10-D 1 wbt06c26_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: 333-131262-02 Wachovia Bank Commercial Mortgage Trust Series 2006-C26 (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 Artesia Mortgage Capital Corporation (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2197378 54-2197379 54-2197380 54-6717254 54-6717255 (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-PB ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ A-3FL ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___X___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ WM ______ ______ ___X___ ___________ R-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ Z ______ ______ ___X___ ___________ X-P ______ ______ ___X___ ___________ X-C ______ ______ ___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-C26. 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-C26, 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-C26, 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-C26 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 - 20 NOI Detail 21 - 24 Principal Prepayment Detail 25 Historical Detail 26 Delinquency Loan Detail 27 - 28 Specially Serviced Loan Detail 29 - 30 Advance Summary 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 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 LNR Partners, Inc. 1601 Washington Avenue Suite 800 Miami Beach, FL 33139 Contact: Vickie Taylor Phone Number: (305) 229-6614 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 92977RAA4 5.726000% 34,567,000.00 34,~~567~~197,~~000~~757.0037 ~~369~~311,~~242~~827.6399 ~~164~~163,~~942~~180.2030 A-2 92977RAB2 5.935000% 214,741,000.00 214,741,000.00 0.00 1,062,073.20 A-PB 92977RAC0 5.997000% 83,806,000.00 83,806,000.00 0.00 418,820.49 A-3 92977RAD8 6.011000% 509,221,000.00 509,221,000.00 0.00 2,550,772.86 A-1A 92977RAE6 6.009000% 229,955,000.00 229,~~955~~914,~~000~~336.0028 4034,~~663~~739.7275 1,151,~~499~~296.6604 A-M 92977RAF3 56.~~962153~~164089% 173,185,000.00 173,185,000.00 0.00 ~~860~~889,~~462~~606.8544 A-J 92977RAG1 56.~~992153~~194089% 136,382,000.00 136,382,000.00 0.00 ~~681~~703,~~018~~968.1552 B 92977RAH9 6.~~022153~~224089% 30,307,000.00 30,307,000.00 0.00 ~~152~~157,~~094~~194.4955 C 92977RAJ5 6.~~037153~~239089% 17,319,000.00 17,319,000.00 0.00 8790,~~131~~045.2165 D 92977RAK2 6.~~037153~~239089% 28,142,000.00 28,142,000.00 0.00 ~~141~~146,~~581~~317.2903 A-3FL 92976UBC3 5.~~540000~~558750% 140,000,000.00 140,000,000.00 0.00 ~~387~~670,~~800~~138.0019 E 92976UAA8 6.~~037153~~239089% 19,484,000.00 19,484,000.00 0.00 98101,~~023~~302.2401 F 92976UAC4 6.~~037153~~239089% 19,483,000.00 19,483,000.00 0.00 98101,~~018~~296.2181 G 92976UAE0 6.~~037153~~239089% 21,648,000.00 21,648,000.00 0.00 ~~108~~112,~~910~~553.2416 H 92976UAG5 6.~~037153~~239089% 19,483,000.00 19,483,000.00 0.00 98101,~~018~~296.2181 J 92976UAJ9 5.653000% 4,330,000.00 4,330,000.00 0.00 20,397.91 K 92976UAL4 5.653000% 6,494,000.00 6,494,000.00 0.00 30,592.15 L 92976UAN0 5.653000% 4,330,000.00 4,330,000.00 0.00 20,397.91 M 92976UAQ3 5.653000% 4,329,000.00 4,329,000.00 0.00 20,393.20 N 92976UAS9 5.653000% 6,495,000.00 6,495,000.00 0.00 30,596.86 O 92976UAU4 5.653000% 4,329,000.00 4,329,000.00 0.00 20,393.20 P 92976UAW0 5.653000% 23,813,767.36 23,813,767.36 0.00 112,182.69 WM 92976UAY6 56.~~892800~~089933% 10,000,000.00 10,000,000.00 0.00 4950,~~106~~749.6744 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 Z N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 1,741,843,767.36 1,741,~~843~~433,~~767~~861.3601 ~~409~~346,~~906~~567.3574 8,~~365~~725,~~226~~565.8942

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 92977RAA4 0.00 0.00 ~~534~~475,~~184~~008.8329 3433,~~197~~885,~~757~~929.3738 30.01% A-2 92977RAB2 0.00 0.00 1,062,073.20 214,741,000.00 30.01% A-PB 92977RAC0 0.00 0.00 418,820.49 83,806,000.00 30.01% A-3 92977RAD8 0.00 0.00 2,550,772.86 509,221,000.00 30.01% A-1A 92977RAE6 0.00 0.00 1,~~192~~186,~~163~~035.3879 229,~~914~~879,~~336~~596.2853 30.01% A-M 92977RAF3 0.00 0.00 ~~860~~889,~~462~~606.8544 173,185,000.00 20.0001% A-J 92977RAG1 0.00 0.00 ~~681~~703,~~018~~968.1552 136,382,000.00 12.13% B 92977RAH9 0.00 0.00 ~~152~~157,~~094~~194.4955 30,307,000.00 10.38% C 92977RAJ5 0.00 0.00 8790,~~131~~045.2165 17,319,000.00 9.38% D 92977RAK2 0.00 0.00 ~~141~~146,~~581~~317.2903 28,142,000.00 7.75% A-3FL 92976UBC3 0.00 0.00 ~~387~~670,~~800~~138.0019 140,000,000.00 30.01% E 92976UAA8 0.00 0.00 98101,~~023~~302.2401 19,484,000.00 6.63% F 92976UAC4 0.00 0.00 98101,~~018~~296.2181 19,483,000.00 5.50% G 92976UAE0 0.00 0.00 ~~108~~112,~~910~~553.2416 21,648,000.00 4.25% H 92976UAG5 0.00 0.00 98101,~~018~~296.2181 19,483,000.00 3.13% J 92976UAJ9 0.00 0.00 20,397.91 4,330,000.00 2.88% K 92976UAL4 0.00 0.00 30,592.15 6,494,000.00 2.50% L 92976UAN0 0.00 0.00 20,397.91 4,330,000.00 2.25% M 92976UAQ3 0.00 0.00 20,393.20 4,329,000.00 2.00% N 92976UAS9 0.00 0.00 30,596.86 6,495,000.00 1.63% O 92976UAU4 0.00 0.00 20,393.20 4,329,000.00 1.38% P 92976UAW0 0.00 0.00 112,182.69 23,813,767.36 0.00% WM 92976UAY6 0.00 0.00 4950,~~106~~749.6744 10,000,000.00 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% Z N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 89,~~775~~072,133.2416 1,741,~~433~~087,~~861~~293.0127

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-P 92977RAL0 0.~~023992~~168425% 1,675,849,000.00 1,675,849,000.00 33235,~~506~~212.3421 X-C 92976UBA7 0.~~037529~~045328% 1,731,843,767.36 1,731,~~843~~433,~~767~~861.3601 5465,~~161~~401.2745

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-P 92977RAL0 0.00 33235,~~506~~212.3421 1,675,849,000.00 X-C 92976UBA7 0.00 5465,~~161~~401.2745 1,731,~~433~~087,~~861~~293.0127 (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 92977RAA4 ~~1,000~~989.~~00000000~~31805971 109.~~68194029~~02097347 4.~~77166662~~72069604 0.00000000 0.00000000 ~~989~~980.~~31805971~~29708624 A-2 92977RAB2 1,000.00000000 0.00000000 4.94583335 0.00000000 0.00000000 1,000.00000000 A-PB 92977RAC0 1,000.00000000 0.00000000 4.99750006 0.00000000 0.00000000 1,000.00000000 A-3 92977RAD8 1,000.00000000 0.00000000 5.00916667 0.00000000 0.00000000 1,000.00000000 A-1A 92977RAE6 ~~1,000~~999.~~00000000~~82316662 0.~~17683338~~15107195 5.~~00749999~~00661451 0.00000000 0.00000000 999.~~82316662~~67209467 A-M 92977RAF3 1,000.00000000 0.00000000 45.~~96846061~~13674071 0.00000000 0.00000000 1,000.00000000 A-J 92977RAG1 1,000.00000000 0.00000000 45.~~99346065~~16174070 0.00000000 0.00000000 1,000.00000000 B 92977RAH9 1,000.00000000 0.00000000 5.~~01846075~~18674069 0.00000000 0.00000000 1,000.00000000 C 92977RAJ5 1,000.00000000 0.00000000 5.~~03096079~~19924072 0.00000000 0.00000000 1,000.00000000 D 92977RAK2 1,000.00000000 0.00000000 5.~~03096049~~19924064 0.00000000 0.00000000 1,000.00000000 A-3FL 92976UBC3 1,000.00000000 0.00000000 24.~~77000000~~78670136 0.00000000 0.00000000 1,000.00000000 E 92976UAA8 1,000.00000000 0.00000000 5.~~03096079~~19924092 0.00000000 0.00000000 1,000.00000000 F 92976UAC4 1,000.00000000 0.00000000 5.~~03096084~~19924088 0.00000000 0.00000000 1,000.00000000 G 92976UAE0 1,000.00000000 0.00000000 5.~~03096083~~19924058 0.00000000 0.00000000 1,000.00000000 H 92976UAG5 1,000.00000000 0.00000000 5.~~03096084~~19924088 0.00000000 0.00000000 1,000.00000000 J 92976UAJ9 1,000.00000000 0.00000000 4.71083372 0.00000000 0.00000000 1,000.00000000 K 92976UAL4 1,000.00000000 0.00000000 4.71083308 0.00000000 0.00000000 1,000.00000000 L 92976UAN0 1,000.00000000 0.00000000 4.71083372 0.00000000 0.00000000 1,000.00000000 M 92976UAQ3 1,000.00000000 0.00000000 4.71083391 0.00000000 0.00000000 1,000.00000000 N 92976UAS9 1,000.00000000 0.00000000 4.71083295 0.00000000 0.00000000 1,000.00000000 O 92976UAU4 1,000.00000000 0.00000000 4.71083391 0.00000000 0.00000000 1,000.00000000 P 92976UAW0 1,000.00000000 0.00000000 4.71083337 0.00000000 0.00000000 1,000.00000000 WM 92976UAY6 1,000.00000000 0.00000000 45.~~91066700~~07494400 0.00000000 0.00000000 1,000.00000000 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 Z N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-P 92977RAL0 1,000.00000000 0.~~01999365~~14035406 0.00000000 1,000.00000000 X-C 92976UBA7 ~~1,000~~999.~~00000000~~76331217 0.~~03127376~~03776406 0.00000000 999.~~76331217~~56319727

Reconciliation Detail ~~Advance~~Principal ~~Summary~~Reconciliation PLoan &Stated IBeginning ~~Advances~~Unpaid ~~Outstanding~~Beginning ~~0.00~~Scheduled ~~Servicing~~Unscheduled ~~Advances~~Principal ~~Outstanding~~Group ~~0.00~~Principal ~~Reimbursement~~Principal ~~for~~Principal ~~Interest~~Principal onAdjustments ~~Advances~~Balance 0Balance 1 1,511,519,664.0066 ~~paid~~1,511,519,664.66 ~~from~~311,827.99 ~~general~~0.00 ~~collections~~0.00 ~~Current~~2 1229,914,196.35 ~~Month~~229,914,196.35 ~~LIBOR~~34,739.75 ~~Rate~~0.00 50.~~3500000%~~00 ~~Next~~Total 1,741,433,861.01 ~~Month~~1,741,433,861.01 ~~LIBOR~~346,567.74 ~~Rate~~0.00 50.~~3687500%~~00

~~Master~~Principal ~~Servicing~~Reconciliation ~~Fee~~(continued) ~~Summary~~Loan ~~Current~~Realized ~~Period~~Stated ~~Accrued~~Ending ~~Servicing~~Unpaid ~~Fees~~Ending ~~30,466.57~~Current ~~Less~~Principal ~~Delinquent~~Group ~~Servicing~~Loss ~~Fees~~Principal ~~0.00~~Principal ~~Less~~Distribution ~~Reductions~~Balance toBalance ~~Servicing~~Amount ~~Fees~~1 0.00 ~~Plus~~1,511,207,836.67 ~~Servicing~~1,511,241,454.60 ~~Fees~~311,827.99 ~~for~~2 ~~Delinquent Payments Received~~ 0.00 ~~Plus~~229,879,456.60 ~~Adjustments~~229,879,456.60 ~~for~~34,739.75 ~~Prior~~Total ~~Servicing Calculation~~ 0.00 ~~Total~~1,741,087,293.27 ~~Servicing~~1,741,120,911.20 ~~Fees Collected 30~~346,~~466~~567.5774

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 ~~164~~163,~~942~~180.2030 0.00 ~~164~~163,~~942~~180.2030 A-2 0607/01/2006 - 0607/30/2006 30 1,062,073.20 0.00 1,062,073.20 A-PB 0607/01/2006 - 0607/30/2006 30 418,820.49 0.00 418,820.49 A-3 0607/01/2006 - 0607/30/2006 30 2,550,772.86 0.00 2,550,772.86 A-1A 0607/01/2006 - 0607/30/2006 30 1,151,~~499~~296.6604 0.00 1,151,~~499~~296.6604 A-M 0607/01/2006 - 0607/30/2006 30 ~~860~~889,~~462~~606.8544 0.00 ~~860~~889,~~462~~606.8544 A-J 0607/01/2006 - 0607/30/2006 30 ~~681~~703,~~018~~968.1552 0.00 ~~681~~703,~~018~~968.1552 X-P 0607/01/2006 - 0607/30/2006 30 33235,~~506~~212.3421 0.00 33235,~~506~~212.3421 X-C 0607/01/2006 - 0607/30/2006 30 5465,~~161~~401.2745 0.00 5465,~~161~~401.2745 B 0607/01/2006 - 0607/30/2006 30 ~~152~~157,~~094~~194.4955 0.00 ~~152~~157,~~094~~194.4955 C 0607/01/2006 - 0607/30/2006 30 8790,~~131~~045.2165 0.00 8790,~~131~~045.2165 D 0607/01/2006 - 0607/30/2006 30 ~~141~~146,~~581~~317.2903 0.00 ~~141~~146,~~581~~317.2903 A-3FL 0607/2917/2006 - 0708/16/2006 1831 ~~387~~670,~~800~~138.0019 0.00 ~~387~~670,~~800~~138.0019 E 0607/01/2006 - 0607/30/2006 30 98101,~~023~~302.2401 0.00 98101,~~023~~302.2401 F 0607/01/2006 - 0607/30/2006 30 98101,~~018~~296.2181 0.00 98101,~~018~~296.2181 G 0607/01/2006 - 0607/30/2006 30 ~~108~~112,~~910~~553.2416 0.00 ~~108~~112,~~910~~553.2416 H 0607/01/2006 - 0607/30/2006 30 98101,~~018~~296.2181 0.00 98101,~~018~~296.2181 J 0607/01/2006 - 0607/30/2006 30 20,397.91 0.00 20,397.91 K 0607/01/2006 - 0607/30/2006 30 30,592.15 0.00 30,592.15 L 0607/01/2006 - 0607/30/2006 30 20,397.91 0.00 20,397.91 M 0607/01/2006 - 0607/30/2006 30 20,393.20 0.00 20,393.20 N 0607/01/2006 - 0607/30/2006 30 30,596.86 0.00 30,596.86 O 0607/01/2006 - 0607/30/2006 30 20,393.20 0.00 20,393.20 P 0607/01/2006 - 0607/30/2006 30 112,182.69 0.00 112,182.69 WM 0607/01/2006 - 0607/30/2006 30 4950,~~106~~749.6744 0.00 4950,~~106~~749.6744 Total 89,~~452~~026,~~894~~179.5008 0.00 89,~~452~~026,~~894~~179.5008

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 ~~164~~163,~~942~~180.2030 0.00 A-2 0.00 0.00 0.00 1,062,073.20 0.00 A-PB 0.00 0.00 0.00 418,820.49 0.00 A-3 0.00 0.00 0.00 2,550,772.86 0.00 A-1A 0.00 0.00 0.00 1,151,~~499~~296.6604 0.00 A-M 0.00 0.00 0.00 ~~860~~889,~~462~~606.8544 0.00 A-J 0.00 0.00 0.00 ~~681~~703,~~018~~968.1552 0.00 X-P 0.00 0.00 0.00 33235,~~506~~212.3421 0.00 X-C 0.00 0.00 0.00 5465,~~161~~401.2745 0.00 B 0.00 0.00 0.00 ~~152~~157,~~094~~194.4955 0.00 C 0.00 0.00 0.00 8790,~~131~~045.2165 0.00 D 0.00 0.00 0.00 ~~141~~146,~~581~~317.2903 0.00 A-3FL 0.00 0.00 0.00 ~~387~~670,~~800~~138.0019 0.00 E 0.00 0.00 0.00 98101,~~023~~302.2401 0.00 F 0.00 0.00 0.00 98101,~~018~~296.2181 0.00 G 0.00 0.00 0.00 ~~108~~112,~~910~~553.2416 0.00 H 0.00 0.00 0.00 98101,~~018~~296.2181 0.00 J 0.00 0.00 0.00 20,397.91 0.00 K 0.00 0.00 0.00 30,592.15 0.00 L 0.00 0.00 0.00 20,397.91 0.00 M 0.00 0.00 0.00 20,393.20 0.00 N 0.00 0.00 0.00 30,596.86 0.00 O 0.00 0.00 0.00 20,393.20 0.00 P 0.00 0.00 0.00 112,182.69 0.00 WM 0.00 0.00 0.00 4950,~~106~~749.6744 0.00 Total 0.00 0.00 0.00 89,~~452~~026,~~894~~179.5008 0.00

Other Required Information Available Distribution Amount (1) 89,~~862~~372,~~800~~746.8582 ~~Scheduled~~Master ~~Principal~~Servicing ~~Distribution~~Fee ~~Amount~~Summary ~~Loan~~Current ~~Group~~Period 1Accrued ~~369,242.63~~Master ~~Loan~~Servicing ~~Group~~Fees ~~2 40~~30,~~663~~459.7218 ~~Unscheduled~~Less ~~Principal~~Delinquent ~~Distribution~~Master ~~Amount~~Servicing ~~Loan~~Fees ~~Group~~3,290.78 1Less ~~0.00~~Reductions ~~Loan~~to ~~Group~~Master 2Servicing Fees 0.00 ~~Aggregate~~Plus ~~Amount~~Master ofServicing ~~Prepayment~~Fees ~~Premiums~~for ~~and~~Delinquent ~~Yield~~Payments ~~Maintenance~~Received ~~Charges Loan Group 1~~ 0.00 ~~Loan~~Plus ~~Group~~Adjustments 2for ~~0.00~~Prior ~~Aggregate~~Master ~~Stated~~Servicing ~~Principal~~Calculation ~~Balance after current Distribution Date All Loans 1,731,433,861~~0.0100 ~~Loan~~Total ~~Group~~Master 1Servicing ~~1,501,519,664.66~~Fees ~~Loan~~Collected ~~Group 2 229~~27,~~914,196~~168.3540 Aggregate Stated Principal Balance before current Distribution Date All Loans 1,731,843,767.36 Loan Group 1 1,501,888,907.29 Loan Group 2 229,954,860.07 Aggregate Unpaid Principal Balance Outstanding All Loans 1,731,433,861.01 Loan Group 1 1,501,519,664.66 Loan Group 2 229,914,196.35 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 9,085,091.50 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 9,085,091.50 Principal: Scheduled Principal 346,567.74 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 346,567.74 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 9,431,659.24 Total Funds Distributed Fees: Master Servicing Fee 30,459.18 Trustee Fee 1,741.43 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 32,200.61 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 9,026,179.08 Principal Distribution 346,567.74 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 26,711.81 Total Payments to Certificateholders & Others 9,399,458.63 Total Funds Distributed 9,431,659.24

Other Required Information continued Current Aggregate Amount of P&I Advances Loan Group 1 0.00 Loan Group 2 0.00 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 Rating Agency Trigger Event No Swap Default No

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 6,~~120~~115,~~344~~829.6514 0.35 ~~118~~117 6.~~1564~~1565 1.~~443850~~443780 2,000,001 to 3,000,000 13 30,~~386~~369,~~118~~749.4511 1.74 ~~103~~102 6.2846 1.~~474337~~474366 3,000,001 to 4,000,000 11 37,~~907~~876,~~469~~451.3038 2.18 ~~131~~130 6.~~3134~~3133 1.~~420652~~420673 4,000,001 to 5,000,000 10 45,~~273~~240,~~066~~676.0862 2.60 ~~118~~117 6.0276 1.~~280691~~280669 5,000,001 to 6,000,000 7 38,~~704~~691,~~874~~018.3230 2.22 ~~120~~119 6.1398 1.~~284498~~284462 6,000,001 to 7,000,000 5 32,~~773~~756,~~525~~223.8148 1.88 ~~106~~105 6.~~0287~~0288 1.~~962779~~962707 7,000,001 to 8,000,000 7 53,~~796~~779,~~016~~951.5515 3.09 ~~110~~109 6.1641 1.~~438137~~438198 8,000,001 to 9,000,000 5 43,~~378~~365,~~416~~717.1179 2.49 ~~119~~118 6.~~1043~~1045 1.~~629800~~629665 9,000,001 to 10,000,000 7 67,~~405~~389,~~689~~576.6207 3.87 ~~110~~109 6.0576 1.~~096487~~096455 10,000,001 to 15,000,000 13 166,~~187~~178,~~485~~119.6094 9.54 ~~118~~117 6.0087 1.292137 15,000,001 to 20,000,000 11 194,~~851~~817,~~365~~013.7860 11.19 ~~118~~117 5.9655 1.~~281040~~281004 20,000,001 to 25,000,000 8 173,625,000.00 9.97 ~~103~~102 5.9965 1.318484 25,000,001 to 30,000,000 1 29,~~971~~948,~~699~~478.1049 1.72 ~~119~~118 6.2800 1.210000 30,000,001 to 35,000,000 3 95,300,000.00 5.47 ~~118~~117 6.1391 1.297282 35,000,001 to 40,000,000 1 37,~~764~~736,~~955~~407.7883 2.17 ~~119~~118 6.3700 1.620000 40,000,001 to 45,000,000 3 129,600,000.00 7.44 ~~118~~117 6.1096 1.161080 45,000,001 to 50,000,000 2 99,~~456~~422,~~699~~449.39 5.71 ~~119~~118 6.~~2911~~2909 1.~~395503~~395436 50,000,001 to 65,000,000 1 61,000,000.00 3.50 ~~118~~117 6.1300 1.520000 65,000,001 to 75,000,000 1 72,~~931~~874,~~134~~630.4798 4.19 ~~119~~118 6.2800 1.200000 75,000,001 or greater 2 325,000,000.00 18.6667 8685 5.8592 1.609231 Totals 115 1,741,~~433~~087,~~861~~293.0127 100.00 ~~110~~109 6.~~0585~~0584 1.~~382964~~382954

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 3 104,~~550~~469,~~271~~408.2612 6.00 ~~119~~118 6.2868 1.206176 Arizona 3 44,800,000.00 2.57 8584 6.2137 1.269152 California 7 85,~~391~~388,~~960~~261.3300 4.90 ~~118~~117 6.1090 1.~~280031~~280034 Colorado 3 28,~~877~~875,~~548~~563.8655 1.66 ~~118~~117 6.~~1265~~1264 1.~~227579~~227570 Delaware 2 5,442,666.67 0.31 ~~119~~118 6.5600 1.933057 Florida 7 181,~~405~~373,~~541~~865.4912 10.42 ~~119~~118 5.~~9522~~9521 1.~~319926~~319880 Georgia 7 38,~~358~~356,~~934~~189.0749 2.20 ~~115~~114 6.3848 1.~~383797~~383798 Idaho 1 2,~~443~~440,~~561~~527.8542 0.14 ~~118~~117 6.2100 1.660000 Illinois 4 74,529,500.00 4.28 ~~119~~118 5.9870 1.302142 Indiana 2 6,~~716~~714,~~951~~441.9941 0.39 ~~118~~117 6.~~3138~~3139 1.~~267164~~267182 Kansas 1 14,175,000.00 0.81 ~~119~~118 6.4800 1.480000 Kentucky 1 8,000,000.00 0.46 ~~118~~117 6.0800 1.240000 Maine 1 17,~~428~~394,~~865~~513.7860 1.00 ~~118~~117 6.2000 1.480000 Maryland 4 83,~~952~~930,~~739~~164.7494 4.82 ~~118~~117 5.~~8016~~8017 1.~~431732~~431478 Massachusetts 2 17,980,000.00 1.03 ~~119~~118 6.2799 1.226685 Michigan 1 50,000,000.00 2.87 ~~117~~116 5.7953 1.200000 Mississippi 1 2,192,000.00 0.13 5655 5.7600 1.920000 Missouri 1 49,~~856~~822,~~699~~449.39 2.86 ~~119~~118 6.7100 1.590000 Nevada 6 71,~~113~~093,~~779~~323.4228 4.08 ~~118~~117 5.~~8207~~8206 1.~~226813~~226800 New Hampshire 1 3,760,000.00 0.22 ~~118~~117 6.5300 1.230000 New Jersey 7 99,~~264~~261,~~925~~414.6224 5.70 ~~118~~117 6.2306 1.~~271824~~271826 New Mexico 2 13,~~495~~491,~~147~~060.9958 0.77 ~~118~~117 5.8362 1.~~227766~~227756 New York 3 42,~~969~~965,~~801~~251.0693 2.47 ~~118~~117 6.~~2622~~2623 1.~~528735~~528769 North Carolina 12 95,~~685~~666,~~204~~476.4742 5.49 ~~104~~103 5.8923 1.~~317867~~317866 Ohio 6 119,~~918~~908,~~266~~441.0553 6.89 ~~118~~117 6.0736 1.~~339510~~339503 Oklahoma 1 3,~~294~~291,~~451~~946.9400 0.19 ~~118~~117 6.3700 1.330000 Pennsylvania 2 5,442,666.67 0.31 ~~119~~118 6.5600 1.933057 Texas 12 252,~~800~~788,~~413~~402.6020 14.52 7675 5.9715 1.~~790290~~790315 Utah 2 4,~~192~~188,~~434~~206.8973 0.24 ~~118~~117 6.2686 1.~~357181~~357159 Virginia 8 89,~~968~~945,~~604~~207.1356 5.17 ~~118~~117 5.~~8360~~8358 1.~~273450~~273393 Washington 2 28,~~294~~290,~~814~~497.0039 1.62 ~~119~~118 6.1469 1.~~308129~~308130 Washington,DC 4 61,350,000.00 3.52 ~~119~~118 6.0335 1.365330 West Virginia 1 2,~~196~~194,~~394~~773.2253 0.13 ~~118~~117 6.4800 1.310000 Wisconsin 4 21,~~584~~565,~~715~~074.5250 1.24 ~~118~~117 6.~~2327~~2326 1.~~252079~~252063 Totals 124 1,741,~~433~~087,~~861~~293.0127 100.00 ~~110~~109 6.~~0585~~0584 1.~~382964~~382954

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Unknown 1 10,000,000.00 0.57 5958 5.9140 NAP 1.09 or less 1 45,000,000.00 2.58 ~~118~~117 6.0300 1.050000 1.10 to 1.19 1 5,843,000.00 0.34 ~~119~~118 6.1400 1.190000 1.20 to 1.24 44 804,~~370~~243,~~345~~862.1779 46.19 ~~117~~116 6.0142 1.210152 1.25 to 1.29 14 132,~~402~~360,~~725~~715.1183 7.60 ~~107~~106 6.1988 1.~~258884~~258881 1.30 to 1.34 12 134,~~305~~297,~~660~~216.1692 7.71 ~~119~~118 5.9619 1.312181 1.35 to 1.39 8 51,~~700~~687,~~764~~333.1065 2.97 ~~111~~110 6.1293 1.~~374332~~374334 1.40 to 1.44 5 49,~~333~~325,~~101~~197.7441 2.83 ~~118~~117 5.~~9813~~9812 1.~~428851~~428853 1.45 to 1.49 6 64,~~941~~900,~~114~~113.5661 3.73 ~~118~~117 6.~~0962~~0961 1.~~472288~~472283 1.50 to 1.54 3 78,~~295~~291,~~661~~903.5238 4.50 ~~118~~117 6.1730 1.523997 1.55 to 1.59 3 73,~~427~~389,~~623~~843.8548 4.22 ~~119~~118 6.~~4767~~4766 1.~~584423~~584420 1.60 to 1.64 4 55,~~978~~940,~~796~~661.1577 3.21 ~~119~~118 6.3568 1.~~619465~~619466 1.65 to 1.69 1 2,~~443~~440,~~561~~527.8542 0.14 ~~118~~117 6.2100 1.660000 1.70 to 1.74 1 1,~~475~~473,~~767~~752.0607 0.08 ~~118~~117 5.7200 1.740000 1.75 to 1.79 0 0.00 0.00 0 0.0000 0.000000 1.80 to 1.84 1 2,763,000.00 0.16 5655 5.8000 1.820000 1.85 to 1.89 1 7,748,000.00 0.4445 ~~119~~118 6.5600 1.870000 1.90 to 1.94 3 7,672,000.00 0.44 9998 5.4984 1.908491 1.95 to 1.99 3 191,380,000.00 10.99 6261 5.9742 1.962160 2.00 to 2.09 1 8,~~973~~960,~~416~~717.1179 0.5251 ~~118~~117 5.5300 2.090000 2.10 or greater 2 13,~~379~~369,~~323~~447.6315 0.77 ~~118~~117 5.~~7357~~7358 2.~~936124~~936268 Totals 115 1,741,~~433~~087,~~861~~293.0127 100.00 ~~110~~109 6.~~0585~~0584 1.~~382964~~382954

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 11 96,~~535~~500,~~852~~044.9982 5.54 ~~116~~115 6.2068 1.~~282928~~282937 Lodging 11 148,~~744~~624,~~632~~238.8375 8.54 ~~119~~118 6.4689 1.~~559520~~559529 Mixed Use 4 43,~~552~~530,~~739~~164.7494 2.50 ~~118~~117 5.~~9474~~9476 1.~~684160~~683802 Mobile Home Park 1 3,760,000.00 0.22 ~~118~~117 6.5300 1.230000 Multi-Family 25 ~~251~~250,~~014~~979,~~196~~456.3560 14.4142 ~~113~~112 5.~~8112~~8111 1.271834 Office 23 437,~~093~~080,~~311~~946.4735 25.10 ~~116~~115 6.1147 1.~~318363~~318362 Other 4 64,~~762~~758,~~814~~497.0039 3.72 ~~118~~117 6.1154 1.~~158982~~158972 Retail 41 670,~~362~~251,~~401~~729.5867 38.4950 ~~102~~101 5.9987 1.~~466132~~466171 Self Storage 4 15,~~607~~602,~~912~~214.0575 0.90 ~~118~~117 6.2506 1.~~355199~~355123 Totals 124 1,741,~~433~~087,~~861~~293.0127 100.00 ~~110~~109 6.~~0585~~0584 1.~~382964~~382954

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 1 3,350,000.00 0.19 ~~116~~115 5.1800 1.900000 5.250% to 5.499% 5 68,~~642~~637,~~301~~751.0693 3.94 ~~119~~118 5.3419 1.~~317504~~317512 5.500% to 5.749% 11 106,~~796~~765,~~206~~876.1778 6.13 ~~118~~117 5.6651 1.~~412176~~411968 5.750% to 5.999% 25 621,~~143~~111,~~678~~863.3484 35.67 ~~100~~99 5.8719 1.~~469246~~469255 6.000% to 6.249% 25 386,~~675~~605,~~630~~405.8781 22.20 ~~117~~116 6.1034 1.~~280560~~280539 6.250% to 6.499% 34 426,~~630~~475,~~862~~620.8366 24.5049 ~~116~~115 6.3229 1.~~293249~~293247 6.500% to 6.749% 12 104,~~695~~640,~~181~~774.7425 6.01 ~~114~~113 6.6480 1.~~648489~~648534 6.750% or greater 2 23,500,000.00 1.35 5857 6.8296 1.217872 Totals 115 1,741,~~433~~087,~~861~~293.0127 100.00 ~~110~~109 6.~~0585~~0584 1.~~382964~~382954

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 115 1,741,~~433~~087,~~861~~293.0127 100.00 ~~110~~109 6.~~0585~~0584 1.~~382964~~382954 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 115 1,741,~~433~~087,~~861~~293.0127 100.00 ~~110~~109 6.~~0585~~0584 1.~~382964~~382954

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 9 252,925,000.00 14.5253 5958 6.0668 1.726820 61 to 120 months ~~103~~104 1,~~457~~478,~~627~~393,~~659~~586.4255 8384.7091 ~~118~~117 6.~~0618~~0558 1.~~326736~~325187 121 to 156 months 21 265,~~889~~784,~~630~~894.2519 10.5433 ~~123~~129 56.~~7390~~1000 1.~~217847~~210000 157 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 114 1,737,~~442~~103,~~289~~480.6774 99.77 ~~110~~109 6.~~0576~~0575 1.~~383292~~383281

Remaining ~~Amortization~~Stated Term (~~ARD~~Fully ~~and~~Amortizing ~~Balloon~~ Loans) Remaining ~~Amortization~~Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Interest~~60 ~~Only 23 470,830,500.00 27.04 89 6.0089 1.611378 264~~ months or less 10 ~~17,428,865~~0.7800 10.00 ~~118~~0 60.~~2000~~0000 10.~~480000~~000000 ~~265~~61 to ~~300~~120 months 170 ~~74,905,886~~0.1500 40.3000 ~~118~~0 60.~~1782~~0000 10.~~614606~~000000 ~~301~~121 to ~~360~~156 months 720 ~~1,157,277,037~~0.7400 660.4600 ~~117~~0 60.~~0643~~0000 10.~~276761~~000000 ~~361~~157 months or greater 1 173,~~000~~983,~~000~~812.0053 0.9823 ~~119~~238 6.~~2700~~4500 1.~~200000~~240000 Totals ~~114~~ 1 3,~~737~~983,~~442,289~~812.6753 990.7723 ~~110~~238 6.~~0576~~4500 1.~~383292~~240000

~~Age~~Remaining ofAmortization ~~Most~~Term ~~Recent~~(ARD ~~NOI~~and ~~Age~~Balloon ofLoans) ~~Most~~Remaining Amortization # of Scheduled % of WAM WAC Weighted ~~Recent~~Term ~~NOI~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Underwriter's~~Interest ~~Information~~Only ~~114~~23 1470,~~731~~830,~~433,861~~500.0100 9927.4304 ~~110~~88 6.~~0593~~0089 1.~~390951~~611378 ~~Unknown~~264 months or less 1 1017,~~000~~394,~~000~~513.0060 01.5700 59117 56.~~9140~~2000 ~~NAP~~ 1.480000 ~~year~~265 orto ~~less~~300 0months 017 74,831,352.0061 04.0030 0117 06.~~0000~~1783 01.~~000000~~614507 1301 to 2360 ~~years~~months 072 01,157,047,114.0053 066.0046 0116 06.~~0000~~0643 01.~~000000~~276748 2361 ~~years~~months or greater 01 017,000,000.00 0.0098 0118 06.~~0000~~2700 01.~~000000~~200000 Totals ~~115~~114 1,~~741~~737,~~433~~103,~~861~~480.0174 ~~100~~99.0077 ~~110~~109 6.~~0585~~0575 1.382964 (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. (4) Aggregate Pool Stratification Tables include The Woodlands Mall Non-Pooled Component.383281

~~Current~~Age ~~Mortgage~~of ~~Loan~~Most ~~and~~Recent ~~Property~~NOI ~~Stratification~~Age ~~Tables~~of ~~Group~~Most ~~1 Scheduled Balance Scheduled~~ # of Scheduled % of WAM WAC Weighted ~~Balance~~Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~2,000,000~~Underwriter's orInformation ~~less~~114 ~~2 2~~1,~~472~~731,~~906~~087,293.9627 099.1443 ~~118~~109 56.~~7200~~0593 1.~~582742~~390942 ~~2,000,001~~Unknown to1 310,000,000 ~~11 25,689,724~~.2300 10.4857 ~~100~~58 65.~~2557~~9140 NAP 1~~.505353~~ ~~3,000,001~~year toor ~~4,000,000~~less 100 ~~33,915,897~~0.9600 10.9500 ~~118~~0 60.~~2974~~0000 10.~~441912~~000000 ~~4,000,001~~1 to ~~5,000,000~~2 8years ~~35,687,358~~0 0.6200 20.0500 ~~118~~0 60.~~0900~~0000 10.~~270140~~000000 ~~5,000,001~~2 toyears ~~6,000,000~~or 6greater ~~32,704,874~~0 0.3200 10.8800 ~~121~~0 60.~~1049~~0000 10.~~298165~~000000 ~~6,000,001~~Totals to115 71,~~000~~741,~~000 3 19~~087,~~503,525~~293.8127 1100.1200 ~~118~~109 56.~~9223~~0584 21.~~406673~~382954 ~~7,000,001~~(1) toDebt ~~8,000,000~~Service 5Coverage ~~39,027,416.51~~Ratios ~~2.24~~are ~~107~~updated ~~6.3713~~periodically ~~1.516934~~as ~~8,000,001~~new toNOI ~~9,000,000~~figures 4become ~~34,678,416.11~~available ~~1.99~~from ~~119~~borrowers ~~6.1832~~on ~~1.735118~~an ~~9,000,001~~asset tolevel. ~~10,000,000~~In 6all ~~58,205,689.62~~cases ~~3.34~~the ~~108~~most ~~6.1031~~current ~~1.073804~~DSCR ~~10,000,001~~provided toby ~~15,000,000~~the 9Servicer ~~112,558,000.00~~is 6used.46 ~~119~~To ~~6.1115~~the ~~1.326857~~extent ~~15,000,001~~that tono ~~20,000,000~~DSCR 9is ~~158,151,365.78~~provided ~~9.08~~by ~~118~~the ~~6.0740~~Servicer, ~~1.296355~~information ~~20,000,001~~from tothe ~~25,000,000~~offering 5document ~~107,900,000.00~~is 6used.20 ~~107~~The ~~6.0748~~Trustee ~~1.286339~~makes ~~25,000,001~~no representations as to ~~30,000,000~~the 1accuracy ~~29,971,699.10~~of ~~1.72~~the ~~119~~data ~~6.2800~~provided ~~1.210000~~by ~~30,000,001~~the toborrower ~~35,000,000~~for 3this ~~95,300,000~~calculation.00 ~~5.47~~(2) ~~118~~Anticipated ~~6.1391~~Remaining ~~1.297282~~Term ~~35,000,001~~and toWAM ~~40,000,000~~are 1each ~~37,764,955.78~~calculated ~~2.17~~based ~~119~~upon ~~6.3700~~the ~~1.620000~~term ~~40,000,001~~from tothe ~~45,000,000~~current 3month ~~129,600,000.00~~to ~~7.44~~the ~~118~~earlier ~~6.1096~~of ~~1.161080~~the ~~45,000,001~~Anticipated toRepayment 50Date,~~000,000~~ 2if 99applicable,~~456,699.39~~ ~~5.71~~and ~~119~~the ~~6.2911~~Maturity 1Date.~~395503~~ ~~50,000,001~~(3) toData ~~65,000,000~~in 1this ~~61,000,000.00~~table ~~3.50~~was ~~118~~calculated ~~6.1300~~by ~~1.520000~~allocating ~~65,000,001~~pro-rata tothe ~~75,000,000~~current 1loan ~~72,931,134.47~~information ~~4.19~~to ~~119~~the ~~6.2800~~properties ~~1.200000~~based ~~75,000,001~~upon orthe ~~greater~~Cut-off 2Date ~~325,000,000.00~~balance ~~18.66~~of 86each ~~5.8592~~property ~~1.609231~~as ~~Totals~~disclosed 92in ~~1,511,519,664.66~~the ~~86.80~~offering ~~110 6~~document.~~0937 1.399144~~

~~State~~Current ~~(3)~~Mortgage ~~State~~Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted ~~Props~~Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Alabama~~ 2 ~~102~~,~~902~~000,~~833.57~~000 ~~5.91~~or ~~119~~less ~~6.2800 1.202913 Arizona~~ 2 192,~~800~~469,~~000~~530.0049 10.14 ~~118~~117 65.~~0921~~7200 1.~~293333~~582742 ~~California~~2,000,001 7to 853,~~391~~000,~~960~~000 11 25,674,975.3358 41.9047 ~~118~~99 6.~~1090~~2557 1.~~280031~~505395 ~~Colorado~~3,000,001 2to 194,~~677~~000,~~548~~000 10 33,892,638.8685 1.1395 ~~119~~117 6.~~2931~~2973 1.~~221771~~441910 ~~Delaware~~4,000,001 2to 5,~~442~~000,~~666~~000 8 35,663,434.6769 02.3105 ~~119~~117 6.~~5600~~0901 1.~~933057~~270115 ~~Florida~~5,000,001 7to ~~181~~6,~~405~~000,~~541.49~~000 ~~10.42 119 5.9522 1.319926 Georgia~~ 6 3132,~~758~~691,~~934~~018.0730 1.8288 ~~114~~120 6.~~4295~~1049 1.~~413681~~298129 ~~Idaho~~6,000,001 1to 27,~~443~~000,~~561.85~~000 ~~0.14~~3 ~~118 6.2100 1.660000 Illinois 4 74~~19,~~529~~486,~~500~~223.0048 41.2812 ~~119~~117 5.~~9870~~9224 12.~~302142~~406944 ~~Indiana~~7,000,001 2to 68,~~716~~000,~~951.99~~000 ~~0.39~~5 ~~118 6.3138 1.267164 Kansas 1 14~~39,~~175~~017,~~000~~741.0013 02.8124 ~~119~~106 6.~~4800~~3713 1.~~480000~~517001 ~~Kentucky~~8,000,001 1to 89,000,000~~.00~~ ~~0.46~~4 ~~118 6.0800 1.240000 Maine 1 17~~34,~~428~~665,~~865~~717.7879 1.0099 118 6.~~2000~~1834 1.~~480000~~734988 ~~Maryland~~9,000,001 4to 8310,~~952~~000,~~739.74~~000 ~~4.82~~6 ~~118 5.8016 1.431732 Massachusetts 2 17~~58,~~980~~189,~~000~~576.0007 13.0334 ~~119~~107 6.~~2799~~1031 1.~~226685~~073760 ~~Michigan~~10,000,001 1to 5015,000,000~~.00~~ ~~2.87~~9 ~~117 5.7953 1.200000 Mississippi 1 2~~112,~~192~~558,000.00 06.1346 56118 56.~~7600~~1115 1.~~920000~~326857 ~~Missouri~~15,000,001 1to 4920,~~856~~000,~~699~~000 9 158,117,013.3960 29.8608 ~~119~~117 6.~~7100~~0739 1.~~590000~~296315 ~~Nevada~~20,000,001 2to 1325,~~234~~000,~~293.82~~000 ~~0.76 119~~ 5~~.9930~~ ~~1.252258 New Hampshire 1 3~~107,~~760~~900,000.00 06.2220 ~~118~~106 6.~~5300~~0748 1.~~230000~~286339 ~~New~~25,000,001 ~~Jersey~~to ~~7 99~~30,~~264~~000,~~925.62~~000 ~~5.70 118 6.2306~~ 1~~.271824~~ ~~New York 3 42~~29,~~969~~948,~~801~~478.0649 21.4772 118 6.~~2622~~2800 1.~~528735~~210000 ~~North~~30,000,001 ~~Carolina~~to ~~8 60~~35,~~666~~000,~~604.43~~000 3~~.48~~ 95 ~~6.1572 1.338568 Ohio 6 119~~,~~918~~300,~~266~~000.0500 65.8947 ~~118~~117 6.~~0736~~1391 1.~~339510~~297282 ~~Oklahoma~~35,000,001 to 40,000,000 1 337,~~294~~736,~~451~~407.9483 02.1917 118 6.3700 1.~~330000~~620000 ~~Pennsylvania~~40,000,001 2to 545,~~442~~000,~~666~~000 3 129,600,000.6700 07.3144 ~~119~~117 6.~~5600~~1096 1.~~933057~~161080 ~~Texas~~45,000,001 5to ~~197~~50,~~213~~000,~~842.26~~000 ~~11.32 63 5.9612 1.908771 Utah~~ 2 499,~~192~~422,~~434~~449.8939 05.2471 118 6.~~2686~~2909 1.~~357181~~395436 ~~Virginia~~50,000,001 6to 6665,~~678~~000,~~044.66~~000 ~~3.83 118 5.9966~~ 1~~.280625~~ ~~Washington 2 28~~61,~~294~~000,~~814~~000.00 13.6250 ~~119~~117 6.~~1469~~1300 1.~~308129~~520000 ~~Washington~~65,DC000,001 4to 6175,~~350~~000,000 1 72,874,630.0098 34.5219 ~~119~~118 6.~~0335~~2800 1.~~365330~~200000 ~~Wisconsin~~75,000,001 4or 21greater 2 325,~~584~~000,~~715~~000.5200 118.2467 ~~118~~85 65.~~2327~~8592 1.~~252079~~609231 Totals ~~100~~92 1,511,~~519~~207,~~664~~836.6667 86.80 ~~110~~109 6.0937 1.~~399144~~399133

See footnotes on last page of this section.

~~Debt~~State ~~Service Coverage Ratio~~ (13) ~~Debt~~State ~~Service~~ # of Scheduled % of WAM WAC Weighted ~~Coverage~~Props ~~Ratio Loans~~ Balance Agg. (2) Avg DSCR (1) Bal. ~~Unknown~~Alabama 12 10102,~~000~~823,~~000~~109.0047 05.5791 59118 56.~~9140~~2800 ~~NAP~~1.202913 Arizona 2 19,800,000.00 1.0914 or117 ~~less~~6.0921 1.293333 45California 7 85,~~000~~388,~~000~~261.00 24.5890 ~~118~~117 6.~~0300~~1090 1.~~050000~~280034 Colorado 2 19,675,563.55 1.1013 to118 16.192931 1.221757 Delaware 2 5,~~843~~442,~~000~~666.0067 0.3431 ~~119~~118 6.~~1400~~5600 1.~~190000~~933057 1Florida 7 181,373,865.2012 to10.42 118 5.9521 1.24319880 33Georgia ~~683~~6 31,~~610~~756,~~173~~189.7949 391.2682 ~~116~~113 6.~~0611~~4295 1.~~209656~~413684 Idaho 1 2,440,527.2542 to0.14 117 6.2100 1.29660000 10Illinois 834 74,~~778~~529,~~091~~500.5200 4.8128 118 65.~~2726~~9870 1.~~257986~~302142 1Indiana 2 6,714,441.3041 to0.39 117 6.3139 1.34267182 8Kansas ~~107~~1 14,~~359~~175,~~265~~000.9400 60.1681 118 6.~~0605~~4800 1.~~311262~~480000 ~~1.35~~Kentucky to 1~~.39~~ ~~6 40~~8,~~240~~000,~~204~~000.6300 20.3146 ~~119~~117 6.~~1722~~0800 1.~~372717~~240000 Maine 1 17,394,513.4060 to1.00 117 6.2000 1.44480000 Maryland 4 4783,~~685~~930,~~664~~164.0594 24.7482 ~~118~~117 5.~~9561~~8017 1.~~429502~~431478 ~~1.45~~Massachusetts to2 ~~1.49 6 64~~17,~~941~~980,~~114~~000.5600 31.7303 118 6.~~0962~~2799 1.~~472288~~226685 ~~1.50~~Michigan to 1~~.54~~ ~~3 78~~50,~~295~~000,~~661~~000.5200 42.5087 ~~118~~116 65.~~1730~~7953 1.~~523997~~200000 Mississippi 1 2,192,000.00 0.13 55 to5.7600 1.59920000 2Missouri 521 49,~~952~~822,~~623~~449.8539 32.0486 ~~119~~118 6.~~7036~~7100 1.590000 ~~1.60~~Nevada to2 ~~1.64 4 55~~13,~~978~~223,~~796~~203.1534 30.2176 ~~119~~118 65.~~3568~~9930 1.~~619465~~252259 ~~1.65~~New toHampshire 1~~.69~~ ~~1 2~~3,~~443~~760,~~561~~000.8500 0.1422 ~~118~~117 6.~~2100~~5300 1.~~660000~~230000 1New Jersey 7 99,261,414.24 5.70 to117 16.742306 1.271826 1New York 3 42,~~475~~965,~~767~~251.0693 02.0847 ~~118~~117 56.~~7200~~2623 1.~~740000~~528769 ~~1.75~~North toCarolina ~~1.84~~8 ~~1 2~~60,~~763~~654,~~000~~266.0040 03.1648 5694 56.~~8000~~1573 1.~~820000~~338559 1Ohio 6 119,908,441.8553 to6.89 117 6.0736 1.89339503 Oklahoma 1 73,~~748~~291,~~000~~946.00 0.4419 ~~119~~117 6.~~5600~~3700 1.~~870000~~330000 1Pennsylvania 2 5,442,666.9067 to0.31 118 6.5600 1.94933057 3Texas 75 197,~~672~~209,~~000~~589.0067 011.4433 9962 5.~~4984~~9612 1.~~908491~~908785 1Utah 2 4,188,206.9573 to0.24 117 6.2686 1.99357159 3Virginia ~~191~~6 66,~~380~~659,~~000~~026.0021 103.9983 62116 5.~~9742~~9964 1.~~962160~~280556 Washington 2 28,290,497.0039 to1.62 2118 6.091469 1.308130 8Washington,~~973~~DC 4 61,~~416~~350,000.1100 03.52 118 56.~~5300~~0335 21.~~090000~~365330 ~~2.10~~Wisconsin or4 ~~greater 2 13~~21,~~379~~565,~~323~~074.6350 01.7724 ~~118~~117 56.~~7357~~2326 21.~~936124~~252063 Totals 92100 1,511,~~519~~207,~~664~~836.6667 86.80 ~~110~~109 6.0937 1.~~399144~~399133

~~Property~~Debt ~~Type~~Service Coverage Ratio (31) ~~Property~~Debt Service # of Scheduled % of WAM WAC Weighted ~~Type~~Coverage ~~Props~~Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Industrial~~Unknown 111 9610,~~535~~000,~~852~~000.9900 0.57 58 5.549140 ~~116~~NAP 1.09 or less 1 45,000,000.00 2.58 117 6.~~2068~~0300 1.~~282928~~050000 ~~Lodging~~1.10 11to ~~148~~1.19 1 5,~~744~~843,~~632~~000.00 0.34 118 6.1400 1.190000 1.20 to 1.24 33 683,497,840.24 39.26 115 6.0611 1.209656 1.25 to 1.29 10 83,749,535.31 4.81 117 6.2726 1.257986 1.30 to 1.34 8 107,352,443.5439 ~~119~~6.17 117 6.~~4689~~0605 1.~~559520~~311262 ~~Mixed~~1.35 ~~Use~~to 41.39 436 40,~~552~~231,~~739~~152.7430 2.5031 118 6.1722 1.372721 1.40 to 1.44 4 47,678,898.76 2.74 117 5.~~9474~~9561 1.~~684160~~429504 ~~Mobile~~1.45 ~~Home~~to ~~Park~~1.49 6 64,900,113.61 3.73 117 6.0961 1.472283 1.50 to 1.54 3 78,~~760~~291,~~000~~903.0038 04.2250 117 6.1730 1.523997 1.55 to 1.59 2 52,914,843.48 3.04 118 6.~~5300~~7036 1.~~230000~~590000 ~~Multi-Family~~1.60 to 1.64 4 55,940,661.77 3.21 118 6.3568 1.619466 1.65 to 1.69 1 2,~~100~~440,~~000~~527.0042 0.14 117 6.2100 1.21660000 ~~121~~1.70 to 1.74 1 1,473,752.07 0.08 117 5.~~6400~~7200 1.~~220000~~740000 ~~Office~~1.75 23to ~~437~~1.84 1 2,~~093~~763,~~311~~000.4700 250.1016 ~~116~~55 65.~~1147~~8000 1.~~318363~~820000 ~~Other~~1.85 4to 641.89 1 7,~~762~~748,~~814~~000.00 30.7245 118 6.~~1154~~5600 1.~~158982~~870000 ~~Retail~~1.90 41to ~~670~~1.94 3 7,~~362~~672,~~401~~000.5800 380.4944 ~~102~~98 5.~~9987~~4984 1.~~466132~~908491 ~~Self~~1.95 ~~Storage~~to 41.99 153 191,~~607~~380,~~912~~000.0500 010.9099 ~~118~~61 65.~~2506~~9742 1.~~355199~~962160 2.00 to 2.09 1 8,960,717.79 0.51 117 5.5300 2.090000 2.10 or greater 2 13,369,447.15 0.77 117 5.7358 2.936268 Totals ~~100~~92 1,511,~~519~~207,~~664~~836.6667 86.80 ~~110~~109 6.0937 1.~~399144~~399133

~~Note~~Property ~~Rate~~Type ~~Note~~(3) ~~Rate~~Property # of Scheduled % of WAM WAC Weighted ~~Loans~~Type Props Balance Agg. (2) Avg DSCR (1) Bal. ~~5.249%~~Industrial or11 ~~less 1 3~~96,~~350~~500,~~000~~044.0082 05.1954 ~~116~~115 56.~~1800~~2068 1.~~900000~~282937 ~~5.250%~~Lodging to11 ~~5.499% 2 22~~148,~~542~~624,~~301~~238.0675 18.2954 118 56.~~4276~~4689 1.~~417293~~559529 ~~5.500%~~Mixed toUse ~~5.749%~~4 ~~6 41~~43,~~655~~530,~~646~~164.7094 2.3950 ~~119~~117 5.~~6072~~9476 1.~~718904~~683802 ~~5.750%~~Mobile toHome ~~5.999%~~Park 201 ~~570~~3,~~554~~760,~~930~~000.3100 320.7622 98117 56.~~8730~~5300 1.~~478409~~230000 ~~6.000%~~Multi-Family to1 ~~6.249%~~ 21 ~~359~~,~~926~~100,~~145~~000.2700 201.6721 ~~119~~120 65.~~0994~~6400 1.~~279052~~220000 ~~6.250%~~Office to23 ~~6.499% 29 386~~437,~~942~~080,~~897~~946.2735 2225.2210 ~~119~~115 6.~~3209~~1147 1.~~297745~~318362 6Other 4 64,758,497.~~500%~~39 to3.72 117 6.~~749%~~1154 111.158972 ~~103~~Retail 41 670,~~047~~251,~~744~~729.0567 538.9250 ~~114~~101 65.~~6470~~9987 1.~~652302~~466171 ~~6.750%~~Self orStorage ~~greater~~4 ~~2 23~~15,~~500~~602,~~000~~214.0075 10.3590 58117 6.~~8296~~2506 1.~~217872~~355123 Totals 92100 1,511,~~519~~207,~~664~~836.6667 86.80 ~~110~~109 6.0937 1.~~399144~~399133

~~Seasoning~~Note ~~Seasoning~~Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 125.249% ~~months~~ or less 92 1 3,~~511~~350,~~519,664~~000.6600 860.8019 ~~110~~115 65.~~0937~~1800 1.~~399144~~900000 135.250% to 245.499% ~~months~~2 022,537,751.93 01.0029 0117 5.004276 01.417334 05.~~0000~~500% 0to 5.~~000000~~749% 256 41,629,695.43 2.39 118 5.6073 1.718560 5.750% to 365.999% ~~months~~20 0570,533,593.24 032.0077 097 5.008730 01.478415 06.~~0000~~000% 0to 6.~~000000~~249% 3721 359,865,285.87 20.67 118 6.0994 1.279029 6.250% to 486.499% ~~months~~29 0386,797,034.60 022.0022 0118 6.003209 01.297743 06.~~0000~~500% 0to 6.~~000000~~749% 4911 ~~months~~102,994,475.60 5.92 113 6.6470 1.652347 6.750% or greater 02 023,500,000.00 01.0035 057 06.~~0000~~8296 01.~~000000~~217872 Totals 92 1,511,~~519~~207,~~664~~836.6667 86.80 ~~110~~109 6.0937 1.~~399144~~399133

See footnotes on last page of this section.

~~Anticipated~~Seasoning ~~Remaining~~Seasoning ~~Term (ARD and Balloon Loans) Anticipated~~ # of Scheduled % of WAM WAC Weighted ~~Remaining Term (2)~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. 6012 months or less 792 ~~221~~1,~~255~~511,~~000~~207,836.0067 1286.7180 59109 6.~~0353~~0937 1.~~791152~~399133 6113 to ~~120~~24 months 830 ~~1,263,375,034~~0.4100 720.5500 ~~118~~0 60.~~1115~~0000 10.~~334350~~000000 ~~121~~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 20 ~~26,889,630~~0.2500 10.5400 ~~123~~0 50.~~7390~~0000 10.~~217847~~000000 Totals 92 1,511,~~519~~207,~~664~~836.6667 86.80 ~~110~~109 6.0937 1.~~399144~~399133

Anticipated Remaining ~~Amortization~~ Term (ARD and Balloon Loans) ~~Remaining~~Anticipated ~~Amortization~~ # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Interest~~60 ~~Only 20 418,685,500.00 24.04 90 5.9937 1.638666 264~~ months or less 17 17221,~~428~~255,~~865~~000.~~78 1.~~00 ~~118 6~~12.~~2000~~71 ~~1.480000~~58 ~~265 to 300 months 16 68,905,886.15 3.96 118~~ 6.~~1650~~0353 1.~~649837~~791152 ~~301~~61 to ~~360~~120 months 5484 ~~989~~1,~~499~~284,~~412~~167,942.7348 5673.8276 117 6.~~1261~~1037 1.~~282335~~332442 ~~361~~121 months or greater 1 175,~~000~~784,~~000~~894.0019 0.9833 ~~119~~129 6.~~2700~~1000 1.~~200000~~210000 Totals 92 1,511,~~519~~207,~~664~~836.6667 86.80 ~~110~~109 6.0937 1.~~399144~~399133

~~Age~~Remaining ofAmortization ~~Most~~Term ~~Recent~~(ARD ~~NOI~~and ~~Age~~Balloon ofLoans) ~~Most~~Remaining Amortization # of Scheduled % of WAM WAC Weighted ~~Recent~~Term ~~NOI~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Underwriter's~~Interest ~~Information~~Only 9220 1418,~~511~~685,~~519,664~~500.6600 8624.8005 ~~110~~89 65.~~0937~~9937 1.~~399144~~638666 ~~Unknown~~264 months or less 1 1017,~~000~~394,~~000~~513.0060 01.5700 59117 56.~~9140~~2000 ~~NAP~~ 1.480000 ~~year~~265 orto ~~less~~300 0months 016 68,831,352.0061 03.0095 0117 06.~~0000~~1651 01.~~000000~~649768 1301 to 2360 ~~years~~months 054 0989,296,470.0046 056.0082 0116 06.~~0000~~1261 01.~~000000~~282321 2361 ~~years~~months or greater 01 017,000,000.00 0.0098 0118 06.~~0000~~2700 01.~~000000~~200000 Totals 92 1,511,~~519~~207,~~664~~836.6667 86.80 ~~110~~109 6.0937 1.399144 (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. (4) Aggregate Pool Stratification Tables include The Woodlands Mall Non-Pooled Component.399133

~~Current~~Age ~~Mortgage~~of ~~Loan~~Most ~~and~~Recent ~~Property~~NOI ~~Stratification~~Age ~~Tables~~of ~~Group~~Most ~~2 Scheduled Balance Scheduled~~ # of Scheduled % of WAM WAC Weighted ~~Balance~~Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~2,000,000~~Underwriter's orInformation ~~less~~92 ~~2 3~~1,~~647~~511,~~437~~207,836.6967 086.2180 ~~118~~109 6.~~4523~~0937 1.~~349684~~399133 ~~2,000,001~~Unknown to1 310,000,000 ~~2 4,696,394~~.2200 0.2757 ~~119~~58 65.~~4427~~9140 NAP 1~~.304677~~ ~~3,000,001~~year toor ~~4,000,000~~less 10 ~~3,991,571~~0.3400 0.2300 ~~239~~0 60.~~4500~~0000 10.~~240000~~000000 ~~4,000,001~~1 to ~~5,000,000~~ 2 ~~9,585,707~~years 0 0.4600 0.5500 ~~119~~0 50.~~7951~~0000 10.~~319971~~000000 ~~5,000,001~~2 toyears ~~6,000,000~~or 1greater ~~6,000,000~~0 0.00 0.3400 ~~118~~0 60.~~3300~~0000 10.~~210000~~000000 ~~6,000,001~~Totals to92 71,~~000~~511,~~000 2 13~~207,~~270,000~~836.0067 086.7680 88109 6.~~1851~~0937 1.~~310369~~399133 ~~7,000,001~~(1) toDebt ~~8,000,000~~Service 2Coverage ~~14,768,600.04~~Ratios ~~0.85~~are ~~118~~updated ~~5.6165~~periodically ~~1.229907~~as ~~8,000,001~~new toNOI ~~9,000,000~~figures 1become ~~8,700,000.00~~available ~~0.50~~from ~~118~~borrowers ~~5.7900~~on 1an asset level.~~210000~~ ~~9,000,001~~In toall ~~10,000,000~~cases 1the ~~9,200,000.00~~most ~~0.53~~current ~~117~~DSCR ~~5.7700~~provided 1by the Servicer is used.~~240000~~ ~~10,000,001~~To tothe ~~15,000,000~~extent 4that 53no DSCR is provided by the Servicer,~~629,485.60~~ ~~3.08~~information ~~117~~from ~~5.7930~~the 1offering document is used.~~219265~~ ~~15,000,001~~The Trustee makes no representations as to ~~20,000,000~~the 2accuracy ~~36,700,000~~of the data provided by the borrower for this calculation.00 (2~~.11~~) ~~119~~Anticipated ~~5.4984~~Remaining ~~1.215041~~Term ~~20,000,001~~and orWAM ~~greater~~are 3each 65calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date,~~725~~ if applicable,~~000~~ and the Maturity Date.00 (3~~.77~~) 96Data ~~5.8680~~in ~~1.371255~~this ~~Totals~~table 23was ~~229,914,196.35~~calculated ~~13.20~~by ~~112~~allocating ~~5.8269~~pro-rata 1the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.~~276591~~

~~State~~Current ~~(3)~~Mortgage ~~State~~Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted ~~Props~~Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Alabama~~2,000,000 1or less 2 3,646,298.65 0.21 117 6.4522 1.349665 2,~~647~~000,~~437~~001 to 3,000,000 2 4,694,773.6953 0.0927 118 6.~~7100~~4427 1.~~410000~~304675 ~~Arizona~~3,000,001 1to 254,000,000~~.00~~ 1 3,983,812.4453 590.23 238 6.~~3100~~4500 1.~~250000~~240000 ~~Colorado~~4,000,001 1to 95,~~200~~000,000 2 9,577,241.0093 0.5355 ~~117~~118 5.~~7700~~7951 1.~~240000~~319969 ~~Georgia~~5,000,001 to 6,000,000 1 6,~~600~~000,000.00 0.3834 ~~118~~117 6.~~1700~~3300 1.~~240000~~210000 ~~Nevada~~6,000,001 4to 577,~~879~~000,~~485~~000 2 13,270,000.6000 30.3276 ~~118~~87 56.~~7813~~1851 1.~~220995~~310369 ~~New~~7,000,001 ~~Mexico~~to 8,000,000 2 1314,~~495~~762,~~147~~210.9902 0.7785 ~~118~~117 5.~~8362~~6163 1.~~227766~~229916 ~~North~~8,000,001 ~~Carolina~~to 49,000,000 351 8,~~018~~700,~~600~~000.0400 20.0150 ~~119~~117 5.~~4335~~7900 1.~~282005~~210000 ~~Texas~~9,000,001 7to 5510,~~586~~000,~~571~~000 1 9,200,000.3400 30.1953 ~~120~~116 65.~~0082~~7700 1.~~369933~~240000 ~~Virginia~~10,000,001 2to 2315,~~290~~000,~~559~~000 4 53,620,119.4794 13.3408 ~~119~~116 5.~~3761~~7929 1.~~252910~~219252 ~~West~~15,000,001 ~~Virginia~~to 120,000,000 2 36,~~196~~700,~~394~~000.2200 02.1311 118 65.~~4800~~4984 1.~~310000~~215041 20,000,001 or greater 3 65,725,000.00 3.77 95 5.8680 1.371255 Totals 2423 229,~~914~~879,~~196~~456.3560 13.20 ~~112~~111 5.~~8269~~8268 1.276591

See footnotes on last page of this section.

~~Debt~~State ~~Service Coverage Ratio~~ (13) ~~Debt~~State ~~Service~~ # of Scheduled % of WAM WAC Weighted ~~Coverage~~Props ~~Ratio Loans~~ Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1~~.24~~ ~~or less 11 120~~1,~~760~~646,~~171~~298.3865 60.9309 ~~122~~117 56.~~7488~~7100 1.~~212958~~410000 Arizona 1. 25,000,000.00 to1.44 58 6.3100 1.29250000 4Colorado 481 9,~~624~~200,~~633~~000.5900 20.7953 88116 65.~~0717~~7700 1.~~260430~~240000 Georgia 1 6,600,000.3000 to0.38 117 6.1700 1.34240000 Nevada 4 2657,~~946~~870,~~394~~119.2294 13.5532 ~~119~~117 5.~~5689~~7813 1.~~315845~~220983 ~~1.35~~New toMexico ~~1.39~~ 2 1113,~~460~~491,~~559~~060.4758 0.6677 84117 5.~~9785~~8362 1.~~380000~~227756 1North Carolina 4 35,012,210.4002 to2.01 1118 5.444334 1.282018 1Texas 7 55,~~647~~578,~~437~~812.6953 03.0919 ~~118~~119 6.~~7100~~0082 1.~~410000~~369951 Virginia 2 23,286,181.35 1.4534 or118 ~~greater~~5.3760 1.252886 20West Virginia 1 2,~~475~~194,~~000~~773.0053 10.1813 ~~119~~117 56.~~8900~~4800 1.~~570000~~310000 Totals 2324 229,~~914~~879,~~196~~456.3560 13.20 ~~112~~111 5.~~8269~~8268 1.276591

~~Property~~Debt ~~Type~~Service Coverage Ratio (31) ~~Property~~Debt Service # of Scheduled % of WAM WAC Weighted ~~Type~~Coverage ~~Props~~Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Multi-Family~~ 1.24 ~~229~~or less 11 120,~~914~~746,~~196~~022.55 6.94 121 5.7487 1.212957 1.25 to 1.29 4 48,611,180.52 2.79 87 6.0717 1.260424 1.30 to 1.34 4 26,944,773.53 1.55 118 5.5689 1.315845 1.35 13to 1.39 2 11,456,181.35 0.66 83 5.9786 1.380000 1.40 to 1.44 1 1,646,298.65 0.09 117 6.7100 1.410000 1.45 or greater 1 20,475,000.00 ~~112~~1.18 118 5.~~8269~~8900 1.~~276591~~570000 Totals 2423 229,~~914~~879,~~196~~456.3560 13.20 ~~112~~111 5.~~8269~~8268 1.276591

~~Note~~Property ~~Rate~~Type ~~Note~~(3) ~~Rate~~Property # of Scheduled % of WAM WAC Weighted ~~Loans~~Type Props Balance Agg. (2) Avg DSCR (1) Bal. ~~5.499%~~Multi-Family or24 ~~less 3 46~~229,~~100~~879,~~000~~456.~~00 2.65 119 5.3000 1.268709 5.500% to 5.749% 5 65,140,559.47 3.74 118 5.7021 1.216031 5.750% to 5.999% 5 50,588,748.03 2.91 118 5.8597 1.365899 6.000% to 6.249% 4 26,749,485.~~60 113.5420 ~~103~~111 ~~6.1570 1.300853 6.250% to 6.499%~~ 5 ~~39,687,965~~.568268 ~~2.28 93 6.3428~~ 1.~~249417~~276591 ~~6.500% or greater 1 1,647,437.69 0.09 118 6.7100 1.410000~~ Totals 2324 229,~~914~~879,~~196~~456.3560 13.20 ~~112~~111 5.~~8269~~8268 1.276591

~~Seasoning~~Note ~~Seasoning~~Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 125.499% ~~months~~ or less 233 ~~229~~46,~~914~~100,~~196~~000.3500 132.2065 ~~112~~118 5.~~8269~~3000 1.~~276591~~268709 135.500% to 245.749% ~~months~~5 ~~0 0~~65,136,181.0035 03.0074 0117 05.~~0000~~7021 01.~~000000~~216020 255.750% to 365.999% ~~months~~5 ~~0 0~~50,578,270.0060 02.0090 0117 05.~~0000~~8597 01.~~000000~~365928 376.000% to 486.249% ~~months~~4 026,740,119.94 01.0054 0102 6.001570 01.300856 06.~~0000~~250% 0to 6.~~000000~~499% 495 ~~months~~39,678,586.06 2.28 92 6.3428 1.249417 6.500% or greater 01 01,646,298.0065 0.0009 0117 06.~~0000~~7100 01.~~000000~~410000 Totals 23 229,~~914~~879,~~196~~456.3560 13.20 ~~112~~111 5.~~8269~~8268 1.276591

See footnotes on last page of this section.

~~Anticipated~~Seasoning ~~Remaining~~Seasoning ~~Term (ARD and Balloon Loans) Anticipated~~ # of Scheduled % of WAM WAC Weighted ~~Remaining Term (2)~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. 6012 months or less 223 31229,~~670~~879,~~000~~456.0060 113.8220 59111 65.~~2868~~8268 1.~~277379~~276591 6113 to ~~120~~24 months 200 ~~194,252,625~~0.0100 110.1500 ~~118~~0 50.~~7391~~0000 10.~~277215~~000000 ~~121~~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 2223 ~~225~~229,~~922~~879,~~625~~456.0160 1213.9720 ~~110~~111 5.~~8159~~8268 1.~~277238~~276591

Anticipated Remaining ~~Amortization~~ Term (ARD and Balloon Loans) ~~Remaining~~Anticipated ~~Amortization~~ # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Interest~~60 ~~Only~~months 3or 52less 2 31,~~145~~670,000.00 21.9982 8358 6.~~1310~~2868 1.~~392278~~277379 ~~264~~61 ~~months or less 0 0.00 0.00 0 0.0000 0.000000 265~~ to ~~300~~120 months 120 6194,~~000~~225,~~000~~644.0007 011.3416 ~~118~~117 65.~~3300~~7391 1.~~210000~~277213 ~~301~~121 months or greater 180 ~~167,777,625~~0.0100 90.6300 ~~118~~0 50.~~6995~~0000 10.~~243888~~000000 Totals 22 225,~~922~~895,~~625~~644.0107 12.97 ~~110~~109 5.8159 1.~~277238~~277237

~~Age~~Remaining ofAmortization ~~Most~~Term ~~Recent~~(ARD ~~NOI~~and ~~Age~~Balloon ofLoans) ~~Most~~Remaining Amortization # of Scheduled % of WAM WAC Weighted ~~Recent~~Term ~~NOI~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Underwriter's~~Interest ~~Information~~Only 233 ~~229~~52,~~914~~145,~~196~~000.3500 132.2099 ~~112~~82 56.~~8269~~1310 1.~~276591~~392278 1264 ~~year~~months or less 0 0.00 0.00 0 0.0000 0.000000 1265 to 2300 ~~years~~months 01 06,000,000.00 0.0034 0117 06.~~0000~~3300 01.~~000000~~210000 2301 ~~years~~months or greater 018 0167,750,644.0007 09.0063 0117 05.~~0000~~6995 01.~~000000~~243881 Totals 2322 ~~229~~225,~~914~~895,~~196~~644.3507 1312.2097 ~~112~~109 5.~~8269~~8159 1.276591 (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.277237

~~Mortgage~~Age ~~Loan~~of ~~Detail~~Most ~~Loan~~Recent ~~Property~~NOI ~~Interest~~Age ~~Principal~~of ~~Gross~~Most ~~Number~~# ~~ODCR~~of ~~Type~~Scheduled ~~(1)~~% ~~City~~of ~~State~~WAM ~~Payment~~WAC ~~Payment~~Weighted ~~Coupon~~Recent ~~502856271~~NOI 1Loans RTBalance ~~The Woodlands TX 862,458~~Agg.33 ~~0.00 5.914% 502854925~~ (2) RTAvg ~~Various~~DSCR ~~Various~~(1) ~~724,412~~Bal.50 ~~0.00~~Underwriter's ~~5.795%~~Information ~~502855284~~23 ~~3 RT Spanish Fort AL 382~~229,~~033.33 68~~879,~~865~~456.5360 6.280% 502854715 4 OF Cincinnati OH 311,608.33 0.00 6.130% 502855134 5 LO Osage Beach MO 279,024.17 43,300.61 6.710% 502855332 6 OF Miami Beach FL 242,626.67 0.00 5.870% 502855602 7 OT Cincinnati OH 226,125.00 0.00 6.030% 502856396 8 OF Roseland NJ 224,675.00 0.00 6.270% 502855412 9 OF Jacksonville FL 209,040.00 0.00 6.030% 502855442 10 LO Tampa FL 200,655.00 35,044.22 6.370% 502855749 11 RT DeKalb IL 164,317.50 0.00 6.030% 502854950 12 IN Brooklyn NY 172,266.67 0.00 6.460% 502855144 13 ~~RT Homewood IL 150,960~~.00 0.00 5.920% 502853362 14 RT Spanish Fort AL 157,000.00 28,300.90 6.280% 502850472 15 MF Tempe AZ 131,458.33 0.00 6.310% 358100385 16 OF Renton WA 118,066.67 0.00 6.160% 502854923 17 OF Mooresville NC 106,333.33 0.00 5.800% 502852784 18 MF Miami FL 99,170.00 0.00 5.640% 502855795 19 OF Charlotte NC 119,350.00 0.00 6.820% 502855418 20 OF111 ~~Washington DC 103,306.67 0.00~~ 5.~~960%~~8268 ~~502855529 21 MF Plano TX 100,498~~1.13276591 ~~0.00~~1 ~~5.890%~~year ~~502855181~~or 22less ~~MF Greensboro NC 89,437.50~~ 0~~.00~~ ~~5.300% 502855416 23 OF Washington DC 95,608.33~~ 0.00 ~~5.960% 502854506 24 RT Martinez CA 95,977.50~~ 0.00 ~~6.030% 502855183 25 MF Richmond VA 81,708.33~~ 0~~.00~~ ~~5.300% 502855626 26 MF Las Vegas NV 86,450.00~~ 0.000000 ~~5.700% 502855809 27 MU Baltimore MD 90,900.00~~ 0.00000000 ~~6.060%~~1 ~~502854799~~to 282 RTyears ~~Tampa FL 81,774.88~~ 0~~.00~~ ~~5.460% 502855116 29 OF Beverly Hills CA 92,781.67~~ 0.00 ~~6.220% 502855236 30 LO Portland ME 90,241.14 37,161.82 6.200% 358100377 31 OF Westminster CO 88,825.00~~ 0.00 ~~6.270% 502856398 32 OF Lyndhurst NJ 83,600.00~~ 0~~.00~~ ~~6.270% 502856397 33 OF Roseland NJ 80,987.50~~ 0.000000 ~~6.270% 501000089 34 IN Phoenix AZ 75,500.00~~ 0.00000000 ~~6.040%~~2 ~~502855628~~years 35or MFgreater ~~Las Vegas NV 71,012.50~~ 0~~.00~~ ~~5.700% 502854957 36 OF Marlton NJ 72,914.17~~ 0.00 ~~5.900% 502855517 37 RT Merriam KS 76,545.00~~ 0.00 ~~6.480% 502855137 38 LO Napa CA 73,033.33~~ 0~~.00~~ ~~6.260% 502854791 39 MF Houston TX 66,495.00~~ 0.000000 ~~5.720% 502855629 40 MF Las Vegas NV 62,937.50~~ 0.00000000 ~~5.700%~~Totals ~~502855410~~23 ~~41 OF Washington DC 58~~229,~~110.00 0.00 5.960% 358100365 42 MF Las Vegas NV 58~~879,~~507~~456.03 11,256.67 6.110% 502855219 43 IN San Francisco CA 52,380.00 0.00 5.820% 358100387 44 OF Woodland Hills CA 56,160.00 0.00 6.240% 502855590 45 RT Various Various 53,326.35 0.00 5.940% 358100364 46 OF Braintree MA 55,282.00 0.00 6.330% 358100376 47 IN Las Vegas NV 49,083.33 10,166.35 5.890% 502855014 49 LO Columbus GA 51,218.33 0.00 6.320% 502855191 50 MU Washington DC 51,440.00 0.00 6.430% 502856259 51 RT Various Various 49,840.00 9,144.03 6.230% 502855233 52 RT Dunedin FL 45,260.00 0.00 5.840% 502855271 53 MF Colorado Springs CO 44,236.67 0.00 5.770% 502854644 54 MU Rockville MD 41,417.07 14,012.16 5.530% 502855203 55 MF Albuquerque NM 41,977.50 0.00 5.790% 502855499 56 OT Atlanta GA 47,150.00 0.00 6.560% 502855534 57 RT Various Various 46,904.00 0.00 6.560% 502855174 58 RT Thousand Oaks CA 43,279.17 0.00 6.110% 358100361 59 RT Taylor Mill KY 40,533.33 0.00 6.080% 502856146 60 ~~IN Little Chute WI 42,149~~13.5520 ~~11,020.30~~111 6.330% 502855535 61 RT Houston TX 43,420.00 0.00 6.680% 502855533 62 RT Various Various 42,355.73 0.00 6.560% 358100381 63 SS Auburn MA 38,812.50 0.00 6.210% 502854665 64 MF Lincolnton NC 36,697.68 7,574.60 5.~~930%~~8268 ~~502855182 65 MF High Point NC 32,462~~1.50276591 ~~0.00~~(1) ~~5.300%~~Debt ~~502855256~~Service 66Coverage MURatios ~~Laurel~~are MDupdated ~~32,213.27~~periodically ~~10,898.36~~as ~~5.530%~~new ~~502855273~~NOI 68figures MFbecome ~~Houston~~available TXfrom ~~34,461.67~~borrowers ~~0.00~~on ~~6.200%~~an ~~502855368~~asset ~~69 MF Monroe GA 33,935~~level.00 ~~0.00~~In ~~6.170%~~all ~~509850307~~cases 71the OFmost ~~New~~current ~~York~~DSCR NYprovided ~~31,786.67~~by ~~0.00~~the ~~5.960%~~Servicer ~~502856148~~is ~~72 IN Weston WI 32,349~~used.78 ~~8,458.08~~To ~~6.330%~~the ~~502855812~~extent 73that MFno ~~Dallas~~DSCR TXis ~~31,650.00~~provided ~~0.00~~by ~~6.330%~~the ~~358100371 74 OT Chicago IL 29~~Servicer,~~896.68~~ ~~0.00~~information ~~6.140%~~from ~~358100363~~the 75offering OFdocument ~~Winston-Salem~~is ~~NC 29,459~~used.54 5,688.16 6.100% 502855701 76 RT Reynoldsburg OH 25,875.00 5,637.93 5.750% 358100370 77 OT Mount Vernon WA 26,897.50 5,186.00 6.090% 358100368 78 RT Morrow GA 27,335.33 0.00 6.260% 502855569 79 RT Brownsville TX 27,001.11 0.00 6.300% 358100360 80 OF The ~~Woodlands~~Trustee TXmakes ~~23,769.50~~no ~~5,019.62~~representations ~~5.850%~~as ~~358100375~~to 81the MFaccuracy ~~Albuquerque~~of NMthe ~~23,680.00~~data ~~4,852.01~~provided ~~5.920%~~by ~~358100380~~the 82borrower RTfor ~~Scottsdale~~this ~~AZ 25,020~~calculation.00 0.00 6.255% 502854451 83 MF Roanoke VA 22,659.53 5,108.50 5.670% 358100374 84 RT Guilderland NY 20,206.25 5,198.94 5.300% 502856399 85 IN Branchburg NJ 23,494.37 4,271.46 6.270% 358100367 86 RT Pearland TX 23,063.33 0.00 6.290% 502855720 87 RT Los Angeles CA 21,123.68 4,381.19 5.900% 502855578 88 LO Roanoke VA 23,100.00 5,521.70 6.600% 358100366 89 RT Port St. Lucie FL 21,479.32 3,823.56 6.330% 358100386 90 MF Lufkin TX 21,500.00 8,428.66 6.450% 502854922 91 MH North Hampton NH 20,460.67 0.00 6.530% 903000092 92 RT Albany GA 18,843.82 3,354.42 6.330% 502855467 93 SS Valparaiso IN 18,744.00 0.00 6.390% 502855575 94 LO Roanoke VA 19,250.00 4,601.42 6.600% 502853047 95 RT Asheboro NC 14,460.83 0.00 5.180% 502855577 96 LO Lexington VA 18,150.00 4,338.48 6.600% 358100353 97 RT Muskogee OK 17,504.36 3,072.56 6.370% 502855180 98 LO Wake Forest NC 16,588.97 4,753.74 6.040% 903000099 99 IN Henderson NV 17,076.55 3,061.26 6.310% 502855576 100 LO Grundy VA 17,050.00 4,075.54 6.600% 501000016 101 IN Hickory NC 13,354.50 0.00 5.800% 358100379 102 RT Fort Collins CO 14,382.67 (2~~,451.14~~) ~~6.440%~~Anticipated ~~502855579~~Remaining ~~103~~Term LOand ~~Staunton~~WAM VAare ~~14,300.00~~each ~~3,418.20~~calculated ~~6.600%~~based ~~358100373~~upon ~~104~~the RTterm ~~Duluth~~from GAthe ~~14,395.83~~current ~~0.00~~month ~~6.910%~~to ~~358100378~~the ~~105~~earlier MFof ~~Irving~~the TXAnticipated ~~13,354.17~~Repayment ~~0.00 6.410% 502851349 106 SS Boise ID 12~~Date,~~663.23~~ ~~3,438.15~~if ~~6.210% 903000107 107 MF Morgantown WV 11~~applicable,~~871.36~~ ~~2,005.21~~and ~~6.480%~~the ~~502853998~~Maturity ~~108 RT Greenville MS 10,521~~Date.60 ~~0.00 5.760% 502851310 109 SS Taylorsville UT 11,112.63~~ (3~~,017.15~~) ~~6.210%~~Data ~~502853816~~in ~~110~~this RTtable ~~Dayton~~was OHcalculated ~~10,170.75~~by ~~0.00~~allocating ~~5.730%~~pro-rata ~~358100362~~the ~~111~~current OFloan ~~Norcross~~information GAto ~~11,235.00~~the ~~0.00~~properties ~~6.420%~~based ~~502856147~~upon ~~112~~the INCut-off ~~Mosinee~~Date WIbalance ~~11,064.26~~of ~~2,892.83~~each ~~6.330%~~property ~~358100384~~as ~~113~~disclosed INin ~~St.~~the ~~George~~offering ~~UT 10,813~~document.75 1,915.31 6.330% 358100358 114 MF Irving TX 10,400.00 0.00 6.240% 502855633 115 MF Decatur AL 9,219.96 1,438.07 6.710% 502853105 116 OF Gastonia NC 7,045.16 2,238.80 5.720% 502853107 117 OF Gastonia NC 4,760.24 1,512.71 5.720% 502856271 118 49,283.33 0.00 5.914% Totals 8,794,152.89 409,906.35

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 502856271 N/A 06/11/2011 N 175,000,000.00 175,000,000.00 07/11/2006 502854925 N/A 04/11/2016 N 150,000,000.00 150,000,000.00 07/11/2006 502855284 N/A 06/11/2016 N 73,000,000.00 72,931,134.47 07/11/2006 502854715 N/A 05/11/2016 N 61,000,000.00 61,000,000.00 07/11/2006 502855134 N/A 06/11/2016 N 49,900,000.00 49,856,699.39 07/11/2006 502855332 06/11/2016 06/11/2036 N 49,600,000.00 49,600,000.00 07/11/2006 502855602 N/A 05/11/2016 N 45,000,000.00 45,000,000.00 07/11/2006 502856396 N/A 05/11/2016 N 43,000,000.00 43,000,000.00 07/11/2006 502855412 N/A 05/11/2016 N 41,600,000.00 41,600,000.00 07/11/2006 502855442 N/A 06/11/2016 N 37,800,000.00 37,764,955.78 07/11/2006 502855749 N/A 06/11/2016 N 32,700,000.00 32,700,000.00 07/11/2006 502854950 N/A 05/11/2016 N 32,000,000.00 32,000,000.00 07/11/2006 502855144 N/A 05/11/2016 N 30,600,000.00 30,600,000.00 07/11/2006 502853362 N/A 06/11/2016 N 30,000,000.00 29,971,699.10 07/11/2006 502850472 N/A 06/11/2011 N 25,000,000.00 25,000,000.00 07/11/2006 358100385 N/A 06/11/2016 N 23,000,000.00 23,000,000.00 07/11/2006 502854923 N/A 05/11/2016 N 22,000,000.00 22,000,000.00 07/11/2006 502852784 N/A 08/11/2016 N 21,100,000.00 21,100,000.00 07/11/2006 502855795 N/A 05/11/2011 N 21,000,000.00 21,000,000.00 07/11/2006 502855418 N/A 06/11/2016 N 20,800,000.00 20,800,000.00 07/11/2006 502855529 06/11/2016 06/11/2021 N 20,475,000.00 20,475,000.00 07/11/2006 502855181 N/A 06/11/2016 N 20,250,000.00 20,250,000.00 07/11/2006 502855416 N/A 06/11/2016 N 19,250,000.00 19,250,000.00 07/11/2006 502854506 N/A 04/11/2016 N 19,100,000.00 19,100,000.00 07/11/2006 502855183 N/A 06/11/2016 N 18,500,000.00 18,500,000.00 07/11/2006 502855626 N/A 05/11/2016 N 18,200,000.00 18,200,000.00 07/11/2006 502855809 N/A 06/11/2016 N 18,000,000.00 18,000,000.00 07/11/2006 502854799 05/11/2016 05/11/2021 N 17,972,500.00 17,972,500.00 07/11/2006 502855116 N/A 06/11/2016 N 17,900,000.00 17,900,000.00 07/11/2006 502855236 N/A 05/11/2016 N 17,466,027.60 17,428,865.78 07/11/2006 358100377 N/A 06/11/2016 N 17,000,000.00 17,000,000.00 07/11/2006 502856398 N/A 05/11/2016 N 16,000,000.00 16,000,000.00 07/11/2006 502856397 N/A 05/11/2016 N 15,500,000.00 15,500,000.00 07/11/2006 501000089 N/A 05/11/2016 N 15,000,000.00 15,000,000.00 07/11/2006 502855628 N/A 05/11/2016 N 14,950,000.00 14,950,000.00 07/11/2006 502854957 N/A 06/11/2016 N 14,830,000.00 14,830,000.00 07/11/2006 502855517 06/11/2016 06/11/2036 N 14,175,000.00 14,175,000.00 07/11/2006 502855137 N/A 06/11/2016 N 14,000,000.00 14,000,000.00 07/11/2006 502854791 N/A 03/11/2016 N 13,950,000.00 13,950,000.00 07/11/2006 502855629 N/A 05/11/2016 N 13,250,000.00 13,250,000.00 07/11/2006 502855410 N/A 06/11/2016 N 11,700,000.00 11,700,000.00 07/11/2006 358100365 N/A 05/11/2016 N 11,490,742.27 11,479,485.60 07/11/2006 502855219 N/A 05/11/2016 N 10,800,000.00 10,800,000.00 07/11/2006 358100387 N/A 06/11/2016 N 10,800,000.00 10,800,000.00 07/11/2006 502855590 N/A 06/11/2016 N 10,773,000.00 10,773,000.00 07/11/2006 358100364 N/A 06/11/2016 N 10,480,000.00 10,480,000.00 07/11/2006 358100376 N/A 06/11/2016 N 10,000,000.00 9,989,833.65 07/11/2006 502855014 N/A 06/11/2016 N 9,725,000.00 9,725,000.00 07/11/2006 502855191 N/A 05/11/2016 N 9,600,000.00 9,600,000.00 07/11/2006 502856259 N/A 06/11/2016 N 9,600,000.00 9,590,855.97 07/11/2006 502855233 N/A 05/11/2016 N 9,300,000.00 9,300,000.00 07/11/2006 502855271 N/A 04/11/2016 N 9,200,000.00 9,200,000.00 07/11/2006 502854644 N/A 05/11/2016 N 8,987,428.27 8,973,416.11 07/11/2006 502855203 N/A 05/11/2016 N 8,700,000.00 8,700,000.00 07/11/2006 502855499 06/11/2016 06/11/2036 N 8,625,000.00 8,625,000.00 07/11/2006 502855534 06/11/2016 06/11/2036 N 8,580,000.00 8,580,000.00 07/11/2006 502855174 06/11/2016 06/11/2021 N 8,500,000.00 8,500,000.00 07/11/2006 358100361 N/A 05/11/2016 N 8,000,000.00 8,000,000.00 07/11/2006 502856146 N/A 05/11/2016 N 7,990,436.81 7,979,416.51 07/11/2006 502855535 06/11/2011 06/11/2031 N 7,800,000.00 7,800,000.00 07/11/2006 502855533 06/11/2016 06/11/2036 N 7,748,000.00 7,748,000.00 07/11/2006 358100381 N/A 06/11/2016 N 7,500,000.00 7,500,000.00 07/11/2006 502854665 N/A 04/11/2016 N 7,426,174.64 7,418,600.04 07/11/2006 502855182 N/A 06/11/2016 N 7,350,000.00 7,350,000.00 07/11/2006 502855256 N/A 05/11/2016 N 6,990,221.99 6,979,323.63 07/11/2006 502855273 N/A 06/11/2011 N 6,670,000.00 6,670,000.00 07/11/2006 502855368 N/A 05/11/2016 N 6,600,000.00 6,600,000.00 07/11/2006 509850307 N/A 06/11/2016 N 6,400,000.00 6,400,000.00 07/11/2006 502856148 N/A 05/11/2016 N 6,132,660.26 6,124,202.18 07/11/2006 502855812 N/A 05/11/2016 N 6,000,000.00 6,000,000.00 07/11/2006 358100371 N/A 06/11/2016 N 5,843,000.00 5,843,000.00 07/11/2006 358100363 N/A 05/11/2017 N 5,795,318.41 5,789,630.25 07/11/2006 502855701 N/A 06/11/2016 N 5,400,000.00 5,394,362.07 07/11/2006 358100370 N/A 06/11/2016 N 5,300,000.00 5,294,814.00 07/11/2006 358100368 N/A 06/11/2016 N 5,240,000.00 5,240,000.00 07/11/2006 502855569 05/11/2016 05/11/2021 N 5,143,068.00 5,143,068.00 07/11/2006 358100360 N/A 05/11/2016 N 4,875,793.88 4,870,774.26 07/11/2006 358100375 N/A 06/11/2016 N 4,800,000.00 4,795,147.99 07/11/2006 358100380 N/A 06/11/2016 N 4,800,000.00 4,800,000.00 07/11/2006 502854451 N/A 05/11/2016 N 4,795,667.97 4,790,559.47 07/11/2006 358100374 N/A 06/11/2016 N 4,575,000.00 4,569,801.06 07/11/2006 502856399 N/A 05/11/2016 N 4,496,530.42 4,492,258.96 07/11/2006 358100367 N/A 05/11/2016 N 4,400,000.00 4,400,000.00 07/11/2006 502855720 N/A 05/11/2016 N 4,296,341.52 4,291,960.33 07/11/2006 502855578 N/A 06/11/2016 N 4,200,000.00 4,194,478.30 07/11/2006 358100366 N/A 05/11/2016 N 4,071,909.27 4,068,085.71 07/11/2006 358100386 N/A 06/11/2026 N 4,000,000.00 3,991,571.34 07/11/2006 502854922 N/A 05/11/2016 N 3,760,000.00 3,760,000.00 07/11/2006 903000092 N/A 05/11/2016 N 3,572,288.49 3,568,934.07 07/11/2006 502855467 N/A 05/11/2016 N 3,520,000.00 3,520,000.00 07/11/2006 502855575 N/A 06/11/2016 N 3,500,000.00 3,495,398.58 07/11/2006 502853047 03/11/2016 03/11/2036 N 3,350,000.00 3,350,000.00 07/11/2006 502855577 N/A 06/11/2016 N 3,300,000.00 3,295,661.52 07/11/2006 358100353 N/A 05/11/2016 N 3,297,524.50 3,294,451.94 07/11/2006 502855180 N/A 05/11/2016 N 3,295,820.96 3,291,067.22 07/11/2006 903000099 N/A 05/11/2016 N 3,247,521.43 3,244,460.17 07/11/2006 502855576 N/A 06/11/2016 N 3,100,000.00 3,095,924.46 07/11/2006 501000016 03/11/2011 03/11/2031 N 2,763,000.00 2,763,000.00 07/11/2006 358100379 N/A 06/11/2016 N 2,680,000.00 2,677,548.86 07/11/2006 502855579 N/A 06/11/2016 N 2,600,000.00 2,596,581.80 07/11/2006 358100373 N/A 06/11/2011 N 2,500,000.00 2,500,000.00 07/11/2006 358100378 N/A 06/11/2016 N 2,500,000.00 2,500,000.00 07/11/2006 502851349 N/A 05/11/2016 N 2,447,000.00 2,443,561.85 07/11/2006 903000107 N/A 05/11/2016 N 2,198,399.43 2,196,394.22 07/11/2006 502853998 03/11/2011 03/11/2031 N 2,192,000.00 2,192,000.00 07/11/2006 502851310 N/A 05/11/2016 N 2,147,367.35 2,144,350.20 07/11/2006 502853816 02/11/2016 02/11/2036 N 2,130,000.00 2,130,000.00 07/11/2006 358100362 N/A 05/11/2016 N 2,100,000.00 2,100,000.00 07/11/2006 502856147 N/A 05/11/2016 N 2,097,489.66 2,094,596.83 07/11/2006 358100384 N/A 06/11/2016 N 2,050,000.00 2,048,084.69 07/11/2006 358100358 N/A 05/11/2016 N 2,000,000.00 2,000,000.00 07/11/2006 502855633 N/A 05/11/2016 N 1,648,875.76 1,647,437.69 07/11/2006 502853105 N/A 05/11/2016 N 1,478,005.86 1,475,767.06 07/11/2006 502853107 N/A 05/11/2016 N 998,652.61 997,139.90 07/11/2006 502856271 N/A 06/11/2011 N 10,000,000.00 10,000,000.00 07/11/2006 Totals 1,741,843,767.36 1,741,433,861.01

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 502856271 1 Retail The Woodlands TX 175,000,000.00 502854925 2 Retail Various Various 150,000,000.00 502855284 3 Retail Spanish Fort AL 72,~~931~~874,~~134~~630.4798 502854715 4 Office Cincinnati OH 61,000,000.00 502855134 5 Lodging Osage Beach MO 49,~~856~~822,~~699~~449.39 502855332 6 Office Miami Beach FL 49,600,000.00 502855602 7 Other Cincinnati OH 45,000,000.00 502856396 8 Office Roseland NJ 43,000,000.00 502855412 9 Office Jacksonville FL 41,600,000.00 502855442 10 Lodging Tampa FL 37,~~764~~736,~~955~~407.7883 502855749 11 Retail DeKalb IL 32,700,000.00 502854950 12 Industrial Brooklyn NY 32,000,000.00 502855144 13 Retail Homewood IL 30,600,000.00 502853362 14 Retail Spanish Fort AL 29,~~971~~948,~~699~~478.1049 502850472 15 Multi-Family Tempe AZ 25,000,000.00 358100385 16 Office Renton WA 23,000,000.00 502854923 17 Office Mooresville NC 22,000,000.00 502852784 18 Multi-Family Miami FL 21,100,000.00 502855795 19 Office Charlotte NC 21,000,000.00 502855418 20 Office Washington DC 20,800,000.00 502855529 21 Multi-Family Plano TX 20,475,000.00 502855181 22 Multi-Family Greensboro NC 20,250,000.00 502855416 23 Office Washington DC 19,250,000.00 502854506 24 Retail Martinez CA 19,100,000.00 502855183 25 Multi-Family Richmond VA 18,500,000.00 502855626 26 Multi-Family Las Vegas NV 18,200,000.00 502855809 27 Mixed Use Baltimore MD 18,000,000.00 502854799 28 Retail Tampa FL 17,972,500.00 502855116 29 Office Beverly Hills CA 17,900,000.00 502855236 30 Lodging Portland ME 17,~~428~~394,~~865~~513.7860 358100377 31 Office Westminster CO 17,000,000.00 502856398 32 Office Lyndhurst NJ 16,000,000.00 502856397 33 Office Roseland NJ 15,500,000.00 501000089 34 Industrial Phoenix AZ 15,000,000.00 502855628 35 Multi-Family Las Vegas NV 14,950,000.00 502854957 36 Office Marlton NJ 14,830,000.00 502855517 37 Retail Merriam KS 14,175,000.00 502855137 38 Lodging Napa CA 14,000,000.00 502854791 39 Multi-Family Houston TX 13,950,000.00 502855629 40 Multi-Family Las Vegas NV 13,250,000.00 502855410 41 Office Washington DC 11,700,000.00 358100365 42 Multi-Family Las Vegas NV 11,~~479~~470,~~485~~119.6094 502855219 43 Industrial San Francisco CA 10,800,000.00 358100387 44 Office Woodland Hills CA 10,800,000.00 502855590 45 Retail Various Various 10,773,000.00 358100364 46 Office Braintree MA 10,480,000.00 358100376 47 Industrial Las Vegas NV 9,~~989~~981,~~833~~251.6585 502855014 49 Lodging Columbus GA 9,725,000.00 502855191 50 Mixed Use Washington DC 9,600,000.00 502856259 51 Retail Various Various 9,~~590~~583,~~855~~324.9722 502855233 52 Retail Dunedin FL 9,300,000.00 502855271 53 Multi-Family Colorado Springs CO 9,200,000.00 502854644 54 Mixed Use Rockville MD 8,~~973~~960,~~416~~717.1179 502855203 55 Multi-Family Albuquerque NM 8,700,000.00 502855499 56 Other Atlanta GA 8,625,000.00 502855534 57 Retail Various Various 8,580,000.00 502855174 58 Retail Thousand Oaks CA 8,500,000.00 358100361 59 Retail Taylor Mill KY 8,000,000.00 502856146 60 Industrial Little Chute WI 7,~~979~~969,~~416~~741.5113 502855535 61 Retail Houston TX 7,800,000.00 502855533 62 Retail Various Various 7,748,000.00 358100381 63 Self Storage Auburn MA 7,500,000.00 502854665 64 Multi-Family Lincolnton NC 7,~~418~~412,~~600~~210.0402 502855182 65 Multi-Family High Point NC 7,350,000.00 502855256 66 Mixed Use Laurel MD 6,~~979~~969,~~323~~447.6315 502855273 68 Multi-Family Houston TX 6,670,000.00 502855368 69 Multi-Family Monroe GA 6,600,000.00 509850307 71 Office New York NY 6,400,000.00 502856148 72 Industrial Weston WI 6,~~124~~116,~~202~~776.1833 502855812 73 Multi-Family Dallas TX 6,000,000.00 358100371 74 Other Chicago IL 5,843,000.00 358100363 75 Office Winston-Salem NC 5,~~789~~784,~~630~~894.2519 502855701 76 Retail Reynoldsburg OH 5,~~394~~389,~~362~~558.0772 358100370 77 Other Mount Vernon WA 5,~~294~~290,~~814~~497.0039 358100368 78 Retail Morrow GA 5,240,000.00 502855569 79 Retail Brownsville TX 5,143,068.00 358100360 80 Office The Woodlands TX 4,~~870~~866,~~774~~521.2667 358100375 81 Multi-Family Albuquerque NM 4,~~795~~791,~~147~~060.9958 358100380 82 Retail Scottsdale AZ 4,800,000.00 502854451 83 Multi-Family Roanoke VA 4,~~790~~786,~~559~~181.4735 358100374 84 Retail Guilderland NY 4,~~569~~565,~~801~~251.0693 502856399 85 Industrial Branchburg NJ 4,~~492~~488,~~258~~747.9658 358100367 86 Retail Pearland TX 4,400,000.00 502855720 87 Retail Los Angeles CA 4,~~291~~288,~~960~~261.3300 502855578 88 Lodging Roanoke VA 4,~~194~~189,~~478~~695.3022 358100366 89 Retail Port St. Lucie FL 4,~~068~~064,~~085~~957.7129 358100386 90 Multi-Family Lufkin TX 3,~~991~~983,~~571~~812.3453 502854922 91 Mobile Home Park North Hampton NH 3,760,000.00 ~~903000092~~903100092 92 Retail Albany GA 3,~~568~~566,~~934~~189.0749 502855467 93 Self Storage Valparaiso IN 3,520,000.00 502855575 94 Lodging Roanoke VA 3,~~495~~491,~~398~~412.5868 502853047 95 Retail Asheboro NC 3,350,000.00 502855577 96 Lodging Lexington VA 3,~~295~~291,~~661~~903.5238 358100353 97 Retail Muskogee OK 3,~~294~~291,~~451~~946.9400 502855180 98 Lodging Wake Forest NC 3,~~291~~286,~~067~~841.2272 ~~903000099~~903100099 99 Industrial Henderson NV 3,~~244~~241,~~460~~951.1749 502855576 100 Lodging Grundy VA 3,~~095~~092,~~924~~394.4609 501000016 101 Industrial Hickory NC 2,763,000.00 358100379 102 Retail Fort Collins CO 2,~~677~~675,~~548~~563.8655 502855579 103 Lodging Staunton VA 2,~~596~~593,~~581~~620.8084 358100373 104 Retail Duluth GA 2,500,000.00 358100378 105 Multi-Family Irving TX 2,500,000.00 502851349 106 Self Storage Boise ID 2,~~443~~440,~~561~~527.8542 ~~903000107~~903100107 107 Multi-Family Morgantown WV 2,~~196~~194,~~394~~773.2253 502853998 108 Retail Greenville MS 2,192,000.00 502851310 109 Self Storage Taylorsville UT 2,~~144~~141,~~350~~687.2033 502853816 110 Retail Dayton OH 2,130,000.00 358100362 111 Office Norcross GA 2,100,000.00 502856147 112 Industrial Mosinee WI 2,~~094~~092,~~596~~057.8304 358100384 113 Industrial St. George UT 2,~~048~~046,~~084~~519.6940 358100358 114 Multi-Family Irving TX 2,000,000.00 502855633 115 Multi-Family Decatur AL 1,~~647~~646,~~437~~298.6965 502853105 116 Office Gastonia NC 1,~~475~~473,~~767~~752.0607 ~~502853107~~502853157 117 Office Gastonia NC ~~997~~995,~~139~~778.9042 502856271 118 Default 10,000,000.00 Totals 1,741,~~433~~087,~~861~~293.0127

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 502856271 0.00 0.00 502854925 0.00 0.00 502855284 0.00 0.00 502854715 0.00 0.00 502855134 0.00 0.00 502855332 0.00 0.00 502855602 0.00 0.00 502856396 0.00 0.00 502855412 0.00 0.00 502855442 0.00 0.00 502855749 0.00 0.00 502854950 0.00 0.00 502855144 0.00 0.00 502853362 0.00 0.00 502850472 0.00 0.00 358100385 0.00 0.00 502854923 0.00 0.00 502852784 0.00 0.00 502855795 0.00 0.00 502855418 0.00 0.00 502855529 0.00 0.00 502855181 0.00 0.00 502855416 0.00 0.00 502854506 0.00 0.00 502855183 0.00 0.00 502855626 0.00 0.00 502855809 0.00 0.00 502854799 0.00 0.00 502855116 0.00 0.00 502855236 0.00 0.00 358100377 0.00 0.00 502856398 0.00 0.00 502856397 0.00 0.00 501000089 0.00 0.00 502855628 0.00 0.00 502854957 0.00 0.00 502855517 0.00 0.00 502855137 0.00 0.00 502854791 0.00 0.00 502855629 0.00 0.00 502855410 0.00 0.00 358100365 0.00 0.00 502855219 0.00 0.00 358100387 0.00 0.00 502855590 0.00 0.00 358100364 0.00 0.00 358100376 0.00 0.00 502855014 0.00 0.00 502855191 0.00 0.00 502856259 0.00 0.00 502855233 0.00 0.00 502855271 0.00 0.00 502854644 0.00 0.00 502855203 0.00 0.00 502855499 0.00 0.00 502855534 0.00 0.00 502855174 0.00 0.00 358100361 0.00 0.00 502856146 0.00 0.00 502855535 0.00 0.00 502855533 0.00 0.00 358100381 0.00 0.00 502854665 0.00 0.00 502855182 0.00 0.00 502855256 0.00 0.00 502855273 0.00 0.00 502855368 0.00 0.00 509850307 0.00 0.00 502856148 0.00 0.00 502855812 0.00 0.00 358100371 0.00 0.00 358100363 0.00 0.00 502855701 0.00 0.00 358100370 0.00 0.00 358100368 0.00 0.00 502855569 0.00 0.00 358100360 0.00 0.00 358100375 0.00 0.00 358100380 0.00 0.00 502854451 0.00 0.00 358100374 0.00 0.00 502856399 0.00 0.00 358100367 0.00 0.00 502855720 0.00 0.00 502855578 0.00 0.00 358100366 0.00 0.00 358100386 0.00 0.00 502854922 0.00 0.00 ~~903000092~~903100092 0.00 0.00 502855467 0.00 0.00 502855575 0.00 0.00 502853047 0.00 0.00 502855577 0.00 0.00 358100353 0.00 0.00 502855180 0.00 0.00 ~~903000099~~903100099 0.00 0.00 502855576 0.00 0.00 501000016 0.00 0.00 358100379 0.00 0.00 502855579 0.00 0.00 358100373 0.00 0.00 358100378 0.00 0.00 502851349 0.00 0.00 ~~903000107~~903100107 0.00 0.00 502853998 0.00 0.00 502851310 0.00 0.00 502853816 0.00 0.00 358100362 0.00 0.00 502856147 0.00 0.00 358100384 0.00 0.00 358100358 0.00 0.00 502855633 0.00 0.00 502853105 0.00 0.00 ~~502853107~~502853157 0.00 0.00 502856271 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 08/17/2006 0 $0.00 0 $0.00 0 $0.00 07/17/2006 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

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 6.058439% 6.036250% 109 07/17/2006 0 $0.00 0 $0.00 6.058472% 6.036283% 110 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

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

Modified Loan Detail No Modified Loans 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-C26