10-D 1 wbt06c25_10d-200608.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: July 18, 2006 to August 17, 2006 Commission File Number of issuing entity: 333-131262-01 Wachovia Bank Commercial Mortgage Trust Series 2006-C25 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor:333-131262 Wachovia Commercial Mortgage Securities Inc. (Exact name of depositor as specified in its charter) Wachovia Bank, National Associaton CW Capital LLC (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196959 54-2196960 54-6713943 (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-PB1 ______ ______ ___X___ ___________ A-PB2 ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-5 ______ ______ ___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___ ___________ Z ______ ______ ___X___ ___________ R-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ IO ______ ______ ___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 August 17, 2006 a distribution was made to holders of Wachovia Bank Commercial Mortgage Trust Series 2006-C25. 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 Wachovia Bank Commercial Mortgage Trust Series 2006-C25, relating to the August 17, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Wachovia Commercial Mortgage Securities Inc. (Depositor) /s/ Charles L. Culbreth Charles L. Culbreth, Managing Director Date: August 28, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Wachovia Bank Commercial Mortgage Trust Series 2006-C25, relating to the August 17, 2006 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Bank Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2006-C25 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: August 17, 2006 Record Date: July 31, 2006 Determination Date: August 11, 2006 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 21 NOI Detail 22 - 26 Principal Prepayment Detail 27 Historical Detail 28 Delinquency Loan Detail 29 - 30 Specially Serviced Loan Detail 31 - 32 Advance Summary 33 Modified Loan Detail 34 Historical Liquidated Loan Detail 35 Historical Bond/Collateral Loss Reconciliation Detail 36 Interest Shortfall Reconciliation Detail 37 - 38 Supplemental Reporting 39 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 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 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 92976VAA6 5.491000% 85,824,000.00 8584,~~373~~867,~~914~~427.3987 ~~506~~455,~~486~~003.5249 ~~390~~388,~~656~~339.8021 A-2 92976VAB4 5.684000% 122,437,000.00 122,437,000.00 0.00 579,943.26 A-3 92976VAC2 5.~~740585~~927924% 57,689,000.00 57,689,000.00 0.00 ~~275~~284,~~973~~980.8502 A-PB1 92976VAD0 5.~~680585~~867924% 50,000,000.00 50,000,000.00 0.00 ~~236~~244,~~691~~496.0585 A-PB2 92976VAQ1 5.~~760585~~947924% 75,775,000.00 75,775,000.00 0.00 ~~363~~375,~~756~~586.9564 A-4 92976VAE8 5.~~775585~~962924% 723,742,000.00 723,742,000.00 0.00 3,~~483~~596,~~361~~349.3001 A-5 92976VAF5 5.~~775585~~962924% 500,000,000.00 500,000,000.00 0.00 2,~~406~~484,~~493~~551.8283 A-1A 92976VAG3 5.~~770585~~957924% 388,228,000.00 388,~~171~~106,~~872~~078.0882 6556,~~793~~723.2608 1,~~866~~926,~~649~~922.0422 A-M 92976VAH1 5.~~775585~~962924% 286,242,000.00 286,242,000.00 0.00 1,~~377~~422,~~679~~366.2117 A-J 92976VAJ7 5.~~775585~~962924% 218,260,000.00 218,260,000.00 0.00 1,~~050~~084,~~482~~556.6856 B 92976VAK4 5.~~775585~~962924% 10,734,000.00 10,734,000.00 0.00 5153,~~662~~338.6136 C 92976VAL2 5.~~775585~~962924% 35,781,000.00 35,781,000.00 0.00 ~~172~~177,~~213~~799.5150 D 92976VAM0 5.~~775585~~962924% 32,202,000.00 32,202,000.00 0.00 ~~154~~160,~~987~~015.8308 E 92976VAN8 5.~~775585~~962924% 17,890,000.00 17,890,000.00 0.00 8688,~~104~~897.3526 F 92976VAP3 5.~~775585~~962924% 32,202,000.00 32,202,000.00 0.00 ~~154~~160,~~987~~015.8308 G 92976VAT5 5.~~775585~~962924% 32,202,000.00 32,202,000.00 0.00 ~~154~~160,~~987~~015.8308 H 92976VAV0 5.~~775585~~962924% 32,203,000.00 32,203,000.00 0.00 ~~154~~160,~~992~~020.6404 J 92976VAX6 5.~~775585~~962924% 32,202,000.00 32,202,000.00 0.00 ~~154~~160,~~987~~015.8308 K 92976VAZ1 5.~~775585~~962924% 32,202,000.00 32,202,000.00 0.00 ~~154~~160,~~987~~015.8308 L 92976VBB3 5.575000% 10,734,000.00 10,734,000.00 0.00 49,868.38 M 92976VBD9 5.575000% 10,734,000.00 10,734,000.00 0.00 49,868.38 N 92976VBF4 5.575000% 10,734,000.00 10,734,000.00 0.00 49,868.38 O 92976VBH0 5.575000% 7,156,000.00 7,156,000.00 0.00 33,245.58 P 92976VBK3 5.575000% 7,157,000.00 7,157,000.00 0.00 33,250.23 Q 92976VBM9 5.575000% 7,156,000.00 7,156,000.00 0.00 33,245.58 S 92976VBP2 5.575000% 42,936,427.00 42,936,427.00 0.00 199,475.48 Z N/A 0.000000% 0.00 0.00 0.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 2,862,422,427.00 2,861,~~916~~343,~~213~~933.4769 ~~572~~511,~~279~~726.7857 1314,~~720~~117,~~422~~044.2334

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 92976VAA6 0.00 0.00 ~~897~~843,~~143~~342.3270 84,~~867~~412,~~427~~424.8738 30.0102% A-2 92976VAB4 0.00 0.00 579,943.26 122,437,000.00 30.0102% A-3 92976VAC2 0.00 0.00 ~~275~~284,~~973~~980.8502 57,689,000.00 30.0102% A-PB1 92976VAD0 0.00 0.00 ~~236~~244,~~691~~496.0585 50,000,000.00 30.0102% A-PB2 92976VAQ1 0.00 0.00 ~~363~~375,~~756~~586.9564 75,775,000.00 30.0102% A-4 92976VAE8 0.00 0.00 3,~~483~~596,~~361~~349.3001 723,742,000.00 30.0102% A-5 92976VAF5 0.00 0.00 2,~~406~~484,~~493~~551.8283 500,000,000.00 30.0102% A-1A 92976VAG3 0.00 0.00 1,~~932~~983,~~442~~645.30 388,~~106~~049,~~078~~355.8274 30.0102% A-M 92976VAH1 0.00 0.00 1,~~377~~422,~~679~~366.2117 286,242,000.00 20.01% A-J 92976VAJ7 0.00 0.00 1,~~050~~084,~~482~~556.6856 218,260,000.00 12.38% B 92976VAK4 0.00 0.00 5153,~~662~~338.6136 10,734,000.00 12.0001% C 92976VAL2 0.00 0.00 ~~172~~177,~~213~~799.5150 35,781,000.00 10.7576% D 92976VAM0 0.00 0.00 ~~154~~160,~~987~~015.8308 32,202,000.00 9.63% E 92976VAN8 0.00 0.00 8688,~~104~~897.3526 17,890,000.00 9.0001% F 92976VAP3 0.00 0.00 ~~154~~160,~~987~~015.8308 32,202,000.00 7.88% G 92976VAT5 0.00 0.00 ~~154~~160,~~987~~015.8308 32,202,000.00 6.75% H 92976VAV0 0.00 0.00 ~~154~~160,~~992~~020.6404 32,203,000.00 5.63% J 92976VAX6 0.00 0.00 ~~154~~160,~~987~~015.8308 32,202,000.00 4.50% K 92976VAZ1 0.00 0.00 ~~154~~160,~~987~~015.8308 32,202,000.00 3.38% L 92976VBB3 0.00 0.00 49,868.38 10,734,000.00 3.00% M 92976VBD9 0.00 0.00 49,868.38 10,734,000.00 2.63% N 92976VBF4 0.00 0.00 49,868.38 10,734,000.00 2.25% O 92976VBH0 0.00 0.00 33,245.58 7,156,000.00 2.00% P 92976VBK3 0.00 0.00 33,250.23 7,157,000.00 1.75% Q 92976VBM9 0.00 0.00 33,245.58 7,156,000.00 1.50% S 92976VBP2 0.00 0.00 199,475.48 42,936,427.00 0.00% Z N/A 0.00 0.00 0.00 0.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 14,~~292~~628,~~702~~770.0191 2,~~861~~860,~~343~~832,~~933~~207.6912

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount IO 92976VAR9 0.~~022619~~042471% 2,862,422,427.00 2,861,~~916~~343,~~213~~933.4769 53101,~~945~~270.1527

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount IO 92976VAR9 0.00 53101,~~945~~270.1527 2,~~861~~860,~~343~~832,~~933~~207.6912 (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 92976VAA6 ~~994~~988.~~75571390~~85425837 5.~~90145554~~30158802 4.~~55183632~~52483233 0.00000000 0.00000000 ~~988~~983.~~85425837~~55267035 A-2 92976VAB4 1,000.00000000 0.00000000 4.73666669 0.00000000 0.00000000 1,000.00000000 A-3 92976VAC2 1,000.00000000 0.00000000 4.~~78382101~~93993690 0.00000000 0.00000000 1,000.00000000 A-PB1 92976VAD0 1,000.00000000 0.00000000 4.~~73382100~~88993700 0.00000000 0.00000000 1,000.00000000 A-PB2 92976VAQ1 1,000.00000000 0.00000000 4.~~80048763~~95660363 0.00000000 0.00000000 1,000.00000000 A-4 92976VAE8 1,000.00000000 0.00000000 4.~~81298764~~96910364 0.00000000 0.00000000 1,000.00000000 A-5 92976VAF5 1,000.00000000 0.00000000 4.~~81298764~~96910366 0.00000000 0.00000000 1,000.00000000 A-1A 92976VAG3 999.~~85542537~~68595470 0.~~16947067~~14610765 4.~~80812574~~96337776 0.00000000 0.00000000 999.~~68595470~~53984705 A-M 92976VAH1 1,000.00000000 0.00000000 4.~~81298765~~96910366 0.00000000 0.00000000 1,000.00000000 A-J 92976VAJ7 1,000.00000000 0.00000000 4.~~81298763~~96910364 0.00000000 0.00000000 1,000.00000000 B 92976VAK4 1,000.00000000 0.00000000 4.~~81298770~~96910378 0.00000000 0.00000000 1,000.00000000 C 92976VAL2 1,000.00000000 0.00000000 4.~~81298762~~96910371 0.00000000 0.00000000 1,000.00000000 D 92976VAM0 1,000.00000000 0.00000000 4.~~81298770~~96910378 0.00000000 0.00000000 1,000.00000000 E 92976VAN8 1,000.00000000 0.00000000 4.~~81298770~~96910341 0.00000000 0.00000000 1,000.00000000 F 92976VAP3 1,000.00000000 0.00000000 4.~~81298770~~96910378 0.00000000 0.00000000 1,000.00000000 G 92976VAT5 1,000.00000000 0.00000000 4.~~81298770~~96910378 0.00000000 0.00000000 1,000.00000000 H 92976VAV0 1,000.00000000 0.00000000 4.~~81298761~~96910350 0.00000000 0.00000000 1,000.00000000 J 92976VAX6 1,000.00000000 0.00000000 4.~~81298770~~96910378 0.00000000 0.00000000 1,000.00000000 K 92976VAZ1 1,000.00000000 0.00000000 4.~~81298770~~96910378 0.00000000 0.00000000 1,000.00000000 L 92976VBB3 1,000.00000000 0.00000000 4.64583380 0.00000000 0.00000000 1,000.00000000 M 92976VBD9 1,000.00000000 0.00000000 4.64583380 0.00000000 0.00000000 1,000.00000000 N 92976VBF4 1,000.00000000 0.00000000 4.64583380 0.00000000 0.00000000 1,000.00000000 O 92976VBH0 1,000.00000000 0.00000000 4.64583287 0.00000000 0.00000000 1,000.00000000 P 92976VBK3 1,000.00000000 0.00000000 4.64583345 0.00000000 0.00000000 1,000.00000000 Q 92976VBM9 1,000.00000000 0.00000000 4.64583287 0.00000000 0.00000000 1,000.00000000 S 92976VBP2 1,000.00000000 0.00000000 4.64583325 0.00000000 0.00000000 1,000.00000000 Z N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II 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 IO 92976VAR9 999.~~82315205~~62322357 0.~~01884598~~03537922 0.00000000 999.~~62322357~~44444962

Reconciliation Detail ~~Advance~~Principal ~~Summary~~Reconciliation PLoan &Stated IBeginning ~~Advances~~Unpaid ~~Outstanding~~Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 2,~~182~~473,~~424~~237,521.7313 ~~Servicing~~2,473,271,632.61 ~~Advances~~455,003.49 ~~Outstanding~~0.00 0.00 ~~Reimbursement~~2 ~~for~~388,106,413.35 ~~Interest~~388,108,988.69 on56,723.08 ~~Advances~~0.00 0.00 ~~paid~~Total ~~from~~2,861,343,934.48 ~~general~~2,861,380,621.30 ~~collections~~511,726.57 0.00 0.00

~~Master~~Principal ~~Servicing~~Reconciliation ~~Fee~~(continued) ~~Summary~~Loan ~~Current~~Realized ~~Period~~Stated ~~Accrued~~Ending ~~Servicing~~Unpaid ~~Fees~~Ending ~~54,988.81~~Current ~~Less~~Principal ~~Delinquent~~Group ~~Servicing~~Loss ~~Fees~~Principal ~~9,367.10~~Principal ~~Less~~Distribution ~~Reductions~~Balance toBalance ~~Servicing~~Amount ~~Fees~~1 0.00 ~~Plus~~2,472,782,517.64 ~~Servicing~~2,472,804,439.54 ~~Fees~~455,003.49 ~~for~~2 ~~Delinquent Payments Received~~ 0.00 ~~Plus~~388,049,690.27 ~~Adjustments~~388,049,690.27 ~~for~~56,723.08 ~~Prior~~Total ~~Servicing Calculation~~ 0.00 ~~Total~~2,860,832,207.91 ~~Servicing~~2,860,854,129.81 ~~Fees Collected 45~~511,~~621~~726.7157

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0607/01/2006 - 0607/30/2006 30 ~~390~~388,~~656~~339.8021 0.00 ~~390~~388,~~656~~339.8021 A-2 0607/01/2006 - 0607/30/2006 30 579,943.26 0.00 579,943.26 A-3 0607/01/2006 - 0607/30/2006 30 ~~275~~284,~~973~~980.8502 0.00 ~~275~~284,~~973~~980.8502 A-PB1 0607/01/2006 - 0607/30/2006 30 ~~236~~244,~~691~~496.0585 0.00 ~~236~~244,~~691~~496.0585 A-PB2 0607/01/2006 - 0607/30/2006 30 ~~363~~375,~~756~~586.9564 0.00 ~~363~~375,~~756~~586.9564 A-4 0607/01/2006 - 0607/30/2006 30 3,~~483~~596,~~361~~349.3001 0.00 3,~~483~~596,~~361~~349.3001 A-5 0607/01/2006 - 0607/30/2006 30 2,~~406~~484,~~493~~551.8283 0.00 2,~~406~~484,~~493~~551.8283 A-1A 0607/01/2006 - 0607/30/2006 30 1,~~866~~926,~~649~~922.0422 0.00 1,~~866~~926,~~649~~922.0422 IO 0607/01/2006 - 0607/30/2006 30 53101,~~945~~270.1527 0.00 53101,~~945~~270.1527 A-M 0607/01/2006 - 0607/30/2006 30 1,~~377~~422,~~679~~366.2117 0.00 1,~~377~~422,~~679~~366.2117 A-J 0607/01/2006 - 0607/30/2006 30 1,~~050~~084,~~482~~556.6856 0.00 1,~~050~~084,~~482~~556.6856 B 0607/01/2006 - 0607/30/2006 30 5153,~~662~~338.6136 0.00 5153,~~662~~338.6136 C 0607/01/2006 - 0607/30/2006 30 ~~172~~177,~~213~~799.5150 0.00 ~~172~~177,~~213~~799.5150 D 0607/01/2006 - 0607/30/2006 30 ~~154~~160,~~987~~015.8308 0.00 ~~154~~160,~~987~~015.8308 E 0607/01/2006 - 0607/30/2006 30 8688,~~104~~897.3526 0.00 8688,~~104~~897.3526 F 0607/01/2006 - 0607/30/2006 30 ~~154~~160,~~987~~015.8308 0.00 ~~154~~160,~~987~~015.8308 G 0607/01/2006 - 0607/30/2006 30 ~~154~~160,~~987~~015.8308 0.00 ~~154~~160,~~987~~015.8308 H 0607/01/2006 - 0607/30/2006 30 ~~154~~160,~~992~~020.6404 0.00 ~~154~~160,~~992~~020.6404 J 0607/01/2006 - 0607/30/2006 30 ~~154~~160,~~987~~015.8308 0.00 ~~154~~160,~~987~~015.8308 K 0607/01/2006 - 0607/30/2006 30 ~~154~~160,~~987~~015.8308 0.00 ~~154~~160,~~987~~015.8308 L 0607/01/2006 - 0607/30/2006 30 49,868.38 0.00 49,868.38 M 0607/01/2006 - 0607/30/2006 30 49,868.38 0.00 49,868.38 N 0607/01/2006 - 0607/30/2006 30 49,868.38 0.00 49,868.38 O 0607/01/2006 - 0607/30/2006 30 33,245.58 0.00 33,245.58 P 0607/01/2006 - 0607/30/2006 30 33,250.23 0.00 33,250.23 Q 0607/01/2006 - 0607/30/2006 30 33,245.58 0.00 33,245.58 S 0607/01/2006 - 0607/30/2006 30 199,475.48 0.00 199,475.48 Z N/A N/A 0.00 0.00 0.00 Total 1314,~~774~~218,~~367~~314.3861 0.00 1314,~~774~~218,~~367~~314.3861

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 ~~390~~388,~~656~~339.8021 0.00 A-2 0.00 0.00 0.00 579,943.26 0.00 A-3 0.00 0.00 0.00 ~~275~~284,~~973~~980.8502 0.00 A-PB1 0.00 0.00 0.00 ~~236~~244,~~691~~496.0585 0.00 A-PB2 0.00 0.00 0.00 ~~363~~375,~~756~~586.9564 0.00 A-4 0.00 0.00 0.00 3,~~483~~596,~~361~~349.3001 0.00 A-5 0.00 0.00 0.00 2,~~406~~484,~~493~~551.8283 0.00 A-1A 0.00 0.00 0.00 1,~~866~~926,~~649~~922.0422 0.00 IO 0.00 0.00 0.00 53101,~~945~~270.1527 0.00 A-M 0.00 0.00 0.00 1,~~377~~422,~~679~~366.2117 0.00 A-J 0.00 0.00 0.00 1,~~050~~084,~~482~~556.6856 0.00 B 0.00 0.00 0.00 5153,~~662~~338.6136 0.00 C 0.00 0.00 0.00 ~~172~~177,~~213~~799.5150 0.00 D 0.00 0.00 0.00 ~~154~~160,~~987~~015.8308 0.00 E 0.00 0.00 0.00 8688,~~104~~897.3526 0.00 F 0.00 0.00 0.00 ~~154~~160,~~987~~015.8308 0.00 G 0.00 0.00 0.00 ~~154~~160,~~987~~015.8308 0.00 H 0.00 0.00 0.00 ~~154~~160,~~992~~020.6404 0.00 J 0.00 0.00 0.00 ~~154~~160,~~987~~015.8308 0.00 K 0.00 0.00 0.00 ~~154~~160,~~987~~015.8308 0.00 L 0.00 0.00 0.00 49,868.38 0.00 M 0.00 0.00 0.00 49,868.38 0.00 N 0.00 0.00 0.00 49,868.38 0.00 O 0.00 0.00 0.00 33,245.58 0.00 P 0.00 0.00 0.00 33,250.23 0.00 Q 0.00 0.00 0.00 33,245.58 0.00 S 0.00 0.00 0.00 199,475.48 0.00 Z 0.00 0.00 0.00 0.00 0.00 Total 0.00 0.00 0.00 1314,~~774~~218,~~367~~314.3861 0.00

Other Required Information Available Distribution Amount (1) 14,~~346~~730,~~647~~041.1618 ~~Scheduled~~Master ~~Principal~~Servicing ~~Distribution~~Fee ~~Amount~~Summary ~~Loan~~Current ~~Group~~Period 1Accrued ~~506,486.52~~Master ~~Loan~~Servicing ~~Group~~Fees ~~2 65~~54,~~793~~977.2688 ~~Unscheduled~~Less ~~Principal~~Delinquent ~~Distribution~~Master ~~Amount~~Servicing ~~Loan~~Fees ~~Group 1 0~~6,045.0037 ~~Loan~~Less ~~Group~~Reductions 2to ~~0.00~~Master ~~Aggregate~~Servicing ~~Amount~~Fees ~~of Prepayment Premiums and Yield Maintenance Charges Loan Group 1~~ 0.00 ~~Loan~~Plus ~~Group~~Master 2Servicing ~~0.00~~Fees ~~Aggregate~~for ~~Stated~~Delinquent ~~Principal~~Payments ~~Balance~~Received ~~after current Distribution Date All Loans 2~~9,~~861,343,934~~367.4810 ~~Loan~~Plus ~~Group~~Adjustments 1for ~~2,473,237,521.13~~Prior ~~Loan~~Master ~~Group~~Servicing 2Calculation ~~388,106,413~~0.3500 ~~Aggregate~~Total ~~Stated~~Master ~~Principal~~Servicing ~~Balance~~Fees ~~before~~Collected ~~current Distribution Date All Loans 2~~58,~~861,916,214~~299.~~26 Loan Group 1 2,473,744,007.65 Loan Group 2 388,172,206.~~61 ~~Aggregate Unpaid Principal Balance Outstanding All Loans 2,861,380,621.30 Loan Group 1 2,473,271,632.61 Loan Group 2 388,108,988.69~~ (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 14,274,962.33 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 14,274,962.33 Principal: Scheduled Principal 511,726.57 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 511,726.57 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 14,786,688.90 Total Funds Distributed Fees: Master Servicing Fee 54,977.88 Trustee Fee 1,669.12 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 56,647.00 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 14,218,314.61 Principal Distribution 511,726.57 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 14,730,041.18 Total Funds Distributed 14,786,688.18

Other Required Information continued Current Aggregate Amount of P&I Advances Loan Group 1 1,966,448.92 Loan Group 2 215,975.81 Current Aggregate Amount of Servicing Advances Loan Group 1 0.00 Loan Group 2 0.00 Current Period Interest on P&I Advances Paid to Master Servicer and Trustee All Loans 0.00 Loan Group 1 0.00 Loan Group 2 0.00 Current Period Interest on Servicing Advances Paid to Master Servicer, Special Servicer and Trustee All Loans 0.00 Loan Group 1 0.00 Loan Group 2 0.00

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. 2,000,000 or less 4 5,~~973~~971,~~240~~977.4341 0.21 6362 5.8065 1.~~997042~~997198 2,000,001 to 3,000,000 12 30,~~390~~377,~~060~~601.6635 1.06 ~~101~~100 5.7546 1.~~735521~~735675 3,000,001 to 4,000,000 16 56,~~772~~744,~~909~~077.3534 1.98 ~~115~~114 5.~~8308~~8307 1.~~529888~~529941 4,000,001 to 5,000,000 16 72,~~329~~284,~~993~~265.9439 2.53 ~~113~~112 5.~~6962~~6963 1.~~475997~~475912 5,000,001 to 6,000,000 6 32,~~860~~851,~~340~~338.2825 1.15 9594 5.9522 1.~~481985~~482053 6,000,001 to 7,000,000 11 69,~~677~~650,~~237~~930.1925 2.4443 ~~107~~106 5.8792 1.~~617472~~617281 7,000,001 to 8,000,000 7 52,~~836~~816,~~569~~524.9339 1.85 ~~111~~110 5.8588 1.~~433732~~433665 8,000,001 to 9,000,000 3 26,250,000.00 0.92 ~~117~~116 5.7537 1.292081 9,000,001 to 10,000,000 5 48,~~484~~447,~~083~~864.6583 1.69 ~~116~~115 5.7292 1.~~338667~~338651 10,000,001 to 15,000,000 24 ~~292~~291,~~073~~932,~~412~~930.2572 10.2120 ~~109~~108 5.~~8984~~8982 1.~~406881~~406839 15,000,001 to 20,000,000 12 201,~~907~~838,~~483~~564.2754 7.06 ~~108~~107 5.7361 1.~~262540~~262524 20,000,001 to 25,000,000 8 ~~178~~177,~~015~~989,~~532~~118.1100 6.22 ~~103~~102 5.~~8217~~8218 1.~~364151~~364163 25,000,001 to 30,000,000 8 217,300,000.00 7.5960 9998 5.9300 1.284480 30,000,001 to 35,000,000 2 64,856,000.00 2.27 ~~114~~113 5.4174 2.636398 35,000,001 to 40,000,000 4 154,289,000.00 5.39 ~~103~~102 5.9274 2.313388 40,000,001 to 45,000,000 3 132,800,000.00 4.64 ~~117~~116 5.9595 1.224424 45,000,001 to 50,000,000 2 94,000,000.00 3.29 ~~114~~113 5.5736 1.350506 50,000,001 to 55,000,000 1 51,000,000.00 1.78 ~~118~~117 5.8300 1.239603 55,000,001 to 65,000,000 1 65,000,000.00 2.27 ~~117~~116 5.8500 1.500799 65,000,001 to 80,000,000 1 77,~~688~~592,~~071~~015.4244 2.7271 ~~117~~116 6.2700 1.830685 80,000,001 and greater 6 936,840,000.00 32.7475 ~~116~~115 5.7079 1.482991 Totals 152 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928

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 11,~~886~~881,~~465~~752.7530 0.42 9089 5.5849 1.~~605100~~605234 Arizona 6 91,790,000.00 3.21 ~~112~~111 5.6821 1.276407 California 22 371,~~475~~368,~~045~~528.1707 12.98 9392 5.~~9373~~9374 1.~~347568~~347503 Colorado 4 61,~~621~~611,~~352~~961.2663 2.15 ~~116~~115 5.4965 1.~~384092~~384061 Connecticut 2 8,795,000.00 0.31 ~~118~~117 5.6754 1.210349 Delaware 1 77,~~688~~592,~~071~~015.4244 2.7271 ~~117~~116 6.2700 1.830685 Florida 15 261,~~915~~882,~~137~~362.3582 9.15 ~~116~~115 5.7565 1.~~326433~~326438 Georgia 14 155,~~809~~767,~~542~~458.0958 5.4544 ~~110~~109 5.8470 1.~~419110~~419146 Illinois 6 228,~~260~~252,~~604~~046.4992 7.98 ~~116~~115 5.8403 1.~~775375~~775395 Indiana 1 26,000,000.00 0.91 ~~117~~116 5.7700 1.199481 Kansas 3 29,~~487~~482,~~926~~882.6817 1.03 ~~113~~112 5.4826 1.~~632884~~632891 Kentucky 1 12,~~273~~261,~~071~~660.8008 0.43 ~~114~~113 5.7100 1.785027 Maine 2 4,~~363~~360,~~219~~474.6885 0.15 9796 5.7378 1.~~880538~~880705 Maryland 3 64,~~876~~849,~~936~~100.7385 2.27 ~~106~~105 6.0167 1.~~251181~~251021 Massachusetts 3 28,~~458~~436,~~834~~169.3152 0.99 6564 6.1424 1.~~618261~~618432 Michigan 3 35,~~219~~199,~~419~~278.0566 1.23 9796 6.~~5627~~5618 1.~~424123~~424049 Mississippi 3 19,299,000.00 0.67 ~~105~~104 5.6439 1.391162 Missouri 7 57,293,000.00 2.00 ~~113~~112 5.2750 1.679927 Nebraska 1 83,000,000.00 2.90 ~~118~~117 5.8800 2.024363 Nevada 1 28,000,000.00 0.98 ~~109~~108 5.9800 1.498706 New Hampshire 1 11,700,000.00 0.41 ~~117~~116 5.8600 1.248275 New Jersey 1 4,~~572~~566,~~651~~084.8722 0.16 ~~116~~115 5.5200 3.258078 New York 4 224,~~193~~190,~~721~~867.9008 7.84 ~~118~~117 5.6063 2.~~191627~~191633 North Carolina 11 165,~~947~~922,~~456~~612.6607 5.80 ~~120~~118 5.8105 1.~~300529~~300528 Ohio 16 149,~~773~~769,~~888~~040.2359 5.2324 ~~117~~116 5.7453 1.243167 Pennsylvania 5 183,330,000.00 6.41 ~~116~~115 5.8100 1.210368 South Carolina 4 25,~~025~~016,~~306~~092.3494 0.87 ~~101~~100 5.~~9952~~9951 1.~~479696~~479703 Tennessee 3 16,~~267~~262,~~528~~315.1796 0.57 ~~108~~107 5.~~6977~~6976 1.~~309740~~309764 Texas 12 250,149,000.00 8.74 ~~112~~111 5.7382 1.536213 Utah 1 11,200,000.00 0.39 ~~118~~117 5.9400 1.262385 Virginia 5 38,~~677~~656,~~901~~772.0809 1.35 ~~118~~117 5.~~9699~~9698 1.~~310026~~309983 Washington 6 75,~~606~~572,~~391~~756.1521 2.64 ~~117~~116 5.~~5887~~5888 1.~~398580~~398648 West Virginia 1 7,~~951~~943,~~043~~814.9677 0.28 ~~114~~113 5.8000 2.029415 Wisconsin 2 39,~~436~~430,~~418~~160.3308 1.38 ~~115~~114 5.~~5738~~5737 1.~~244949~~244921 Totals 173 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.09 or less 1 44,000,000.00 1.54 ~~116~~115 6.0600 1.076123 1.10 to 1.14 1 3,900,000.00 0.14 ~~119~~118 6.4375 1.100800 1.15 to 1.19 10 196,615,000.00 6.87 ~~108~~107 5.8336 1.197844 1.20 to 1.24 46 965,~~371~~281,~~016~~106.2967 33.74 ~~110~~109 5.7726 1.~~214676~~214675 1.25 to 1.29 17 241,~~808~~732,~~887~~409.2070 8.45 ~~103~~102 5.8530 1.272739 1.30 to 1.34 10 80,~~134~~094,~~099~~531.5804 2.80 ~~117~~116 5.7936 1.~~318543~~318539 1.35 to 1.39 5 157,~~790~~785,~~107~~127.8682 5.5152 ~~117~~116 5.8168 1.370240 1.40 to 1.44 6 100,~~485~~423,~~453~~025.6706 3.51 ~~107~~106 5.~~8819~~8818 1.~~416006~~416011 1.45 to 1.49 7 269,908,000.00 9.43 ~~115~~114 5.6829 1.489950 1.50 to 1.54 7 114,~~066~~029,~~984~~646.4262 3.99 ~~117~~116 5.8340 1.~~508131~~508129 1.55 to 1.59 4 3938,~~035~~988,~~908~~349.0905 1.36 9897 6.~~4887~~4885 1.~~571066~~571068 1.60 to 1.64 3 31,~~528~~520,~~327~~602.5467 1.10 ~~117~~116 5.4565 1.~~614896~~614893 1.65 to 1.69 2 35,715,000.00 1.25 ~~104~~103 5.2003 1.667337 1.70 to 1.74 2 1413,~~013~~995,~~358~~854.7781 0.49 7170 5.~~8159~~8160 1.~~716685~~716682 1.75 to 1.79 4 32,~~118~~106,~~071~~660.8008 1.12 ~~108~~107 5.5854 1.~~780290~~780289 1.80 to 1.84 5 ~~120~~119,~~020~~924,~~356~~300.4244 4.19 ~~114~~113 6.~~0357~~0355 1.~~827162~~827159 1.85 to 1.89 4 205,697,000.00 7.19 ~~117~~116 5.8542 1.856786 1.90 to 1.94 3 11,218,000.00 0.39 9291 5.4914 1.925717 1.95 to 1.99 2 5,794,000.00 0.20 5251 5.6615 1.969755 2.00 to 2.04 4 94,~~635~~627,~~043~~814.9677 3.31 ~~115~~114 5.8695 2.~~024179~~024178 2.05 to 2.09 1 5,249,516.00 0.18 8079 6.3000 2.072151 2.10 to 2.29 1 2,043,000.00 0.07 ~~115~~114 5.8000 2.286526 2.30 to 3.79 5 44,~~410~~404,~~651~~084.8722 1.55 ~~114~~113 5.6625 3.~~339786~~339798 3.80 and greater 2 45,~~786~~779,~~151~~178.0196 1.60 ~~117~~116 5.4469 5.~~313042~~313184 Totals 152 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 2 13,300,000.00 0.46 8887 6.1405 1.482134 Industrial 5 48,~~132~~108,~~142~~590.9177 1.68 9493 5.8418 1.~~359741~~359735 Lodging 16 412,~~241~~126,~~661~~988.1456 14.41 ~~110~~109 5.8650 1.~~833187~~833269 Mixed Use 2 45,340,000.00 1.58 ~~117~~116 5.4765 4.924625 Mobile Home Park 3 12,~~111~~099,~~578~~966.5539 0.42 ~~117~~116 5.~~8725~~8728 2.~~063449~~062996 Multi-Family 33 380,~~567~~515,~~486~~808.6710 13.30 ~~106~~105 5.8409 1.~~267456~~267460 Office 38 878,~~448~~190,~~244~~135.5607 30.70 ~~112~~111 5.~~8604~~8603 1.~~426174~~426115 Other 1 21,200,000.00 0.74 6968 6.2100 1.252188 Retail 73 1,~~050~~049,~~002~~950,~~820~~719.6401 36.70 ~~114~~113 5.7074 1.~~372344~~372347 Totals 173 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 4 44,605,000.00 1.56 ~~113~~112 5.1567 1.720693 5.250% to 5.499% 15 232,~~244~~155,~~601~~292.0338 8.1211 ~~117~~116 5.4628 2.~~219562~~219793 5.500% to 5.749% 49 972,~~546~~423,~~367~~246.3557 33.99 ~~114~~113 5.5908 1.~~430671~~430661 5.750% to 5.999% 53 1,~~103~~102,~~084~~997,~~807~~921.2324 38.5556 ~~114~~113 5.8668 1.~~461066~~461075 6.000% to 6.249% 16 264,~~697~~633,~~478~~532.0088 9.25 ~~104~~103 6.0686 1.~~248460~~248415 6.250% to 6.499% 11 170,~~996~~867,~~261~~936.8218 5.97 98 99 6.3038 1.~~597325~~597235 6.500% to 6.749% 3 59,150,000.00 2.07 6362 6.5684 1.203183 6.750% and greater 1 1413,~~019~~999,~~419~~278.0566 0.49 6665 8.2000 1.552000 Totals 152 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928

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 ~~151~~150 2,~~847~~820,~~324~~332,~~515~~929.4325 9998.5158 111 5.~~7880~~7868 1.~~499680~~502512 13 to 24 months 01 026,500,000.00 0.0093 047 05.~~0000~~9150 01.~~000000~~197422 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 1413,~~019~~999,~~419~~278.0566 0.49 6665 8.2000 1.552000 Totals 152 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 18 193,~~778~~736,~~261~~445.1789 6.77 5554 6.~~1725~~1726 1.~~364167~~364138 61 to 84 months 7 77,~~584~~564,~~220~~079.0566 2.71 7170 6.~~4312~~4307 1.~~406032~~405994 85 to 120 months 126 2,586,~~897~~450,~~196~~109.6508 90.41 ~~116~~115 5.7528 1.~~513104~~513097 121 months and greater 1 3,~~084~~081,~~256~~573.6128 0.11 ~~235~~234 5.9510 1.348500 Totals 152 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928

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 34 520,278,000.00 18.1819 ~~103~~102 5.7972 1.917360 264 months or less 2 8,~~147~~130,~~488~~707.7607 0.28 ~~117~~116 5.~~9476~~9477 1.~~369137~~369149 265 to 300 months 15 ~~221~~220,~~043~~826,~~533~~514.4618 7.7372 ~~108~~107 5.~~9856~~9855 1.~~572170~~572077 301 to 348 months 1 26,500,000.00 0.93 4847 5.9150 1.197422 349 months and greater 99 2,071,~~355~~097,~~493~~708.2100 72.39 ~~115~~114 5.7624 1.~~391413~~391405 Varies 1 1413,~~019~~999,~~419~~278.0566 0.49 6665 8.2000 1.552000 Totals 152 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928

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 152 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928 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 152 2,~~861~~860,~~343~~832,~~934~~207.4891 100.00 ~~111~~110 5.~~7999~~7998 1.~~499936~~499928 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 4 5,~~973~~971,~~240~~977.4341 0.21 6362 5.8065 1.~~997042~~997198 2,000,001 to 3,000,000 9 22,~~077~~072,~~588~~592.5975 0.77 9594 5.7458 1.~~933080~~933160 3,000,001 to 4,000,000 13 46,~~113~~090,~~982~~195.6717 1.61 ~~114~~113 5.~~7959~~7957 1.~~579829~~579928 4,000,001 to 5,000,000 13 58,~~669~~624,~~993~~265.9439 2.05 ~~111~~110 5.~~7015~~7016 1.~~532631~~532570 5,000,001 to 6,000,000 5 27,~~779~~775,~~749~~248.2961 0.97 ~~102~~101 5.9722 1.~~531381~~531425 6,000,001 to 7,000,000 7 44,~~202~~182,~~903~~607.4687 1.54 ~~107~~106 5.9420 1.~~850859~~850611 7,000,001 to 8,000,000 4 30,~~256~~236,~~569~~524.9339 1.06 ~~116~~115 5.8392 1.~~565750~~565721 8,000,001 to 9,000,000 2 17,950,000.00 0.63 ~~116~~115 5.6676 1.331890 9,000,001 to 10,000,000 4 38,~~724~~697,~~008~~141.9411 1.35 ~~116~~115 5.7794 1.~~361755~~361730 10,000,001 to 15,000,000 17 206,~~144~~012,~~194~~558.4283 7.20 ~~106~~105 5.~~9643~~9641 1.~~469262~~469234 15,000,001 to 20,000,000 9 154,~~306~~253,~~685~~272.9367 5.39 ~~105~~104 5.7782 1.~~245558~~245532 20,000,001 to 25,000,000 5 108,~~065~~039,~~532~~118.1100 3.78 ~~108~~107 5.~~7648~~7649 1.~~357063~~357082 25,000,001 to 30,000,000 5 136,500,000.00 4.77 ~~101~~100 5.8254 1.334243 30,000,001 to 35,000,000 2 64,856,000.00 2.27 ~~114~~113 5.4174 2.636398 35,000,001 to 40,000,000 4 154,289,000.00 5.39 ~~103~~102 5.9274 2.313388 40,000,001 to 45,000,000 3 132,800,000.00 4.64 ~~117~~116 5.9595 1.224424 45,000,001 to 50,000,000 2 94,000,000.00 3.29 ~~114~~113 5.5736 1.350506 50,000,001 to 55,000,000 1 51,000,000.00 1.78 ~~118~~117 5.8300 1.239603 55,000,001 to 65,000,000 1 65,000,000.00 2.27 ~~117~~116 5.8500 1.500799 65,000,001 to 80,000,000 1 77,~~688~~592,~~071~~015.4244 2.7271 ~~117~~116 6.2700 1.830685 80,000,001 and greater 6 936,840,000.00 32.7475 ~~116~~115 5.7079 1.482991 Totals 117 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192

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 11,~~886~~881,~~465~~752.7530 0.42 9089 5.5849 1.~~605100~~605234 Arizona 6 91,790,000.00 3.21 ~~112~~111 5.6821 1.276407 California 18 308,~~175~~068,~~045~~528.1707 10.77 9897 5.8203 1.~~378329~~378262 Colorado 2 37,~~921~~911,~~352~~961.2663 1.33 ~~115~~114 5.~~4728~~4727 1.~~493977~~493954 Delaware 1 77,~~688~~592,~~071~~015.4244 2.7271 ~~117~~116 6.2700 1.830685 Florida 15 261,~~915~~882,~~137~~362.3582 9.15 ~~116~~115 5.7565 1.~~326433~~326438 Georgia 8 98,~~190~~161,~~233~~497.2705 3.43 ~~115~~114 5.8456 1.~~486124~~486174 Illinois 6 228,~~260~~252,~~604~~046.4992 7.98 ~~116~~115 5.8403 1.~~775375~~775395 Kansas 1 1,799,000.00 0.06 5453 5.8600 2.002398 Kentucky 1 12,~~273~~261,~~071~~660.8008 0.43 ~~114~~113 5.7100 1.785027 Maine 2 4,~~363~~360,~~219~~474.6885 0.15 9796 5.7378 1.~~880538~~880705 Maryland 3 64,~~876~~849,~~936~~100.7385 2.27 ~~106~~105 6.0167 1.~~251181~~251021 Massachusetts 3 28,~~458~~436,~~834~~169.3152 0.99 6564 6.1424 1.~~618261~~618432 Michigan 2 2524,~~019~~999,~~419~~278.0566 0.87 8887 7.~~0041~~0032 1.~~443736~~443649 Mississippi 3 19,299,000.00 0.67 ~~105~~104 5.6439 1.391162 Missouri 7 57,293,000.00 2.00 ~~113~~112 5.2750 1.679927 Nebraska 1 83,000,000.00 2.90 ~~118~~117 5.8800 2.024363 Nevada 1 28,000,000.00 0.98 ~~109~~108 5.9800 1.498706 New Hampshire 1 11,700,000.00 0.41 ~~117~~116 5.8600 1.248275 New Jersey 1 4,~~572~~566,~~651~~084.8722 0.16 ~~116~~115 5.5200 3.258078 New York 3 218,~~093~~090,~~721~~867.9008 7.62 ~~118~~117 5.6040 2.~~218521~~218527 North Carolina 6 122,~~378~~358,~~169~~021.9671 4.28 ~~120~~119 5.8319 1.~~315948~~315946 Ohio 16 149,~~773~~769,~~888~~040.2359 5.2324 ~~117~~116 5.7453 1.243167 Pennsylvania 5 183,330,000.00 6.41 ~~116~~115 5.8100 1.210368 South Carolina 4 25,~~025~~016,~~306~~092.3494 0.87 ~~101~~100 5.~~9952~~9951 1.~~479696~~479703 Tennessee 3 16,~~267~~262,~~528~~315.1796 0.57 ~~108~~107 5.~~6977~~6976 1.~~309740~~309764 Texas 7 180,049,000.00 6.29 ~~110~~109 5.6860 1.654149 Utah 1 11,200,000.00 0.39 ~~118~~117 5.9400 1.262385 Virginia 3 22,~~750~~729,~~401~~272.0809 0.8079 ~~118~~117 6.1653 1.~~351013~~350978 Washington 2 40,500,000.00 1.42 ~~118~~117 5.6396 1.531422 West Virginia 1 7,~~951~~943,~~043~~814.9677 0.28 ~~114~~113 5.8000 2.029415 Wisconsin 2 39,~~436~~430,~~418~~160.3308 1.38 ~~115~~114 5.~~5738~~5737 1.~~244949~~244921 Totals 138 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.09 or less 1 44,000,000.00 1.54 ~~116~~115 6.0600 1.076123 1.10 to 1.19 6 113,735,000.00 3.9798 ~~101~~100 5.8625 1.196576 1.20 to 1.24 26 784,~~279~~225,~~326~~590.9644 27.41 ~~114~~113 5.7196 1.~~215066~~215065 1.25 to 1.29 14 217,~~640~~579,~~089~~117.8683 7.61 ~~101~~100 5.~~8828~~8829 1.273626 1.30 to 1.34 8 51,~~274~~234,~~099~~531.5804 1.79 ~~124~~123 5.7976 1.~~321226~~321223 1.35 to 1.39 3 133,~~990~~985,~~107~~127.8682 4.68 ~~117~~116 5.~~8654~~8655 1.370183 1.40 to 1.44 6 100,~~485~~423,~~453~~025.6706 3.51 ~~107~~106 5.~~8819~~8818 1.~~416006~~416011 1.45 to 1.49 6 254,191,000.00 8.8889 ~~115~~114 5.6745 1.489946 1.50 to 1.54 7 114,~~066~~029,~~984~~646.4262 3.99 ~~117~~116 5.8340 1.~~508131~~508129 1.55 to 1.59 3 35,~~396~~354,~~981~~466.4188 1.24 9796 6.~~5688~~5685 1.~~568708~~568711 1.60 to 1.64 2 7,~~478~~470,~~327~~602.5467 0.26 ~~117~~116 5.5739 1.~~627019~~627018 1.65 to 1.69 2 35,715,000.00 1.25 ~~104~~103 5.2003 1.667337 1.70 to 1.74 2 1413,~~013~~995,~~358~~854.7781 0.49 7170 5.~~8159~~8160 1.~~716685~~716682 1.75 to 1.79 4 32,~~118~~106,~~071~~660.8008 1.12 ~~108~~107 5.5854 1.~~780290~~780289 1.80 to 1.84 5 ~~120~~119,~~020~~924,~~356~~300.4244 4.19 ~~114~~113 6.~~0357~~0355 1.~~827162~~827159 1.85 to 1.89 4 205,697,000.00 7.19 ~~117~~116 5.8542 1.856786 1.90 to 1.94 3 11,218,000.00 0.39 9291 5.4914 1.925717 1.95 to 1.99 2 5,794,000.00 0.20 5251 5.6615 1.969755 2.00 to 2.04 4 94,~~635~~627,~~043~~814.9677 3.31 ~~115~~114 5.8695 2.~~024179~~024178 2.05 to 2.09 1 5,249,516.00 0.18 8079 6.3000 2.072151 2.10 to 2.29 1 2,043,000.00 0.07 ~~115~~114 5.8000 2.286526 2.30 to 3.79 5 44,~~410~~404,~~651~~084.8722 1.55 ~~114~~113 5.6625 3.~~339786~~339798 3.80 and greater 2 45,~~786~~779,~~151~~178.0196 1.60 ~~117~~116 5.4469 5.~~313042~~313184 Totals 117 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Health Care 2 13,300,000.00 0.46 8887 6.1405 1.482134 Industrial 5 48,~~132~~108,~~142~~590.9177 1.68 9493 5.8418 1.~~359741~~359735 Lodging 16 412,~~241~~126,~~661~~988.1456 14.41 ~~110~~109 5.8650 1.~~833187~~833269 Mixed Use 2 45,340,000.00 1.58 ~~117~~116 5.4765 4.924625 Mobile Home Park 1 4,~~572~~566,~~651~~084.8722 0.16 ~~116~~115 5.5200 3.258078 Office 38 878,~~448~~190,~~244~~135.5607 30.70 ~~112~~111 5.~~8604~~8603 1.~~426174~~426115 Other 1 21,200,000.00 0.74 6968 6.2100 1.252188 Retail 73 1,~~050~~049,~~002~~950,~~820~~719.6401 36.70 ~~114~~113 5.7074 1.~~372344~~372347 Totals 138 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 4 44,605,000.00 1.56 ~~113~~112 5.1567 1.720693 5.250% to 5.499% 12 182,~~294~~205,~~601~~292.0338 6.37 ~~117~~116 5.4686 2.~~434857~~435256 5.500% to 5.749% 34 844,~~658~~574,~~549~~108.5219 29.52 ~~114~~113 5.5833 1.~~454791~~454775 5.750% to 5.999% 41 963,~~676~~607,~~211~~369.7135 33.68 ~~114~~113 5.8666 1.~~493640~~493648 6.000% to 6.249% 14 250,~~737~~673,~~478~~532.0088 8.76 ~~105~~104 6.0708 1.~~246732~~246684 6.250% to 6.499% 10 ~~167~~166,~~096~~967,~~261~~936.8218 5.84 9998 6.3007 1.~~608914~~608830 6.500% to 6.749% 1 6,150,000.00 0.21 ~~118~~117 6.5550 1.200700 6.750% and greater 1 1413,~~019~~999,~~419~~278.0566 0.49 6665 8.2000 1.552000 Totals 117 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192

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 ~~116~~115 2,~~459~~432,~~218~~283,~~102~~238.0898 85.9502 112 5.~~7790~~7774 1.~~536110~~539792 13 to 24 months 01 026,500,000.00 0.0093 047 05.~~0000~~9150 01.~~000000~~197422 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 1413,~~019~~999,~~419~~278.0566 0.49 6665 8.2000 1.552000 Totals 117 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 15 135,~~697~~660,~~670~~356.1825 4.74 5453 6.0296 1.~~432631~~432605 61 to 84 months 5 63,~~324~~304,~~220~~079.0566 2.21 7069 6.~~5437~~5432 1.~~435817~~435780 85 to 120 months 96 2,~~271~~270,~~131~~736,~~374~~508.2945 79.37 ~~116~~115 5.~~7574~~7573 1.~~545442~~545435 121 months and greater 1 3,~~084~~081,~~256~~573.6128 0.11 ~~235~~234 5.9510 1.348500 Totals 117 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192

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 30 427,511,000.00 14.94 ~~108~~107 5.7217 2.038802 264 months or less 2 8,~~147~~130,~~488~~707.7607 0.28 ~~117~~116 5.~~9476~~9477 1.~~369137~~369149 265 to 300 months 13 213,~~504~~292,~~606~~632.7801 7.46 ~~107~~106 5.~~9820~~9819 1.~~580408~~580321 301 to 348 months 1 26,500,000.00 0.93 4847 5.9150 1.197422 349 months or greater 70 1,783,~~555~~348,~~006~~899.5490 62.3334 ~~115~~114 5.7656 1.~~416109~~416098 Varies 1 1413,~~019~~999,~~419~~278.0566 0.49 6665 8.2000 1.552000 Totals 117 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192

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 117 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192 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 117 2,~~473~~472,~~237~~782,~~521~~517.1364 86.44 ~~112~~111 5.~~7927~~7926 1.~~536200~~536192 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 3,000,000 or less 3 8,~~312~~305,~~472~~008.0760 0.29 ~~117~~116 5.7780 1.210812 3,000,001 to 4,000,000 3 10,~~658~~653,~~926~~882.6817 0.37 ~~117~~116 5.~~9820~~9822 1.~~313825~~313693 4,000,001 to 5,000,000 3 13,660,000.00 0.48 ~~118~~117 5.6735 1.232756 5,000,001 to 6,000,000 1 5,~~080~~076,~~590~~089.9964 0.18 5655 5.8430 1.211900 6,000,001 to 7,000,000 4 25,~~474~~468,~~333~~322.7338 0.89 ~~106~~105 5.~~7702~~7703 1.~~212499~~212500 7,000,001 to 8,000,000 3 22,580,000.00 0.79 ~~103~~102 5.8851 1.256830 8,000,001 to 9,000,000 1 8,300,000.00 0.29 ~~118~~117 5.9400 1.205989 9,000,001 to 10,000,000 1 9,~~760~~750,~~074~~723.7172 0.34 ~~116~~115 5.5300 1.247061 10,000,001 to 15,000,000 7 85,~~929~~920,~~217~~371.8389 3.00 ~~117~~116 5.7402 1.~~257229~~257233 15,000,001 to 20,000,000 3 47,~~600~~585,~~797~~291.3487 1.66 ~~117~~116 5.5994 1.~~317589~~317607 20,000,001 to 25,000,000 3 69,950,000.00 2.4445 9695 5.9097 1.375101 25,000,001 and gerater 3 80,800,000.00 2.82 9695 6.1067 1.200412 Totals 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843

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 4 63,300,000.00 2.21 6766 6.5072 1.197806 Colorado 2 23,700,000.00 0.83 ~~116~~115 5.5344 1.208270 Connecticut 2 8,795,000.00 0.31 ~~118~~117 5.6754 1.210349 Georgia 6 57,~~619~~605,~~308~~961.8253 2.01 ~~101~~100 5.~~8493~~8492 1.~~304910~~304930 Indiana 1 26,000,000.00 0.91 ~~117~~116 5.7700 1.199481 Kansas 2 27,~~688~~683,~~926~~882.6817 0.97 ~~117~~116 5.4581 1.~~608876~~608879 Michigan 1 10,200,000.00 0.36 ~~117~~116 5.4800 1.376014 New York 1 6,100,000.00 0.21 ~~117~~116 5.6900 1.230089 North Carolina 5 43,~~569~~564,~~286~~590.7036 1.52 ~~117~~116 5.7503 1.~~257220~~257225 Texas 5 70,100,000.00 2.45 ~~118~~117 5.8721 1.233299 Virginia 2 15,927,500.00 0.56 ~~118~~117 5.6908 1.251481 Washington 4 35,~~106~~072,~~391~~756.1521 1.23 ~~116~~115 5.5300 1.245330 Totals 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.14 or less 1 3,900,000.00 0.14 ~~119~~118 6.4375 1.100800 1.15 to 1.24 24 263,~~971~~935,~~689~~516.3323 9.23 ~~103~~102 5.9368 1.~~208781~~208779 1.25 to 1.29 3 24,~~168~~153,~~797~~291.3487 0.84 ~~117~~116 5.5840 1.264757 1.30 to 1.34 2 28,860,000.00 1.01 ~~106~~105 5.7864 1.313775 1.35 to 1.39 2 23,800,000.00 0.83 ~~117~~116 5.5429 1.370561 1.40 to 1.49 1 15,717,000.00 0.55 ~~117~~116 5.8200 1.490000 1.50 to 1.59 1 3,~~638~~633,~~926~~882.6817 0.13 ~~116~~115 5.7100 1.594000 1.60 and greater 1 24,050,000.00 0.84 ~~117~~116 5.4200 1.611127 Totals 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 2 7,~~538~~533,~~926~~882.6817 0.26 ~~118~~117 6.~~0863~~0866 1.~~338860~~338689 Multi-Family 33 380,~~567~~515,~~486~~808.6710 13.30 ~~106~~105 5.8409 1.~~267456~~267460 Totals 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 3 49,950,000.00 1.75 ~~117~~116 5.4417 1.433835 5.500% to 5.749% 15 127,~~887~~849,~~817~~138.8338 4.47 ~~117~~116 5.6403 1.~~271365~~271359 5.750% to 5.999% 12 139,~~408~~390,~~595~~551.5289 4.87 ~~113~~112 5.8683 1.~~235900~~235902 6.000% to 6.249% 2 13,960,000.00 0.49 9594 6.0300 1.279496 6.250% to 6.499% 1 3,900,000.00 0.14 ~~119~~118 6.4375 1.100800 6.500% and greater 2 53,000,000.00 1.85 5756 6.5700 1.203471 Totals 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843

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 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843 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 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 3 58,~~080~~076,~~590~~089.9964 2.03 5756 6.~~5064~~5065 1.204208 61 to 84 months 2 14,260,000.00 0.50 7675 5.9313 1.273769 85months and greater 30 315,~~765~~713,~~822~~600.3663 11.04 ~~117~~116 5.7202 1.~~280509~~280510 Totals 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 4 92,767,000.00 3.24 8382 6.1448 1.357702 300 months or less 2 7,~~538~~533,~~926~~882.6817 0.26 ~~118~~117 6.~~0863~~0866 1.~~338860~~338689 349 months or greater 29 287,~~800~~748,~~486~~808.6710 10.06 ~~114~~113 5.7429 1.238367 Totals 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843

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 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843 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 35 388,~~106~~049,~~413~~690.3527 13.56 ~~107~~106 5.8456 1.268843 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 966000001 1 RT Various Various 1,~~447~~496,~~936~~200.1771 0.00 5.510% 502855545 2 LO Chicago IL ~~955~~986,~~000~~833.0033 0.00 5.877% 509850120 3 OF New York NY ~~820~~848,~~833~~194.3344 0.00 5.629% 502854474 4 OF Jacksonville FL ~~420~~434,~~041~~043.6706 0.00 5.930% 502855076 5 Various Cincinnati OH ~~405~~419,~~670~~193.8319 0.00 5.830% 502855343 6 RT Lincoln NE ~~406~~420,~~700~~256.0067 0.00 5.880% 501000090 7 OF Wilmington DE ~~406~~419,~~489~~450.7985 ~~109~~96,~~017~~055.0498 6.270% 502854431 8 OF Atlanta GA ~~316~~327,~~875~~437.0050 0.00 5.850% 502855327 9 RT Charlotte NC ~~247~~256,~~775~~034.0017 0.00 5.830% 502853673 10 LO Scottsdale AZ ~~220~~227,~~400~~746.0067 0.00 5.510% 502855541 11 OF Campbell CA ~~216~~223,~~200~~406.0067 0.00 5.640% 502854800 12 RT Charlotte NC ~~214~~221,~~341~~486.6739 0.00 5.780% 502854017 13 RT Wyncote PA ~~222~~230,~~976~~409.6722 0.00 6.040% 501000017 14 OF Bethesda MD ~~222~~229,~~200~~606.0067 0.00 6.060% 502854946 15 RT Paoli PA ~~200~~207,~~333~~011.3311 0.00 6.010% 502803423 16 MU New York NY ~~179~~185,~~066~~035.6756 0.00 5.440% 502854671 17 OF Dallas TX ~~192~~199,~~725~~149.0017 0.00 5.930% 502855616 18 OF Beverly Hills CA ~~189~~196,~~979~~312.9461 0.00 6.370% 502854437 19 LO Houston TX ~~160~~165,~~366~~712.6722 0.00 5.660% 502853700 20 RT Saint Joseph MO ~~132~~136,~~423~~837.6779 0.00 5.150% 502855526 21 MF Corona CA ~~155~~160,~~490~~673.00 0.00 6.570% 502854498 22 OF Colorado Springs CO ~~128~~132,~~537~~822.5008 0.00 5.460% 502854292 23 LO Las Vegas NV ~~139~~144,~~533~~184.3344 0.00 5.980% 501000045 24 RT Saint Augustine FL ~~138~~142,~~293~~903.7554 0.00 6.090% 502854629 25 OF Sunnyvale CA ~~130~~134,~~622~~977.9201 0.00 5.915% 502850422 26 RT Santa Fe Springs CA ~~125~~129,~~654~~842.1764 0.00 5.690% 502854936 27 MF San Antonio TX ~~130~~135,~~680~~036.00 0.00 5.940% 502855101 28 MF Indianapolis IN ~~125~~129,~~016~~183.6789 0.00 5.770% 502855525 29 MF Corona CA ~~134~~139,~~685~~174.0050 0.00 6.570% 502855257 30 MF Overland Park KS ~~108~~112,~~625~~246.8369 0.00 5.420% 502854164 31 OF Costa Mesa CA ~~109~~108,~~076~~956.3506 26,~~293~~414.8211 5.490% 502855472 32 RT Burlington WA ~~101~~104,~~383~~762.3378 0.00 5.530% 502855010 33 MF Asheville NC ~~101~~104,~~175~~547.0050 0.00 5.700% 502855267 34 OT Los Angeles CA ~~109~~113,~~710~~367.00 0.00 6.210% 502855248 35 RT Dayton OH ~~101~~104,~~053~~421.3378 0.00 5.830% 502854990 36 RT West Chester PA 98101,~~043~~311.7588 0.00 5.810% 502854809 37 RT Cerritos CA 9295,~~446~~528.6722 0.00 5.660% 502854958 38 RT Mount Vernon WA 8891,~~954~~919.1731 0.00 5.770% 502854948 39 RT Westtown Township PA 8790,~~924~~855.6749 0.00 5.810% 502854618 40 LO Worcester MA 8689,~~973~~740.3114 2522,~~431~~664.6279 6.040% 501000020 41 RT Clermont FL 8285,~~737~~495.3223 0.00 5.740% 502855160 42 IN San Diego CA 8083,~~979~~678.1747 0.00 5.750% 502855050 43 MF Seattle WA 7477,~~662~~066.8634 1715,~~908~~505.9547 5.530% 502855204 44 MF Lithia Springs GA 7678,~~227~~768.4537 0.00 5.820% 502854673 45 MF Brighton CO 7173,~~304~~680.1797 0.00 5.450% 502854382 46 OF City of Industry CA 71,~~291~~213.7311 17,~~185~~264.5012 5.490% 502855457 47 RT Tucson AZ 7678,~~187~~727.7130 0.00 5.870% 502854938 48 OF Orlando FL 7578,~~807~~253.2954 1513,~~930~~484.6035 5.880% 502855315 49 MF San Antonio TX 7375,~~161~~599.0070 0.00 5.940% 502854571 50 RT Lubbock TX 7476,~~090~~560.6736 0.00 6.040% 502854373 51 OF City of Industry CA 64,~~893~~822.7619 15,~~643~~714.2178 5.490% 997000052 52 OF Auburn Hills MI 9497,~~642~~636.9661 2320,~~134~~140.0439 8.200% 502854368 53 LO Colonial Heights VA 7375,~~061~~391.5078 1917,~~465~~135.3709 6.270% 502854944 54 MF Greensboro NC 6568,~~994~~194.3819 0.00 5.770% 502854245 55 MF Corpus Christi TX 6365,~~353~~465.3311 0.00 5.590% 502854608 56 OF Gastonia NC 6365,~~792~~821.9704 1917,~~492~~464.9992 5.860% 502852026 57 RT Homestead FL 5557,~~835~~696.0320 0.00 5.420% 502854307 58 MF Athens GA 5860,~~527~~478.5042 0.00 5.710% 502853866 59 LO Louisville KY 5860,~~462~~346.6301 1311,~~295~~411.1072 5.710% 996000060 60 RT Hilton Head Island SC 56,283.58 0.00 5.690% 502854167 61 OF Costa Mesa CA 53,~~615~~555.0491 12,~~924~~983.3851 5.490% 502855145 62 RT Manchester NH 5759,~~135~~039.0050 0.00 5.860% 502851797 63 IN Vernon CA 6062,~~137~~082.0671 108,~~894~~949.9530 6.280% 502855301 64 OF Salt Lake City UT 5557,~~440~~288.00 0.00 5.940% 502855212 65 RT Tucson AZ 5456,~~482~~298.5058 0.00 5.890% 502855395 66 MF Virginia Beach VA 5254,~~546~~298.8844 0.00 5.700% 501000034 67 OF Portage MI 5051,~~233~~907.3378 0.00 5.480% 502853642 68 RT Various MO 4850,~~680~~303.6736 0.00 5.480% 502850856 69 LO Largo MD 5355,~~844~~560.5722 1413,~~902~~186.3974 6.170% 997000070 70 LO Bowie MD 4950,~~396~~963.3760 1614,~~216~~649.3714 5.680% 502855195 71 MF Augusta GA 5052,~~933~~577.0305 108,~~489~~845.9694 5.950% 502852363 72 MF Portage MI 4648,~~580~~132.0067 0.00 5.480% 502854341 73 RT Sarasota FL 4748,~~113~~632.9702 109,~~736~~218.1005 5.670% 502854440 74 LO Napa CA 4951,~~922~~535.8552 98,~~871~~259.8215 6.050% 502855033 75 MF Seattle WA 4546,~~027~~476.4593 109,~~800~~350.4799 5.530% 502854423 76 IN Colorado Springs CO 4445,~~457~~887.3188 109,~~821~~390.2063 5.510% 502855455 77 RT Tucson AZ 4546,~~156~~661.6789 0.00 5.890% 502855017 78 OF Suwanne GA 4244,~~675~~097.0050 0.00 5.690% 997000079 79 OF Houston TX 4243,~~102~~505.2970 0.00 5.645% 502855313 80 MF San Antonio TX 4142,~~085~~454.0050 0.00 5.940% 502854178 81 MF Lakewood CO 3839,~~000~~266.0067 0.00 5.700% 502853862 82 LO Charleston WV 3839,~~470~~711.9805 87,~~469~~229.2619 5.800% 502855015 83 RT Rancho Cordova CA 3738,~~186~~425.2074 0.00 5.840% 502852910 84 MF Doraville GA 3739,~~989~~255.0030 0.00 6.030% 502854381 85 OF Palm Beach Gardens FL 3637,~~555~~735.8836 76,~~737~~558.5810 5.860% 502854607 86 RT Salem WI 3536,~~129~~263.7747 76,~~391~~258.9525 5.860% 502855314 87 MF San Antonio TX 3435,~~749~~907.0030 0.00 5.940% 502854895 88 HC Burlington NC 3435,~~825~~985.0083 0.00 5.970% 502853986 89 MF Stone Mountain GA 3233,~~495~~578.0017 0.00 5.820% 502855208 90 MF Anaheim CA 3233,~~160~~232.00 0.00 6.030% 502855245 91 HC Charleston SC 3334,~~232~~340.5025 0.00 6.330% 502854383 92 OF City of Industry CA 28,~~790~~759.8914 6,~~940~~972.3005 5.490% 502855049 93 MF Seattle WA 2829,~~946~~878.2203 6,~~943~~011.1635 5.530% 996000094 94 LO Norcross GA 3132,~~611~~617.5421 98,~~117~~111.0033 6.120% 502854096 95 RT Saint Joseph MO 2627,~~741~~633.7514 0.00 5.180% 997000096 96 RT Lancaster CA 3334,~~594~~714.3819 0.00 6.555% 501000042 97 MF New York NY 2829,~~924~~888.1731 0.00 5.690% 502855070 98 IN Memphis TN 3031,~~189~~164.8851 65,~~186~~212.8421 5.950% 502855019 99 LO Fairhaven MA 3132,~~265~~307.2542 0.00 6.300% 997000100 100 MU Richmond Heights MO 2728,~~851~~780.9333 0.00 5.723% 502854901 101 RT Gulf Breeze FL 26,~~085~~954.0050 0.00 5.640% 502855021 102 LO Franklin MA 2728,~~559~~478.9662 0.00 6.300% 502854937 103 OF Waukegan IL 2526,~~518~~342.8442 54,~~324~~500.2668 5.900% 997000104 104 MF Atlanta GA 2425,~~764~~562.0585 54,~~300~~501.1535 5.843% 502854897 105 RT Madison AL 23,~~119~~864.9851 54,~~457~~713.9845 5.560% 502855016 106 OF Atlanta GA 2324,~~605~~336.3771 1110,~~327~~596.7642 5.690% 502854967 107 MF Richmond VA 2223,~~987~~753.1336 0.00 5.670% 502853782 108 RT Enterprise AL 2223,~~351~~096.4045 0.00 5.520% 502855339 109 MF New Britain CT 2223,~~341~~086.3304 0.00 5.680% 502854858 110 MH Monmouth Junction NJ 21,~~067~~735.4834 76,~~235~~567.5165 5.520% 502854168 111 OF Costa Mesa CA 20,~~564~~542.9224 4,~~957~~980.3604 5.490% 502854169 112 OF Costa Mesa CA 20,~~564~~542.9224 4,~~957~~980.3604 5.490% 502855456 113 RT Tucson AZ 22,~~012~~746.5025 0.00 5.870% 502853399 114 RT Midlothian VA 2324,~~850~~645.00 0.00 6.360% 996000115 115 LO Carrollton GA 2223,~~760~~484.3139 65,~~564~~840.2416 6.120% 997000116 116 RT Sterling VA 20,~~098~~745.2775 43,~~641~~993.3890 5.620% 997000117 117 RT San Antonio TX 2021,~~495~~178.6381 0.00 5.787% 504000005 118 RT Decatur IL 1920,~~479~~106.4150 4,~~683~~056.9889 5.510% 502854542 119 RT Okeechobee FL 19,~~021~~655.3338 0.00 5.600% 502855162 120 MF New Britain CT 19,~~254~~896.3819 0.00 5.670% 502853685 121 IN Rockford IL 1819,~~690~~313.6567 0.00 5.610% 997000122 122 MH Lancaster CA 2021,~~921~~619.8827 0.00 6.438% 502854969 123 OF Champaign IL 1819,~~816~~443.0020 0.00 5.880% 502854619 124 RT Cape Coral FL 16,~~359~~905.8316 0.00 5.150% 502854774 125 RT Hendersonville NC 1819,~~812~~439.5058 0.00 6.020% 502853358 126 RT Twin Oaks MO 16,~~152~~691.9740 0.00 5.180% 502851296 127 RT Edgefield SC 1819,~~698~~302.5778 3,~~632~~028.3413 6.100% 997000128 128 MH Wichita KS 17,~~341~~892.8540 5,~~595~~044.0651 5.710% 502854804 129 RT Amityville NY 1819,~~615~~217.4043 32,~~456~~854.8582 6.210% 502854483 130 RT Macon GA 1617,~~491~~041.5223 0.00 5.690% 502854438 131 RT Toledo OH 16,~~464~~987.7319 54,~~370~~847.1064 5.700% 502853609 132 RT Glendale AZ 16,~~392~~938.0040 0.00 5.760% 502854193 133 LO North Charleston SC 1617,~~865~~391.8232 6,~~710~~185.7727 6.350% 502854994 134 MF Durham NC 1415,~~898~~394.0060 0.00 5.730% 996000135 135 RT Lawrenceville GA 15,~~189~~672.9555 4,~~670~~188.9131 5.900% 997000136 136 RT Charlotte NC 15,~~311~~805.1019 32,~~177~~683.4233 5.951% 996000137 137 RT Topsham ME 14,~~209~~667.2618 32,~~202~~744.7583 5.700% 502855052 138 RT Pearl MS 1516,~~672~~195.5800 0.00 6.290% 502854691 139 MF Hickory NC 14,~~354~~817.1644 2,~~984~~520.1183 5.910% 502855051 140 MF Seattle WA 13,~~324~~753.4538 32,~~196~~767.0613 5.530% 502854482 141 RT Madison MS 13,~~108~~545.6762 0.00 5.600% 502854687 142 MF Hickory NC 12,~~387~~787.8366 2,~~575~~175.3451 5.910% 501000025 143 RT Cooper City FL 11,~~167~~526.2489 2,~~610~~251.6601 5.600% 502853701 144 RT Richland Hills TX 1011,~~943~~308.4018 0.00 5.520% 502852806 145 RT Defiance OH 11,~~140~~512.8016 0.00 5.760% 502852808 146 RT Wauseon OH 10,~~353~~698.0010 0.00 5.800% 502854385 147 RT Enterprise AL 910,~~874~~203.5065 0.00 5.800% 502853997 148 RT Alpharetta GA 9,~~269~~577.0097 0.00 5.520% 502854240 149 RT Crossville TN 89,~~969~~268.4644 0.00 5.710% 502854192 150 RT Lenexa KS 89,~~785~~077.1295 0.00 5.860% 502854685 151 RT Saco ME 6,~~668~~891.7504 0.00 5.820% 996000152 152 RT Tampa FL 4,~~486~~629.6610 1,~~405~~263.4602 5.880% Totals 1314,~~831~~274,~~026~~962.3633 ~~572~~511,~~279~~726.7857

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 966000001 N/A 01/11/2016 N 315,340,000.00 315,340,000.00 0708/11/2006 502855545 N/A 04/11/2016 N 195,000,000.00 195,000,000.00 0708/11/2006 509850120 N/A 05/11/2016 N 175,000,000.00 175,000,000.00 0708/11/2006 502854474 N/A 04/11/2016 N 85,000,000.00 85,000,000.00 0708/11/2006 502855076 N/A 05/11/2016 N 83,500,000.00 83,500,000.00 0608/11/2006 502855343 N/A 05/11/2016 N 83,000,000.00 83,000,000.00 0608/11/2006 501000090 N/A 04/11/2016 N 77,~~797~~688,~~088~~071.4642 77,~~688~~592,~~071~~015.4244 0708/11/2006 502854431 N/A 04/11/2016 N 65,000,000.00 65,000,000.00 0608/11/2006 502855327 N/A 05/11/2016 N 51,000,000.00 51,000,000.00 0708/11/2006 502853673 N/A 10/11/2015 N 48,000,000.00 48,000,000.00 0708/11/2006 502855541 N/A 05/11/2016 N 46,000,000.00 46,000,000.00 0708/11/2006 502854800 N/A 04/11/2016 N 44,500,000.00 44,500,000.00 0708/11/2006 502854017 N/A 04/11/2016 N 44,300,000.00 44,300,000.00 0708/11/2006 501000017 N/A 03/11/2016 N 44,000,000.00 44,000,000.00 0607/11/2006 502854946 N/A 04/11/2016 N 40,000,000.00 40,000,000.00 0708/11/2006 502803423 N/A 04/11/2016 N 39,500,000.00 39,500,000.00 0708/11/2006 502854671 N/A 04/11/2016 N 39,000,000.00 39,000,000.00 07/11/2006 502855616 N/A 05/11/2011 N 35,789,000.00 35,789,000.00 0708/11/2006 502854437 N/A 03/11/2016 N 34,000,000.00 34,000,000.00 0708/11/2006 502853700 11/11/2015 11/11/2025 N 30,856,000.00 30,856,000.00 0708/11/2006 502855526 N/A 04/11/2011 N 28,400,000.00 28,400,000.00 07/11/2006 502854498 N/A 02/11/2016 N 28,250,000.00 28,250,000.00 0708/11/2006 502854292 N/A 08/11/2015 N 28,000,000.00 28,000,000.00 0708/11/2006 501000045 N/A 04/11/2016 N 27,250,000.00 27,250,000.00 0708/11/2006 502854629 N/A 07/06/2010 N 26,500,000.00 26,500,000.00 0708/06/2006 502850422 N/A 02/11/2016 N 26,500,000.00 26,500,000.00 07/11/2006 502854936 N/A 05/11/2016 N 26,400,000.00 26,400,000.00 0708/11/2006 502855101 N/A 04/11/2016 N 26,000,000.00 26,000,000.00 0708/11/2006 502855525 N/A 04/11/2011 N 24,600,000.00 24,600,000.00 0607/11/2006 502855257 N/A 04/11/2016 N 24,050,000.00 24,050,000.00 0708/11/2006 502854164 N/A 05/11/2016 N 23,~~841~~815,~~825~~532.9311 23,~~815~~789,~~532~~118.1100 0708/11/2006 502855472 N/A 05/11/2016 N 22,000,000.00 22,000,000.00 0708/11/2006 502855010 N/A 04/11/2016 N 21,300,000.00 21,300,000.00 0708/11/2006 502855267 N/A 04/11/2012 N 21,200,000.00 21,200,000.00 0608/11/2006 502855248 N/A 05/11/2016 N 20,800,000.00 20,800,000.00 0708/11/2006 502854990 N/A 04/11/2016 N 20,250,000.00 20,250,000.00 0708/11/2006 502854809 04/11/2016 04/11/2021 N 19,600,000.00 19,600,000.00 0708/11/2006 502854958 N/A 04/11/2016 N 18,500,000.00 18,500,000.00 0708/11/2006 502854948 N/A 04/11/2016 N 18,160,000.00 18,160,000.00 0708/11/2006 502854618 N/A 02/11/2011 N 17,~~279~~254,~~464~~033.9331 17,~~254~~231,~~033~~368.3152 0708/11/2006 501000020 N/A 04/11/2016 N 17,297,000.00 17,297,000.00 0708/11/2006 502855160 N/A 03/11/2012 N 16,900,000.00 16,900,000.00 0608/11/2006 502855050 N/A 03/11/2016 N 16,~~201~~183,~~706~~797.2934 16,~~183~~168,~~797~~291.3487 0708/11/2006 502855204 04/11/2016 04/11/2021 N 15,717,000.00 15,717,000.00 0708/11/2006 502854673 N/A 04/11/2016 N 15,700,000.00 15,700,000.00 0708/11/2006 502854382 N/A 05/11/2016 N 15,~~582~~565,~~892~~707.7727 15,~~565~~548,~~707~~443.2715 0708/11/2006 502855457 N/A 05/11/2016 N 15,575,000.00 15,575,000.00 0708/11/2006 502854938 N/A 04/11/2016 N 15,~~470~~454,~~875~~945.9535 15,~~454~~441,~~945~~461.3500 0708/11/2006 502855315 N/A 05/11/2016 N 14,780,000.00 14,780,000.00 0708/11/2006 502854571 N/A 04/11/2011 N 14,720,000.00 14,720,000.00 0708/11/2006 502854373 N/A 05/11/2016 N 14,~~184~~168,~~428~~784.0382 14,~~168~~153,~~784~~070.8204 0708/11/2006 997000052 N/A 01/01/2012 N 14,~~042~~019,~~553~~419.0905 1413,~~019~~999,~~419~~278.0566 0708/01/2006 502854368 N/A 05/11/2016 N 13,~~983~~963,~~061~~596.4609 13,~~963~~946,~~596~~461.0900 0708/11/2006 502854944 N/A 04/11/2016 N 13,725,000.00 13,725,000.00 0708/11/2006 502854245 N/A 04/11/2016 N 13,600,000.00 13,600,000.00 0708/11/2006 502854608 N/A 04/11/2016 N 13,~~063~~043,~~406~~913.3435 13,~~043~~026,~~913~~448.3543 0708/11/2006 502852026 01/11/2016 01/11/2026 N 12,362,000.00 12,362,000.00 0608/11/2006 502854307 N/A 04/11/2016 N 12,300,000.00 12,300,000.00 0708/11/2006 502853866 N/A 01/11/2016 N 12,~~286~~273,~~366~~071.9080 12,~~273~~261,~~071~~660.8008 0708/11/2006 996000060 N/A 03/11/2016 N 11,870,000.00 11,870,000.00 0607/11/2006 502854167 N/A 05/11/2016 N 11,~~719~~706,~~134~~210.4810 11,~~706~~693,~~210~~226.1059 0708/11/2006 502855145 N/A 04/11/2016 N 11,700,000.00 11,700,000.00 0708/11/2006 502851797 N/A 05/11/2016 N 11,~~491~~480,~~157~~262.4348 11,~~480~~471,~~262~~313.4818 0607/11/2006 502855301 N/A 05/11/2016 N 11,200,000.00 11,200,000.00 0708/11/2006 502855212 N/A 05/11/2016 N 11,100,000.00 11,100,000.00 0708/11/2006 502855395 N/A 05/11/2016 N 11,062,500.00 11,062,500.00 0708/11/2006 501000034 N/A 04/11/2016 N 11,000,000.00 11,000,000.00 0708/11/2006 502853642 11/11/2015 11/11/2035 N 10,660,000.00 10,660,000.00 0607/11/2006 502850856 N/A 04/11/2016 N 10,~~472~~457,~~202~~299.2586 10,~~457~~444,~~299~~113.8612 0708/11/2006 997000070 N/A 02/01/2011 N 10,~~435~~419,~~853~~636.2487 10,~~419~~404,~~636~~987.8773 0708/01/2006 502855195 N/A 03/11/2016 N 10,~~272~~261,~~207~~717.7983 10,~~261~~252,~~717~~871.8389 0708/11/2006 502852363 N/A 04/11/2016 N 10,200,000.00 10,200,000.00 0708/11/2006 502854341 N/A 03/11/2016 N 9,~~971~~960,~~211~~475.1202 9,~~960~~951,~~475~~256.0297 0708/11/2006 502854440 N/A 04/11/2016 N 9,~~902~~892,~~053~~181.4866 9,~~892~~883,~~181~~922.6651 0607/11/2006 502855033 N/A 03/11/2016 N 9,~~770~~760,~~875~~074.1871 9,~~760~~750,~~074~~723.7172 0708/11/2006 502854423 N/A 02/11/2016 N 9,~~682~~671,~~173~~352.4626 9,~~671~~661,~~352~~961.2663 0708/11/2006 502855455 N/A 05/11/2016 N 9,200,000.00 9,200,000.00 0708/11/2006 502855017 N/A 04/11/2016 N 9,000,000.00 9,000,000.00 0708/11/2006 997000079 02/01/2016 02/01/2036 N 8,950,000.00 8,950,000.00 0708/01/2006 502855313 N/A 05/11/2016 N 8,300,000.00 8,300,000.00 0708/11/2006 502854178 N/A 02/11/2016 N 8,000,000.00 8,000,000.00 0708/11/2006 502853862 N/A 01/11/2016 N 7,~~959~~951,~~513~~043.2296 7,~~951~~943,~~043~~814.9677 0708/11/2006 502855015 N/A 03/11/2016 N 7,641,000.00 7,641,000.00 0708/11/2006 502852910 N/A 11/11/2012 N 7,560,000.00 7,560,000.00 0708/11/2006 502854381 N/A 04/11/2016 N 7,~~485~~478,~~845~~107.2264 7,~~478~~471,~~107~~549.6454 0708/11/2006 502854607 N/A 05/11/2016 N 7,~~193~~186,~~810~~418.2833 7,~~186~~180,~~418~~160.3308 0708/11/2006 502855314 N/A 05/11/2016 N 7,020,000.00 7,020,000.00 0708/11/2006 502854895 N/A 04/11/2016 N 7,000,000.00 7,000,000.00 0708/11/2006 502853986 N/A 12/11/2012 N 6,700,000.00 6,700,000.00 0708/11/2006 502855208 N/A 04/11/2016 N 6,400,000.00 6,400,000.00 0708/11/2006 502855245 N/A 03/11/2011 N 6,300,000.00 6,300,000.00 0708/11/2006 502854383 N/A 05/11/2016 N 6,~~293~~286,~~091~~151.3101 6,~~286~~279,~~151~~178.0196 0708/11/2006 502855049 N/A 03/11/2016 N 6,~~281~~274,~~276~~333.8973 6,~~274~~268,~~333~~322.7338 0708/11/2006 996000094 N/A 12/05/2015 N 6,~~198~~189,~~341~~224.28 6,~~189~~181,~~224~~112.2895 0708/05/2006 502854096 11/11/2015 11/11/2025 N 6,195,000.00 6,195,000.00 0708/11/2006 997000096 N/A 05/01/2016 N 6,150,000.00 6,150,000.00 0708/01/2006 501000042 N/A 04/11/2016 N 6,100,000.00 6,100,000.00 0607/11/2006 502855070 N/A 04/11/2016 N 6,~~088~~082,~~715~~528.0117 6,~~082~~077,~~528~~315.1796 0708/11/2006 502855019 N/A 03/11/2013 N 5,955,285.00 5,955,285.00 0708/11/2006 997000100 03/01/2016 03/01/2036 N 5,840,000.00 5,840,000.00 0708/01/2006 502854901 N/A 03/11/2016 N 5,550,000.00 5,550,000.00 0708/11/2006 502855021 N/A 03/11/2013 N 5,249,516.00 5,249,516.00 0708/11/2006 502854937 N/A 04/11/2016 N 5,~~190~~184,~~272~~948.5529 5,~~184~~180,~~948~~447.2961 0708/11/2006 997000104 N/A 03/01/2011 N 5,~~085~~080,~~891~~590.1499 5,~~080~~076,~~590~~089.9964 0708/01/2006 502854897 N/A 04/11/2016 N 4,~~989~~984,~~923~~465.7375 4,~~984~~979,~~465~~752.7530 0607/11/2006 502855016 N/A 04/11/2016 N 4,~~978~~966,~~285~~957.6993 4,~~966~~956,~~957~~361.9351 0708/11/2006 502854967 N/A 05/11/2016 N 4,865,000.00 4,865,000.00 0608/11/2006 502853782 12/11/2010 12/11/2030 N 4,859,000.00 4,859,000.00 0708/11/2006 502855339 N/A 05/11/2016 N 4,720,000.00 4,720,000.00 0708/11/2006 502854858 N/A 03/11/2016 N 4,~~579~~572,~~887~~651.3887 4,~~572~~566,~~651~~084.8722 0708/11/2006 502854168 N/A 05/11/2016 N 4,~~495~~490,~~065~~107.2286 4,~~490~~485,~~107~~127.8682 0708/11/2006 502854169 N/A 05/11/2016 N 4,~~495~~490,~~065~~107.2286 4,~~490~~485,~~107~~127.8682 0708/11/2006 502855456 N/A 05/11/2016 N 4,500,000.00 4,500,000.00 0708/11/2006 502853399 N/A 05/11/2016 N 4,500,000.00 4,500,000.00 0607/11/2006 996000115 N/A 12/05/2015 N 4,~~462~~456,~~805~~241.7248 4,~~456~~450,~~241~~401.4832 0708/05/2006 997000116 N/A 04/01/2016 N 4,~~291~~286,~~446~~804.3799 4,~~286~~282,~~804~~811.9909 0708/01/2006 997000117 04/01/2016 04/01/2036 N 4,250,000.00 4,250,000.00 0708/01/2006 504000005 04/11/2016 04/11/2021 N 4,~~242~~237,~~340~~656.1820 4,~~237~~233,~~656~~599.2031 0608/11/2006 502854542 02/11/2016 02/11/2036 N 4,076,000.00 4,076,000.00 0708/11/2006 502855162 N/A 05/11/2016 N 4,075,000.00 4,075,000.00 0708/11/2006 502853685 12/11/2010 12/11/2030 N 3,998,000.00 3,998,000.00 0708/11/2006 997000122 06/01/2016 06/01/2031 N 3,900,000.00 3,900,000.00 0708/01/2006 502854969 05/11/2016 05/11/2021 N 3,840,000.00 3,840,000.00 0708/11/2006 502854619 N/A 05/11/2016 N 3,812,000.00 3,812,000.00 0708/11/2006 502854774 N/A 04/11/2016 N 3,750,000.00 3,750,000.00 0708/11/2006 502853358 01/11/2016 01/11/2036 N 3,742,000.00 3,742,000.00 0708/11/2006 502851296 N/A 04/11/2016 N 3,~~678~~674,~~407~~775.8551 3,~~674~~671,~~775~~747.5138 0708/11/2006 997000128 03/01/2016 03/01/2031 N 3,~~644~~638,~~521~~926.7468 3,~~638~~633,~~926~~882.6817 0708/01/2006 502854804 N/A 05/11/2016 N 3,~~597~~593,~~178~~721.7590 3,~~593~~590,~~721~~867.9008 0708/11/2006 502854483 01/11/2016 01/11/2036 N 3,478,000.00 3,478,000.00 0708/11/2006 502854438 N/A 02/11/2016 N 3,~~466~~460,~~258~~888.3424 3,~~460~~456,~~888~~040.2460 0708/11/2006 502853609 11/11/2010 11/11/2030 N 3,415,000.00 3,415,000.00 0708/11/2006 502854193 N/A 04/11/2016 N 3,~~187~~180,~~241~~530.6083 3,~~180~~174,~~530~~345.8356 0708/11/2006 502854994 N/A 04/11/2016 N 3,120,000.00 3,120,000.00 0607/11/2006 996000135 N/A 01/05/2016 N 3,~~089~~084,~~480~~809.4958 3,~~084~~080,~~809~~621.5827 0708/05/2006 997000136 N/A 02/01/2026 N 3,~~087~~084,~~434~~256.0361 3,~~084~~081,~~256~~573.6128 0708/11/2006 996000137 N/A 03/11/2016 N 2,~~991~~988,~~422~~219.4368 2,~~988~~985,~~219~~474.6885 0608/11/2006 502855052 N/A 03/11/2011 N 2,990,000.00 2,990,000.00 0708/11/2006 502854691 N/A 04/11/2016 N 2,~~914~~911,~~549~~565.7867 2,~~911~~909,~~565~~044.6784 0708/11/2006 502855051 N/A 03/11/2016 N 2,~~891~~888,~~381~~185.4337 2,~~888~~885,~~185~~418.3724 0708/11/2006 502854482 02/11/2016 02/11/2036 N 2,809,000.00 2,809,000.00 0708/11/2006 502854687 N/A 04/11/2016 N 2,~~515~~512,~~296~~721.3703 2,~~512~~510,~~721~~545.0352 0608/11/2006 501000025 N/A 03/11/2016 N 2,~~392~~390,~~979~~368.5791 2,~~390~~388,~~368~~117.9190 0708/11/2006 502853701 12/11/2010 12/11/2030 N 2,379,000.00 2,379,000.00 0708/11/2006 502852806 01/11/2016 01/11/2036 N 2,321,000.00 2,321,000.00 0708/11/2006 502852808 02/11/2016 02/11/2036 N 2,142,000.00 2,142,000.00 0608/11/2006 502854385 02/11/2016 02/11/2036 N 2,043,000.00 2,043,000.00 0608/11/2006 502853997 12/11/2010 12/11/2030 N 2,015,000.00 2,015,000.00 0708/11/2006 502854240 02/11/2011 02/11/2031 N 1,885,000.00 1,885,000.00 0608/11/2006 502854192 01/11/2011 01/11/2031 N 1,799,000.00 1,799,000.00 0608/11/2006 502854685 02/11/2011 02/11/2031 N 1,375,000.00 1,375,000.00 0607/11/2006 996000152 N/A 11/05/2015 N ~~915,645.89~~ 914,240.43 07912,977.41 08/05/2006 Totals 2,861,~~916~~343,~~214~~934.2648 2,~~861~~860,~~343~~832,~~934~~207.4891

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 966000001 1 Retail Various Various 315,340,000.00 502855545 2 Lodging Chicago IL 195,000,000.00 509850120 3 Office New York NY 175,000,000.00 502854474 4 Office Jacksonville FL 85,000,000.00 502855076 5 Various Cincinnati OH 83,500,000.00 502855343 6 Retail Lincoln NE 83,000,000.00 501000090 7 Office Wilmington DE 77,~~688~~592,~~071~~015.4244 502854431 8 Office Atlanta GA 65,000,000.00 502855327 9 Retail Charlotte NC 51,000,000.00 502853673 10 Lodging Scottsdale AZ 48,000,000.00 502855541 11 Office Campbell CA 46,000,000.00 502854800 12 Retail Charlotte NC 44,500,000.00 502854017 13 Retail Wyncote PA 44,300,000.00 501000017 14 Office Bethesda MD 44,000,000.00 502854946 15 Retail Paoli PA 40,000,000.00 502803423 16 Mixed Use New York NY 39,500,000.00 502854671 17 Office Dallas TX 39,000,000.00 502855616 18 Office Beverly Hills CA 35,789,000.00 502854437 19 Lodging Houston TX 34,000,000.00 502853700 20 Retail Saint Joseph MO 30,856,000.00 502855526 21 Multi-Family Corona CA 28,400,000.00 502854498 22 Office Colorado Springs CO 28,250,000.00 502854292 23 Lodging Las Vegas NV 28,000,000.00 501000045 24 Retail Saint Augustine FL 27,250,000.00 502854629 25 Office Sunnyvale CA 26,500,000.00 502850422 26 Retail Santa Fe Springs CA 26,500,000.00 502854936 27 Multi-Family San Antonio TX 26,400,000.00 502855101 28 Multi-Family Indianapolis IN 26,000,000.00 502855525 29 Multi-Family Corona CA 24,600,000.00 502855257 30 Multi-Family Overland Park KS 24,050,000.00 502854164 31 Office Costa Mesa CA 23,~~815~~789,~~532~~118.1100 502855472 32 Retail Burlington WA 22,000,000.00 502855010 33 Multi-Family Asheville NC 21,300,000.00 502855267 34 Other Los Angeles CA 21,200,000.00 502855248 35 Retail Dayton OH 20,800,000.00 502854990 36 Retail West Chester PA 20,250,000.00 502854809 37 Retail Cerritos CA 19,600,000.00 502854958 38 Retail Mount Vernon WA 18,500,000.00 502854948 39 Retail Westtown Township PA 18,160,000.00 502854618 40 Lodging Worcester MA 17,~~254~~231,~~033~~368.3152 501000020 41 Retail Clermont FL 17,297,000.00 502855160 42 Industrial San Diego CA 16,900,000.00 502855050 43 Multi-Family Seattle WA 16,~~183~~168,~~797~~291.3487 502855204 44 Multi-Family Lithia Springs GA 15,717,000.00 502854673 45 Multi-Family Brighton CO 15,700,000.00 502854382 46 Office City of Industry CA 15,~~565~~548,~~707~~443.2715 502855457 47 Retail Tucson AZ 15,575,000.00 502854938 48 Office Orlando FL 15,~~454~~441,~~945~~461.3500 502855315 49 Multi-Family San Antonio TX 14,780,000.00 502854571 50 Retail Lubbock TX 14,720,000.00 502854373 51 Office City of Industry CA 14,~~168~~153,~~784~~070.8204 997000052 52 Office Auburn Hills MI 1413,~~019~~999,~~419~~278.0566 502854368 53 Lodging Colonial Heights VA 13,~~963~~946,~~596~~461.0900 502854944 54 Multi-Family Greensboro NC 13,725,000.00 502854245 55 Multi-Family Corpus Christi TX 13,600,000.00 502854608 56 Office Gastonia NC 13,~~043~~026,~~913~~448.3543 502852026 57 Retail Homestead FL 12,362,000.00 502854307 58 Multi-Family Athens GA 12,300,000.00 502853866 59 Lodging Louisville KY 12,~~273~~261,~~071~~660.8008 996000060 60 Retail Hilton Head Island SC 11,870,000.00 502854167 61 Office Costa Mesa CA 11,~~706~~693,~~210~~226.1059 502855145 62 Retail Manchester NH 11,700,000.00 502851797 63 Industrial Vernon CA 11,~~480~~471,~~262~~313.4818 502855301 64 Office Salt Lake City UT 11,200,000.00 502855212 65 Retail Tucson AZ 11,100,000.00 502855395 66 Multi-Family Virginia Beach VA 11,062,500.00 501000034 67 Office Portage MI 11,000,000.00 502853642 68 Retail Various MO 10,660,000.00 502850856 69 Lodging Largo MD 10,~~457~~444,~~299~~113.8612 997000070 70 Lodging Bowie MD 10,~~419~~404,~~636~~987.8773 502855195 71 Multi-Family Augusta GA 10,~~261~~252,~~717~~871.8389 502852363 72 Multi-Family Portage MI 10,200,000.00 502854341 73 Retail Sarasota FL 9,~~960~~951,~~475~~256.0297 502854440 74 Lodging Napa CA 9,~~892~~883,~~181~~922.6651 502855033 75 Multi-Family Seattle WA 9,~~760~~750,~~074~~723.7172 502854423 76 Industrial Colorado Springs CO 9,~~671~~661,~~352~~961.2663 502855455 77 Retail Tucson AZ 9,200,000.00 502855017 78 Office Suwanne GA 9,000,000.00 997000079 79 Office Houston TX 8,950,000.00 502855313 80 Multi-Family San Antonio TX 8,300,000.00 502854178 81 Multi-Family Lakewood CO 8,000,000.00 502853862 82 Lodging Charleston WV 7,~~951~~943,~~043~~814.9677 502855015 83 Retail Rancho Cordova CA 7,641,000.00 502852910 84 Multi-Family Doraville GA 7,560,000.00 502854381 85 Office Palm Beach Gardens FL 7,~~478~~471,~~107~~549.6454 502854607 86 Retail Salem WI 7,~~186~~180,~~418~~160.3308 502855314 87 Multi-Family San Antonio TX 7,020,000.00 502854895 88 Health Care Burlington NC 7,000,000.00 502853986 89 Multi-Family Stone Mountain GA 6,700,000.00 502855208 90 Multi-Family Anaheim CA 6,400,000.00 502855245 91 Health Care Charleston SC 6,300,000.00 502854383 92 Office City of Industry CA 6,~~286~~279,~~151~~178.0196 502855049 93 Multi-Family Seattle WA 6,~~274~~268,~~333~~322.7338 996000094 94 Lodging Norcross GA 6,~~189~~181,~~224~~112.2895 502854096 95 Retail Saint Joseph MO 6,195,000.00 997000096 96 Retail Lancaster CA 6,150,000.00 501000042 97 Multi-Family New York NY 6,100,000.00 502855070 98 Industrial Memphis TN 6,~~082~~077,~~528~~315.1796 502855019 99 Lodging Fairhaven MA 5,955,285.00 997000100 100 Mixed Use Richmond Heights MO 5,840,000.00 502854901 101 Retail Gulf Breeze FL 5,550,000.00 502855021 102 Lodging Franklin MA 5,249,516.00 502854937 103 Office Waukegan IL 5,~~184~~180,~~948~~447.2961 997000104 104 Multi-Family Atlanta GA 5,~~080~~076,~~590~~089.9964 502854897 105 Retail Madison AL 4,~~984~~979,~~465~~752.7530 502855016 106 Office Atlanta GA 4,~~966~~956,~~957~~361.9351 502854967 107 Multi-Family Richmond VA 4,865,000.00 502853782 108 Retail Enterprise AL 4,859,000.00 502855339 109 Multi-Family New Britain CT 4,720,000.00 502854858 110 Mobile Home Park Monmouth Junction NJ 4,~~572~~566,~~651~~084.8722 502854168 111 Office Costa Mesa CA 4,~~490~~485,~~107~~127.8682 502854169 112 Office Costa Mesa CA 4,~~490~~485,~~107~~127.8682 502855456 113 Retail Tucson AZ 4,500,000.00 502853399 114 Retail Midlothian VA 4,500,000.00 996000115 115 Lodging Carrollton GA 4,~~456~~450,~~241~~401.4832 997000116 116 Retail Sterling VA 4,~~286~~282,~~804~~811.9909 997000117 117 Retail San Antonio TX 4,250,000.00 504000005 118 Retail Decatur IL 4,~~237~~233,~~656~~599.2031 502854542 119 Retail Okeechobee FL 4,076,000.00 502855162 120 Multi-Family New Britain CT 4,075,000.00 502853685 121 Industrial Rockford IL 3,998,000.00 997000122 122 Mobile Home Park Lancaster CA 3,900,000.00 502854969 123 Office Champaign IL 3,840,000.00 502854619 124 Retail Cape Coral FL 3,812,000.00 502854774 125 Retail Hendersonville NC 3,750,000.00 502853358 126 Retail Twin Oaks MO 3,742,000.00 502851296 127 Retail Edgefield SC 3,~~674~~671,~~775~~747.5138 997000128 128 Mobile Home Park Wichita KS 3,~~638~~633,~~926~~882.6817 502854804 129 Retail Amityville NY 3,~~593~~590,~~721~~867.9008 502854483 130 Retail Macon GA 3,478,000.00 502854438 131 Retail Toledo OH 3,~~460~~456,~~888~~040.2460 502853609 132 Retail Glendale AZ 3,415,000.00 502854193 133 Lodging North Charleston SC 3,~~180~~174,~~530~~345.8356 502854994 134 Multi-Family Durham NC 3,120,000.00 996000135 135 Retail Lawrenceville GA 3,~~084~~080,~~809~~621.5827 997000136 136 Retail Charlotte NC 3,~~084~~081,~~256~~573.6128 996000137 137 Retail Topsham ME 2,~~988~~985,~~219~~474.6885 502855052 138 Retail Pearl MS 2,990,000.00 502854691 139 Multi-Family Hickory NC 2,~~911~~909,~~565~~044.6784 502855051 140 Multi-Family Seattle WA 2,~~888~~885,~~185~~418.3724 502854482 141 Retail Madison MS 2,809,000.00 502854687 142 Multi-Family Hickory NC 2,~~512~~510,~~721~~545.0352 501000025 143 Retail Cooper City FL 2,~~390~~388,~~368~~117.9190 502853701 144 Retail Richland Hills TX 2,379,000.00 502852806 145 Retail Defiance OH 2,321,000.00 502852808 146 Retail Wauseon OH 2,142,000.00 502854385 147 Retail Enterprise AL 2,043,000.00 502853997 148 Retail Alpharetta GA 2,015,000.00 502854240 149 Retail Crossville TN 1,885,000.00 502854192 150 Retail Lenexa KS 1,799,000.00 502854685 151 Retail Saco ME 1,375,000.00 996000152 152 Retail Tampa FL ~~914~~912,~~240~~977.4341 Totals 2,~~861~~860,~~343~~832,~~934~~207.4891

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 08/17/2006 0 $0.00 0 $0.00 0 $0.00 07/17/2006 0 $0.00 0 $0.00 0 $0.00 06/16/2006 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 08/17/2006 0 $0.00 0 $0.00 0 $0.00 07/17/2006 0 $0.00 0 $0.00 0 $0.00 06/16/2006 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 08/17/2006 0 $0.00 0 $0.00 5.799829% 5.776072% 110 07/17/2006 0 $0.00 0 $0.00 5.799858% 5.776101% 111 06/16/2006 0 $0.00 0 $0.00 5.799893% 5.776136% 112 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 ~~502855076~~501000017 514 0 0607/11/2006 ~~404~~229,~~279~~240.1700 ~~404~~229,~~279~~240.1700 B ~~502855343~~502854671 617 0 0607/11/2006 ~~405~~198,~~316~~499.6617 ~~405~~198,~~316~~499.6617 B ~~502854431~~502855526 821 0 0607/11/2006 ~~315~~160,~~791~~436.6633 ~~315~~160,~~791~~436.6633 B ~~501000017~~502850422 1426 0 0607/11/2006 ~~221~~129,~~833~~400.3398 ~~221~~129,~~833~~400.3398 B 502855525 29 0 0607/11/2006 ~~134~~138,~~480~~969.0050 ~~134~~138,~~480~~969.0050 B ~~502855267 34 0 06/11/2006 109,356.66 109,356.66 B 502855160 42 0 06/11/2006 80,838.34 80,838.34 B 502852026 57 0 06/11/2006 55,628.99 55,628.99 B~~ 996000060 60 0 0607/11/2006 56,184.66 56,184.66 B 502851797 63 0 0607/11/2006 70,840.4967 70,840.4967 B 502853642 68 0 0607/11/2006 4850,~~503~~125.0170 4850,~~503~~125.0170 B 502854440 74 0 0607/11/2006 59,629.6381 59,629.6381 B 501000042 97 0 0607/11/2006 2829,~~822~~786.5165 2829,~~822~~786.5165 B 502854897 105 0 0607/11/2006 28,494.8088 28,494.8088 B ~~502854967 107 0 06/11/2006 22,906.05 22,906.05 B~~ 502853399 114 0 0607/11/2006 2324,~~775~~570.00 2324,~~775~~570.00 B ~~504000005 118 0 06/11/2006 24,092.69 24,092.69 B~~ 502854994 134 0 0607/11/2006 1415,~~846~~342.0060 1415,~~846~~342.0060 B 996000137 137 0 06/11/2006 17,387.08 17,387.08 B 502854687 142 0 06/11/2006 14,921.25 14,921.25 B 502852808 146 0 06/11/2006 10,317.30 10,317.30 B 502854385 147 0 06/11/2006 9,840.44 9,840.44 B 502854240 149 0 06/11/2006 8,938.04 8,938.04 B 502854192 150 0 06/11/2006 8,755.14 8,755.14 B 502854685 151 0 0607/11/2006 6,~~645~~868.8312 6,~~645~~868.8312 B Totals 2514 21,~~182~~198,~~424~~389.7307 21,~~182~~198,~~424~~389.7307

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~502855076~~501000017 8344,~~500~~000,000.00 0.00 ~~502855343~~502854671 8339,000,000.00 0.00 ~~502854431~~502855526 6528,~~000~~400,000.00 0.00 ~~501000017~~502850422 4426,~~000~~500,000.00 0.00 502855525 24,600,000.00 0.00 ~~502855267 21,200,000.00 0.00 502855160 16,900,000.00 0.00 502852026 12,362,000.00 0.00~~ 996000060 11,870,000.00 0.00 502851797 11,~~491~~480,~~157~~262.4348 0.00 502853642 10,660,000.00 0.00 502854440 9,~~902~~892,~~053~~181.4866 0.00 501000042 6,100,000.00 0.00 502854897 4,~~989~~984,~~923~~465.7375 0.00 ~~502854967 4,865,000.00 0.00~~ 502853399 4,500,000.00 0.00 ~~504000005 4,242,340.18 0.00~~ 502854994 3,120,000.00 0.00 ~~996000137 2,991,422.43 0.00 502854687 2,515,296.37 0.00 502852808 2,142,000.00 0.00 502854385 2,043,000.00 0.00 502854240 1,885,000.00 0.00 502854192 1,799,000.00 0.00~~ 502854685 1,375,000.00 0.00 Totals ~~437~~226,~~053~~481,~~193~~909.6289 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 (2514 loans) 21,~~182~~198,~~424~~389.7307 21,~~182~~198,~~424~~389.7307 ~~437~~226,~~053~~481,~~193~~909.6289 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 · Wachovia Bank Commercial Mortgage Trust Series 2006-C25