10-D 1 gmc06c01_10d-200607.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: June 13, 2006 to July 10, 2006 Commission File Number of issuing entity: 333-123974-02 GMAC Commercial Mortgage Securities, Inc. Series 2006-C1 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor:333-123974 GMAC Commercial Mortgage Securities, Inc. (Exact name of depositor as specified in its charter) GMAC Commercial Mortgage Corporation (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2193487 54-2193488 54-2193489 54-2193490 54-6696479 (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-1D ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ Q ______ ______ ___X___ ___________ S ______ ______ ___X___ ___________ FNB-1 ______ ______ ___X___ ___________ FNB-2 ______ ______ ___X___ ___________ FNB-3 ______ ______ ___X___ ___________ FNB-4 ______ ______ ___X___ ___________ FNB-5 ______ ______ ___X___ ___________ FNB-6 ______ ______ ___X___ ___________ R-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ R-III ______ ______ ___X___ ___________ R-L ______ ______ ___X___ ___________ XP ______ ______ ___X___ ___________ XC ______ ______ ___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 July 10, 2006 a distribution was made to holders of GMAC Commercial Mortgage Securities, Inc. Series 2006-C1. 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 GMAC Commercial Mortgage Securities, Inc. Series 2006-C1, relating to the July 10, 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. GMAC Commercial Mortgage Securities, Inc. (Depositor) /s/ Victor Diaso Victor Diaso, Vice President Date: July 18, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of GMAC Commercial Mortgage Securities, Inc. Series 2006-C1, relating to the July 10, 2006 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 GMAC Commercial Mortgage Securities, Inc. Mortgage Pass-Through Certificates Series 2006-C1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: July 10, 2006 Record Date: June 30, 2006 Determination Date: July 03, 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 - 16 Mortgage Loan Detail 17 - 20 NOI Detail 21 - 24 Principal Prepayment Detail 25 Historical Detail 26 Delinquency Loan Detail 27 - 29 Specially Serviced Loan Detail 30 - 31 Modified Loan Detail 32 Historical Liquidated Loan Detail 33 Historical Bond/Collateral Loss Reconciliation Detail 34 Interest Shortfall Reconciliation Detail 35 - 36 Supplemental Reporting 37 Depositor GMAC Commercial Mortgage Securities, Inc. 200 Witmer Road Horsham, PA 19044 Contact: Karen Repeckyj Phone Number: (215) 328-1259 Master Servicer Capmark Finance Inc. 550 California Street, 12th Floor San Francisco, CA 94104 Contact: Henry Bieber Phone Number: (415) 835-9200 Special Servicer CWCapital Asset Management LLC. 1919 Pennsylvania Avenue, NW Suite 400 Washington, DC 20006-3434 Contact: Kathleen Olin Phone Number: (202) 973-6375 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 361849Q47 4.975000% 37,000,000.00 35,~~545~~214,~~694~~835.2541 ~~330~~369,~~858~~750.8401 ~~147~~145,~~366~~994.5284 A-1D 361849Q54 4.084000% 15,000,000.00 14,~~410~~276,~~416~~284.5862 ~~134~~149,~~131~~898.9665 4948,~~043~~586.4596 A-2 361849Q70 5.147000% 166,000,000.00 166,000,000.00 0.00 712,001.67 A-3 361849Q88 5.277000% 98,000,000.00 98,000,000.00 0.00 430,955.00 A-4 361849Q96 5.238000% 576,071,000.00 576,071,000.00 0.00 2,514,549.9192 A-1A 361849Q62 5.233000% 296,113,000.00 296,~~020~~000,~~177~~010.8292 2023,~~166~~571.9019 1,290,~~894~~806.6671 A-M 361849R38 5.290000% 169,740,000.00 169,740,000.00 0.00 748,270.50 A-J 361849R46 5.349000% 114,575,000.00 114,575,000.00 0.00 510,718.06 B 361849R53 5.429000% 36,070,000.00 36,070,000.00 0.00 163,186.69 C 361849R61 5.~~545565~~368824% 19,096,000.00 19,096,000.00 0.00 8885,~~248~~435.4389 D 361849R79 5.~~574565~~397824% 12,731,000.00 12,731,000.00 0.00 5957,~~141~~266.4942 E 361849R87 5.~~603565~~426824% 21,217,000.00 21,217,000.00 0.00 9995,~~075~~950.7077 F 361849S29 5.~~613565~~436824% 16,974,000.00 16,974,000.00 0.00 7976,~~403~~903.88 G 361849S37 5.~~613565~~436824% 19,096,000.00 19,096,000.00 0.00 8986,~~330~~517.5399 H 361849S45 5.~~613565~~436824% 19,096,000.00 19,096,000.00 0.00 8986,~~330~~517.5399 J 361849S52 5.~~613565~~436824% 23,339,000.00 23,339,000.00 0.00 ~~109~~105,~~179~~741.1770 K 361849S60 4.918000% 6,366,000.00 6,366,000.00 0.00 26,089.99 L 361849S78 4.918000% 6,365,000.00 6,365,000.00 0.00 26,085.89 M 361849S86 4.918000% 8,487,000.00 8,487,000.00 0.00 34,782.56 N 361849S94 4.918000% 2,122,000.00 2,122,000.00 0.00 8,696.66 O 361849T28 4.918000% 4,243,000.00 4,243,000.00 0.00 17,389.23 P 361849T36 4.918000% 6,365,000.00 6,365,000.00 0.00 26,085.89 Q 361849T44 4.918000% 23,340,243.00 23,340,243.00 0.00 9593,~~251~~046.5011 S 111322608 0.000000% 0.00 0.00 0.00 0.00 FNB-1 361849T51 5.~~434765~~259450% 5,100,000.00 5,100,000.00 0.00 2322,~~097~~352.7566 FNB-2 361849T69 5.~~434765~~259450% 5,600,000.00 5,600,000.00 0.00 2524,~~362~~544.2410 FNB-3 361849T77 5.~~434765~~259450% 2,100,000.00 2,100,000.00 0.00 9,~~510~~204.8404 FNB-4 341849T85 5.~~434765~~259450% 4,500,000.00 4,500,000.00 0.00 2019,~~380~~722.3794 FNB-5 361849T93 5.~~434765~~259450% 2,400,000.00 2,400,000.00 0.00 10,~~869~~518.5390 FNB-6 361849U26 5.~~434765~~259450% 13,300,000.00 13,300,000.00 0.00 6058,~~235~~292.3124 R-I 111347241 0.000000% 0.00 0.00 0.00 0.00 R-II 111347233 0.000000% 0.00 0.00 0.00 0.00 R-III 111347258 0.000000% 0.00 0.00 0.00 0.00 R-L 111347225 0.000000% 0.00 0.00 0.00 0.00 Totals 1,730,406,243.00 1,~~728~~727,~~269~~784,~~531~~373.6595 ~~485~~543,~~157~~219.7085 7,~~564~~536,~~533~~216.9520

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 361849Q47 0.00 0.00 ~~478~~515,~~225~~744.3685 3534,~~214~~845,~~835~~085.4140 30.0506% A-1D 361849Q54 0.00 0.00 ~~183~~198,~~175~~485.4161 14,~~276~~126,~~284~~385.6297 30.0506% A-2 361849Q70 0.00 0.00 712,001.67 166,000,000.00 30.0506% A-3 361849Q88 0.00 0.00 430,955.00 98,000,000.00 30.0506% A-4 361849Q96 0.00 0.00 2,514,549.9192 576,071,000.00 30.0506% A-1A 361849Q62 0.00 0.00 1,~~311~~314,~~061~~377.5690 ~~296~~295,~~000~~976,~~010~~439.9273 30.0506% A-M 361849R38 0.00 0.00 748,270.50 169,740,000.00 20.0304% A-J 361849R46 0.00 0.00 510,718.06 114,575,000.00 13.27% B 361849R53 0.00 0.00 163,186.69 36,070,000.00 11.1415% C 361849R61 0.00 0.00 8885,~~248~~435.4389 19,096,000.00 10.02% D 361849R79 0.00 0.00 5957,~~141~~266.4942 12,731,000.00 9.2627% E 361849R87 0.00 0.00 9995,~~075~~950.7077 21,217,000.00 8.01% F 361849S29 0.00 0.00 7976,~~403~~903.88 16,974,000.00 7.01% G 361849S37 0.00 0.00 8986,~~330~~517.5399 19,096,000.00 5.8889% H 361849S45 0.00 0.00 8986,~~330~~517.5399 19,096,000.00 4.76% J 361849S52 0.00 0.00 ~~109~~105,~~179~~741.1770 23,339,000.00 3.38% K 361849S60 0.00 0.00 26,089.99 6,366,000.00 3.0001% L 361849S78 0.00 0.00 26,085.89 6,365,000.00 2.63% M 361849S86 0.00 0.00 34,782.56 8,487,000.00 2.13% N 361849S94 0.00 0.00 8,696.66 2,122,000.00 2.00% O 361849T28 0.00 0.00 17,389.23 4,243,000.00 1.75% P 361849T36 0.00 0.00 26,085.89 6,365,000.00 1.38% Q 361849T44 0.00 0.00 9593,~~251~~046.5011 23,340,243.00 0.00% S 111322608 0.00 0.00 0.00 0.00 0.00% FNB-1 361849T51 0.00 0.00 2322,~~097~~352.7566 5,100,000.00 0.00% FNB-2 361849T69 0.00 0.00 2524,~~362~~544.2410 5,600,000.00 0.00% FNB-3 361849T77 0.00 0.00 9,~~510~~204.8404 2,100,000.00 0.00% FNB-4 341849T85 0.00 0.00 2019,~~380~~722.3794 4,500,000.00 0.00% FNB-5 361849T93 0.00 0.00 10,~~869~~518.5390 2,400,000.00 0.00% FNB-6 361849U26 0.00 0.00 6058,~~235~~292.3124 13,300,000.00 0.00% R-I 111347241 0.00 0.00 0.00 0.00 0.00% R-II 111347233 0.00 0.00 0.00 0.00 0.00% R-III 111347258 0.00 0.00 0.00 0.00 0.00% R-L 111347225 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 8,~~049~~079,~~691~~436.6505 1,727,~~784~~241,~~373~~154.9510

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount XP 361849R20 0.~~328766~~166564% 1,658,713,000.00 1,658,713,000.00 ~~454~~230,~~440~~234.9947 XC 361849R95 0.~~042824~~038314% 1,697,406,243.00 1,~~695~~694,~~269~~784,~~531~~373.6595 6054,~~498~~111.2140

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount XP 361849R20 0.00 ~~454~~230,~~440~~234.9947 1,~~658~~655,~~713~~556,000.00 XC 361849R95 0.00 6054,~~498~~111.2140 1,694,~~784~~241,~~373~~154.9510 (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 361849Q47 ~~960~~951.~~69443919~~75230838 89.~~94213081~~99324351 3.~~98287892~~94580649 0.00000000 0.00000000 ~~951~~941.~~75230838~~75906486 A-1D 361849Q54 ~~960~~951.~~69443867~~75230800 89.~~94213067~~99324333 3.~~26956333~~23913067 0.00000000 0.00000000 ~~951~~941.~~75230800~~75906467 A-2 361849Q70 1,000.00000000 0.00000000 4.28916669 0.00000000 0.00000000 1,000.00000000 A-3 361849Q88 1,000.00000000 0.00000000 4.39750000 0.00000000 0.00000000 1,000.00000000 A-4 361849Q96 1,000.00000000 0.00000000 4.~~36499999~~36500001 0.00000000 0.00000000 1,000.00000000 A-1A 361849Q62 999.~~68653122~~61842580 0.~~06810542~~07960201 4.~~35946635~~35916934 0.00000000 0.00000000 999.~~61842580~~53882379 A-M 361849R38 1,000.00000000 0.00000000 4.40833333 0.00000000 0.00000000 1,000.00000000 A-J 361849R46 1,000.00000000 0.00000000 4.45749998 0.00000000 0.00000000 1,000.00000000 B 361849R53 1,000.00000000 0.00000000 4.52416662 0.00000000 0.00000000 1,000.00000000 C 361849R61 1,000.00000000 0.00000000 4.~~62130446~~47402021 0.00000000 0.00000000 1,000.00000000 D 361849R79 1,000.00000000 0.00000000 4.~~64547090~~49818710 0.00000000 0.00000000 1,000.00000000 E 361849R87 1,000.00000000 0.00000000 4.~~66963755~~52235330 0.00000000 0.00000000 1,000.00000000 F 361849S29 1,000.00000000 0.00000000 4.~~67797101~~53068693 0.00000000 0.00000000 1,000.00000000 G 361849S37 1,000.00000000 0.00000000 4.~~67797078~~53068653 0.00000000 0.00000000 1,000.00000000 H 361849S45 1,000.00000000 0.00000000 4.~~67797078~~53068653 0.00000000 0.00000000 1,000.00000000 J 361849S52 1,000.00000000 0.00000000 4.~~67797121~~53068683 0.00000000 0.00000000 1,000.00000000 K 361849S60 1,000.00000000 0.00000000 4.09833333 0.00000000 0.00000000 1,000.00000000 L 361849S78 1,000.00000000 0.00000000 4.09833307 0.00000000 0.00000000 1,000.00000000 M 361849S86 1,000.00000000 0.00000000 4.09833392 0.00000000 0.00000000 1,000.00000000 N 361849S94 1,000.00000000 0.00000000 4.09833176 0.00000000 0.00000000 1,000.00000000 O 361849T28 1,000.00000000 0.00000000 4.09833373 0.00000000 0.00000000 1,000.00000000 P 361849T36 1,000.00000000 0.00000000 4.09833307 0.00000000 0.00000000 1,000.00000000 Q 361849T44 1,000.00000000 0.00000000 43.~~08099864~~98650991 0.00000000 0.00000000 1,000.00000000 S 111322608 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 FNB-1 361849T51 1,000.00000000 0.00000000 4.~~52897059~~38287451 0.00000000 0.00000000 1,000.00000000 FNB-2 361849T69 1,000.00000000 0.00000000 4.~~52897143~~38287500 0.00000000 0.00000000 1,000.00000000 FNB-3 361849T77 1,000.00000000 0.00000000 4.~~52897143~~38287619 0.00000000 0.00000000 1,000.00000000 FNB-4 341849T85 1,000.00000000 0.00000000 4.~~52897111~~38287556 0.00000000 0.00000000 1,000.00000000 FNB-5 361849T93 1,000.00000000 0.00000000 4.~~52897083~~38287500 0.00000000 0.00000000 1,000.00000000 FNB-6 361849U26 1,000.00000000 0.00000000 4.~~52897068~~38287519 0.00000000 0.00000000 1,000.00000000 R-I 111347241 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 111347233 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 111347258 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-L 111347225 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount XP 361849R20 1,000.00000000 0.~~27397204~~13880308 0.00000000 ~~1,000~~998.~~00000000~~09671715 XC 361849R95 998.~~74119036~~45536738 0.~~03564156~~03187887 0.00000000 998.~~45536738~~13533801

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances ~~404~~2,609.6099 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 7169,~~750~~468.0646 Less Delinquent Master Servicing Fees 3432,~~710~~583.5804 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 4534,~~106~~710.2058 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 8271,~~145~~596.6800

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0506/01/2006 - 0506/30/2006 30 ~~147~~145,~~366~~994.5284 0.00 ~~147~~145,~~366~~994.5284 A-1D 0506/01/2006 - 0506/30/2006 30 4948,~~043~~586.4596 0.00 4948,~~043~~586.4596 A-2 0506/01/2006 - 0506/30/2006 30 712,001.67 0.00 712,001.67 A-3 0506/01/2006 - 0506/30/2006 30 430,955.00 0.00 430,955.00 A-4 0506/01/2006 - 0506/30/2006 30 2,514,549.92 0.00 2,514,549.92 A-1A 0506/01/2006 - 0506/30/2006 30 1,290,~~894~~806.6671 0.00 1,290,~~894~~806.6671 A-M 0506/01/2006 - 0506/30/2006 30 748,270.50 0.00 748,270.50 A-J 0506/01/2006 - 0506/30/2006 30 510,718.06 0.00 510,718.06 B 0506/01/2006 - 0506/30/2006 30 163,186.69 0.00 163,186.69 C 0506/01/2006 - 0506/30/2006 30 8885,~~248~~435.4389 0.00 8885,~~248~~435.4389 D 0506/01/2006 - 0506/30/2006 30 5957,~~141~~266.4942 0.00 5957,~~141~~266.4942 E 0506/01/2006 - 0506/30/2006 30 9995,~~075~~950.7077 0.00 9995,~~075~~950.7077 F 0506/01/2006 - 0506/30/2006 30 7976,~~403~~903.88 0.00 7976,~~403~~903.88 G 0506/01/2006 - 0506/30/2006 30 8986,~~330~~517.5399 0.00 8986,~~330~~517.5399 H 0506/01/2006 - 0506/30/2006 30 8986,~~330~~517.5399 0.00 8986,~~330~~517.5399 J 0506/01/2006 - 0506/30/2006 30 ~~109~~105,~~179~~741.1770 0.00 ~~109~~105,~~179~~741.1770 K 0506/01/2006 - 0506/30/2006 30 26,089.99 0.00 26,089.99 L 0506/01/2006 - 0506/30/2006 30 26,085.89 0.00 26,085.89 M 0506/01/2006 - 0506/30/2006 30 34,782.56 0.00 34,782.56 N 0506/01/2006 - 0506/30/2006 30 8,696.66 0.00 8,696.66 O 0506/01/2006 - 0506/30/2006 30 17,389.23 0.00 17,389.23 P 0506/01/2006 - 0506/30/2006 30 26,085.89 0.00 26,085.89 Q 0506/01/2006 - 0506/30/2006 30 95,656.10 0.00 95,656.10 XP 0506/01/2006 - 0506/30/2006 30 ~~454~~230,~~440~~234.9947 0.00 ~~454~~230,~~440~~234.9947 XC 0506/01/2006 - 0506/30/2006 30 6054,~~498~~111.2140 0.00 6054,~~498~~111.2140 FNB-1 0506/01/2006 - 0506/30/2006 30 2322,~~097~~352.7566 0.00 2322,~~097~~352.7566 FNB-2 0506/01/2006 - 0506/30/2006 30 2524,~~362~~544.2410 0.00 2524,~~362~~544.2410 FNB-3 0506/01/2006 - 0506/30/2006 30 9,~~510~~204.8404 0.00 9,~~510~~204.8404 FNB-4 0506/01/2006 - 0506/30/2006 30 2019,~~380~~722.3794 0.00 2019,~~380~~722.3794 FNB-5 0506/01/2006 - 0506/30/2006 30 10,~~869~~518.5390 0.00 10,~~869~~518.5390 FNB-6 0506/01/2006 - 0506/30/2006 30 6058,~~235~~292.3124 0.00 6058,~~235~~292.3124 Total 87,~~079~~823,~~877~~172.7606 0.00 87,~~079~~823,~~877~~172.7606

Certificate Interest Reconciliation (continued) Class Distributable WAC CAP Additional Interest Remaining Unpaid Certificate Shortfall Trust Fund Distribution Distributable Interest Expenses Certificate Adjustment Interest A-1 0.00 0.00 0.00 ~~147~~145,~~366~~994.5284 0.00 A-1D 0.00 0.00 0.00 4948,~~043~~586.4596 0.00 A-2 0.00 0.00 0.00 712,001.67 0.00 A-3 0.00 0.00 0.00 430,955.00 0.00 A-4 0.00 0.00 0.00 2,514,549.9192 0.00 A-1A 0.00 0.00 0.00 1,290,~~894~~806.6671 0.00 A-M 0.00 0.00 0.00 748,270.50 0.00 A-J 0.00 0.00 0.00 510,718.06 0.00 B 0.00 0.00 0.00 163,186.69 0.00 C 0.00 0.00 0.00 8885,~~248~~435.4389 0.00 D 0.00 0.00 0.00 5957,~~141~~266.4942 0.00 E 0.00 0.00 0.00 9995,~~075~~950.7077 0.00 F 0.00 0.00 0.00 7976,~~403~~903.88 0.00 G 0.00 0.00 0.00 8986,~~330~~517.5399 0.00 H 0.00 0.00 0.00 8986,~~330~~517.5399 0.00 J 0.00 0.00 0.00 ~~109~~105,~~179~~741.1770 0.00 K 0.00 0.00 0.00 26,089.99 0.00 L 0.00 0.00 0.00 26,085.89 0.00 M 0.00 0.00 0.00 34,782.56 0.00 N 0.00 0.00 0.00 8,696.66 0.00 O 0.00 0.00 0.00 17,389.23 0.00 P 0.00 0.00 0.00 26,085.89 0.00 Q 0.00 0.00 ~~404~~2,609.6099 9593,~~251~~046.5011 ~~404~~3,014.6059 XP 0.00 0.00 0.00 ~~454~~230,~~440~~234.9947 0.00 XC 0.00 0.00 0.00 6054,~~498~~111.2140 0.00 FNB-1 0.00 0.00 0.00 2322,~~097~~352.7566 0.00 FNB-2 0.00 0.00 0.00 2524,~~362~~544.2410 0.00 FNB-3 0.00 0.00 0.00 9,~~510~~204.8404 0.00 FNB-4 0.00 0.00 0.00 2019,~~380~~722.3794 0.00 FNB-5 0.00 0.00 0.00 10,~~869~~518.5390 0.00 FNB-6 0.00 0.00 0.00 6058,~~235~~292.3124 0.00 Total 0.00 0.00 ~~404~~2,609.6099 87,~~079~~820,~~473~~562.1507 ~~404~~3,014.6059

Other Required Information Available Distribution Amount 8,~~564~~363,~~630~~781.8592 Aggregate Stated Principal Balance after current Distribution Date All Loans 1,694,~~784~~241,~~374~~154.4560 Loan Group 1 1,398,~~783~~263,~~476~~827.2155 Loan Group 2 ~~296~~295,~~000~~997,~~898~~327.9405 Aggregate Stated Principal Balance before current Distribution Date All Loans 1,~~695~~694,~~269~~784,~~532~~374.1545 Loan Group 1 1,~~399~~398,~~248~~783,~~467~~476.0121 Loan Group 2 296,~~021~~000,~~065~~898.1424 Percentage of the Cut-off Principal Balance after current Distribution Date All Loans 99.8581% Loan Group 1 99.8278% Loan Group 2 99.9695% First National Bank Center Loan (Non-Pooled) 100.00% Excess Liquidation Proceeds Reserve Account balance 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,894,152.03 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 7,894,152.03 Principal: Scheduled Principal 543,219.85 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 543,219.85 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 8,437,371.88 Total Funds Distributed Fees: Master Servicing Fee 69,468.46 Trustee Fee 1,511.82 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 70,980.28 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 2,609.99 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 2,609.99 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 7,820,562.07 Principal Distribution 543,219.85 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 8,363,781.92 Total Funds Distributed 8,437,372.19

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. Below 2,000,000 11 15,~~836~~821,~~287~~038.2378 0.93 ~~127~~126 6.~~1706~~1709 1.~~535374~~535465 2,000,000 to 2,999,999 8 20,~~229~~216,~~709~~930.0343 1.19 ~~107~~106 5.4734 1.~~420770~~436590 3,000,000 to 3,999,999 11 38,~~581~~567,~~340~~841.0144 2.28 ~~113~~112 5.4457 1.~~365921~~476623 4,000,000 to 5,999,999 25 122,~~057~~002,~~201~~926.8758 7.20 ~~109~~108 5.4350 1.~~496974~~565888 6,000,000 to 7,999,999 15 101,~~773~~747,~~657~~124.8782 6.01 ~~107~~106 5.~~4999~~4998 1.~~392804~~498096 8,000,000 to 9,999,999 5 44,~~718~~684,~~905~~824.1887 2.64 ~~106~~105 5.5890 1.~~326917~~532615 10,000,000 to 14,999,999 13 152,~~523~~498,~~813~~453.0504 9.00 ~~117~~116 5.3293 1.~~410146~~434537 15,000,000 to 29,999,999 18 388,~~856~~613,~~649~~069.5635 22.94 ~~107~~106 5.~~4991~~4989 1.~~476209~~523249 30,000,000 to 49,999,999 5 174,~~253~~216,~~980~~751.0021 10.28 ~~113~~112 5.~~4174~~4175 1.~~355485~~380725 50,000,000 and Above 8 635,~~952~~872,~~830~~194.6508 37.5253 9493 5.5222 1.~~654554~~551243 Totals 119 1,694,~~784~~241,~~374~~154.4560 100.00 ~~104~~103 5.~~4867~~4866 1.~~514702~~510940

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 4 12,~~386~~383,~~305~~208.4495 0.73 9190 5.~~5875~~5874 1.~~369744~~369732 Alaska 1 1,~~433~~431,~~927~~560.2711 0.08 ~~111~~110 5.4700 1.460000 Arizona 16 145,~~559~~533,~~681~~784.7002 8.59 ~~101~~100 5.5308 1.~~719709~~742791 Arkansas 1 1,950,000.00 0.12 5352 5.4980 2.540000 California 51 342,~~763~~716,~~252~~321.1890 20.2223 9897 5.~~3717~~3716 1.~~740861~~564295 Colorado 9 69,~~814~~802,~~070~~688.0830 4.12 ~~114~~113 5.3357 1.~~289575~~344157 Connecticut 4 12,~~037~~033,~~267~~404.3527 0.71 ~~124~~123 5.~~4451~~4450 1.~~260124~~260075 Florida 11 231,~~121~~017,~~764~~063.3538 13.64 ~~111~~110 5.7353 1.~~307317~~365023 Georgia 5 26,~~338~~321,~~046~~380.9343 1.55 ~~111~~110 5.~~3072~~3069 1.~~510971~~590447 Hawaii 1 3,150,000.00 0.19 ~~115~~114 5.6900 1.~~250000~~579500 Illinois 2 7,~~419~~416,~~808~~758.3313 0.44 ~~114~~113 5.~~1771~~1770 1.~~628647~~628165 Indiana 4 9,~~705~~703,~~231~~307.6487 0.57 ~~113~~112 5.1973 1.~~289909~~289875 Iowa 1 2,~~833~~826,~~741~~889.8321 0.17 ~~113~~112 5.4600 1.302400 Maine 1 3,~~421~~418,~~970~~207.2749 0.20 ~~115~~114 5.6240 1.290000 Maryland 4 108,~~967~~960,~~255~~871.1803 6.43 6059 5.4377 1.~~490894~~490817 Massachusetts 1 4,~~562~~556,~~256~~591.5795 0.27 ~~113~~112 5.0200 1.~~380000~~921400 Michigan 5 52,~~763~~727,~~085~~923.7468 3.11 ~~113~~112 5.3419 1.~~264688~~264639 Minnesota 2 10,285,000.00 0.61 ~~113~~112 5.5753 1.331959 Missouri 1 7,~~555~~547,~~486~~527.9568 0.45 ~~114~~113 5.8800 1.270000 Nevada 5 11,999,867.97 0.71 5251 5.2110 2.060000 New Hampshire 3 41,~~890~~875,~~151~~778.5393 2.47 ~~109~~108 5.7220 1.~~421507~~421518 New Jersey 2 55,~~821~~816,~~100~~745.2914 3.29 ~~113~~112 5.7278 1.~~205261~~205255 New Mexico 1 3,979,888.27 0.23 ~~115~~114 5.0800 1.240000 New York 21 55,~~524~~445,~~197~~668.9580 3.2827 ~~124~~123 5.~~6599~~6586 1.~~442056~~442344 North Carolina 7 51,~~168~~165,~~403~~081.8799 3.02 ~~111~~110 5.1603 1.~~384530~~384536 North Dakota 1 4,500,000.00 0.27 5251 4.9500 2.~~080000~~416400 Ohio 11 73,~~794~~779,~~780~~752.3568 4.35 ~~114~~113 5.~~7322~~7323 1.~~863600~~959266 Oklahoma 4 23,235,000.00 1.37 ~~113~~112 5.5390 1.~~244130~~337582 Oregon 2 19,~~130~~129,~~395~~354.2760 1.13 ~~112~~111 5.3269 1.~~218238~~913377 Pennsylvania 6 46,~~129~~074,~~120~~161.5284 2.72 ~~111~~110 5.~~2708~~2707 1.~~430210~~537447 South Carolina 2 27,~~515~~494,~~633~~491.1174 1.62 7170 5.7581 1.~~377805~~377788 Tennessee 3 38,~~772~~760,~~896~~362.0400 2.29 ~~107~~106 5.~~6567~~6568 1.~~286436~~286405 Texas 10 37,~~130~~102,~~399~~750.9038 2.19 ~~107~~106 5.~~3532~~3531 1.~~668598~~668399 Virginia 3 130,000,000.00 7.67 ~~115~~114 5.3478 1.526154 Washington 4 4,~~732~~725,~~111~~679.2155 0.28 ~~112~~111 5.4406 1.~~313196~~110300 Washington,DC 2 8,~~723~~709,~~535~~134.06 0.51 ~~111~~110 5.4700 2.056331 West Virginia 1 1,~~640~~639,~~926~~038.3247 0.10 ~~115~~114 5.3800 1.540000 Wisconsin 2 5,~~027~~025,~~814~~909.9880 0.30 ~~115~~114 5.~~4056~~4054 1.~~232683~~232688 Totals 214 1,694,~~784~~241,~~374~~154.4560 100.00 ~~104~~103 5.~~4867~~4866 1.~~514702~~510940

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 1.10 34 35,~~218~~992,~~100~~411.2337 0.1935 ~~221~~170 86.~~2500~~9392 10.~~050000~~964126 1.10 to 1.19 34 8291,~~420~~471,~~657~~270.9724 45.8640 ~~114~~113 5.~~7958~~7807 1.~~141868~~138418 1.20 to 1.29 4635 ~~586~~496,~~822~~426,~~797~~659.9185 3429.6330 115 5.~~4554~~4706 1.~~235097~~238558 1.30 to 1.39 1613 8061,~~286~~033,~~071~~169.2131 43.7460 ~~107~~104 5.~~4360~~4599 1.~~336837~~335218 1.40 to 1.49 22 ~~417~~398,~~536~~888,~~170~~231.1461 2423.6454 9392 5.~~6204~~6364 1.~~434154~~435130 1.50 to 1.59 814 ~~170~~299,~~773~~250,~~129~~396.9420 1017.0866 ~~114~~112 5.~~2330~~2574 1.~~544908~~538163 1.60 to 1.69 56 2330,~~611~~731,~~169~~961.8376 1.3981 ~~112~~111 5.~~6037~~5068 1.~~665906~~663209 1.70 to 1.89 45 2427,~~091~~433,~~544~~325.3236 1.4262 ~~113~~112 5.~~5383~~5242 1.~~803845~~799507 1.90 to 1.99 35 6891,~~792~~835,~~151~~573.2110 45.0642 ~~114~~113 5.~~7222~~6068 1.~~925285~~925796 2.00 or Above 911 ~~237~~191,~~232~~178,~~581~~155.6980 1411.0028 7667 5.~~2984~~3301 2.~~358914~~320099 Totals 119 1,694,~~784~~241,~~374~~154.4560 100.00 ~~104~~103 5.~~4867~~4866 1.~~514702~~510940

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 41,~~928~~925,~~773~~566.7570 2.47 ~~109~~108 5.3985 1.~~368400~~345545 Lodging 10 133,~~267~~160,~~418~~555.8558 7.86 ~~101~~100 5.~~7894~~7893 1.~~462305~~534977 Mixed Use 1 4,~~769~~763,~~218~~765.90 0.28 ~~114~~113 5.4400 12.~~540000~~340600 Mobile Home Park 8 90,~~468~~455,~~075~~405.2004 5.34 ~~114~~113 5.2895 1.~~266085~~401355 Multi-Family 36 396,~~803~~739,~~269~~401.6096 23.4142 9796 5.4702 1.~~342122~~370943 Office 27 513,~~148~~033,~~817~~440.1667 30.28 ~~110~~109 5.4883 1.~~633873~~514874 Retail 92 447,~~568~~427,~~849~~736.7895 26.41 ~~101~~100 5.~~4508~~4506 1.~~551337~~601386 Self Storage 33 66,~~829~~735,~~951~~281.2381 3.94 ~~110~~109 5.5339 1.~~910009~~851850 Totals 214 1,694,~~784~~241,~~374~~154.4560 100.00 ~~104~~103 5.~~4867~~4866 1.~~514702~~510940

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.999% or Less 2 18,700,000.00 1.10 9594 4.9576 1.~~419358~~500310 5.000% to 5.249% 22 429,~~373~~324,~~821~~246.7322 25.34 9897 5.1592 1.~~593289~~612626 5.250% to 5.499% 39 541,~~985~~813,~~886~~378.5253 31.98 ~~101~~100 5.3630 1.~~588353~~524992 5.500% to 5.749% 37 255,~~500~~420,~~817~~999.1767 15.08 ~~107~~106 5.6178 1.~~493341~~555981 5.750% to 5.999% 13 ~~403~~402,~~083~~956,~~167~~798.0328 23.78 ~~110~~109 5.8332 1.~~372475~~377719 6.000% to 6.499% 2 24,~~224~~190,~~354~~427.5446 1.43 ~~103~~102 6.0909 1.~~420867~~420868 6.500% or Greater 4 21,~~916~~835,~~327~~304.4644 1.29 ~~161~~160 6.~~8423~~8431 1.~~203570~~203482 Totals 119 1,694,~~784~~241,~~374~~154.4560 100.00 ~~104~~103 5.~~4867~~4866 1.~~514702~~510940

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 ~~114~~113 1,~~671~~649,~~591~~040,~~972~~883.3411 9897.6333 ~~103~~102 5.~~4689~~4605 1.~~518655~~516099 13 to 24 months 12 123,~~276~~364,~~074~~967.6505 01.0838 ~~103~~107 56.~~4900~~0573 1.~~680000~~434183 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 4 21,~~916~~835,~~327~~304.4644 1.29 ~~161~~160 6.~~8423~~8431 1.~~203570~~203482 Totals 119 1,694,~~784~~241,~~374~~154.4560 100.00 ~~104~~103 5.~~4867~~4866 1.~~514702~~510940

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. 80 Months or Less 11 280,~~769~~729,~~644~~800.9364 16.57 5352 5.3932 1.~~815462~~820914 81 to 100 Months 0 0.00 0.00 0 0.0000 0.000000 101 to 120 Months 103 1,380,~~598~~176,~~402~~049.0652 81.46 ~~113~~112 5.4824 1.~~460430~~454680 121 to 180 Months 1 11,500,000.00 0.68 ~~171~~170 5.7000 1.280000 181 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 115 1,672,~~868~~405,~~046~~850.9916 98.71 ~~103~~102 5.4689 1.~~518778~~514955

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 80 Months or Less 0 0.00 0.00 0 0.0000 0.000000 81 to 100 Months 0 0.00 0.00 0 0.0000 0.000000 101 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 to 200 Months 1 18,~~698~~618,~~227~~459.2377 1.10 ~~151~~150 6.6000 1.230000 201 Months or Greater 3 3,~~218~~216,~~100~~844.2367 0.19 ~~221~~220 8.2500 1.050000 Totals 4 21,~~916~~835,~~327~~304.4644 1.29 ~~161~~160 6.~~8423~~8431 1.~~203570~~203482

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 15 454,575,000.00 26.8283 8180 5.3059 1.~~891097~~749821 240 Months or Less 2 6,~~960~~943,~~890~~255.7178 0.41 ~~113~~112 5.5015 1.~~431416~~431406 241 to 300 Months 12 126,~~858~~694,~~312~~965.2999 7.4948 ~~109~~108 5.7029 1.~~699228~~775533 301 Months or Greater 86 1,084,~~473~~192,~~843~~628.9939 63.99 ~~112~~111 5.5097 1.~~342166~~386566 Totals 115 1,672,~~868~~405,~~046~~850.9916 98.71 ~~103~~102 5.4689 1.~~518778~~514955

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 ~~112~~87 1,~~523~~267,~~769~~687,~~107~~697.7007 8974.9182 ~~103~~100 5.~~4566~~4784 1.~~503848~~475520 1 year or less 732 ~~171~~426,~~015~~553,~~266~~457.7553 1025.0918 ~~114~~111 5.~~7545~~5110 1.~~611407~~616207 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 119 1,694,~~784~~241,~~374~~154.4560 100.00 ~~104~~103 5.~~4867~~4866 1.~~514702~~510940 (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. Below 3,000,000 16 28,~~533~~508,~~972~~664.8169 1.68 ~~116~~115 5.~~8821~~8823 1.~~424996~~430030 3,000,000 to 3,999,999 9 31,~~488~~482,~~269~~888.4581 1.86 ~~113~~112 5.~~4469~~4468 1.~~384188~~519785 4,000,000 to 5,999,999 19 93,~~266~~216,~~249~~749.5936 5.50 ~~110~~109 5.4263 1.~~559135~~626062 6,000,000 to 7,999,999 10 65,~~834~~815,~~170~~597.9214 3.88 ~~103~~102 5.4578 1.~~347398~~510147 8,000,000 to 9,999,999 3 26,~~773~~739,~~540~~459.1887 1.58 ~~102~~101 5.~~5890~~5889 1.~~411985~~610032 10,000,000 to 14,999,999 11 131,~~723~~698,~~813~~453.0504 7.77 ~~117~~116 5.3245 1.~~395191~~423431 15,000,000 to 29,999,999 14 303,~~956~~713,~~649~~069.5635 17.93 ~~105~~104 5.~~5692~~5689 1.~~541686~~585467 30,000,000 to 49,999,999 5 174,~~253~~216,~~980~~751.0021 10.28 ~~113~~112 5.~~4174~~4175 1.~~355485~~380725 50,000,000 and Above 7 542,~~952~~872,~~830~~194.6508 32.04 ~~101~~100 5.~~5398~~5397 1.~~687879~~566874 Totals 94 1,398,~~783~~263,~~476~~827.2155 82.53 ~~106~~105 5.~~5051~~5050 1.~~545051~~532459

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 3 10,~~004~~003,~~281~~904.9943 0.59 8685 5.~~6130~~6129 1.~~345873~~345884 Alaska 1 1,~~433~~431,~~927~~560.2711 0.08 ~~111~~110 5.4700 1.460000 Arizona 13 117,~~359~~333,~~681~~784.7002 6.9293 9897 5.5750 1.~~762184~~790822 Arkansas 1 1,950,000.00 0.12 5352 5.4980 2.540000 California 50 332,~~877~~830,~~887~~956.1890 19.64 9897 5.3640 1.~~756923~~563401 Colorado 8 42,~~614~~602,~~070~~688.0830 2.51 ~~114~~113 5.3648 1.~~289303~~378734 Connecticut 4 12,~~037~~033,~~267~~404.3527 0.71 ~~124~~123 5.~~4451~~4450 1.~~260124~~260075 Florida 10 210,~~921~~817,~~764~~063.3538 12.4544 ~~111~~110 5.7780 1.~~317595~~357121 Georgia 5 26,~~338~~321,~~046~~380.9343 1.55 ~~111~~110 5.~~3072~~3069 1.~~510971~~590447 Hawaii 1 3,150,000.00 0.19 ~~115~~114 5.6900 1.~~250000~~579500 Illinois 2 7,~~419~~416,~~808~~758.3313 0.44 ~~114~~113 5.~~1771~~1770 1.~~628647~~628165 Indiana 3 5,~~145~~143,~~231~~307.6487 0.30 ~~114~~113 5.~~1683~~1682 1.~~289828~~289764 Iowa 1 2,~~833~~826,~~741~~889.8321 0.17 ~~113~~112 5.4600 1.302400 Maryland 1 3,~~867~~860,~~255~~871.1803 0.23 ~~111~~110 5.4700 2.800700 Massachusetts 1 4,~~562~~556,~~256~~591.5795 0.27 ~~113~~112 5.0200 1.~~380000~~921400 Michigan 4 37,~~263~~227,~~085~~923.7468 2.20 ~~113~~112 5.3140 1.~~291596~~291552 Minnesota 2 10,285,000.00 0.61 ~~113~~112 5.5753 1.331959 Nevada 5 11,999,867.97 0.71 5251 5.2110 2.060000 New Hampshire 3 41,~~890~~875,~~151~~778.5393 2.47 ~~109~~108 5.7220 1.~~421507~~421518 New Jersey 1 52,150,000.00 3.08 ~~113~~112 5.7600 1.200000 New Mexico 1 3,979,888.27 0.23 ~~115~~114 5.0800 1.240000 New York 21 55,~~524~~445,~~197~~668.9580 3.2827 ~~124~~123 5.~~6599~~6586 1.~~442056~~442344 North Carolina 3 20,~~468~~465,~~403~~081.8799 1.21 ~~111~~110 5.~~1781~~1780 1.~~280568~~280566 North Dakota 1 4,500,000.00 0.27 5251 4.9500 2.~~080000~~416400 Ohio 11 73,~~794~~779,~~780~~752.3568 4.35 ~~114~~113 5.~~7322~~7323 1.~~863600~~959266 Oregon 2 19,~~130~~129,~~395~~354.2760 1.13 ~~112~~111 5.3269 1.~~218238~~913377 Pennsylvania 5 43,~~529~~474,~~120~~161.5284 2.57 ~~111~~110 5.~~2697~~2695 1.~~430820~~540416 South Carolina 1 19,~~881~~860,~~633~~491.1174 1.17 5453 5.8300 1.400000 Tennessee 2 34,~~616~~609,~~943~~184.7678 2.04 ~~113~~112 5.~~6720~~6721 1.~~280006~~279977 Texas 10 37,~~130~~102,~~399~~750.9038 2.19 ~~107~~106 5.~~3532~~3531 1.~~668598~~668399 Virginia 3 130,000,000.00 7.67 ~~115~~114 5.3478 1.526154 Washington 4 4,~~732~~725,~~111~~679.2155 0.28 ~~112~~111 5.4406 1.~~313196~~110300 Washington,DC 2 8,~~723~~709,~~535~~134.06 0.51 ~~111~~110 5.4700 2.056331 West Virginia 1 1,~~640~~639,~~926~~038.3247 0.10 ~~115~~114 5.3800 1.540000 Wisconsin 2 5,~~027~~025,~~814~~909.9880 0.30 ~~115~~114 5.~~4056~~4054 1.~~232683~~232688 Totals 188 1,398,~~783~~263,~~476~~827.2155 82.53 ~~106~~105 5.~~5051~~5050 1.~~545051~~532459

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 1.10 34 35,~~218~~992,~~100~~411.2337 0.1935 ~~221~~170 86.~~2500~~9392 10.~~050000~~964126 1.10 to 1.19 34 8291,~~420~~471,~~657~~270.9724 45.8640 ~~114~~113 5.~~7958~~7807 1.~~141868~~138418 1.20 to 1.29 3325 ~~447~~391,~~433~~674,~~875~~179.4054 2623.4012 116 5.~~4791~~4987 1.~~232731~~233796 1.30 to 1.39 129 5839,~~556~~307,~~118~~992.9309 32.4632 ~~109~~106 5.~~4068~~4296 1.~~336573~~333930 1.40 to 1.49 1817 ~~309~~270,~~054~~208,~~146~~927.6909 1815.2495 ~~105~~103 5.~~6935~~7522 1.~~424322~~422700 1.50 to 1.59 712 ~~160~~279,~~473~~065,~~129~~031.9420 916.47 ~~114~~112 5.~~2249~~2404 1.~~546507~~536842 1.60 to 1.69 4 1618,~~211~~796,~~169~~961.8376 01.9611 ~~112~~111 5.~~7378~~5765 1.~~673167~~662235 1.70 to 1.99 69 86113,~~733~~118,~~695~~898.5346 56.1268 ~~114~~113 5.~~6932~~5975 1.~~890510~~894396 2.00 to 2.20 21 ~~110~~106,~~775~~275,000.00 6.5427 5251 5.~~2004~~2110 2.~~060812~~060000 2.21 or Above 69 ~~123~~82,~~907~~353,~~581~~155.6980 74.3186 9786 5.~~3836~~4813 2.~~631983~~664425 Totals 94 1,398,~~783~~263,~~476~~827.2155 82.53 ~~106~~105 5.~~5051~~5050 1.~~545051~~532459

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 41,~~928~~925,~~773~~566.7570 2.47 ~~109~~108 5.3985 1.~~368400~~345545 Lodging 10 133,~~267~~160,~~418~~555.8558 7.86 ~~101~~100 5.~~7894~~7893 1.~~462305~~534977 Mixed Use 1 4,~~769~~763,~~218~~765.90 0.28 ~~114~~113 5.4400 12.~~540000~~340600 Mobile Home Park 6 43,~~068~~055,~~075~~405.2004 2.54 ~~114~~113 5.2889 1.~~281977~~450052 Multi-Family 12 148,~~202~~162,~~371~~074.3691 8.7475 ~~110~~109 5.5532 1.~~254950~~289935 Office 27 513,~~148~~033,~~817~~440.1667 30.28 ~~110~~109 5.4883 1.~~633873~~514874 Retail 92 447,~~568~~427,~~849~~736.7895 26.41 ~~101~~100 5.~~4508~~4506 1.~~551337~~601386 Self Storage 33 66,~~829~~735,~~951~~281.2381 3.94 ~~110~~109 5.5339 1.~~910009~~851850 Totals 188 1,398,~~783~~263,~~476~~827.2155 82.53 ~~106~~105 5.~~5051~~5050 1.~~545051~~532459

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.999% or Less 2 18,700,000.00 1.10 9594 4.9576 1.~~419358~~500310 5.000% to 5.249% 20 402,~~813~~764,~~821~~246.7322 23.77 9796 5.1646 1.~~615471~~636086 5.250% to 5.499% 26 335,~~632~~467,~~762~~328.7887 19.80 ~~110~~109 5.3559 1.~~692342~~574625 5.500% to 5.749% 28 199,~~968~~897,~~529~~249.6296 11.80 ~~107~~106 5.6275 1.~~557682~~607369 5.750% to 5.999% 12 395,~~527~~409,~~680~~270.0860 23.34 ~~110~~109 5.8323 1.~~374433~~379775 6.000% or Greater 6 46,~~140~~025,~~682~~731.0090 2.72 ~~131~~130 6.~~4478~~4477 1.~~317653~~317737 Totals 94 1,398,~~783~~263,~~476~~827.2155 82.53 ~~106~~105 5.~~5051~~5050 1.~~545051~~532459

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 8988 1,~~375~~353,~~591~~063,~~074~~556.1006 8179.1786 ~~105~~104 5.~~4838~~4738 1.~~550367~~539465 13 to 24 months 12 123,~~276~~364,~~074~~967.6505 01.0838 ~~103~~107 56.~~4900~~0573 1.~~680000~~434183 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 4 21,~~916~~835,~~327~~304.4644 1.29 ~~161~~160 6.~~8423~~8431 1.~~203570~~203482 Totals 94 1,398,~~783~~263,~~476~~827.2155 82.53 ~~106~~105 5.~~5051~~5050 1.~~545051~~532459

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. 80 Months or Less 9 183,~~613~~578,~~692~~623.6542 10.8384 5453 5.~~3766~~3765 2.~~006265~~014627 81 to 100 Months 0 0.00 0.00 0 0.0000 0.000000 101 to 120 Months 80 1,181,~~753~~349,~~456~~899.1069 69.73 ~~113~~112 5.4983 1.~~482303~~466070 121 to 180 Months 1 11,500,000.00 0.68 ~~171~~170 5.7000 1.280000 181 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 90 1,376,~~867~~428,~~148~~523.7511 81.24 ~~105~~104 5.~~4838~~4837 1.~~550487~~537678

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 9 324,675,000.00 19.16 8685 5.2669 21.~~042724~~844924 240 Months or Less 2 6,~~960~~943,~~890~~255.7178 0.41 ~~113~~112 5.5015 1.~~431416~~431406 241 to 300 Months 12 126,~~858~~694,~~312~~965.2999 7.4948 ~~109~~108 5.7029 1.~~699228~~775533 301 Months or Greater 67 918,~~372~~115,~~945~~301.7534 54.19 ~~112~~111 5.5301 1.~~356821~~397007 Totals 90 1,376,~~867~~428,~~148~~523.7511 81.24 ~~105~~104 5.~~4838~~4837 1.~~550487~~537678

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 8867 1,~~234~~016,~~968~~130,~~209~~735.4602 7259.8798 ~~105~~103 5.~~4716~~5002 1.~~534331~~495028 1 year or less 627 ~~163~~382,~~815~~133,~~266~~092.7553 922.6755 ~~114~~111 5.~~7577~~5176 1.~~625872~~631993 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 94 1,398,~~783~~263,~~476~~827.2155 82.53 ~~106~~105 5.~~5051~~5050 1.~~545051~~532459 (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 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 3,000,000 3 7,~~532~~529,~~023~~304.4552 0.44 ~~113~~112 5.3907 1.~~645716~~669192 3,000,000 to 3,999,999 2 7,~~093~~084,~~070~~952.5663 0.42 ~~114~~113 5.4408 1.~~284824~~284825 4,000,000 to 5,999,999 6 28,~~790~~786,~~952~~177.2822 1.70 ~~104~~103 5.~~4633~~4632 1.~~295606~~371029 6,000,000 to 7,999,999 5 35,~~939~~931,~~486~~527.9568 2.12 ~~113~~112 5.~~5769~~5768 1.~~475978~~476024 8,000,000 to 9,999,999 2 17,945,365.00 1.06 ~~113~~112 5.5891 1.~~200000~~417259 10,000,000 to 14,999,999 2 20,800,000.00 1.23 ~~112~~111 5.3600 1.504856 15,000,000 to 49,999,999 4 84,900,000.00 5.01 ~~113~~112 5.2482 1.~~241790~~300677 50,000,000 and Above 1 93,000,000.00 5.49 5150 5.4200 1.460000 Totals 25 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280

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 2,~~382~~379,~~023~~304.4552 0.14 ~~113~~112 5.4800 1.470000 Arizona 3 28,200,000.00 1.66 ~~112~~111 5.3469 1.542943 California 1 9,885,365.00 0.58 ~~113~~112 5.6300 1.~~200000~~594400 Colorado 1 27,200,000.00 1.6061 ~~114~~113 5.2900 1.290000 Florida 1 20,200,000.00 1.19 ~~114~~113 5.2900 1.~~200000~~447500 Indiana 1 4,560,000.00 0.27 ~~112~~111 5.2300 1.290000 Maine 1 3,~~421~~418,~~970~~207.2749 0.20 ~~115~~114 5.6240 1.290000 Maryland 3 105,100,000.00 6.20 5857 5.4365 1.442698 Michigan 1 15,500,000.00 0.91 ~~113~~112 5.4090 1.200000 Missouri 1 7,~~555~~547,~~486~~527.9568 0.45 ~~114~~113 5.8800 1.270000 New Jersey 1 3,~~671~~666,~~100~~745.2914 0.22 ~~113~~112 5.2700 1.280000 North Carolina 4 30,700,000.00 1.81 ~~112~~111 5.1484 1.453844 Oklahoma 4 23,235,000.00 1.37 ~~113~~112 5.5390 1.~~244130~~337582 Pennsylvania 1 2,600,000.00 0.15 ~~112~~111 5.2900 1.~~420000~~487800 South Carolina 1 7,634,000.00 0.45 ~~114~~113 5.5710 1.320000 Tennessee 1 4,~~155~~151,~~952~~177.2822 0.25 5049 5.5290 1.340000 Totals 26 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 1.30 1310 ~~139~~104,~~388~~752,~~922~~480.5131 86.2218 ~~113~~112 5.~~3791~~3657 1.~~242692~~256364 1.30 to 1.39 4 21,~~729~~725,~~952~~177.2822 1.28 ~~101~~100 5.5147 1.337548 1.40 to 1.49 45 ~~108~~128,~~482~~679,~~023~~304.4552 67.40 60 67 5.~~4124~~3932 1.~~462165~~461232 1.50 to 1.89 24 1732,~~700~~120,~~000~~365.00 1.0490 ~~112~~111 5.~~3391~~4568 1.~~574350~~596680 1.90 or Above 2 8,700,000.00 0.51 ~~113~~112 5.4100 1.969310 Totals 25 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 2 47,400,000.00 2.80 ~~114~~113 5.2900 1.~~251646~~357120 Multi-Family 24 248,~~600~~577,~~898~~327.2405 14.67 8988 5.4207 1.~~394090~~419226 Totals 26 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or Less 2 26,560,000.00 1.57 ~~111~~110 5.0768 1.256867 5.250% to 5.499% 13 206,~~353~~346,~~123~~049.7466 12.18 8584 5.3746 1.~~419216~~444301 5.500% to 5.749% 9 55,~~532~~523,~~287~~749.5571 3.28 ~~109~~108 5.5826 1.~~261654~~370971 5.750% or Greater 1 7,~~555~~547,~~486~~527.9568 0.45 ~~114~~113 5.8800 1.270000 Totals 25 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280

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 25 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280 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 25 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280

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. 80 Months or Less 2 97,~~155~~151,~~952~~177.2822 5.73 5150 5.4247 1.~~454867~~454873 81 Months or Greater 23 198,~~844~~826,~~945~~149.9683 11.7374 ~~113~~112 5.3876 1.~~330439~~387003 Totals 25 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280

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 6 129,900,000.00 7.6667 6867 5.4035 1.512117 360 Months or Less 19 166,~~100~~077,~~898~~327.2405 9.80 ~~112~~111 5.3969 1.~~261137~~328845 Totals 25 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280

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 2420 ~~288~~251,~~800~~556,~~898~~962.2405 1714.0485 9288 5.~~3927~~3901 1.~~373498~~396720 1 year or less 15 744,~~200~~420,~~000~~365.00 02.4262 ~~114~~113 5.~~6820~~4546 1.~~282300~~480408 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 25 ~~296~~295,~~000~~977,~~898~~327.2405 17.47 9392 5.3998 1.~~371280~~409280 (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 991074946 1 RT Various Various ~~476~~461,~~882~~499.4919 0.00 5.211% 991074919 2 OF Richmond VA ~~449~~435,~~500~~000.00 0.00 5.220% 11048270 3 MF College Park MD ~~434~~420,~~051~~050.6700 0.00 5.420% 991074947 4 RT Dania Beach FL ~~472~~456,~~119~~889.5488 0.00 5.927% 11050624 5 OF Jacksonville FL ~~378~~365,~~313~~779.2283 6880,~~103~~636.1857 5.810% 991074948 6 MF Various Various ~~196~~189,~~192~~863.1133 0.00 5.768% 991074949 7 ~~139~~135,~~693~~187.7550 0.00 5.768% 991074950 8 OF San Diego CA ~~295~~286,~~561~~027.3208 0.00 5.280% 11050736 9 OF Mount Laurel NJ ~~258~~250,~~664~~320.00 0.00 5.760% 991074951 10 OF Springdale OH ~~259~~251,~~372~~005.3146 0.00 5.851% 991074920 11 OF El Segundo CA ~~184~~178,~~279~~335.5000 0.00 5.284% 991074921 12 LO Portsmouth NH ~~155~~150,~~633~~613.7833 0.00 5.648% 991074922 13 RT Newburgh NY ~~140~~135,~~273~~748.2833 0.00 5.155% 991074978 14 RT Hershey PA ~~136~~132,~~665~~111.3270 3237,~~675~~228.1779 5.172% 991074979 15 MF Novi MI ~~129~~125,~~304~~006.1870 2832,~~239~~537.9947 5.370% 991074923 16 OF Phoenix AZ ~~132~~127,~~071~~810.1983 0.00 5.577% 11051310 17 MH Aurora CO ~~123~~119,~~903~~906.5667 0.00 5.290% 11050206 18 LO Alexandria VA ~~125~~121,~~291~~250.6700 0.00 5.820% 991074980 19 SS Various Various ~~112~~108,~~249~~466.2246 3539,~~498~~281.8763 5.470% 991074981 20 SS Various Various ~~105~~101,~~515~~959.6177 3336,~~369~~925.3620 5.470% 11048199 21 LO Los Altos CA ~~116~~112,~~181~~281.2710 3033,~~026~~927.9108 6.090% 991074952 22 MF Greensboro NC 9592,~~574~~491.7267 0.00 5.045% 11051311 23 MH Sarasota FL 9289,~~016~~048.6133 0.00 5.290% 991074953 24 LO Greenville SC 9996,~~900~~591.8460 1721,~~832~~141.1337 5.830% 991074924 25 RT Various Various ~~103~~102,~~276~~840.5725 79,~~331~~767.1446 6.600% 991074982 26 RT Corvallis OR 8482,~~782~~047.4250 0.00 5.322% 11050299 27 IN Winston Salem NC 8178,~~282~~660.00 0.00 5.130% 11051401 28 RT Various Various 7775,~~777~~268.6267 0.00 5.080% 11051397 29 RT Various Various 7673,~~159~~702.0833 0.00 5.080% 11051399 30 RT Various Various 7169,~~915~~596.8700 0.00 5.080% 11051185 31 MF Novi MI 69,865.77 0.00 5.409% 991074954 32 MF Norcross GA 6058,~~649~~693.7833 0.00 4.960% 11050554 33 IN Milpitas CA 6967,~~698~~450.3300 0.00 5.700% 991074925 34 OF San Francisco CA 6462,~~219~~148.9433 0.00 5.327% 11051312 35 MH Phoenix AZ 5755,~~396~~545.5000 0.00 5.290% 991074926 36 RT Phoenix AZ 5654,~~445~~625.8300 0.00 5.700% 11051313 37 MH Dunedin FL 5250,~~187~~504.6417 0.00 5.270% 11049369 38 OF El Paso TX 5049,~~997~~301.4771 1113,~~474~~170.3006 5.300% 991074927 39 OF Torrance CA 4746,~~910~~365.5000 0.00 5.058% 991074983 40 OF Various PA 4947,~~466~~822.3787 1012,~~546~~189.4595 5.440% 11050886 41 RT El Segundo CA 4544,~~622~~150.0840 0.00 5.040% 11049178 42 OF Sharonville OH 4947,~~457~~862.9250 0.00 5.470% 11050573 43 MF Flagstaff AZ 4846,~~463~~900.3300 0.00 5.360% 11050575 44 MF Flagstaff AZ 4746,~~540~~006.2267 0.00 5.360% 991074955 45 MF Los Angeles CA 4746,~~924~~378.8084 0.00 5.630% 991074956 46 SS South Gate CA 4443,~~487~~012.6920 810,~~588~~064.9241 5.645% 11051033 47 LO Manchester NH 4341,~~137~~686.3375 1213,~~477~~927.2886 5.680% 991074957 48 Various Avon Lake OH 4139,~~371~~997.9385 810,~~713~~088.9604 5.440% 991074958 49 MF OK City OK 3837,~~443~~203.7462 0.00 5.539% 11051314 50 MH Pueblo CO 3534,~~732~~580.6700 0.00 5.320% 991074928 51 MF Sumter SC 3635,~~622~~440.2185 0.00 5.571% 11051034 52 MF Columbia MO 3837,~~289~~021.8389 67,~~691~~959.3327 5.880% 991074959 53 RT Los Angeles CA 3534,~~855~~698.1654 0.00 5.515% 11049255 54 MF Flagstaff AZ 3332,~~836~~745.5000 0.00 5.310% 991074961 55 MF Baltimore MD 3534,~~228~~092.4000 0.00 5.682% 991074984 56 LO Ormond Beach FL 3231,~~315~~227.4889 910,~~727~~814.2180 5.570% 991074929 57 MF Memphis TN 2928,~~413~~434.2371 67,~~780~~758.4698 5.256% 11051260 58 OF Eagan MN 3130,~~360~~349.6804 0.00 5.590% 991074930 59 OF Tampa FL 3029,~~057~~088.6000 0.00 5.454% 11051083 60 MF Tuscaloosa AL 2827,~~755~~827.2667 0.00 5.386% 11050416 61 MF Raleigh NC 2827,~~650~~726.4625 0.00 5.410% 991074962 62 RT Beverly Hills CA 2827,~~732~~805.6983 0.00 5.470% 991074963 63 MF Los Angeles CA 2928,~~328~~382.2921 0.00 5.630% 991074931 64 RT Pueblo CO 27,~~931~~030.00 0.00 5.406% 11051574 65 OF Colorado Springs CO 2928,~~155~~215.5000 0.00 5.700% 991074964 66 RT Los Angeles CA 2524,~~474~~652.2550 0.00 5.190% 991074965 67 MF Yukon OK 2625,~~710~~848.2967 0.00 5.539% 991074932 68 LO Sierra Vista AZ 2625,~~372~~484.1709 8,~~110~~998.4351 5.528% 991074985 69 RT Denver CO 2423,~~647~~827.9560 56,~~861~~682.7510 5.170% 991074966 70 MF Los Angeles CA 2625,~~840~~975.9006 0.00 5.630% 991074986 71 MH Winter Haven FL 2322,~~575~~815.5000 0.00 5.070% 991074987 72 LO Peachtree City GA 2524,~~653~~802.2463 45,~~851~~701.0667 5.710% 991074967 73 SS Santa Clarita CA 2524,~~496~~674.4700 0.00 5.694% 991074968 74 MF Lawton OK 2423,~~039~~263.2680 0.00 5.539% 991074933 75 OF Norfolk VA 23,~~870~~100.00 0.00 5.544% 11050143 76 MF Glen Burnie MD 22,~~742~~009.8117 0.00 5.390% 991074969 77 MF Los Angeles CA 2221,~~422~~699.9967 0.00 5.630% 991074934 78 IN East Farmingdale NY 21,~~734~~033.6250 0.00 5.487% 991074988 79 RT Plymouth MA 19,~~743~~085.2644 5,~~006~~664.8062 5.020% 991074935 80 LO Tallahassee FL 22,~~969~~198.9959 6,~~199~~971.9434 5.890% 11050711 81 MF South Bend IN 2019,~~536~~874.4700 0.00 5.230% 991074970 82 MF OK City OK 2120,~~630~~932.5680 0.00 5.539% 991074989 83 RT Fargo ND 1918,~~181~~562.2550 0.00 4.950% 11049626 84 RT Davenport FL 19,~~772~~135.8300 0.00 5.160% 11050777 85 RT Frisco TX 2019,~~278~~624.9680 0.00 5.440% 11050178 86 RT Colorado Springs CO 20,~~811~~121.6846 4,~~009~~699.4668 5.650% 991074936 87 RT Oxnard CA 1817,~~307~~716.3983 0.00 5.032% 11050655 88 MH Mesa AZ 19,~~701~~019.3528 10,~~100~~782.2431 5.530% 991074937 89 MF Clarksville TN 19,~~806~~148.4455 4,~~117~~775.1706 5.529% 991074971 90 MF Los Angeles CA 1817,~~453~~858.6032 0.00 5.630% 11049447 91 RT Lakeville MN 1817,~~017~~436.4625 0.00 5.550% 11050992 92 MF Salem NJ 16,~~676~~122.9025 34,~~800~~355.5015 5.270% 11051292 93 RT Colorado Springs CO 1716,~~550~~984.8772 0.00 5.540% 991074938 94 OF San Diego CA 15,~~546~~045.5000 0.00 5.015% 991074972 95 MF Los Angeles CA 1716,~~202~~647.5361 0.00 5.630% 991074990 96 LO Columbus GA 1716,~~391~~807.9461 45,~~796~~380.3164 5.830% 991074973 97 MF Yarmouth ME 16,~~587~~037.7863 3,~~212~~762.6378 5.624% 991074939 98 OF San Diego CA 1413,~~250~~791.9625 0.00 5.015% 991074940 99 RT Oxnard CA 13,~~866~~419.9967 0.00 5.072% 991074974 100 OF Kailua Kona HI 1514,~~434~~936.1325 0.00 5.690% 991050818 101 SS Indianola IA 1312,~~353~~893.3753 6,~~392~~852.7862 5.460% 11050701 102 OF Birmingham AL 12,~~465~~063.4433 0.00 5.170% 991050900 103 IN Kirkland WA 12,~~982~~550.1179 23,~~775~~207.7305 5.420% 991074975 104 MF Philadelphia PA 11,~~843~~461.7267 0.00 5.290% 11050417 105 MF Raleigh NC 11,~~879~~496.4625 0.00 5.410% 11050827 106 MF Birmingham AL 1110,~~251~~877.5791 2,~~345~~718.2793 5.480% 991074976 107 MF Los Angeles CA 10,~~593~~252.8309 0.00 5.630% 991074977 108 SS Missouri City TX 1110,~~030~~675.8300 0.00 6.100% 991074941 109 IN Little Rock AR 98,~~232~~934.0625 0.00 5.498% 11049191 110 RT Howard WI 9,~~464~~150.0685 1,~~591~~905.9718 5.970% 11050652 111 OF Fort Myers FL 87,~~152~~878.4733 2,~~358~~632.0721 5.680% 11049848 112 MH Princeton WV 7,~~609~~356.6282 1,~~635~~887.0585 5.380% 11049014 113 RT College Park GA 7,~~571~~316.1472 2,~~119~~374.9638 5.770% 991074942 114 SS Houston TX 6,~~733~~510.4909 1,~~322~~545.1656 5.621% 11050664 115 OF Charlotte NC 6,~~543~~323.3027 12,~~892~~112.6265 5.680% 991074991 116 RT Springfield Gardens NY 65,~~038~~838.9504 1,~~334~~535.1506 5.490% 991074943 117 RT Newington CT 7,~~776~~773.7074 ~~430~~433.3026 8.250% 991074944 118 RT Newington NH 7,~~449~~446.2926 ~~441~~444.7174 8.250% 991074945 119 RT Decatur AL 6,~~907~~904.0244 ~~374~~377.9856 8.250% Totals 87,~~003~~748,~~135~~938.5728 ~~485~~543,~~157~~219.7085

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 991074946 N/A 10/01/2010 N 106,275,000.00 106,275,000.00 0607/01/2006 991074919 01/01/2016 01/01/2036 N 100,000,000.00 100,000,000.00 0607/01/2006 11048270 N/A 09/01/2010 N 93,000,000.00 93,000,000.00 0607/01/2006 991074947 N/A 08/01/2015 N 92,500,000.00 92,500,000.00 0607/01/2006 11050624 N/A 12/01/2015 N 75,~~616~~548,~~433~~330.8365 75,~~548~~467,~~330~~694.6508 0607/01/2006 991074948 N/A 12/01/2015 N 39,500,000.00 39,500,000.00 0506/01/2006 991074949 N/A 12/01/2015 N 28,125,000.00 28,125,000.00 0506/01/2006 991074950 N/A 10/01/2015 N 65,000,000.00 65,000,000.00 0607/01/2006 11050736 N/A 11/01/2015 N 52,150,000.00 52,150,000.00 0506/01/2006 991074951 N/A 01/01/2016 N 51,479,500.00 51,479,500.00 06/01/2006 991074920 N/A 11/01/2015 N 40,500,000.00 40,500,000.00 0607/01/2006 991074921 N/A 12/01/2015 N 32,000,000.00 32,000,000.00 0506/01/2006 991074922 N/A 09/07/2015 N 31,600,000.00 31,600,000.00 0506/07/2006 991074978 N/A 08/01/2015 N 30,~~686~~653,~~655~~980.1700 30,~~653~~616,~~980~~751.0021 0607/01/2006 991074979 N/A 11/07/2015 N 27,~~962~~934,~~698~~458.5960 27,~~934~~901,~~458~~921.6013 0507/07/2006 991074923 N/A 09/01/2010 N 27,500,000.00 27,500,000.00 0607/01/2006 11051310 N/A 12/01/2015 N 27,200,000.00 27,200,000.00 0506/01/2006 11050206 N/A 11/01/2015 N 25,000,000.00 25,000,000.00 0506/01/2006 991074980 N/A 09/01/2015 N 23,~~830~~795,~~700~~201.6881 23,~~795~~755,~~201~~920.8118 06/01/2006 991074981 N/A 09/01/2015 N 22,~~401~~367,~~143~~774.6327 22,~~367~~330,~~774~~849.2707 0607/01/2006 11048199 N/A 06/01/2015 N 22,~~154~~124,~~381~~354.4554 22,~~124~~090,~~354~~427.5446 0607/01/2006 991074952 N/A 09/01/2015 N 22,000,000.00 22,000,000.00 0506/01/2006 11051311 N/A 12/01/2015 N 20,200,000.00 20,200,000.00 0506/01/2006 991074953 N/A 12/01/2010 N 19,~~899~~881,~~465~~633.2411 19,~~881~~860,~~633~~491.1174 0506/01/2006 991074924 N/A 01/01/2019 N 18,~~777~~698,~~558~~227.3723 18,~~698~~618,~~227~~459.2377 0506/01/2006 991074982 N/A 10/01/2015 N 18,500,000.00 18,500,000.00 0607/01/2006 11050299 N/A 09/01/2015 N 18,400,000.00 18,400,000.00 0506/01/2006 11051401 N/A 01/01/2016 N 17,780,000.00 17,780,000.00 0506/01/2006 11051397 N/A 01/01/2016 N 17,410,000.00 17,410,000.00 0506/01/2006 11051399 N/A 01/01/2016 N 16,440,000.00 16,440,000.00 0506/01/2006 11051185 N/A 11/01/2015 N 15,500,000.00 15,500,000.00 0506/01/2006 991074954 N/A 07/01/2015 N 14,200,000.00 14,200,000.00 0506/01/2006 11050554 N/A 11/01/2015 N 14,200,000.00 14,200,000.00 0507/01/2006 991074925 N/A 10/01/2015 N 14,000,000.00 14,000,000.00 0607/01/2006 11051312 N/A 12/01/2015 N 12,600,000.00 12,600,000.00 0506/01/2006 991074926 N/A 09/01/2020 N 11,500,000.00 11,500,000.00 0607/01/2006 11051313 N/A 12/01/2015 N 11,500,000.00 11,500,000.00 0506/01/2006 11049369 N/A 11/01/2015 N 11,~~174~~162,~~125~~651.5121 11,~~162~~149,~~651~~481.2115 0607/01/2006 991074927 N/A 09/01/2015 N 11,000,000.00 11,000,000.00 0607/01/2006 991074983 N/A 10/01/2015 N 10,~~559~~549,~~708~~161.2984 10,~~549~~536,~~161~~971.8489 0506/01/2006 11050886 N/A 11/01/2015 N 10,512,000.00 10,512,000.00 0506/01/2006 11049178 N/A 11/01/2015 N 10,500,000.00 10,500,000.00 0607/01/2006 11050573 N/A 10/01/2015 N 10,500,000.00 10,500,000.00 0607/01/2006 11050575 N/A 10/01/2015 N 10,300,000.00 10,300,000.00 0607/01/2006 991074955 N/A 11/01/2015 N 9,885,365.00 9,885,365.00 0506/01/2006 991074956 N/A 12/01/2015 N 9,~~152~~143,~~014~~425.8290 9,~~143~~133,~~425~~361.9049 0506/01/2006 11051033 N/A 11/01/2012 N 8,~~819~~807,~~536~~059.8254 8,~~807~~793,~~059~~131.5468 0607/01/2006 991074957 N/A 12/01/2015 N 8,~~831~~823,~~768~~054.7074 8,~~823~~812,~~054~~966.7470 0507/01/2006 991074958 N/A 11/01/2015 N 8,060,000.00 8,060,000.00 0506/01/2006 11051314 N/A 12/01/2015 N 7,800,000.00 7,800,000.00 0506/01/2006 991074928 N/A 12/01/2015 N 7,634,000.00 7,634,000.00 06/01/2006 11051034 N/A 12/01/2015 N 7,~~562~~555,~~178~~486.2895 7,~~555~~547,~~486~~527.9568 0506/01/2006 991074959 N/A 12/01/2015 N 7,550,000.00 7,550,000.00 0507/01/2006 11049255 N/A 10/01/2015 N 7,400,000.00 7,400,000.00 0607/01/2006 991074961 N/A 12/01/2015 N 7,200,000.00 7,200,000.00 0607/01/2006 991074984 N/A 11/01/2015 N 6,~~737~~727,~~459~~732.3716 6,~~727~~716,~~732~~917.1636 06/01/2006 991074929 N/A 09/01/2015 N 6,~~498~~491,~~724~~943.2276 6,~~491~~484,~~943~~184.7678 0607/01/2006 11051260 N/A 11/01/2015 N 6,515,000.00 6,515,000.00 0506/01/2006 991074930 N/A 09/01/2012 N 6,400,000.00 6,400,000.00 06/01/2006 11051083 N/A 10/01/2010 N 6,200,000.00 6,200,000.00 0507/01/2006 11050416 N/A 11/01/2015 N 6,150,000.00 6,150,000.00 0506/01/2006 991074962 N/A 11/01/2015 N 6,100,000.00 6,100,000.00 0607/01/2006 991074963 N/A 11/01/2015 N 6,049,495.00 6,049,495.00 0506/01/2006 991074931 N/A 09/01/2015 N 6,000,000.00 6,000,000.00 0607/01/2006 11051574 N/A 12/01/2015 N 5,940,000.00 5,940,000.00 0506/01/2006 991074964 N/A 12/01/2015 N 5,700,000.00 5,700,000.00 0506/01/2006 991074965 N/A 11/01/2015 N 5,600,000.00 5,600,000.00 0506/01/2006 991074932 N/A 10/01/2015 N 5,~~540~~532,~~113~~002.3087 5,~~532~~523,~~002~~004.8736 0607/01/2006 991074985 N/A 11/01/2015 N 5,~~536~~530,~~446~~585.9116 5,~~530~~523,~~585~~903.16 06 07/01/2006 991074966 N/A 11/01/2015 N 5,536,425.00 5,536,425.00 0506/01/2006 991074986 N/A 11/01/2015 N 5,400,000.00 5,400,000.00 0607/01/2006 991074987 N/A 11/01/2015 N 5,~~217~~212,~~312~~461.3832 5,~~212~~206,~~461~~759.3265 0506/01/2006 991074967 N/A 12/01/2015 N 5,200,000.00 5,200,000.00 0506/01/2006 991074968 N/A 11/01/2015 N 5,040,000.00 5,040,000.00 0506/01/2006 991074933 12/01/2015 12/01/2035 N 5,000,000.00 5,000,000.00 0607/01/2006 11050143 N/A 11/01/2015 N 4,900,000.00 4,900,000.00 0607/01/2006 991074969 N/A 11/01/2015 N 4,625,151.00 4,625,151.00 0506/01/2006 991074934 N/A 11/01/2015 N 4,600,000.00 4,600,000.00 0607/01/2006 991074988 N/A 11/01/2015 N 4,~~567~~562,~~263~~256.3757 4,~~562~~556,~~256~~591.5795 0607/01/2006 991074935 N/A 10/01/2015 N 4,~~528~~522,~~833~~633.8086 4,~~522~~515,~~633~~662.8652 0506/01/2006 11050711 N/A 10/01/2015 N 4,560,000.00 4,560,000.00 0607/01/2006 991074970 N/A 11/01/2015 N 4,535,000.00 4,535,000.00 0506/01/2006 991074989 N/A 10/01/2010 N 4,500,000.00 4,500,000.00 06/01/2006 11049626 N/A 12/01/2015 N 4,450,000.00 4,450,000.00 0506/01/2006 11050777 N/A 11/01/2015 N 4,329,000.00 4,329,000.00 0607/01/2006 11050178 N/A 12/01/2015 N 4,~~277~~273,~~594~~584.3993 4,~~273~~268,~~584~~885.9325 0507/01/2006 991074936 N/A 09/01/2015 N 4,225,000.00 4,225,000.00 0607/01/2006 11050655 N/A 11/01/2015 N 4,~~137~~127,~~249~~148.1288 4,~~127~~116,~~148~~366.8857 0607/01/2006 991074937 N/A 08/01/2010 N 4,~~160~~155,~~069~~952.4528 4,~~155~~151,~~952~~177.2822 0506/01/2006 991074971 N/A 11/01/2015 N 3,806,391.00 3,806,391.00 0506/01/2006 11049447 N/A 11/01/2015 N 3,770,000.00 3,770,000.00 0607/01/2006 11050992 N/A 11/01/2015 N 3,~~674~~671,~~900~~100.7929 3,~~671~~666,~~100~~745.2914 0607/01/2006 11051292 N/A 12/01/2015 N 3,679,000.00 3,679,000.00 0607/01/2006 991074938 N/A 10/01/2015 N 3,600,000.00 3,600,000.00 0607/01/2006 991074972 N/A 11/01/2015 N 3,548,337.00 3,548,337.00 0506/01/2006 991074990 N/A 10/01/2015 N 3,~~464~~459,~~337~~541.7645 3,~~459~~454,~~541~~160.4581 0507/01/2006 991074973 N/A 01/01/2016 N 3,~~425~~421,~~182~~970.9027 3,~~421~~418,~~970~~207.2749 0607/01/2006 991074939 N/A 11/01/2015 N 3,300,000.00 3,300,000.00 0607/01/2006 991074940 N/A 09/01/2015 N 3,175,000.00 3,175,000.00 0607/01/2006 991074974 N/A 01/01/2016 N 3,150,000.00 3,150,000.00 0607/01/2006 991050818 N/A 11/01/2015 N 2,~~840~~833,~~134~~741.6183 2,~~833~~826,~~741~~889.8321 0607/01/2006 11050701 N/A 11/01/2015 N 2,800,000.00 2,800,000.00 0607/01/2006 991050900 N/A 11/01/2015 N 2,~~781~~778,~~549~~773.4875 2,~~778~~775,~~773~~566.7570 0607/01/2006 991074975 N/A 10/01/2015 N 2,600,000.00 2,600,000.00 0506/01/2006 11050417 N/A 11/01/2015 N 2,550,000.00 2,550,000.00 0506/01/2006 11050827 N/A 11/01/2015 N 2,~~384~~382,~~368~~023.7245 2,~~382~~379,~~023~~304.4552 0506/01/2006 991074976 N/A 11/01/2015 N 2,185,170.00 2,185,170.00 0506/01/2006 991074977 N/A 11/01/2010 N 2,100,000.00 2,100,000.00 0506/01/2006 991074941 N/A 11/01/2010 N 1,950,000.00 1,950,000.00 0607/01/2006 11049191 N/A 12/01/2015 N 1,~~840~~839,~~958~~366.7982 1,~~839~~837,~~366~~461.8264 0607/01/2006 11050652 N/A 11/01/2015 N 1,~~666~~664,~~793~~435.3528 1,~~664~~661,~~435~~803.2807 0607/01/2006 11049848 N/A 01/01/2016 N 1,~~642~~640,~~561~~926.3732 1,~~640~~639,~~926~~038.3247 0607/01/2006 11049014 N/A 11/01/2015 N 1,~~523~~521,~~794~~674.1519 1,~~521~~519,~~674~~299.1981 0607/01/2006 991074942 N/A 11/01/2015 N 1,~~391~~389,~~129~~807.5842 1,~~389~~388,~~807~~261.4286 0607/01/2006 11050664 N/A 11/01/2015 N 1,~~337~~335,~~794~~902.9432 1,~~335~~333,~~902~~789.3267 0506/01/2006 991074991 N/A 01/01/2015 N 1,~~277~~276,~~408~~074.8065 1,~~276~~274,~~074~~539.6559 0506/01/2006 991074943 N/A 12/15/2024 N 1,~~131~~130,~~156~~726.5525 1,130,~~726~~292.2599 0506/15/2006 991074944 N/A 12/15/2024 N 1,083,~~533~~091.7099 1,~~083~~082,~~091~~647.9925 0506/15/2006 991074945 N/A 10/15/2024 N 1,004,~~656~~281.9799 1,~~004~~003,~~281~~904.9943 0506/15/2006 Totals 1,~~695~~694,~~269~~784,~~532~~374.1545 1,694,~~784~~241,~~374~~154.4560

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

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 991074946 1 Retail Various Various 106,275,000.00 991074919 2 Office Richmond VA 100,000,000.00 11048270 3 Multi-Family College Park MD 93,000,000.00 991074947 4 Retail Dania Beach FL 92,500,000.00 11050624 5 Office Jacksonville FL 75,~~548~~467,~~330~~694.6508 991074948 6 Multi-Family Various Various 39,500,000.00 991074949 7 Default 28,125,000.00 991074950 8 Office San Diego CA 65,000,000.00 11050736 9 Office Mount Laurel NJ 52,150,000.00 991074951 10 Office Springdale OH 51,479,500.00 991074920 11 Office El Segundo CA 40,500,000.00 991074921 12 Lodging Portsmouth NH 32,000,000.00 991074922 13 Retail Newburgh NY 31,600,000.00 991074978 14 Retail Hershey PA 30,~~653~~616,~~980~~751.0021 991074979 15 Multi-Family Novi MI 27,~~934~~901,~~458~~921.6013 991074923 16 Office Phoenix AZ 27,500,000.00 11051310 17 Mobile Home Park Aurora CO 27,200,000.00 11050206 18 Lodging Alexandria VA 25,000,000.00 991074980 19 Self Storage Various Various 23,~~795~~755,~~201~~920.8118 991074981 20 Self Storage Various Various 22,~~367~~330,~~774~~849.2707 11048199 21 Lodging Los Altos CA 22,~~124~~090,~~354~~427.5446 991074952 22 Multi-Family Greensboro NC 22,000,000.00 11051311 23 Mobile Home Park Sarasota FL 20,200,000.00 991074953 24 Lodging Greenville SC 19,~~881~~860,~~633~~491.1174 991074924 25 Retail Various Various 18,~~698~~618,~~227~~459.2377 991074982 26 Retail Corvallis OR 18,500,000.00 11050299 27 Industrial Winston Salem NC 18,400,000.00 11051401 28 Retail Various Various 17,780,000.00 11051397 29 Retail Various Various 17,410,000.00 11051399 30 Retail Various Various 16,440,000.00 11051185 31 Multi-Family Novi MI 15,500,000.00 991074954 32 Multi-Family Norcross GA 14,200,000.00 11050554 33 Industrial Milpitas CA 14,200,000.00 991074925 34 Office San Francisco CA 14,000,000.00 11051312 35 Mobile Home Park Phoenix AZ 12,600,000.00 991074926 36 Retail Phoenix AZ 11,500,000.00 11051313 37 Mobile Home Park Dunedin FL 11,500,000.00 11049369 38 Office El Paso TX 11,~~162~~149,~~651~~481.2115 991074927 39 Office Torrance CA 11,000,000.00 991074983 40 Office Various PA 10,~~549~~536,~~161~~971.8489 11050886 41 Retail El Segundo CA 10,512,000.00 11049178 42 Office Sharonville OH 10,500,000.00 11050573 43 Multi-Family Flagstaff AZ 10,500,000.00 11050575 44 Multi-Family Flagstaff AZ 10,300,000.00 991074955 45 Multi-Family Los Angeles CA 9,885,365.00 991074956 46 Self Storage South Gate CA 9,~~143~~133,~~425~~361.9049 11051033 47 Lodging Manchester NH 8,~~807~~793,~~059~~131.5468 991074957 48 Various Avon Lake OH 8,~~823~~812,~~054~~966.7470 991074958 49 Multi-Family OK City OK 8,060,000.00 11051314 50 Mobile Home Park Pueblo CO 7,800,000.00 991074928 51 Multi-Family Sumter SC 7,634,000.00 11051034 52 Multi-Family Columbia MO 7,~~555~~547,~~486~~527.9568 991074959 53 Retail Los Angeles CA 7,550,000.00 11049255 54 Multi-Family Flagstaff AZ 7,400,000.00 991074961 55 Multi-Family Baltimore MD 7,200,000.00 991074984 56 Lodging Ormond Beach FL 6,~~727~~716,~~732~~917.1636 991074929 57 Multi-Family Memphis TN 6,~~491~~484,~~943~~184.7678 11051260 58 Office Eagan MN 6,515,000.00 991074930 59 Office Tampa FL 6,400,000.00 11051083 60 Multi-Family Tuscaloosa AL 6,200,000.00 11050416 61 Multi-Family Raleigh NC 6,150,000.00 991074962 62 Retail Beverly Hills CA 6,100,000.00 991074963 63 Multi-Family Los Angeles CA 6,049,495.00 991074931 64 Retail Pueblo CO 6,000,000.00 11051574 65 Office Colorado Springs CO 5,940,000.00 991074964 66 Retail Los Angeles CA 5,700,000.00 991074965 67 Multi-Family Yukon OK 5,600,000.00 991074932 68 Lodging Sierra Vista AZ 5,~~532~~523,~~002~~004.8736 991074985 69 Retail Denver CO 5,~~530~~523,~~585~~903.1606 991074966 70 Multi-Family Los Angeles CA 5,536,425.00 991074986 71 Mobile Home Park Winter Haven FL 5,400,000.00 991074987 72 Lodging Peachtree City GA 5,~~212~~206,~~461~~759.3265 991074967 73 Self Storage Santa Clarita CA 5,200,000.00 991074968 74 Multi-Family Lawton OK 5,040,000.00 991074933 75 Office Norfolk VA 5,000,000.00 11050143 76 Multi-Family Glen Burnie MD 4,900,000.00 991074969 77 Multi-Family Los Angeles CA 4,625,151.00 991074934 78 Industrial East Farmingdale NY 4,600,000.00 991074988 79 Retail Plymouth MA 4,~~562~~556,~~256~~591.5795 991074935 80 Lodging Tallahassee FL 4,~~522~~515,~~633~~662.8652 11050711 81 Multi-Family South Bend IN 4,560,000.00 991074970 82 Multi-Family OK City OK 4,535,000.00 991074989 83 Retail Fargo ND 4,500,000.00 11049626 84 Retail Davenport FL 4,450,000.00 11050777 85 Retail Frisco TX 4,329,000.00 11050178 86 Retail Colorado Springs CO 4,~~273~~268,~~584~~885.9325 991074936 87 Retail Oxnard CA 4,225,000.00 11050655 88 Mobile Home Park Mesa AZ 4,~~127~~116,~~148~~366.8857 991074937 89 Multi-Family Clarksville TN 4,~~155~~151,~~952~~177.2822 991074971 90 Multi-Family Los Angeles CA 3,806,391.00 11049447 91 Retail Lakeville MN 3,770,000.00 11050992 92 Multi-Family Salem NJ 3,~~671~~666,~~100~~745.2914 11051292 93 Retail Colorado Springs CO 3,679,000.00 991074938 94 Office San Diego CA 3,600,000.00 991074972 95 Multi-Family Los Angeles CA 3,548,337.00 991074990 96 Lodging Columbus GA 3,~~459~~454,~~541~~160.4581 991074973 97 Multi-Family Yarmouth ME 3,~~421~~418,~~970~~207.2749 991074939 98 Office San Diego CA 3,300,000.00 991074940 99 Retail Oxnard CA 3,175,000.00 991074974 100 Office Kailua Kona HI 3,150,000.00 991050818 101 Self Storage Indianola IA 2,~~833~~826,~~741~~889.8321 11050701 102 Office Birmingham AL 2,800,000.00 991050900 103 Industrial Kirkland WA 2,~~778~~775,~~773~~566.7570 991074975 104 Multi-Family Philadelphia PA 2,600,000.00 11050417 105 Multi-Family Raleigh NC 2,550,000.00 11050827 106 Multi-Family Birmingham AL 2,~~382~~379,~~023~~304.4552 991074976 107 Multi-Family Los Angeles CA 2,185,170.00 991074977 108 Self Storage Missouri City TX 2,100,000.00 991074941 109 Industrial Little Rock AR 1,950,000.00 11049191 110 Retail Howard WI 1,~~839~~837,~~366~~461.8264 11050652 111 Office Fort Myers FL 1,~~664~~661,~~435~~803.2807 11049848 112 Mobile Home Park Princeton WV 1,~~640~~639,~~926~~038.3247 11049014 113 Retail College Park GA 1,~~521~~519,~~674~~299.1981 991074942 114 Self Storage Houston TX 1,~~389~~388,~~807~~261.4286 11050664 115 Office Charlotte NC 1,~~335~~333,~~902~~789.3267 991074991 116 Retail Springfield Gardens NY 1,~~276~~274,~~074~~539.6559 991074943 117 Retail Newington CT 1,130,~~726~~292.2599 991074944 118 Retail Newington NH 1,~~083~~082,~~091~~647.9925 991074945 119 Retail Decatur AL 1,~~004~~003,~~281~~904.9943 Totals 1,694,~~784~~241,~~374~~154.4560

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 991074946 0.00 0.00 991074919 0.00 0.00 11048270 0.00 0.00 991074947 0.00 0.00 11050624 0.00 1,750,615.70 01/01/2006 03/31/2006 991074948 0.00 0.00 991074949 0.00 0.00 991074950 0.00 01,985,602.0035 01/01/2006 03/31/2006 11050736 0.00 0.00 991074951 0.00 1,469,200.62 01/01/2006 03/31/2006 991074920 0.00 0.00 991074921 0.00 0.00 991074922 0.00 0.00 991074978 0.00 0969,725.00 01/01/2006 03/31/2006 991074979 0.00 0.00 991074923 0.00 0.00 11051310 0.00 0.00 11050206 0.00 0.00 991074980 0.00 0.00 991074981 0.00 1,177,535.92 01/01/2006 03/31/2006 11048199 0.00 0.00 991074952 0.00 0.00 11051311 0.00 0391,606.0077 01/01/2006 03/31/2006 991074953 0.00 0.00 991074924 0.00 0.00 991074982 0.00 0506,544.0013 01/01/2006 03/31/2006 11050299 0.00 0.00 11051401 0.00 0.00 11051397 0.00 0.00 11051399 0.00 0.00 11051185 0.00 0.00 991074954 0.00 0.00 11050554 0.00 0.00 991074925 0.00 0.00 11051312 0.00 0258,602.0087 01/01/2006 03/31/2006 991074926 0.00 0.00 11051313 0.00 0.00 11049369 0.00 0.00 991074927 0.00 0.00 991074983 0.00 0296,076.0033 01/01/2006 03/31/2006 11050886 0.00 0.00 11049178 0.00 0.00 11050573 0.00 0.00 11050575 0.00 0.00 991074955 0.00 0224,465.0009 01/01/2006 03/31/2006 991074956 0.00 0180,351.0076 01/01/2006 03/31/2006 11051033 0.00 0.00 991074957 0.00 0384,053.0008 01/01/2006 03/31/2006 991074958 0.00 0.00 11051314 0.00 0160,563.0053 01/01/2006 03/31/2006 991074928 0.00 0.00 11051034 0.00 0.00 991074959 0.00 0.00 11049255 0.00 0.00 991074961 0.00 142,245.82 01/01/2006 03/31/2006 991074984 0.00 0337,741.0075 01/01/2006 03/31/2006 991074929 0.00 0.00 11051260 0.00 0.00 991074930 0.00 0.00 11051083 0.00 0.00 11050416 0.00 0.00 991074962 0.00 0.00 991074963 0.00 126,033.20 01/01/2006 03/31/2006 991074931 0.00 0.00 11051574 0.00 0.00 991074964 0.00 0.00 991074965 0.00 0.00 991074932 0.00 0.00 991074985 0.00 0146,790.0014 01/01/2006 03/31/2006 991074966 0.00 91,805.14 01/01/2006 03/31/2006 991074986 0.00 0100,039.0042 01/01/2006 03/31/2006 991074987 0.00 0.00 991074967 0.00 094,438.0097 01/01/2006 03/31/2006 991074968 0.00 0.00 991074933 0.00 0.00 11050143 0.00 0.00 991074969 0.00 0122,383.0055 01/01/2006 03/31/2006 991074934 0.00 0.00 991074988 0.00 0142,667.00 01/01/2006 03/31/2006 991074935 0.00 0.00 11050711 0.00 0.00 991074970 0.00 0118,052.0039 01/01/2006 03/31/2006 991074989 0.00 0135,773.0081 01/01/2006 03/31/2006 11049626 0.00 0.00 11050777 0.00 0.00 11050178 0.00 0.00 991074936 0.00 0.00 11050655 0.00 0.00 991074937 0.00 0.00 991074971 0.00 079,094.0092 01/01/2006 03/31/2006 11049447 0.00 0.00 11050992 0.00 0.00 11051292 0.00 0.00 991074938 0.00 0.00 991074972 0.00 064,106.0003 01/01/2006 03/31/2006 991074990 0.00 0180,615.0009 01/01/2006 03/31/2006 991074973 0.00 0.00 991074939 0.00 0.00 991074940 0.00 0.00 991074974 0.00 075,810.0048 01/01/2006 03/31/2006 991050818 0.00 82,303.74 01/01/2006 03/31/2006 11050701 0.00 0.00 991050900 0.00 048,596.0018 01/01/2006 03/31/2006 991074975 0.00 055,656.0096 01/01/2006 03/31/2006 11050417 0.00 0.00 11050827 0.00 0.00 991074976 0.00 053,527.0017 01/01/2006 03/31/2006 991074977 0.00 0.00 991074941 0.00 0.00 11049191 0.00 0.00 11050652 0.00 0.00 11049848 0.00 0.00 11049014 0.00 0.00 991074942 0.00 0.00 11050664 0.00 0.00 991074991 0.00 0.00 991074943 0.00 0.00 991074944 0.00 0.00 991074945 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 07/10/2006 0 $0.00 0 $0.00 0 $0.00 06/12/2006 0 $0.00 0 $0.00 0 $0.00 05/10/2006 1 $23,830,700.68 0 $0.00 0 $0.00 04/10/2006 0 $0.00 0 $0.00 0 $0.00 03/10/2006 0 $0.00 0 $0.00 0 $0.00 02/10/2006 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 07/10/2006 0 $0.00 0 $0.00 0 $0.00 06/12/2006 0 $0.00 0 $0.00 0 $0.00 05/10/2006 0 $0.00 0 $0.00 0 $0.00 04/10/2006 0 $0.00 0 $0.00 0 $0.00 03/10/2006 0 $0.00 0 $0.00 0 $0.00 02/10/2006 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 07/10/2006 0 $0.00 0 $0.00 5.486591% 5.436745% 103 06/12/2006 0 $0.00 0 $0.00 5.485963% 5.436115% 104 05/10/2006 0 $0.00 0 $0.00 5.486762% 5.436912% 105 04/10/2006 0 $0.00 0 $0.00 5.486120% 5.436269% 106 03/10/2006 0 $0.00 0 $0.00 5.486196% 5.436344% 107 02/10/2006 0 $0.00 0 $0.00 5.486283% 5.436428% 108 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 991074948 6 0 0506/01/2006 0.00 0.00 A 991074949 7 0 0506/01/2006 0.00 0.00 A 11050736 9 0 0506/01/2006 0.00 0.00 A 991074951 10 0 06/01/2006 0.00 0.00 A 991074921 12 0 0506/01/2006 0.00 0.00 A 11051310 17 0 0506/01/2006 0.00 0.00 A 11050206 18 0 0506/01/2006 0.00 0.00 A 991074980 19 0 06/01/2006 0.00 0.00 A 991074952 22 0 0506/01/2006 0.00 0.00 A 11051311 23 0 0506/01/2006 0.00 0.00 A 991074953 24 0 0506/01/2006 0.00 0.00 A 991074924 25 0 0506/01/2006 0.00 0.00 A 11050299 27 0 0506/01/2006 0.00 0.00 A 11051401 28 0 0506/01/2006 0.00 0.00 A 11051397 29 0 0506/01/2006 0.00 0.00 A 11051399 30 0 0506/01/2006 0.00 0.00 A 11051185 31 0 0506/01/2006 0.00 0.00 A 991074954 32 0 0506/01/2006 0.00 0.00 A ~~11050554 33 0 05/01/2006 0.00 0.00 A~~ 11051312 35 0 0506/01/2006 0.00 0.00 A 11051313 37 0 0506/01/2006 0.00 0.00 A 991074983 40 0 0506/01/2006 0.00 0.00 A 11050886 41 0 0506/01/2006 0.00 0.00 A 991074955 45 0 0506/01/2006 0.00 0.00 A 991074956 46 0 0506/01/2006 0.00 0.00 A ~~991074957~~991074958 4849 0 0506/01/2006 0.00 0.00 A ~~991074958~~11051314 4950 0 0506/01/2006 0.00 0.00 A ~~11051314~~991074928 5051 0 0506/01/2006 0.00 0.00 A 11051034 52 0 0506/01/2006 0.00 0.00 A ~~991074959~~991074984 5356 0 0506/01/2006 0.00 0.00 A 11051260 58 0 0506/01/2006 0.00 0.00 A ~~11051083~~991074930 6059 0 0506/01/2006 0.00 0.00 A 11050416 61 0 0506/01/2006 0.00 0.00 A 991074963 63 0 0506/01/2006 0.00 0.00 A 11051574 65 0 0506/01/2006 0.00 0.00 A 991074964 66 0 0506/01/2006 0.00 0.00 A 991074965 67 0 0506/01/2006 0.00 0.00 A 991074966 70 0 0506/01/2006 0.00 0.00 A 991074987 72 0 0506/01/2006 0.00 0.00 A 991074967 73 0 0506/01/2006 0.00 0.00 A 991074968 74 0 0506/01/2006 0.00 0.00 A 991074969 77 0 0506/01/2006 0.00 0.00 A 991074935 80 0 0506/01/2006 0.00 0.00 A 991074970 82 0 0506/01/2006 0.00 0.00 A ~~11049626~~991074989 8483 0 0506/01/2006 0.00 0.00 A ~~11050178~~11049626 8684 0 0506/01/2006 0.00 0.00 A 991074937 89 0 0506/01/2006 0.00 0.00 A 991074971 90 0 0506/01/2006 0.00 0.00 A 991074972 95 0 0506/01/2006 0.00 0.00 A ~~991074990 96 0 05/01/2006 0.00 0.00 A~~ 991074975 104 0 0506/01/2006 0.00 0.00 A 11050417 105 0 0506/01/2006 0.00 0.00 A 11050827 106 0 0506/01/2006 0.00 0.00 A 991074976 107 0 0506/01/2006 0.00 0.00 A 991074977 108 0 0506/01/2006 0.00 0.00 A 11050664 115 0 0506/01/2006 0.00 0.00 A 991074991 116 0 0506/01/2006 0.00 0.00 A Totals 55 0.00 0.00

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 991074948 39,500,000.00 0.00 991074949 28,125,000.00 0.00 11050736 52,150,000.00 0.00 991074951 51,479,500.00 0.00 991074921 32,000,000.00 0.00 11051310 27,200,000.00 0.00 11050206 25,000,000.00 0.00 991074980 23,795,201.81 0.00 991074952 22,000,000.00 0.00 11051311 20,200,000.00 0.00 991074953 19,~~899~~881,~~465~~633.2411 0.00 991074924 18,~~777~~698,~~558~~227.3723 0.00 11050299 18,400,000.00 0.00 11051401 17,780,000.00 0.00 11051397 17,410,000.00 0.00 11051399 16,440,000.00 0.00 11051185 15,500,000.00 0.00 991074954 14,200,000.00 0.00 ~~11050554 14,200,000.00 0.00~~ 11051312 12,600,000.00 0.00 11051313 11,500,000.00 0.00 991074983 10,~~559~~549,~~708~~161.2984 0.00 11050886 10,512,000.00 0.00 991074955 9,885,365.00 0.00 991074956 9,~~152~~143,~~014~~425.8290 0.00 ~~991074957~~991074958 8,~~831~~060,~~768~~000.7000 0.00 ~~991074958~~11051314 87,~~060~~800,000.00 0.00 ~~11051314~~991074928 7,~~800~~634,000.00 0.00 11051034 7,~~562~~555,~~178~~486.2895 0.00 ~~991074959~~991074984 76,~~550~~727,~~000~~732.0016 0.00 11051260 6,515,000.00 0.00 ~~11051083~~991074930 6,~~200~~400,000.00 0.00 11050416 6,150,000.00 0.00 991074963 6,049,495.00 0.00 11051574 5,940,000.00 0.00 991074964 5,700,000.00 0.00 991074965 5,600,000.00 0.00 991074966 5,536,425.00 0.00 991074987 5,~~217~~212,~~312~~461.3832 0.00 991074967 5,200,000.00 0.00 991074968 5,040,000.00 0.00 991074969 4,625,151.00 0.00 991074935 4,~~528~~522,~~833~~633.8086 0.00 991074970 4,535,000.00 0.00 ~~11049626~~991074989 4,~~450~~500,000.00 0.00 ~~11050178~~11049626 4,~~277~~450,~~594~~000.3900 0.00 991074937 4,~~160~~155,~~069~~952.4528 0.00 991074971 3,806,391.00 0.00 991074972 3,548,337.00 0.00 ~~991074990 3,464,337.76 0.00~~ 991074975 2,600,000.00 0.00 11050417 2,550,000.00 0.00 11050827 2,~~384~~382,~~368~~023.7245 0.00 991074976 2,185,170.00 0.00 991074977 2,100,000.00 0.00 11050664 1,~~337~~335,~~794~~902.9432 0.00 991074991 1,~~277~~276,~~408~~074.8065 0.00 Totals ~~617~~673,~~773~~642,~~747~~750.9488 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (55 loans) 0.00 0.00 ~~617~~673,~~773~~642,~~747~~750.9488 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 Historical Liquidated Loan Detail No Liquidated Loans this Period Historical Bond/Collateral Loss Reconciliation Detail No Realized Losses this Period

Filing Compare · GMAC Commercial Mortgage Securities, Inc. Series 2006-C1 Trust