012 N/A 01/11/2016 N 50,400,000.00 50,400,000.00 0506/11/2006 304100292 N/A 10/11/2015 N 44,000,000.00 44,000,000.00 0506/11/2006 304100331 N/A 12/11/2015 N 43,000,000.00 43,000,000.00 0506/11/2006 30256141 N/A 01/01/2013 N 39,625,000.00 39,625,000.00 0506/01/2006 940952349 N/A 02/01/2016 N 39,000,000.00 39,000,000.00 0506/01/2006 968000017 N/A 12/11/2015 N 38,000,000.00 38,000,000.00 0506/11/2006 940952218 N/A 11/01/2015 N 33,100,000.00 33,100,000.00 0506/01/2006 968000019 N/A 11/11/2015 N 31,750,000.00 31,750,000.00 0506/11/2006 30256142 N/A 02/01/2016 N 14,600,000.00 14,600,000.00 0506/01/2006 30256145 N/A 02/01/2016 N 4,900,000.00 4,900,000.00 0506/01/2006 30256146 N/A 02/01/2016 N 4,400,000.00 4,400,000.00 0506/01/2006 30256147 N/A 02/01/2016 N 3,600,000.00 3,600,000.00 0506/01/2006 30256148 N/A 02/01/2016 N 3,500,000.00 3,500,000.00 0506/01/2006 304100345 N/A 06/11/2017 N 31,000,000.00 31,000,000.00 0506/11/2006 30256149 N/A 01/01/2016 N 30,700,000.00 30,700,000.00 0506/01/2006 968000027 N/A 11/11/2015 N 8,800,000.00 8,800,000.00 0506/11/2006 968000028 N/A 11/11/2015 N 8,000,000.00 8,000,000.00 0506/11/2006 968000029 N/A 11/11/2015 N 7,000,000.00 7,000,000.00 0506/11/2006 968000030 N/A 11/11/2015 N 6,000,000.00 6,000,000.00 0506/11/2006 30256150 N/A 10/01/2015 N 29,760,000.00 29,760,000.00 0506/01/2006 304100293 N/A 10/11/2015 N 28,700,000.00 28,700,000.00 0506/11/2006 30256151 N/A 02/01/2016 N 28,600,000.00 28,600,000.00 0506/01/2006 304100392 N/A 02/11/2016 N 28,600,000.00 28,600,000.00 0506/11/2006 940952212 N/A 10/01/2015 N 26,~~816~~784,~~860~~579.0103 26,~~784~~755,~~579~~998.0336 0506/01/2006 30256152 N/A 12/01/2015 N 26,650,000.00 26,650,000.00 0506/01/2006 940951981 N/A 03/01/2016 N 24,~~826~~799,~~596~~289.79 24,~~799~~775,~~289~~646.7941 0506/01/2006 304100362 N/A 01/11/2016 N 24,000,000.00 24,000,000.00 0506/11/2006 30256153 N/A 01/01/2016 N 23,700,000.00 23,700,000.00 0506/01/2006 940952282 N/A 02/01/2016 N 22,475,000.00 22,475,000.00 0506/01/2006 30256154 N/A 01/01/2016 N 22,000,000.00 22,000,000.00 0506/01/2006 968000042 N/A 01/11/2016 N 21,630,000.00 21,630,000.00 0406/11/2006 304100304 N/A 11/11/2015 N 21,000,000.00 21,000,000.00 0506/11/2006 968000044 N/A 09/11/2015 N 21,000,000.00 21,000,000.00 0406/11/2006 304100339 N/A 12/11/2015 N 20,750,000.00 20,750,000.00 0506/11/2006 968000046 N/A 12/11/2015 N 20,440,000.00 20,440,000.00 0506/11/2006 30256155 N/A 01/01/2016 N 20,000,000.00 20,000,000.00 0506/01/2006 30256156 N/A 02/01/2016 N 20,000,000.00 20,000,000.00 0506/01/2006 940951944 N/A 02/01/2019 N 19,~~934~~903,~~466~~015.3111 19,~~903~~874,~~015~~460.1150 0506/01/2006 304100305 N/A 11/11/2015 N 19,500,000.00 19,500,000.00 0406/11/2006 30256157 N/A 02/01/2016 N 19,000,000.00 19,000,000.00 0506/01/2006 304100335 N/A 12/11/2015 N 19,000,000.00 19,000,000.00 0506/11/2006 304100287 N/A 10/11/2015 N 17,825,000.00 17,825,000.00 0506/11/2006 30256158 N/A 02/01/2016 N 6,270,000.00 6,270,000.00 0506/01/2006 30256159 N/A 02/01/2016 N 4,660,000.00 4,660,000.00 0506/01/2006 30256160 N/A 02/01/2016 N 4,400,000.00 4,400,000.00 0506/01/2006 30256161 N/A 02/01/2016 N 2,470,000.00 2,470,000.00 05/01/2006 30256162 N/A 02/01/2016 N 17,300,000.00 17,300,000.00 0506/01/2006 30256163 N/A 02/01/2016 N 17,000,000.00 17,000,000.00 0506/01/2006 940952314 N/A 02/01/2016 N 17,000,000.00 17,000,000.00 0506/01/2006 968000061 N/A 10/11/2015 N 16,850,000.00 16,850,000.00 0506/11/2006 30256164 N/A 02/01/2016 N 16,600,000.00 16,600,000.00 0506/01/2006 30256165 N/A 03/01/2016 N 16,~~485~~467,~~285~~879.1591 16,~~467~~453,~~879~~006.9194 0506/01/2006 304100306 N/A 11/11/2015 N 16,200,000.00 16,200,000.00 0506/11/2006 968000065 N/A 12/11/2015 N 15,750,000.00 15,750,000.00 0506/11/2006 968000066 N/A 09/11/2020 N 15,~~666~~646,~~756~~658.0568 15,~~646~~628,~~658~~905.6863 0506/11/2006 30256166 N/A 03/01/2016 N 15,500,000.00 15,500,000.00 0506/01/2006 304100338 N/A 12/11/2010 N 15,~~437~~421,~~692~~301.7960 15,~~421~~407,~~301~~307.6044 0506/11/2006 968000069 N/A 11/11/2015 N 14,~~723~~701,~~922~~895.1756 14,~~701~~682,~~895~~197.5643 0506/11/2006 304100291 N/A 10/11/2015 N 14,400,000.00 14,400,000.00 0506/11/2006 30256167 N/A 12/01/2015 N 14,000,000.00 14,000,000.00 0506/01/2006 30256168 N/A 01/01/2016 N 13,950,000.00 13,950,000.00 0506/01/2006 304100309 N/A 11/11/2015 N 13,755,000.00 13,755,000.00 0506/11/2006 304100299 N/A 10/11/2015 N 13,670,000.00 13,670,000.00 0506/11/2006 968000075 N/A 11/11/2015 N 13,215,000.00 13,215,000.00 0506/11/2006 304100326 N/A 11/11/2015 N 13,~~184~~170,~~180~~386.2376 13,~~170~~158,~~386~~680.7641 0506/11/2006 304100271 N/A 09/11/2015 N 13,~~151~~136,~~484~~570.7600 13,~~136~~123,~~570~~599.0015 0506/11/2006 30256169 N/A 01/01/2016 N 13,000,000.00 13,000,000.00 0506/01/2006 968000079 N/A 11/11/2015 N 12,~~923~~907,~~071~~130.0335 12,~~907~~892,~~130~~915.3591 0506/11/2006 304100374 N/A 01/11/2016 N 12,720,000.00 12,720,000.00 0506/11/2006 304100329 N/A 12/11/2015 N 12,529,000.00 12,529,000.00 0506/11/2006 304100311 N/A 11/11/2015 N 12,500,000.00 12,500,000.00 0506/11/2006 304100290 N/A 10/11/2015 N 12,375,000.00 12,375,000.00 0506/11/2006 30256170 N/A 02/01/2016 N 12,000,000.00 12,000,000.00 0506/01/2006 30256171 N/A 02/01/2016 N 11,800,000.00 11,800,000.00 0506/01/2006 304100247 N/A 08/11/2015 N 11,500,000.00 11,500,000.00 05/11/2006 968000087 N/A 10/11/2015 N 11,400,000.00 11,400,000.00 0506/11/2006 940952347 N/A 02/01/2016 N 11,400,000.00 11,400,000.00 0506/01/2006 968000089 N/A 10/11/2015 N 11,000,000.00 11,000,000.00 0506/11/2006 940952325 N/A 01/01/2016 N 11,000,000.00 11,000,000.00 0506/01/2006 30256172 N/A 02/01/2011 N 10,~~567~~551,~~278~~679.7407 10,~~551~~537,~~679~~743.0721 0506/01/2006 940952324 N/A 01/01/2016 N 10,500,000.00 10,500,000.00 0506/01/2006 940952303 N/A 01/01/2016 N 10,~~466~~455,~~640~~414.1868 10,~~455~~445,~~414~~791.6830 0506/01/2006 968000094 N/A 10/11/2014 N 10,400,000.00 10,400,000.00 0506/11/2006 304100289 N/A 10/11/2015 N 10,300,000.00 10,300,000.00 0506/11/2006 940952167 N/A 01/01/2016 N 10,~~269~~259,~~435~~144.5864 10,~~259~~250,~~144~~528.6469 0506/01/2006 30256173 N/A 01/01/2016 N 10,150,000.00 10,150,000.00 0506/01/2006 940952168 N/A 01/01/2016 N 10,~~020~~010,~~177~~136.4631 10,~~010~~001,~~136~~729.3149 0506/01/2006 30256176 N/A 01/01/2011 N 10,000,000.00 10,000,000.00 0506/01/2006 968000100 N/A 01/11/2016 N 10,000,000.00 10,000,000.00 0406/11/2006 304100302 N/A 10/11/2015 N 10,000,000.00 10,000,000.00 0506/11/2006 968000102 N/A 10/11/2015 N 10,000,000.00 10,000,000.00 0506/11/2006 940952321 N/A 01/01/2016 N 10,000,000.00 10,000,000.00 0506/01/2006 968000104 N/A 09/11/2015 N 9,~~971~~959,~~058~~164.4146 9,~~959~~948,~~164~~668.4618 0506/11/2006 304100396 N/A 02/11/2016 N 9,600,000.00 9,600,000.00 0506/11/2006 940952239 N/A 01/01/2016 N 9,~~458~~444,~~158~~074.8419 9,~~444~~431,~~074~~473.1908 0506/01/2006 968000107 N/A 09/11/2015 N 9,300,000.00 9,300,000.00 0506/11/2006 304100328 N/A 12/11/2015 N 9,230,000.00 9,230,000.00 0506/11/2006 968000109 N/A 01/11/2016 N 8,~~959~~945,~~567~~960.9150 8,~~945~~933,~~960~~726.5024 0506/11/2006 304100284 N/A 09/11/2012 N 8,900,000.00 8,900,000.00 0506/11/2006 968000111 N/A 10/11/2015 N 8,750,000.00 8,750,000.00 0506/11/2006 304100272 N/A 09/11/2015 N 8,550,000.00 8,550,000.00 0506/11/2006 304100324 N/A 11/11/2015 N 8,280,000.00 8,280,000.00 0506/11/2006 304100303 N/A 11/11/2015 N 8,250,000.00 8,250,000.00 0506/11/2006 304100337 N/A 12/11/2015 N 8,~~214~~204,~~270~~925.7259 8,~~204~~196,~~925~~771.5935 0506/11/2006 940952290 N/A 01/01/2018 N 8,100,000.00 8,100,000.00 0506/01/2006 30256177 N/A 01/01/2011 N 8,000,000.00 8,000,000.00 0406/01/2006 304100276 N/A 09/11/2015 N 7,950,000.00 7,950,000.00 0506/11/2006 968000119 N/A 11/11/2015 N 7,~~938~~925,~~505~~791.9733 7,~~925~~914,~~791~~232.3344 0506/11/2006 304100320 N/A 11/11/2015 N 7,~~931~~912,~~407~~201.8827 7,~~912~~894,~~201~~080.2780 0506/11/2006 940952216 N/A 02/01/2016 N 7,~~782~~774,~~726~~667.8833 7,~~774~~767,~~667~~833.3397 0506/01/2006 30256178 N/A 01/01/2016 N 7,~~774~~766,~~585~~035.7580 7,~~766~~758,~~035~~646.8091 0506/01/2006 968000123 N/A 12/11/2015 N 7,~~706~~698,~~767~~554.9136 7,~~698~~691,~~554~~533.3615 0506/11/2006 30256179 N/A 01/01/2016 N 7,500,000.00 7,500,000.00 0506/01/2006 304100317 N/A 11/11/2015 N 7,~~376~~367,~~680~~891.2971 7,~~367~~360,~~891~~127.7133 0506/11/2006 304100323 N/A 11/11/2015 N 7,~~360~~352,~~351~~084.1560 7,~~352~~344,~~084~~905.6037 0506/11/2006 304100312 N/A 11/11/2015 N 7,350,000.00 7,350,000.00 0506/11/2006 304100321 N/A 11/11/2015 N 7,~~311~~303,~~733~~739.3381 7,~~303~~296,~~739~~855.8192 0506/11/2006 940952030 N/A 01/01/2016 N 7,~~239~~222,~~799~~911.5143 7,~~222~~207,~~911~~056.4391 0506/01/2006 30256180 N/A 02/01/2016 N 7,250,000.00 7,250,000.00 0506/01/2006 30256181 N/A 03/01/2011 N 7,200,000.00 7,200,000.00 0506/01/2006 940952311 N/A 03/01/2016 N 7,049,000.00 7,049,000.00 0506/01/2006 304100341 N/A 12/11/2015 N 6,800,000.00 6,800,000.00 0506/11/2006 304100334 N/A 12/11/2015 N 6,~~770~~762,~~667~~993.7246 6,~~762~~756,~~993~~304.4656 0506/11/2006 304100210 N/A 06/11/2015 N 6,~~747~~739,~~300~~148.7738 6,~~739~~731,~~148~~943.3877 0506/11/2006 304100330 N/A 12/11/2015 N 6,~~567~~560,~~781~~636.4505 6,~~560~~554,~~636~~486.0567 0506/11/2006 304100256 N/A 08/11/2015 N 6,~~439~~431,~~226~~147.0743 6,~~431~~423,~~147~~926.4346 0506/11/2006 30256182 N/A 04/01/2014 N 6,400,000.00 6,400,000.00 0506/01/2006 304100315 N/A 10/11/2015 N 6,~~377~~366,~~543~~670.8284 6,~~366~~356,~~670~~658.8463 0506/11/2006 940952297 N/A 03/01/2016 N 6,307,000.00 6,307,000.00 0506/01/2006 968000141 N/A 10/11/2015 N 6,250,000.00 6,250,000.00 0506/11/2006 30256183 N/A 01/01/2016 N 6,~~179~~172,~~738~~921.1881 6,~~172~~167,~~921~~025.8157 0506/01/2006 304100313 N/A 11/11/2015 N 6,~~165~~157,~~112~~860.0575 6,~~157~~151,~~860~~477.7540 05/11/2006 304100212 N/A 06/11/2015 N 5,~~735~~728,~~659~~730.8161 5,~~728~~722,~~730~~607.6120 0506/11/2006 30256184 N/A 01/01/2016 N 5,~~731~~725,~~721~~570.1945 5,~~725~~720,~~570~~296.4558 0506/01/2006 940952287 N/A 12/01/2015 N 5,~~677~~671,~~457~~519.6352 5,~~671~~666,~~519~~475.5261 0506/01/2006 968000147 N/A 11/11/2015 N 5,650,000.00 5,650,000.00 0506/11/2006 30256185 N/A 01/01/2016 N 5,600,000.00 5,600,000.00 0506/01/2006 304100308 N/A 11/11/2015 N 5,~~467~~460,~~138~~316.9982 5,~~460~~454,~~316~~269.8213 0506/11/2006 968000150 N/A 11/11/2015 N 5,400,000.00 5,400,000.00 0506/11/2006 940952329 N/A 01/01/2016 N 5,~~313~~300,~~158~~764.7690 5,~~300~~289,~~764~~129.9055 0506/01/2006 30256186 N/A 02/01/2016 N 5,300,000.00 5,300,000.00 0506/01/2006 304100322 N/A 11/11/2015 N 5,300,000.00 5,300,000.00 0506/11/2006 304100282 N/A 09/11/2015 N 5,~~242~~233,~~423~~819.1970 5,~~233~~225,~~819~~966.7072 0506/11/2006 968000155 N/A 10/11/2015 N 5,~~205~~199,~~513~~417.4635 5,~~199~~194,~~417~~061.3518 05/11/2006 940951954 N/A 01/01/2016 N 5,~~177~~169,~~375~~759.8405 5,~~169~~162,~~759~~965.0580 0506/01/2006 968000157 N/A 01/11/2016 N 5,~~123~~118,~~883~~460.9430 5,~~118~~113,~~460~~830.3096 0506/11/2006 304100394 N/A 02/11/2016 N 5,088,000.00 5,088,000.00 0506/11/2006 940952283 N/A 01/01/2016 N 5,~~078~~072,~~028~~653.1909 5,~~072~~068,~~653~~065.0918 0506/01/2006 304100307 N/A 11/11/2015 N 4,~~964~~956,~~292~~877.4520 4,~~956~~950,~~877~~248.2039 0506/11/2006 968000161 N/A 11/11/2015 N 4,~~961~~953,~~566~~619.2358 4,~~953~~946,~~619~~395.5828 0406/11/2006 304100283 N/A 09/11/2015 N 4,~~945~~937,~~682~~565.2575 4,~~937~~930,~~565~~157.7527 0506/11/2006 968000163 N/A 11/11/2015 N 4,~~774~~769,~~685~~401.2681 4,~~769~~764,~~401~~834.8133 0506/11/2006 304100280 N/A 09/11/2015 N 4,~~747~~740,~~854~~063.9612 4,~~740~~732,~~063~~950.1299 0506/11/2006 940952118 N/A 01/01/2016 N 4,~~736~~731,~~091~~408.9765 4,~~731~~727,~~408~~507.6506 0506/01/2006 968000166 N/A 11/11/2015 N 4,650,000.00 4,650,000.00 0406/11/2006 304100231 N/A 07/11/2015 N 4,640,000.00 4,640,000.00 0506/11/2006 30256187 N/A 02/01/2016 N 4,~~589~~584,~~253~~198.1286 4,~~584~~579,~~198~~825.8674 0506/01/2006 968000169 N/A 12/11/2015 N 4,~~581~~576,~~621~~784.4115 4,~~576~~572,~~784~~662.1512 0506/11/2006 304100232 N/A 07/11/2015 N 4,480,000.00 4,480,000.00 0506/11/2006 30256188 N/A 03/01/2016 N 4,~~396~~391,~~253~~767.5288 4,~~391~~387,~~767~~979.8860 0406/01/2006 304100267 N/A 08/11/2015 N 4,400,000.00 4,400,000.00 0506/11/2006 968000173 N/A 09/11/2015 N 4,~~364~~359,~~783~~485.3071 4,~~359~~354,~~485~~788.7145 0506/11/2006 304100300 N/A 10/11/2020 N 4,261,500.00 4,261,500.00 0506/11/2006 30256189 N/A 03/01/2016 N 4,200,000.00 4,200,000.00 0506/01/2006 940952328 N/A 01/01/2016 N 4,~~171~~161,~~077~~348.8913 4,~~161~~152,~~348~~213.1383 0506/01/2006 30256190 N/A 01/01/2016 N 4,175,000.00 4,175,000.00 0506/01/2006 968000178 N/A 08/11/2015 N 4,~~065~~060,~~007~~309.1291 4,~~060~~056,~~309~~204.9197 0506/11/2006 968000179 N/A 08/11/2015 N 3,~~990~~986,~~928~~350.1940 3,~~986~~982,~~350~~358.4051 0506/11/2006 304100333 N/A 12/11/2015 N 3,~~974~~968,~~859~~355.4336 3,~~968~~962,~~355~~409.3694 0506/11/2006 304100274 N/A 09/11/2015 N 3,900,000.00 3,900,000.00 0506/11/2006 940952315 N/A 02/01/2016 N 3,~~791~~787,~~348~~294.2340 3,~~787~~783,~~294~~819.4095 0506/01/2006 30256191 N/A 02/01/2016 N 3,~~741~~737,~~335~~267.6930 3,~~737~~733,~~267~~761.3027 0506/01/2006 968000184 N/A 11/11/2015 N 3,~~740~~736,~~326~~218.7254 3,~~736~~732,~~218~~675.5439 0506/11/2006 968000185 N/A 09/11/2015 N 3,~~701~~686,~~213~~706.5318 3,~~686~~672,~~706~~660.1836 0506/11/2006 30256192 N/A 01/01/2016 N 3,~~587~~583,~~580~~404.5749 3,~~583~~579,~~404~~733.4968 0506/01/2006 940951718 N/A 02/01/2016 N 3,~~492~~488,~~044~~317.2544 3,~~488~~485,~~317~~125.4424 0506/01/2006 30256193 N/A 01/01/2016 N 3,~~488~~484,~~367~~454.4060 3,~~484~~481,~~454~~052.6047 0506/01/2006 304100316 N/A 11/11/2015 N 3,~~421~~417,~~561~~522.6242 3,~~417~~413,~~522~~963.4202 0506/11/2006 940952266 N/A 01/01/2016 N 3,~~239~~236,~~751~~303.9730 3,~~236~~233,~~303~~354.3015 0506/01/2006 30256194 N/A 03/01/2016 N 3,~~197~~193,~~184~~842.5567 3,~~193~~190,~~842~~996.6762 0506/01/2006 30256195 N/A 02/01/2016 N 2,~~992~~989,~~803~~406.22 2,~~989~~986,~~406~~439.2294 0506/01/2006 940952299 N/A 12/01/2015 N 2,850,000.00 2,850,000.00 0506/01/2006 940952327 N/A 01/01/2016 N 2,~~698~~680,~~150~~708.9111 2,~~680~~663,~~708~~597.1132 0506/01/2006 940952356 N/A 02/01/2016 N 2,~~634~~631,~~322~~686.7104 2,~~631~~629,~~686~~477.0464 0506/01/2006 880255760 N/A 01/01/2024 N 2,~~463~~461,~~890~~830.3305 2,~~461~~460,~~830~~236.0544 0506/01/2006 304100281 N/A 09/11/2015 N 2,~~275~~271,~~013~~280.8324 2,~~271~~267,~~280~~872.2434 0506/11/2006 Totals 3,~~108~~107,~~659~~877,~~592~~872.1827 3,107,~~877~~184,~~872~~720.2795

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,~~229~~156,~~119~~005.3815 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,~~784~~755,~~579~~998.0336 30256152 36 Multi-Family Various TX 26,650,000.00 940951981 37 Retail Chula Vista CA 24,~~799~~775,~~289~~646.7941 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,~~903~~874,~~015~~460.1150 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,~~467~~453,~~879~~006.9194 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,~~646~~628,~~658~~905.6863 30256166 67 Retail Henderson NV 15,500,000.00 304100338 68 Office Columbia SC 15,~~421~~407,~~301~~307.6044 968000069 69 Lodging Various Various 14,~~701~~682,~~895~~197.5643 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,~~170~~158,~~386~~680.7641 304100271 77 Office Chelmsford MA 13,~~136~~123,~~570~~599.0015 30256169 78 Multi-Family Charlotte NC 13,000,000.00 968000079 79 Retail Westminster MD 12,~~907~~892,~~130~~915.3591 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,~~551~~537,~~679~~743.0721 940952324 92 Lodging Erlanger KY 10,500,000.00 940952303 93 Office Ontario CA 10,~~455~~445,~~414~~791.6830 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,~~259~~250,~~144~~528.6469 30256173 97 Multi-Family Winston-Salem NC 10,150,000.00 940952168 98 Lodging Glenview IL 10,~~010~~001,~~136~~729.3149 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,~~959~~948,~~164~~668.4618 304100396 105 Office New Albany OH 9,600,000.00 940952239 106 Lodging Chantilly VA 9,~~444~~431,~~074~~473.1908 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,~~945~~933,~~960~~726.5024 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,~~204~~196,~~925~~771.5935 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,~~925~~914,~~791~~232.3344 304100320 120 Lodging Chesapeake VA 7,~~912~~894,~~201~~080.2780 940952216 121 Multi-Family East Orange NJ 7,~~774~~767,~~667~~833.3397 30256178 122 Retail Wilmington DE 7,~~766~~758,~~035~~646.8091 968000123 123 Other Canoga Park CA 7,~~698~~691,~~554~~533.3615 30256179 124 Office Chelmsford MA 7,500,000.00 304100317 125 Multi-Family Henderson NV 7,~~367~~360,~~891~~127.7133 304100323 126 Retail Littleton NH 7,~~352~~344,~~084~~905.6037 304100312 127 Mixed Use Boston MA 7,350,000.00 304100321 128 Retail Boston MA 7,~~303~~296,~~739~~855.8192 940952030 129 Self Storage Belleville NJ 7,~~222~~207,~~911~~056.4391 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,~~762~~756,~~993~~304.4656 304100210 135 Retail Poughkeepsie NY 6,~~739~~731,~~148~~943.3877 304100330 136 Industrial Lake Zurich IL 6,~~560~~554,~~636~~486.0567 304100256 137 Retail Menomonee Falls WI 6,~~431~~423,~~147~~926.4346 30256182 138 Multi-Family Stafford VA 6,400,000.00 304100315 139 Mixed Use Lebanon NJ 6,~~366~~356,~~670~~658.8463 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,~~172~~167,~~921~~025.8157 304100313 143 Mixed Use St. Charles IL 6,~~157~~151,~~860~~477.7540 304100212 144 Retail Manassas VA 5,~~728~~722,~~730~~607.6120 30256184 145 Retail Brooklyn NY 5,~~725~~720,~~570~~296.4558 940952287 146 Industrial Cypress CA 5,~~671~~666,~~519~~475.5261 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,~~460~~454,~~316~~269.8213 968000150 150 Office Diamond Bar CA 5,400,000.00 940952329 151 Self Storage North Brunswick NJ 5,~~300~~289,~~764~~129.9055 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,~~233~~225,~~819~~966.7072 968000155 155 Retail Philadelphia PA 5,~~199~~194,~~417~~061.3518 940951954 156 Lodging Lake Oswego OR 5,~~169~~162,~~759~~965.0580 968000157 157 Retail Whittier CA 5,~~118~~113,~~460~~830.3096 304100394 158 Retail Fresno CA 5,088,000.00 940952283 159 Multi-Family Newark DE 5,~~072~~068,~~653~~065.0918 304100307 160 Lodging Grasonville MD 4,~~956~~950,~~877~~248.2039 968000161 161 Lodging Daytona Beach FL 4,~~953~~946,~~619~~395.5828 304100283 162 Lodging Leesburg VA 4,~~937~~930,~~565~~157.7527 968000163 163 Retail Miami Beach FL 4,~~769~~764,~~401~~834.8133 304100280 164 Lodging Staunton VA 4,~~740~~732,~~063~~950.1299 940952118 165 Lodging Tucson AZ 4,~~731~~727,~~408~~507.6506 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,~~584~~579,~~198~~825.8674 968000169 169 Industrial Syracuse NY 4,~~576~~572,~~784~~662.1512 304100232 170 Multi-Family Charleston SC 4,480,000.00 30256188 171 Retail Woods Cross UT 4,~~391~~387,~~767~~979.8860 304100267 172 Retail Delafield WI 4,400,000.00 968000173 173 Retail Tell City IN 4,~~359~~354,~~485~~788.7145 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,~~161~~152,~~348~~213.1383 30256190 177 Retail Inglewood CA 4,175,000.00 968000178 178 Retail Manchester VT 4,~~060~~056,~~309~~204.9197 968000179 179 Retail Duluth GA 3,~~986~~982,~~350~~358.4051 304100333 180 Mixed Use Darien CT 3,~~968~~962,~~355~~409.3694 304100274 181 Other Chicago IL 3,900,000.00 940952315 182 Retail Independence MO 3,~~787~~783,~~294~~819.4095 30256191 183 Mixed Use West Covina CA 3,~~737~~733,~~267~~761.3027 968000184 184 Retail Fife WA 3,~~736~~732,~~218~~675.5439 968000185 185 Retail Puyallup WA 3,~~686~~672,~~706~~660.1836 30256192 186 Multi-Family Mount Kisco NY 3,~~583~~579,~~404~~733.4968 940951718 187 Retail Mesa AZ 3,~~488~~485,~~317~~125.4424 30256193 188 Multi-Family Napa CA 3,~~484~~481,~~454~~052.6047 304100316 189 Multi-Family Grass Valley CA 3,~~417~~413,~~522~~963.4202 940952266 190 Multi-Family Grand Forks ND 3,~~236~~233,~~303~~354.3015 30256194 191 Retail Paris TN 3,~~193~~190,~~842~~996.6762 30256195 192 Multi-Family Brooklyn NY 2,~~989~~986,~~406~~439.2294 940952299 193 Multi-Family Batavia OH 2,850,000.00 940952327 194 Self Storage Toms River NJ 2,~~680~~663,~~708~~597.1132 940952356 195 Retail Columbus IN 2,~~631~~629,~~686~~477.0464 880255760 196 Multi-Family Hagerstown MD 2,~~461~~460,~~830~~236.0544 304100281 197 Lodging Charlottesville VA 2,~~271~~267,~~280~~872.2434 Totals 3,107,~~877~~184,~~872~~720.2795

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 5,805,459.64 0.00 968000005 0.00 0.00 30253724 0.00 0.00 304100298 0.00 01,569,698.0035 01/01/2006 03/31/2006 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 01,382,591.00 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 0459,812.0040 01/01/2006 03/31/2006 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 0316,451.0072 01/01/2006 03/31/2006 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 0644,432.00 0.00 968000100 0.00 0.00 304100302 0.00 0229,047.00 01/01/2006 03/31/2006 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 0216,351.0080 01/01/2006 03/31/2006 940952290 0.00 0.00 30256177 0.00 0.00 304100276 0.00 0173,163.0085 01/01/2006 03/31/2006 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 0150,087.0004 01/01/2006 03/31/2006 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 0167,511.0055 01/01/2006 03/31/2006 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 0128,895.0055 01/01/2006 03/31/2006 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 564,853.56 0.00 968000166 0.00 0.00 304100231 0.00 085,755.0037 01/01/2006 03/31/2006 30256187 0.00 0.00 968000169 0.00 0.00 304100232 0.00 0106,898.0057 01/01/2006 03/31/2006 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 06/16/2006 0 $0.00 0 $0.00 0 $0.00 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 06/16/2006 0 $0.00 0 $0.00 0 $0.00 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 06/16/2006 0 $0.00 0 $0.00 5.510990% 5.473513% 103 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.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~968000042~~30256161 4257 0 0405/1101/2006 9211,~~251~~693.9594 ~~92,251.95 B 968000044 44 0 04/~~11~~/2006 92~~,~~400~~693.0094 ~~92,400.00~~ B ~~304100305~~304100247 5086 0 0405/11/2006 ~~80,762.~~50 80,~~762~~702.5022 ~~B 968000100 100 0 04/11/2006 43~~50,~~166~~702.6722 ~~43,166.67~~ B ~~30256177~~304100313 ~~117~~143 0 0405/~~01/2006 37,766.67 37,766.67 B 968000161 161 0 04/~~11/2006 3034,~~418~~115.4196 3034,~~418~~115.4196 B ~~968000166~~968000155 ~~166~~155 0 0405/11/2006 2028,~~033~~727.7556 2028,~~033~~727.7556 B ~~30256188 171 0 04/01/2006 25,869.75 25,869.75 B~~ Totals 84 ~~422~~125,~~669~~239.7068 ~~422~~125,~~669~~239.7068

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~968000042~~30256161 212,~~630~~470,000.00 0.00 ~~968000044~~304100247 2111,~~000,000.00 0.00 304100305 19,~~500,000.00 0.00 ~~968000100~~304100313 106,~~000~~157,~~000~~860.0075 0.00 ~~30256177~~968000155 85,~~000~~199,~~000~~417.0035 0.00 ~~968000161 4,961,566.23 0.00 968000166 4,650,000.00 0.00 30256188 4,396,253.52 0.00~~ Totals 9425,~~137~~327,~~819~~278.7510 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = B (84 loans) ~~422~~125,~~669~~239.7068 ~~422~~125,~~669~~239.7068 9425,~~137~~327,~~819~~278.7510 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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