10-D 1 cdd06cd2_10d-200612.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: November 18, 2006 to December 15, 2006 Commission File Number of issuing entity: 333-125499-02 CD 2006-CD2 Mortgage Trust (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-125499 Deutsche Mortgage & Asset Receiving Corporation (Exact name of depositor as specified in its charter) German American Capital Corporation Citigroup Global Markets Realty Corp. PNC Bank, National Association (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196509 54-2196510 54-2196511 54-6708163 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices of the issuing entity) (Zip Code) (410) 884-2000 (Telephone number, including area code) Not Applicable (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Title of Section Section Section Name of Exchange Class 12(b) 12(g) 15(d) (If Section 12(b)) A-1 ______ ______ ___X___ ___________ A-2 ______ ______ ___X___ ___________ A-3 ______ ______ ___X___ ___________ A-AB ______ ______ ___X___ ___________ A-4 ______ ______ ___X___ ___________ A-1A ______ ______ ___X___ ___________ A-1B ______ ______ ___X___ ___________ A-M ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On December 15, 2006 a distribution was made to holders of CD 2006-CD2 Mortgage Trust. The distribution report is attached as an Exhibit to this Form 10-D, please see Item 9(b), Exhibit 99.1 for the related information. Part II - OTHER INFORMATION Item 9. Exhibits. (a) The following is a list of documents filed as part of this Report on Form 10-D: (99.1) Monthly report distributed to holders of CD 2006-CD2 Mortgage Trust, relating to the December 15, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Deutsche Mortgage & Asset Receiving Corporation (Depositor) /s/ Helaine M. Kaplan Helaine M. Kaplan, Managing Director Date: December 21, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of CD 2006-CD2 Mortgage Trust, relating to the December 15, 2006 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Deutsche Mortgage & Asset Receiving Corporation Commercial Mortgage Pass-Through Certificates CD 2006-CD2 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: December 15, 2006 Record Date: November 30, 2006 Determination Date: December 11, 2006 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 19 Mortgage Loan Detail 20 - 26 NOI Detail 27 - 32 Principal Prepayment Detail 33 Historical Detail 34 Delinquency Loan Detail 35 Specially Serviced Loan Detail 36 - 37 Advance Summary 38 Modified Loan Detail 39 Historical Liquidated Loan Detail 40 Historical Bond/Collateral Loss Reconciliation Detail 41 Interest Shortfall Reconciliation Detail 42 - 43 Supplemental Reporting 44 Depositor Deutsche Mortgage & Asset Receiving Corp. 60 Wall Street New York, NY 10005 Contact: Helaine M. Kaplan Phone Number: (212) 250-5270 Master Servicer Midland Loan Services, Inc. 10851 Mastin Street, Building 82 Overland Park, KS 66210 Contact: Brad Hauger Phone Number: (913) 253-9000 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Lea Land Phone Number: (704) 593-7950 Special Servicer LNR Partners, Inc. 1601 Washington Avenue Suite 700 Miami Beach, FL 33139 Contact: Randy Wolpert Phone Number: (305) 695-5628 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2006, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 12513XAA0 5.302000% 72,000,000.00 7066,~~605~~412,~~020~~706.9305 ~~659~~782,~~226~~121.4272 ~~311~~293,~~956~~433.5247 A-2 12513XAB8 5.408000% 239,000,000.00 239,000,000.00 0.00 1,077,093.33 A-3 12513XAC6 5.~~607523~~425154% 53,000,000.00 53,000,000.00 0.00 ~~247~~239,~~665~~610.5895 A-AB 12513XAD4 5.~~574523~~392154% 111,000,000.00 111,000,000.00 0.00 ~~515~~498,~~643~~774.3422 A-4 12513XAE2 5.~~544523~~362154% 839,906,000.00 839,906,000.00 0.00 3,~~880~~753,~~731~~087.4654 A-1A 12513XAF9 5.415000% 308,000,000.00 308,000,000.00 0.00 1,389,850.00 A-1B 12513XBE1 5.~~545523~~363154% 518,636,000.00 518,~~563~~335,~~080~~524.4891 3352,~~924~~355.9068 2,~~396~~316,~~419~~594.3823 A-M 12513XAG7 5.~~591523~~409154% 305,934,000.00 305,934,000.00 0.00 1,~~425~~379,~~530~~036.7268 A-J 12513XAH5 5.~~630523~~448154% 217,979,000.00 217,979,000.00 0.00 1989,~~022,779~~652.7358 B 12513XAJ1 5.~~653523~~471154% 22,945,000.00 22,945,000.00 0.00 ~~108~~104,~~100~~613.0602 C 12513XAK8 5.~~653523~~471154% 34,417,000.00 34,417,000.00 0.00 ~~162~~156,~~147~~917.7425 D 12513XAL6 5.~~653523~~471154% 38,242,000.00 38,242,000.00 0.00 ~~180~~174,~~168~~356.3455 E 12513XAM4 5.~~653523~~471154% 49,714,000.00 49,714,000.00 0.00 ~~234~~226,~~216~~660.0278 F 12513XAP7 5.~~653523~~471154% 42,066,000.00 42,066,000.00 0.00 ~~198~~191,~~184~~791.2329 G 12513XAQ5 5.~~653523~~471154% 38,242,000.00 38,242,000.00 0.00 ~~180~~174,~~168~~356.3455 H 12513XAR3 5.~~653523~~471154% 34,418,000.00 34,418,000.00 0.00 ~~162~~156,~~152~~921.4581 J 12513XAS1 5.~~653523~~471154% 34,418,000.00 34,418,000.00 0.00 ~~162~~156,~~152~~921.4581 K 12513XAT9 5.085000% 15,296,000.00 15,296,000.00 0.00 64,816.80 L 12513XAU6 5.085000% 11,473,000.00 11,473,000.00 0.00 48,616.84 M 12513XAV4 5.085000% 11,472,000.00 11,472,000.00 0.00 48,612.60 N 12513XAW2 5.085000% 7,649,000.00 7,649,000.00 0.00 32,412.64 O 12513XAX0 5.085000% 7,648,000.00 7,648,000.00 0.00 32,408.40 P 12513XAY8 5.085000% 7,648,000.00 7,648,000.00 0.00 32,408.40 Q 12513XAZ5 5.085000% 38,242,770.86 38,242,770.86 0.00 ~~162~~161,~~053~~652.7418 VPM-1 12513XBA9 5.~~805163~~617900% 10,300,000.00 10,300,000.00 0.00 4948,~~827~~220.6531 VPM-2 12513XBB7 5.~~805163~~617900% 18,200,000.00 18,200,000.00 0.00 8885,~~044~~204.9882 VPM-3 12513XBC5 5.~~805163~~617900% 2,700,000.00 2,700,000.00 0.00 1312,~~061~~640.6228 VPM-4 12513XBD3 5.~~805163~~617900% 18,800,000.00 18,800,000.00 0.00 9088,~~947~~013.5677 S N/A 0.000000% 0.01 0.01 0.00 0.00 R N/A 0.000000% 0.00 0.00 0.00 0.00 LR N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 3,109,345,770.87 3,~~107~~103,~~877~~458,~~872~~001.2883 ~~693~~834,~~151~~477.3240 1413,~~318~~934,~~170~~679.9210

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 12513XAA0 0.00 0.00 ~~971~~1,~~182~~075,555.9419 6965,~~945~~630,~~794~~584.5133 30.0207% A-2 12513XAB8 0.00 0.00 1,077,093.33 239,000,000.00 30.0207% A-3 12513XAC6 0.00 0.00 ~~247~~239,~~665~~610.5895 53,000,000.00 30.0207% A-AB 12513XAD4 0.00 0.00 ~~515~~498,~~643~~774.3422 111,000,000.00 30.0207% A-4 12513XAE2 0.00 0.00 3,~~880~~753,~~731~~087.4654 839,906,000.00 30.0207% A-1A 12513XAF9 0.00 0.00 1,389,850.00 308,000,000.00 30.0207% A-1B 12513XBE1 0.00 0.00 2,~~430~~368,~~344~~949.2891 518,~~529~~283,~~155~~169.5823 30.0207% A-M 12513XAG7 0.00 0.00 1,~~425~~379,~~530~~036.7268 305,934,000.00 20.0104% A-J 12513XAH5 0.00 0.00 1989,~~022,779~~652.7358 217,979,000.00 12.8890% B 12513XAJ1 0.00 0.00 ~~108~~104,~~100~~613.0602 22,945,000.00 12.1315% C 12513XAK8 0.00 0.00 ~~162~~156,~~147~~917.7425 34,417,000.00 11.0102% D 12513XAL6 0.00 0.00 ~~180~~174,~~168~~356.3455 38,242,000.00 9.7677% E 12513XAM4 0.00 0.00 ~~234~~226,~~216~~660.0278 49,714,000.00 8.1314% F 12513XAP7 0.00 0.00 ~~198~~191,~~184~~791.2329 42,066,000.00 6.7576% G 12513XAQ5 0.00 0.00 ~~180~~174,~~168~~356.3455 38,242,000.00 5.5051% H 12513XAR3 0.00 0.00 ~~162~~156,~~152~~921.4581 34,418,000.00 4.38% J 12513XAS1 0.00 0.00 ~~162~~156,~~152~~921.4581 34,418,000.00 3.2526% K 12513XAT9 0.00 0.00 64,816.80 15,296,000.00 2.7576% L 12513XAU6 0.00 0.00 48,616.84 11,473,000.00 2.38% M 12513XAV4 0.00 0.00 48,612.60 11,472,000.00 2.00% N 12513XAW2 0.00 0.00 32,412.64 7,649,000.00 1.75% O 12513XAX0 0.00 0.00 32,408.40 7,648,000.00 1.50% P 12513XAY8 0.00 0.00 32,408.40 7,648,000.00 1.25% Q 12513XAZ5 0.00 0.00 ~~162~~161,~~053~~652.7418 38,242,770.86 0.00% VPM-1 12513XBA9 0.00 0.00 4948,~~827~~220.6531 10,300,000.00 0.00% VPM-2 12513XBB7 0.00 0.00 8885,~~044~~204.9882 18,200,000.00 0.00% VPM-3 12513XBC5 0.00 0.00 1312,~~061~~640.6228 2,700,000.00 0.00% VPM-4 12513XBD3 0.00 0.00 9088,~~947~~013.5677 18,800,000.00 0.00% S N/A 0.00 0.00 0.00 0.01 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 1514,~~011~~769,~~322~~156.2450 3,~~107~~102,~~184~~623,~~720~~524.9643

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 12513XAN2 0.~~129578~~086700% 3,059,345,770.86 3,~~057~~053,~~877~~458,~~872~~001.2782 ~~330~~220,~~195~~613.4951

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 12513XAN2 0.00 ~~330~~220,~~195~~613.4951 3,~~057~~052,~~184~~623,~~720~~524.9542 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 12513XAA0 ~~980~~922.~~62529069~~39869514 910.~~15592250~~86280167 4.~~33272944~~07546486 0.00000000 0.00000000 ~~971~~911.~~46936819~~53589347 A-2 12513XAB8 1,000.00000000 0.00000000 4.50666665 0.00000000 0.00000000 1,000.00000000 A-3 12513XAC6 1,000.00000000 0.00000000 4.~~67293547~~52096132 0.00000000 0.00000000 1,000.00000000 A-AB 12513XAD4 1,000.00000000 0.00000000 4.~~64543550~~49346144 0.00000000 0.00000000 1,000.00000000 A-4 12513XAE2 1,000.00000000 0.00000000 4.~~62043545~~46846140 0.00000000 0.00000000 1,000.00000000 A-1A 12513XAF9 1,000.00000000 0.00000000 4.51250000 0.00000000 0.00000000 1,000.00000000 A-1B 12513XBE1 999.~~85940135~~42064359 0.~~06541177~~10094880 4.~~62061905~~46670542 0.00000000 0.00000000 999.~~79398958~~31969480 A-M 12513XAG7 1,000.00000000 0.00000000 4.~~65960214~~50762805 0.00000000 0.00000000 1,000.00000000 A-J 12513XAH5 1,000.00000000 0.00000000 4.~~69210213~~54012809 0.00000000 0.00000000 1,000.00000000 B 12513XAJ1 1,000.00000000 0.00000000 4.~~71126869~~55929484 0.00000000 0.00000000 1,000.00000000 C 12513XAK8 1,000.00000000 0.00000000 4.~~71126885~~55929483 0.00000000 0.00000000 1,000.00000000 D 12513XAL6 1,000.00000000 0.00000000 4.~~71126876~~55929475 0.00000000 0.00000000 1,000.00000000 E 12513XAM4 1,000.00000000 0.00000000 4.~~71126886~~55929477 0.00000000 0.00000000 1,000.00000000 F 12513XAP7 1,000.00000000 0.00000000 4.~~71126872~~55929468 0.00000000 0.00000000 1,000.00000000 G 12513XAQ5 1,000.00000000 0.00000000 4.~~71126876~~55929475 0.00000000 0.00000000 1,000.00000000 H 12513XAR3 1,000.00000000 0.00000000 4.~~71126881~~55929485 0.00000000 0.00000000 1,000.00000000 J 12513XAS1 1,000.00000000 0.00000000 4.~~71126881~~55929485 0.00000000 0.00000000 1,000.00000000 K 12513XAT9 1,000.00000000 0.00000000 4.23750000 0.00000000 0.00000000 1,000.00000000 L 12513XAU6 1,000.00000000 0.00000000 4.23750022 0.00000000 0.00000000 1,000.00000000 M 12513XAV4 1,000.00000000 0.00000000 4.23750000 0.00000000 0.00000000 1,000.00000000 N 12513XAW2 1,000.00000000 0.00000000 4.23750033 0.00000000 0.00000000 1,000.00000000 O 12513XAX0 1,000.00000000 0.00000000 4.23750000 0.00000000 0.00000000 1,000.00000000 P 12513XAY8 1,000.00000000 0.00000000 4.23750000 0.00000000 0.00000000 1,000.00000000 Q 12513XAZ5 1,000.00000000 0.00000000 4.~~23749996~~22699968 0.00000000 0.00000000 1,000.00000000 VPM-1 12513XBA9 1,000.00000000 0.00000000 4.~~83763592~~68158350 0.00000000 0.00000000 1,000.00000000 VPM-2 12513XBB7 1,000.00000000 0.00000000 4.~~83763626~~68158352 0.00000000 0.00000000 1,000.00000000 VPM-3 12513XBC5 1,000.00000000 0.00000000 4.~~83763704~~68158519 0.00000000 0.00000000 1,000.00000000 VPM-4 12513XBD3 1,000.00000000 0.00000000 4.~~83763617~~68158351 0.00000000 0.00000000 1,000.00000000 S N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X 12513XAN2 ~~999~~998.~~52019200~~07548101 0.~~10793010~~07211134 0.00000000 ~~999~~997.~~29362352~~80271766

Reconciliation Detail ~~Advance~~Principal ~~Summary~~Reconciliation PLoan &Stated IBeginning ~~Advances~~Unpaid ~~Outstanding~~Beginning ~~125~~Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 2,~~239~~227,121,878.6878 ~~Servicing~~2,227,134,175.34 ~~Advances~~782,121.72 ~~Outstanding~~0.00 0.00 ~~Reimbursement~~2A ~~for~~358,000,000.00 ~~Interest~~358,000,000.00 on0.00 ~~Advances~~0.00 0.00 ~~paid~~2B ~~from~~518,336,123.04 ~~general~~518,339,767.98 ~~collections~~52,355.68 0.00 0.00 Total 3,103,458,001.82 3,103,473,943.32 834,477.40 0.00 0.00

~~Master~~Principal ~~Servicing~~Reconciliation ~~Fee~~(continued) ~~Summary~~Loan ~~Current~~Realized ~~Period~~Stated ~~Accrued~~Ending ~~Master~~Unpaid ~~Servicing~~Ending ~~Fees~~Current ~~100,033.59~~Principal ~~Less~~Group ~~Delinquent~~Loss ~~Master~~Principal ~~Servicing~~Principal ~~Fees~~Distribution ~~922.92~~Balance ~~Less~~Balance ~~Reductions~~Amount to1 ~~Master Servicing Fees~~ 0.00 ~~Plus~~2,226,339,757.06 ~~Master~~2,226,346,030.84 ~~Servicing~~782,121.72 ~~Fees~~2A ~~for~~0.00 ~~Delinquent~~358,000,000.00 ~~Payments Received 4~~358,~~173~~000,000.1700 ~~Plus~~0.00 ~~Adjustments~~2B ~~for~~0.00 ~~Prior~~518,283,767.36 ~~Master~~518,283,767.36 ~~Servicing~~52,355.68 ~~Calculation~~Total 0.00 ~~Total~~3,102,623,524.42 ~~Master~~3,102,629,798.20 ~~Servicing Fees Collected 103~~834,~~283~~477.8440

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0511/01/2006 - 0511/30/2006 30 ~~311~~293,~~956~~433.5247 0.00 ~~311~~293,~~956~~433.5247 A-2 0511/01/2006 - 0511/30/2006 30 1,077,093.33 0.00 1,077,093.33 A-3 0511/01/2006 - 0511/30/2006 30 ~~247~~239,~~665~~610.5895 0.00 ~~247~~239,~~665~~610.5895 A-AB 0511/01/2006 - 0511/30/2006 30 ~~515~~498,~~643~~774.3422 0.00 ~~515~~498,~~643~~774.3422 A-4 0511/01/2006 - 0511/30/2006 30 3,~~880~~753,~~731~~087.4654 0.00 3,~~880~~753,~~731~~087.4654 A-1A 0511/01/2006 - 0511/30/2006 30 1,389,850.00 0.00 1,389,850.00 A-1B 0511/01/2006 - 0511/30/2006 30 2,~~396~~316,~~419~~594.3823 0.00 2,~~396~~316,~~419~~594.3823 X 0511/01/2006 - 0511/30/2006 30 ~~330~~220,~~195~~613.4951 0.00 ~~330~~220,~~195~~613.4951 A-M 0511/01/2006 - 0511/30/2006 30 1,~~425~~379,~~530~~036.7268 0.00 1,~~425~~379,~~530~~036.7268 A-J 0511/01/2006 - 0511/30/2006 30 1989,~~022,779~~652.7358 0.00 1989,~~022,779~~652.7358 B 0511/01/2006 - 0511/30/2006 30 ~~108~~104,~~100~~613.0602 0.00 ~~108~~104,~~100~~613.0602 C 0511/01/2006 - 0511/30/2006 30 ~~162~~156,~~147~~917.7425 0.00 ~~162~~156,~~147~~917.7425 D 0511/01/2006 - 0511/30/2006 30 ~~180~~174,~~168~~356.3455 0.00 ~~180~~174,~~168~~356.3455 E 0511/01/2006 - 0511/30/2006 30 ~~234~~226,~~216~~660.0278 0.00 ~~234~~226,~~216~~660.0278 F 0511/01/2006 - 0511/30/2006 30 ~~198~~191,~~184~~791.2329 0.00 ~~198~~191,~~184~~791.2329 G 0511/01/2006 - 0511/30/2006 30 ~~180~~174,~~168~~356.3455 0.00 ~~180~~174,~~168~~356.3455 H 0511/01/2006 - 0511/30/2006 30 ~~162~~156,~~152~~921.4581 0.00 ~~162~~156,~~152~~921.4581 J 0511/01/2006 - 0511/30/2006 30 ~~162~~156,~~152~~921.4581 0.00 ~~162~~156,~~152~~921.4581 K 0511/01/2006 - 0511/30/2006 30 64,816.80 0.00 64,816.80 L 0511/01/2006 - 0511/30/2006 30 48,616.84 0.00 48,616.84 M 0511/01/2006 - 0511/30/2006 30 48,612.60 0.00 48,612.60 N 0511/01/2006 - 0511/30/2006 30 32,412.64 0.00 32,412.64 O 0511/01/2006 - 0511/30/2006 30 32,408.40 0.00 32,408.40 P 0511/01/2006 - 0511/30/2006 30 32,408.40 0.00 32,408.40 Q 0511/01/2006 - 0511/30/2006 30 162,053.74 0.00 162,053.74 VPM-1 0511/01/2006 - 0511/30/2006 30 4948,~~827~~220.6531 0.00 4948,~~827~~220.6531 VPM-2 0511/01/2006 - 0511/30/2006 30 8885,~~044~~204.9882 0.00 8885,~~044~~204.9882 VPM-3 0511/01/2006 - 0511/30/2006 30 1312,~~061~~640.6228 0.00 1312,~~061~~640.6228 VPM-4 0511/01/2006 - 0511/30/2006 30 9088,~~947~~013.5677 0.00 9088,~~947~~013.5677 Total 14,~~648~~155,~~366~~694.4117 0.00 14,~~648~~155,~~366~~694.4117

Certificate Interest Reconciliation (continued) Class Distributable WAC CAP Additional Interest Remaining ~~Unpai~~Unpaid Certificate Shortfall Trust Fund Distribution Distributable Interest Expenses Certificate Adjustment Interest A-1 0.00 0.00 0.00 ~~311~~293,~~956~~433.5247 0.00 A-2 0.00 0.00 0.00 1,077,093.33 0.00 A-3 0.00 0.00 0.00 ~~247~~239,~~665~~610.5895 0.00 A-AB 0.00 0.00 0.00 ~~515~~498,~~643~~774.3422 0.00 A-4 0.00 0.00 0.00 3,~~880~~753,~~731~~087.4654 0.00 A-1A 0.00 0.00 0.00 1,389,850.00 0.00 A-1B 0.00 0.00 0.00 2,~~396~~316,~~419~~594.3823 0.00 X 0.00 0.00 0.00 ~~330~~220,~~195~~613.4951 0.00 A-M 0.00 0.00 0.00 1,~~425~~379,~~530~~036.7268 0.00 A-J 0.00 0.00 0.00 1989,~~022,779~~652.7358 0.00 B 0.00 0.00 0.00 ~~108~~104,~~100~~613.0602 0.00 C 0.00 0.00 0.00 ~~162~~156,~~147~~917.7425 0.00 D 0.00 0.00 0.00 ~~180~~174,~~168~~356.3455 0.00 E 0.00 0.00 0.00 ~~234~~226,~~216~~660.0278 0.00 F 0.00 0.00 0.00 ~~198~~191,~~184~~791.2329 0.00 G 0.00 0.00 0.00 ~~180~~174,~~168~~356.3455 0.00 H 0.00 0.00 0.00 ~~162~~156,~~152~~921.4581 0.00 J 0.00 0.00 0.00 ~~162~~156,~~152~~921.4581 0.00 K 0.00 0.00 0.00 64,816.80 0.00 L 0.00 0.00 0.00 48,616.84 0.00 M 0.00 0.00 0.00 48,612.60 0.00 N 0.00 0.00 0.00 32,412.64 0.00 O 0.00 0.00 0.00 32,408.40 0.00 P 0.00 0.00 0.00 32,408.40 0.00 Q 0.00 0.00 0401.0056 ~~162~~161,~~053~~652.7418 02,187.0062 VPM-1 0.00 0.00 0.00 4948,~~827~~220.6531 0.00 VPM-2 0.00 0.00 0.00 8885,~~044~~204.9882 0.00 VPM-3 0.00 0.00 0.00 1312,~~061~~640.6228 0.00 VPM-4 0.00 0.00 0.00 9088,~~947~~013.5677 0.00 Total 0.00 0.00 0401.0056 14,~~648~~155,~~366~~292.4161 02,187.0062

Other Required Information Available Distribution Amount 15(1) 14,~~341~~989,~~517~~770.7301 ~~Aggregate~~Master ~~Number~~Servicing ofFee ~~Outstanding~~Summary ~~Loans~~Current ~~197~~Period ~~Aggregate~~Accrued ~~Unpaid~~Master ~~Principal~~Servicing ~~Balance~~Fees ~~of Loans 3~~96,~~107,196,460~~642.4738 ~~Aggregate~~Less ~~Stated~~Delinquent ~~Principal~~Master ~~Balance~~Servicing ofFees ~~Loans 3~~5,~~107,184,720~~594.9590 ~~Aggregate~~Less ~~Amount~~Reductions ofto Master Servicing ~~Fee~~Fees ~~103,283~~0.8400 ~~Aggregate~~Plus ~~Amount~~Master ~~of Special~~ Servicing ~~Fee~~Fees ~~0.00~~for ~~Aggregate~~Delinquent ~~Amount~~Payments ofReceived ~~Trustee Fee 267~~2,407.6222 ~~Aggregate~~Plus ~~Stand-by~~Adjustments ~~Fee~~for ~~0.00~~Prior ~~Aggregate~~Master ~~Trust~~Servicing ~~Fund~~Calculation ~~Expenses~~ 0.00 ~~Specially~~Total ~~Serviced~~Master ~~Loans~~Servicing ~~not~~Fees ~~Delinquent~~Collected ~~Number~~93,454.70 of(1) ~~Outstanding~~The ~~Loans~~Available 0Distribution ~~Aggregate~~Amount ~~Unpaid~~includes ~~Principal~~any ~~Balance~~Prepayment 0Premiums.~~00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00~~

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 14,252,595.16 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 14,252,595.16 Principal: Scheduled Principal 834,477.40 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 834,477.40 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 15,087,072.56 Total Funds Distributed Fees: Master Servicing Fee 96,642.38 Trustee Fee 258.62 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 96,901.00 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 401.56 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 401.56 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 14,155,292.61 Principal Distribution 834,477.40 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 14,989,770.01 Total Funds Distributed 15,087,072.57

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 7 18,~~327~~154,~~623~~707.6897 0.59 ~~128~~122 5.~~7321~~7330 1.~~521118~~552712 3,000,000 to 3,999,999 15 5453,~~251~~901,~~910~~853.6094 1.7574 ~~114~~108 5.~~4911~~4916 1.~~412323~~379790 4,000,000 to 5,999,999 39 ~~190~~189,~~277~~430,~~935~~972.9483 6.1211 ~~115~~109 5.~~5190~~5187 1.~~362984~~507840 6,000,000 to 6,999,999 13 8382,~~168~~846,~~823~~522.0666 2.6867 ~~112~~106 5.~~3484~~3485 1.~~299712~~450873 7,000,000 to 9,999,999 3233 ~~259~~268,~~804~~895,~~911~~335.6593 8.3667 ~~110~~104 5.~~4937~~5145 1.~~341235~~490974 10,000,000 to 14,999,999 3635 ~~427~~416,~~257~~606,~~185~~283.5989 13.7543 ~~111~~104 5.~~4788~~4645 1.~~321344~~485265 15,000,000 to 29,999,999 35 727,~~865~~033,~~325~~194.2816 23.43 ~~115~~109 5.4755 1.~~276228~~352868 30,000,000 to 69,999,999 1516 ~~652~~721,~~075~~754,~~000~~653.0004 2023.9926 ~~113~~107 5.~~4604~~4367 1.~~514715~~447286 70,000,000 or greater 54 ~~694~~624,~~156~~000,~~005~~000.1500 2220.3411 6655 5.~~6350~~6823 21.~~015183~~206330 Totals 197 3,~~107~~102,~~184~~623,~~720~~524.9542 100.00 ~~103~~97 5.5110 1.~~512763~~388823

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 6,~~756~~712,~~304~~427.5607 0.22 ~~114~~108 5.4300 1.~~290000~~460000 Arizona 6 97,~~062~~015,~~632~~192.3020 3.1213 ~~109~~103 5.~~6951~~6950 1.~~288761~~646907 California 29 735,~~749~~349,~~054~~999.1905 23.6870 8377 5.5847 1.~~925414~~214292 Connecticut 3 63,~~591~~437,~~315~~594.5734 2.0504 ~~127~~121 5.~~3711~~3707 1.~~239312~~253122 Delaware 2 12,~~826~~747,~~712~~530.0951 0.41 ~~115~~109 5.6466 1.~~236293~~481615 Florida 13 ~~210~~209,~~118~~836,~~468~~929.9903 6.76 ~~114~~108 5.~~3649~~3647 1.~~743807~~647778 Georgia 7 83,~~039~~013,~~358~~174.5191 2.6768 ~~115~~109 5.5514 1.~~338179~~531507 Illinois 6 75,~~858~~661,~~222~~604.2523 2.44 ~~115~~109 5.~~6924~~6921 1.~~324997~~416281 Indiana 8 5554,~~011~~868,~~192~~907.4009 1.77 ~~115~~109 5.~~6315~~6311 1.~~359461~~241641 Iowa 1 13,755,000.00 0.44 ~~113~~107 5.2700 1.~~330000~~670000 Kentucky 2 21,500,000.00 0.69 ~~115~~109 5.7300 12.~~505116~~291628 Maryland 5 8180,~~128~~982,~~400~~208.7466 2.61 ~~116~~110 5.~~5558~~5560 1.~~278183~~374178 Massachusetts 5 6564,~~030~~899,~~455~~762.0774 2.09 ~~112~~106 5.~~4314~~4311 1.~~300500~~576535 Michigan 4 75,~~630~~261,~~458~~334.8604 2.43 ~~123~~117 5.~~3857~~3860 1.~~276515~~293534 Minnesota 1 65,000,000.00 2.0910 ~~115~~109 5.4500 10.~~680000~~200000 Mississippi 1 12,720,000.00 0.41 ~~115~~109 5.4850 1.~~240000~~470000 Missouri 4 49,~~033~~010,~~819~~802.9574 1.58 ~~112~~106 5.~~3412~~3410 1.~~523906~~558844 Nevada 3 27,~~060~~009,~~127~~599.3374 0.87 ~~116~~110 5.~~5789~~5796 1.~~358374~~423289 New Hampshire 2 15,~~541~~441,~~676~~024.7289 0.50 ~~114~~108 5.4573 1.~~375140~~227464 New Jersey 7 83,~~836~~390,~~490~~405.2142 2.7069 ~~115~~109 5.~~2655~~2642 1.~~298256~~524488 New Mexico 1 30,700,000.00 0.99 ~~115~~109 5.1840 1.~~280000~~640000 New York 13 164,~~809~~588,~~744~~773.2739 5.30 ~~114~~108 5.3972 1.~~525563~~563540 North Carolina 10 106,~~163~~094,~~796~~198.6925 3.42 ~~117~~111 5.~~5092~~5091 1.~~279655~~500075 North Dakota 1 3,~~233~~213,~~354~~790.1506 0.10 ~~115~~109 5.7400 1.~~300000~~960000 Ohio 5 30,~~329~~301,~~825~~016.7487 0.98 9993 5.5349 1.~~262836~~349979 Oregon 2 11,~~162~~118,~~965~~859.8066 0.36 ~~114~~108 5.~~6238~~6223 1.~~622880~~423660 Pennsylvania 11 198,~~402~~267,~~741~~698.5932 6.39 9185 5.~~6090~~6089 1.~~243475~~447010 South Carolina 7 42,~~327~~234,~~307~~378.4499 1.36 9286 5.~~5620~~5615 1.~~429372~~646284 Tennessee 10 101,~~930~~912,~~996~~072.6260 3.28 ~~116~~110 5.6873 1.~~234705~~375725 Texas 12 ~~293~~292,~~087~~997,~~743~~358.2195 9.4344 8781 5.~~5102~~5100 1.~~436212~~456453 Utah 1 4,~~387~~362,~~979~~665.6080 0.14 ~~117~~111 5.8970 1.~~460000~~070000 Vermont 1 4,~~056~~029,~~204~~314.9758 0.13 ~~110~~104 5.4400 1.250000 Virginia 14 ~~118~~117,~~152~~673,~~834~~222.6450 3.8079 ~~113~~107 5.~~5794~~5796 1.~~328946~~409355 Washington 8 ~~111~~110,~~311~~724,~~340~~453.9069 3.5857 ~~114~~108 5.~~2627~~2630 1.~~299580~~308400 Wisconsin 5 36,~~878~~792,~~195~~224.5910 1.19 ~~118~~112 5.~~2242~~2244 1.~~248170~~371192 Totals 211 3,~~107~~102,~~184~~623,~~720~~524.9542 100.00 ~~103~~97 5.5110 1.~~512763~~388823

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 821 ~~143~~627,~~638~~416,~~502~~934.6971 420.6222 8073 5.~~8884~~5904 10.~~122732~~829802 1.20 to 1.29 ~~105~~51 1758,~~367~~372,~~405,377~~425.8387 4424.0144 ~~115~~109 5.~~4867~~4210 1.~~231299~~245638 1.30 to 1.39 3231 ~~398~~389,~~758~~633,~~853~~948.0187 12.8356 ~~113~~110 5.~~3193~~4138 1.~~325675~~328447 1.40 to 1.49 1923 ~~216~~211,~~123~~744,~~877~~106.7021 6.9682 ~~111~~106 5.~~3637~~5181 1.~~431962~~447813 1.50 to 1.74 2340 ~~446~~652,~~923~~854,~~970~~451.3088 1421.3804 9596 5.~~6395~~5187 1.~~596702~~590832 1.75 to 1.99 316 18228,~~942~~383,~~965~~430.8000 07.6136 ~~112~~86 5.~~3365~~7678 1.~~875248~~807570 2.00 to 2.49 512 ~~472~~182,~~186~~692,~~439~~004.9484 155.2089 68109 5.~~5592~~3669 2.~~368847~~122424 2.50 or greater 23 4351,~~204~~526,~~733~~222.6804 1.3966 8273 5.~~7516~~8494 3.~~465201~~500780 Totals 197 3,~~107~~102,~~184~~623,~~720~~524.9542 100.00 ~~103~~97 5.5110 1.~~512763~~388823

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 11 90,~~829~~542,~~622~~220.7662 2.92 ~~116~~110 5.~~4317~~4319 1.~~278375~~410342 Lodging 23 ~~206~~205,~~752~~836,~~032~~312.0261 6.6563 9185 5.~~9157~~9165 1.~~379813~~830178 Mixed Use 8 84,~~454~~287,~~307~~762.2453 2.72 ~~110~~104 5.2793 1.~~702608~~719134 Multi-Family 49 942,~~502~~195,~~831~~646.7577 30.3337 9185 5.5361 1.~~684599~~164356 Office 44 ~~903~~902,~~315~~109,~~819~~437.3223 29.0708 ~~113~~107 5.4646 1.~~503001~~540822 Other 3 19,~~788~~688,~~304~~259.5084 0.6463 ~~113~~107 5.~~5362~~5360 1.~~368464~~252487 Retail 68 ~~834~~833,~~929~~688,~~805~~670.7528 26.87 ~~105~~99 5.4631 1.~~379646~~334371 Self Storage 5 24,~~611~~275,~~997~~214.6154 0.7978 ~~115~~109 5.5422 1.~~252956~~463694 Totals 211 3,~~107~~102,~~184~~623,~~720~~524.9542 100.00 ~~103~~97 5.5110 1.~~512763~~388823

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 35 ~~614~~613,~~895~~739,~~711~~265.8575 19.7978 ~~113~~107 5.~~1534~~1533 1.~~352693~~434374 5.250% to 5.449% 47 ~~557~~556,~~427~~718,~~751~~356.2494 17.94 ~~112~~106 5.~~3220~~3219 1.~~518870~~479780 5.450% to 5.749% 84 1,~~482~~480,~~003~~369,~~059~~796.3346 47.7071 9690 5.~~6119~~6120 1.~~588430~~244766 5.750% or greater 31 ~~452~~451,~~858~~796,~~198~~105.5327 14.5756 9892 5.8989 1.~~474967~~686890 Totals 197 3,~~107~~102,~~184~~623,~~720~~524.9542 100.00 ~~103~~97 5.5110 1.~~512763~~388823

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~196~~117 31,~~096~~872,~~784~~248,~~720~~085.9585 9960.6734 ~~103~~101 5.~~5116~~5780 1.~~513612~~496448 13 to 24 months 179 101,~~400~~219,~~000~~997,495.0057 039.3332 ~~100~~90 5.~~3200~~4097 1.~~260000~~224755 25 to 36 months 01 010,377,943.00 0.0033 094 05.~~0000~~3200 01.~~000000~~260000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 197 3,~~107~~102,~~184~~623,~~720~~524.9542 100.00 ~~103~~97 5.5110 1.~~512763~~388823

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 10 646,~~670~~486,~~050~~737.6594 20.8184 5549 5.7365 21.~~073313~~297191 85 to 119 months 180 2,~~376~~372,~~525~~563,~~970~~982.4178 76.4847 ~~114~~108 5.~~4425~~4424 1.~~369669~~415318 120 months or greater 6 81,~~325~~014,~~102~~820.5790 2.6261 ~~150~~144 5.~~7184~~7189 1.~~248933~~351658 Totals 196 3,~~104~~100,~~521~~065,~~123~~541.6362 99.9192 ~~103~~97 5.5110 1.~~513075~~389020

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 0 0.00 0.00 0 0.0000 0.000000 85 to 119 months 1 2,~~663~~557,~~597~~982.3280 0.0908 ~~115~~109 5.5400 1.150000 120 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 1 2,~~663~~557,~~597~~982.3280 0.0908 ~~115~~109 5.5400 1.150000

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 19 950,645,000.00 30.6064 7771 5.6273 21.~~014640~~346393 180 months or less 1 3,~~672~~585,~~660~~514.3626 0.12 ~~111~~105 5.1100 1.370000 181 to 240 months 4 24,~~542~~197,~~481~~307.0997 0.7978 ~~114~~108 5.4725 1.~~278797~~489864 241 to 300 months 15 ~~113~~112,~~909~~872,~~458~~862.2642 3.6764 ~~115~~109 5.~~6669~~6670 1.~~469529~~489715 301 to 360 months 156 1,~~968~~965,~~751~~764,~~523~~856.9297 63.36 ~~114~~108 5.4411 1.~~283430~~401313 361 months or greater 1 43,000,000.00 1.3839 ~~114~~108 5.7800 1.~~200000~~450000 Totals 196 3,~~104~~100,~~521~~065,~~123~~541.6362 99.9192 ~~103~~97 5.5110 1.~~513075~~389020

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 ~~183~~70 2835,~~876~~122,~~316,752~~838.33 92 26.5792 ~~104~~107 5.~~4997~~4306 1.~~529583~~441194 1 year or less 14127 ~~230~~2,~~867~~267,~~968~~500,685.6250 773.4308 8893 5.~~6519~~5406 1.~~303208~~369535 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 197 3,~~107~~102,~~184~~623,~~720~~524.9542 100.00 ~~103~~97 5.5110 1.~~512763~~388823 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 3 7,~~560~~418,~~947~~684.3079 0.24 ~~114~~108 5.~~6809~~6829 1.~~276196~~341001 3,000,000 to 3,999,999 12 4443,~~024~~741,~~859~~523.7544 1.4241 ~~114~~108 5.~~5110~~5116 1.~~282049~~478024 4,000,000 to 5,999,999 33 ~~162~~161,~~379~~563,~~870~~376.7679 5.2321 ~~115~~109 5.~~5317~~5315 1.~~367884~~501282 6,000,000 to 6,999,999 11 70,~~498~~176,~~823~~522.0666 2.2726 ~~113~~107 5.~~3404~~3406 1.~~311351~~431023 7,000,000 to 9,999,999 2829 ~~229~~238,~~426~~613,~~950~~461.3529 7.3869 ~~111~~105 5.~~4848~~5086 1.~~346022~~500085 10,000,000 to 14,999,999 2726 ~~318~~307,~~557~~928,~~185~~340.5989 109.2592 ~~110~~104 5.~~5485~~5316 1.~~338211~~484292 15,000,000 to 29,999,999 25 ~~504~~503,~~275~~443,~~325~~194.2816 16.23 ~~116~~110 5.~~4386~~4385 1.~~293566~~386228 30,000,000 to 49,999,999 7 266,375,000.00 8.5759 ~~111~~105 5.5947 1.~~685584~~806035 50,000,000 to 69,999,999 56 ~~283~~353,~~400~~079,~~000~~653.0004 911.1238 ~~115~~108 5.~~3481~~3218 1.~~451087~~198009 70,000,000 or greater 43 ~~344~~274,~~156~~000,~~005~~000.1500 118.0883 8066 5.~~6218~~7260 1.~~644171~~738139 Totals 155 2,~~230~~226,~~654~~339,~~967~~757.2406 71.7976 ~~108~~102 5.~~5004~~5003 1.~~431941~~487097

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 6,~~756~~712,~~304~~427.5607 0.22 ~~114~~108 5.4300 1.~~290000~~460000 Arizona 5 58,~~562~~515,~~632~~192.3020 1.8889 ~~106~~100 5.~~6472~~6470 1.~~314242~~908052 California 27 ~~382~~381,~~335~~959,~~091~~234.1740 12.3031 ~~110~~104 5.~~5299~~5298 1.~~513518~~600991 Connecticut 3 63,~~591~~437,~~315~~594.5734 2.0504 ~~127~~121 5.~~3711~~3707 1.~~239312~~253122 Delaware 1 7,~~758~~709,~~646~~934.9147 0.25 ~~115~~109 5.5660 1.~~260000~~450000 Florida 12 ~~189~~188,~~118~~836,~~468~~929.9903 6.09 ~~114~~108 5.~~3688~~3685 1.~~791978~~657540 Georgia 5 42,~~289~~263,~~358~~174.5191 1.36 ~~116~~110 5.~~6937~~6938 1.~~471328~~601519 Illinois 6 75,~~858~~661,~~222~~604.2523 2.44 ~~115~~109 5.~~6924~~6921 1.~~324997~~416281 Indiana 7 26,~~411~~268,~~192~~907.4009 0.85 ~~113~~107 5.~~5682~~5669 1.~~402192~~384963 Kentucky 2 21,500,000.00 0.69 ~~115~~109 5.7300 12.~~505116~~291628 Maryland 4 78,~~668~~533,~~164~~190.3032 2.53 ~~113~~107 5.~~5107~~5110 1.~~269369~~390212 Massachusetts 5 6564,~~030~~899,~~455~~762.0774 2.09 ~~112~~106 5.~~4314~~4311 1.~~300500~~576535 Michigan 4 75,~~630~~261,~~458~~334.8604 2.43 ~~123~~117 5.~~3857~~3860 1.~~276515~~293534 Minnesota 1 65,000,000.00 2.0910 ~~115~~109 5.4500 10.~~680000~~200000 Missouri 4 49,~~033~~010,~~819~~802.9574 1.58 ~~112~~106 5.~~3412~~3410 1.~~523906~~558844 Nevada 2 19,700,000.00 0.63 ~~117~~111 5.7242 1.~~339086~~354010 New Hampshire 2 15,~~541~~441,~~676~~024.7289 0.50 ~~114~~108 5.4573 1.~~375140~~227464 New Jersey 6 7675,~~068~~668,~~656~~130.2452 2.4544 ~~115~~109 5.~~2048~~2034 1.~~300120~~549439 New York 11 158,~~243~~065,~~570~~992.6576 5.09 ~~114~~108 5.4008 1.~~473896~~592460 North Carolina 7 71,~~963~~894,~~796~~198.6925 2.32 ~~117~~111 5.~~5218~~5215 1.~~313690~~530398 Ohio 3 19,~~479~~451,~~825~~016.7487 0.63 ~~115~~109 5.4991 1.~~214620~~227069 Oregon 2 11,~~162~~118,~~965~~859.8066 0.36 ~~114~~108 5.~~6238~~6223 1.~~622880~~423660 Pennsylvania 9 ~~178~~177,~~002~~889,~~741~~755.5932 5.73 8983 5.6530 1.~~243266~~470119 South Carolina 1 15,~~407~~314,~~307~~378.4499 0.5049 5448 5.7800 1.~~570000~~820000 Tennessee 6 34,~~190~~172,~~996~~072.6260 1.10 ~~116~~110 5.~~5533~~5532 1.~~251199~~666800 Texas 6 194,~~112~~022,~~743~~358.2195 6.25 7367 5.~~6392~~6391 1.~~528606~~504532 Utah 1 4,~~387~~362,~~979~~665.6080 0.14 ~~117~~111 5.8970 1.~~460000~~070000 Vermont 1 4,~~056~~029,~~204~~314.9758 0.13 ~~110~~104 5.4400 1.250000 Virginia 12 89,~~752~~273,~~834~~222.6450 2.8988 ~~113~~107 5.~~5900~~5903 1.~~367608~~454269 Washington 7 106,~~661~~074,~~340~~453.9069 3.4342 ~~114~~108 5.~~2615~~2618 1.~~303049~~303069 Wisconsin 4 24,~~378~~292,~~195~~224.5910 0.78 ~~120~~114 5.~~2725~~2730 1.~~267742~~443845 Totals 167 2,~~230~~226,~~654~~339,~~967~~757.2406 71.7976 ~~108~~102 5.~~5004~~5003 1.~~431941~~487097

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 815 ~~143~~210,~~638~~812,~~502~~140.6958 46.6279 80106 5.~~8884~~4924 10.~~122732~~828479 1.20 to 1.29 7940 ~~969~~534,~~609~~932,~~478~~207.6897 3117.2124 ~~116~~110 5.~~4870~~3755 1.~~233081~~248088 1.30 to 1.39 2529 ~~309~~369,~~530~~383,~~498~~948.8687 911.9691 ~~114~~110 5.~~2822~~4105 1.~~328058~~328714 1.40 to 1.49 1514 ~~190~~144,~~124~~433,~~787~~341.3556 64.1266 ~~111~~108 5.~~3958~~5652 1.~~429593~~448609 1.50 to 1.74 2230 ~~444~~525,~~463~~582,~~733~~256.8610 1416.3094 9593 5.~~6320~~5602 1.~~596905~~587758 1.75 to 1.99 2 14 222,~~462~~319,~~965~~639.8094 07.4717 ~~112~~85 5.~~3602~~7738 1.~~907849~~804439 2.00 to 2.49 310 ~~119~~167,~~200~~350,000.00 35.8439 ~~115~~109 5.~~3034~~3929 2.~~335319~~105850 2.50 or greater 13 3951,~~625~~526,~~000~~222.0004 1.2866 7973 5.~~7960~~8494 3.~~500000~~500780 Totals 155 2,~~230~~226,~~654~~339,~~967~~757.2406 71.7976 ~~108~~102 5.~~5004~~5003 1.~~431941~~487097

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 11 90,~~829~~542,~~622~~220.7662 2.92 ~~116~~110 5.~~4317~~4319 1.~~278375~~410342 Lodging 23 ~~206~~205,~~752~~836,~~032~~312.0261 6.6563 9185 5.~~9157~~9165 1.~~379813~~830178 Mixed Use 8 84,~~454~~287,~~307~~762.2453 2.72 ~~110~~104 5.2793 1.~~702608~~719134 Multi-Family 5 65,~~973~~911,~~078~~879.0441 2.12 ~~115~~109 5.5112 1.~~234923~~499570 Office 44 ~~903~~902,~~315~~109,~~819~~437.3223 29.0708 ~~113~~107 5.4646 1.~~503001~~540822 Other 3 19,~~788~~688,~~304~~259.5084 0.6463 ~~113~~107 5.~~5362~~5360 1.~~368464~~252487 Retail 68 ~~834~~833,~~929~~688,~~805~~670.7528 26.87 ~~105~~99 5.4631 1.~~379646~~334371 Self Storage 5 24,~~611~~275,~~997~~214.6154 0.7978 ~~115~~109 5.5422 1.~~252956~~463694 Totals 167 2,~~230~~226,~~654~~339,~~967~~757.2406 71.7976 ~~108~~102 5.~~5004~~5003 1.~~431941~~487097

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 25 ~~457~~456,~~846~~763,~~621~~901.5036 14.7472 ~~113~~107 5.1456 1.~~382229~~431803 5.250% to 5.449% 37 482,~~686~~042,~~577~~633.6231 15.5354 ~~113~~107 5.3255 1.~~528141~~476154 5.450% to 5.749% 68 ~~930~~928,~~199~~586,~~705~~006.1840 29.9493 ~~109~~103 5.6027 1.~~367982~~399803 5.750% or greater 25 ~~359~~358,~~922~~947,~~062~~215.9499 11.5857 9387 5.9217 1.~~531467~~797986 Totals 155 2,~~230~~226,~~654~~339,~~967~~757.2406 71.7976 ~~108~~102 5.~~5004~~5003 1.~~431941~~487097

See footnotes on last page of this section.

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~155~~90 21,~~230~~510,~~654~~392,~~967~~625.2488 7148.7968 ~~108~~100 5.~~5004~~5776 1.~~431941~~534513 13 to 24 months 065 0715,947,131.0018 023.0008 0107 05.~~0000~~3373 01.~~000000~~387068 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 155 2,~~230~~226,~~654~~339,~~967~~757.2406 71.7976 ~~108~~102 5.~~5004~~5003 1.~~431941~~487097

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 8 288,~~670~~486,~~050~~737.6594 9.2930 5953 5.8450 1.~~722622~~908014 85 to 119 months 141 1,~~860~~856,~~456~~729,~~453~~233.1476 59.8884 ~~114~~108 5.~~4393~~4392 1.~~395412~~427245 120 months or greater 5 78,~~864~~565,~~866~~802.1356 2.5453 ~~148~~142 5.~~6784~~6790 1.~~239229~~366984 Totals 154 2,~~227~~223,~~991~~781,~~369~~774.9226 71.7067 ~~108~~102 5.5003 1.~~432279~~487485

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 16 591,525,000.00 19.0407 9185 5.6207 1.~~805448~~670476 180 months or less 1 3,~~672~~585,~~660~~514.3626 0.12 ~~111~~105 5.1100 1.370000 181 to 240 months 4 24,~~542~~197,~~481~~307.0997 0.7978 ~~114~~108 5.4725 1.~~278797~~489864 241 to 300 months 15 ~~113~~112,~~909~~872,~~458~~862.2642 3.6764 ~~115~~109 5.~~6669~~6670 1.~~469529~~489715 301 to 360 months 117 1,~~451~~448,~~341~~601,~~770~~089.2161 46.7169 ~~114~~108 5.4313 1.~~286897~~413952 361 months or greater 1 43,000,000.00 1.3839 ~~114~~108 5.7800 1.~~200000~~450000 Totals 154 2,~~227~~223,~~991~~781,~~369~~774.9226 71.7067 ~~108~~102 5.5003 1.~~432279~~487485

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 ~~144~~60 2667,~~018~~924,~~906,998~~851.6253 6421.9853 ~~110~~107 5.~~4797~~3925 1.~~446594~~486969 1 year or less 1195 ~~211~~1,~~747~~558,~~968~~414,905.6253 650.8123 86100 5.~~6974~~5466 1.~~292239~~487152 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 155 2,~~230~~226,~~654~~339,~~967~~757.2406 71.7976 ~~108~~102 5.~~5004~~5003 1.~~431941~~487097 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2A Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 8,000,000 or less 1 8,000,000.00 0.26 5549 5.6950 1.~~310000~~460000 8,000,001 or greater 1 350,000,000.00 11.2628 5246 5.6480 20.~~380000~~790000 Totals 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. California 1 350,000,000.00 11.2628 5246 5.6480 20.~~380000~~790000 Ohio 1 8,000,000.00 0.26 5549 5.6950 1.~~310000~~460000 Totals 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.31 or less 1 8350,000,000.00 011.2628 5546 5.~~6950~~6480 10.~~310000~~790000 1.32 or greater 1 ~~350~~8,000,000.00 110.26 5249 5.~~6480~~6950 21.~~380000~~460000 Totals 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972 Totals 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.648% or less 1 350,000,000.00 11.2628 5246 5.6480 20.~~380000~~790000 5.649% or greater 1 8,000,000.00 0.26 5549 5.6950 1.~~310000~~460000 Totals 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972

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 21 ~~358~~8,000,000.00 110.5226 5249 5.~~6491~~6950 21.~~356089~~460000 13 to 24 months 01 0350,000,000.00 011.0028 046 05.~~0000~~6480 0.~~000000~~790000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 55 months or less 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972 56 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 1 350,000,000.00 11.2628 5246 5.6480 20.~~380000~~790000 360 months or less 1 8,000,000.00 0.26 5549 5.6950 1.~~310000~~460000 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972

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~~1 ~~Information~~year or less 2 358,000,000.00 11.5254 5246 5.6491 ~~2.356089 1 year or less~~ 0 0.00804972 ~~0.00 0 0.0000 0.000000~~ 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 2 358,000,000.00 11.5254 5246 5.6491 20.~~356089~~804972 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2B Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 4 10,~~766~~736,~~676~~023.3818 0.35 ~~137~~131 5.~~7681~~7676 1.~~693115~~699006 3,000,000 to 3,999,999 3 10,~~227~~160,~~050~~330.8550 0.33 ~~114~~108 5.~~4051~~4052 10.~~973119~~956879 4,000,000 to 6,999,999 8 40,~~568~~537,~~065~~596.1804 1.31 ~~110~~104 5.~~4284~~4282 1.~~303387~~550536 7,000,000 to 9,999,999 3 22,~~377~~281,~~961~~874.3064 0.72 ~~115~~109 5.5133 1.~~303318~~404526 10,000,000 to 14,999,999 9 108,~~700~~677,~~000~~943.00 3.50 ~~112~~106 5.2744 1.~~271915~~488025 15,000,000 to 29,999,999 10 223,590,000.00 7.2021 ~~114~~108 5.5589 1.~~237126~~277754 30,000,000 or greater 3 102,300,000.00 3.2930 ~~114~~108 5.4219 1.~~246061~~373509 Totals 40 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 1 38,500,000.00 1.24 ~~114~~108 5.7680 1.250000 California 1 3,~~413~~390,~~963~~764.0265 0.11 ~~113~~107 5.2400 1.450000 Delaware 1 5,~~068~~037,~~065~~596.1804 0.16 ~~115~~109 5.7700 1.~~200000~~530000 Florida 1 21,000,000.00 0.68 ~~111~~105 5.3300 1.~~310000~~560000 Georgia 2 40,750,000.00 1.31 ~~114~~108 5.4037 1.~~200000~~458896 Indiana 1 28,600,000.00 0.92 ~~116~~110 5.6900 1.~~320000~~110000 Iowa 1 13,755,000.00 0.44 ~~113~~107 5.2700 1.~~330000~~670000 Maryland 1 2,~~460~~449,~~236~~018.4434 0.08 ~~211~~205 7.0000 10.~~560000~~860000 Mississippi 1 12,720,000.00 0.41 ~~115~~109 5.4850 1.~~240000~~470000 Nevada 1 7,~~360~~309,~~127~~599.3374 0.24 ~~113~~107 5.1900 1.~~410000~~610000 New Jersey 1 7,~~767~~722,~~833~~274.9790 0.25 ~~116~~110 5.8600 1.280000 New Mexico 1 30,700,000.00 0.99 ~~115~~109 5.1840 1.~~280000~~640000 New York 2 6,~~566~~522,~~173~~780.6263 0.21 ~~115~~109 5.3100 20.~~770721~~862728 North Carolina 3 34,200,000.00 1.10 ~~115~~109 5.4829 1.~~208041~~436330 North Dakota 1 3,~~233~~213,~~354~~790.1506 0.10 ~~115~~109 5.7400 1.~~300000~~960000 Ohio 1 2,850,000.00 0.09 ~~114~~108 5.3300 1.~~460000~~880000 Pennsylvania 2 20,~~400~~377,~~000~~943.00 0.66 ~~106~~100 5.~~2244~~2243 1.~~245294~~245278 South Carolina 6 26,920,000.00 0.87 ~~114~~108 5.4372 1.~~348886~~547459 Tennessee 4 67,740,000.00 2.18 ~~115~~109 5.7550 1.~~226380~~228890 Texas 6 98,975,000.00 3.19 ~~113~~107 5.2571 1.~~255006~~362203 Virginia 2 28,400,000.00 0.9192 ~~110~~104 5.5458 1.~~206761~~268169 Washington 1 4,650,000.00 0.15 ~~113~~107 5.2900 1.~~220000~~430000 Wisconsin 1 12,500,000.00 0.40 ~~113~~107 5.1300 1.~~210000~~230000 Totals 42 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 2616 ~~397~~290,~~795~~045,~~899~~012.1503 129.8035 ~~114~~109 5.~~4860~~5454 1.~~226954~~194620 1.30 to 1.39 62 8120,~~228~~250,~~354~~000.1500 20.6165 ~~113~~109 5.~~4238~~4732 1.~~318135~~323580 1.40 to 1.49 48 2559,~~999~~310,~~090~~764.3565 01.8491 ~~113~~109 5.~~1286~~3794 1.~~449292~~444232 1.50 to 1.99 212 6133,~~940~~335,~~236~~985.4484 04.2230 ~~145~~107 5.~~8768~~3564 1.~~695557~~618029 2.00 or greater 2 615,~~566~~342,~~173~~004.6284 0.2149 ~~115~~107 5.~~3100~~0837 2.~~770721~~303207 Totals 40 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 42 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967 Totals 42 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 10 ~~157~~156,~~049~~975,~~090~~364.3539 5.0506 ~~113~~107 5.1759 1.~~266590~~441854 5.250% to 5.449% 10 74,~~741~~675,~~173~~723.6263 2.41 ~~109~~103 5.2988 1.~~458998~~503187 5.450% to 5.749% 14 193,~~803~~783,~~354~~790.1506 6.2425 ~~115~~109 5.5879 1.~~228470~~314333 5.750% or greater 6 92,~~936~~848,~~135~~889.5928 2.99 ~~117~~111 5.~~8106~~8105 1.~~256158~~257400 Totals 40 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967

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 3926 ~~508~~353,~~129~~855,~~753~~459.7197 1611.3541 ~~114~~109 5.~~4643~~5771 1.~~278579~~334794 13 to 24 months 113 10154,~~400~~050,~~000~~364.0039 04.3397 ~~100~~106 5.~~3200~~2049 1.~~260000~~458169 25 to 36 months 01 010,377,943.00 0.0033 094 05.~~0000~~3200 01.~~000000~~260000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 40 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 115 months or less 2939 ~~406~~515,~~065~~834,~~243~~749.3602 1316.0763 ~~113~~108 5.~~3936~~4540 1.~~275093~~372388 116 to 119 months 100 ~~110,004,273~~0.9100 30.5400 ~~116~~0 50.~~6769~~0000 10.~~283398~~000000 120 months or greater 1 2,~~460~~449,~~236~~018.4434 0.08 ~~211~~205 7.0000 10.~~560000~~860000 Totals 40 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 2 9,120,000.00 0.29 ~~109~~103 5.2600 1.~~561404~~679123 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 360 months 38 509,~~409~~163,~~753~~767.7136 16.3941 ~~114~~108 5.~~4650~~4649 1.~~273136~~364430 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 40 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967

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 3710 ~~499~~167,~~409~~197,~~753~~987.7139 165.0739 ~~114~~107 5.~~4734~~5828 1.~~272598~~258329 1 year or less 330 19351,~~120~~085,~~000~~779.0097 011.6232 ~~111~~108 5.~~1476~~4035 1.~~424686~~423133 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 40 518,~~529~~283,~~753~~767.7136 16.6970 ~~114~~108 5.~~4614~~4613 1.~~278206~~369967 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 30252733 1 MF San Francisco CA 1,~~702~~647,~~244~~333.4433 0.00 5.648% 30253544 2 RT Dallas TX ~~615~~595,~~479~~625.1700 0.00 5.718% 30253351 3 OF Orlando FL ~~353~~342,~~806~~393.4433 0.00 5.336% 30253123 4 LO Philadelphia PA ~~381~~369,~~734~~420.00 0.00 6.157% 968000005 5 OF Spokane WA ~~315~~303,~~377~~186.5288 7385,~~114~~304.2387 5.215% 30253724 6 RT Woodbury MN ~~305~~295,~~048~~208.6133 0.00 5.450% 304100298 7 OF Various PA ~~278~~269,~~397~~416.2267 0.00 5.300% 30256138 8 MF Phoenix AZ ~~191~~185,~~225~~056.2267 0.00 5.768% 30256139 9 MF Germantown TN ~~109~~106,~~966~~419.9260 0.00 5.768% 940952229 10 OF Hollywood CA ~~247~~239,~~698~~708.6133 0.00 5.230% 30256140 11 OF Anaheim CA ~~253~~245,~~263~~093.1133 0.00 5.656% 968000012 12 OF Cherry Hill NJ ~~220~~213,~~725~~605.8970 0.00 5.086% 304100292 13 OF East Hartford CT ~~200~~193,~~432~~966.2267 0.00 5.290% 304100331 14 OF Rockville MD ~~214~~207,~~020~~116.5667 0.00 5.780% 30256141 15 OF Brisbane CA ~~197~~191,~~768~~388.3875 0.00 5.796% 940952349 16 RT Bloomingdale IL ~~188~~182,~~402~~325.5000 0.00 5.610% 968000017 17 MU New York NY ~~170~~164,~~155~~666.5667 0.00 5.200% 940952218 18 MF Austin TX ~~149~~144,~~354~~536.5667 0.00 5.240% 968000019 19 OF Phoenix AZ ~~155~~150,~~019~~018.3875 0.00 5.670% 30256142 20 IN Memphis TN 6967,~~536~~293.9683 0.00 5.531% 30256145 21 OF Memphis TN 2322,~~337~~584.7592 0.00 5.531% 30256146 22 OF Memphis TN 20,~~956~~280.3433 0.00 5.531% 30256147 23 IN Memphis TN 1716,~~146~~593.1000 0.00 5.531% 30256148 24 IN Memphis TN 16,~~669~~132.8208 0.00 5.531% 304100345 25 OF San Diego CA ~~157~~152,~~497~~416.2267 0.00 5.900% 30256149 26 MF Albuquerque NM ~~137~~132,~~044~~624.8000 0.00 5.184% 968000027 27 RT Auburn WA 4038,~~162~~866.2267 0.00 5.300% 968000028 28 RT Vancouver WA 3635,~~511~~333.1133 0.00 5.300% 968000029 29 RT Tukwila WA 3130,~~947~~916.2267 0.00 5.300% 968000030 30 RT Roseburg OR 2726,~~383~~500.3300 0.00 5.300% 30256150 31 RT Springfield MA ~~135~~130,~~308~~944.8000 0.00 5.280% 304100293 32 OF Saint Louis MO ~~131~~127,~~601~~356.4625 0.00 5.325% 30256151 33 MF Various TN ~~141~~136,~~117~~565.1700 0.00 5.730% 304100392 34 MF West Lafayette IN ~~140~~135,~~132~~611.0667 0.00 5.690% 940952212 35 IN Warren MI ~~119~~114,~~012~~394.8178 2833,~~580~~198.6770 5.160% 30256152 36 MF Various TX ~~126~~122,~~217~~145.3683 0.00 5.500% 940951981 37 RT Chula Vista CA ~~117~~112,~~452~~970.1941 2328,~~643~~125.3816 5.500% 304100362 38 RT Wappingers Falls NY ~~111~~108,~~600~~000.00 0.00 5.400% 30256153 39 MF Greensboro NC ~~112~~108,~~184~~565.6175 0.00 5.497% 940952282 40 MF Plano TX ~~107~~103,~~024~~572.7029 0.00 5.530% 30256154 41 MF Virginia Beach VA ~~106~~103,~~638~~198.2833 0.00 5.629% 968000042 42 RT San Jose CA 9693,~~630~~513.8270 0.00 5.188% 304100304 43 RT Pittsburgh PA 9087,~~235~~325.8300 0.00 4.990% 968000044 44 MF Tallahassee FL 9693,~~384~~275.1700 0.00 5.330% 304100339 45 MF Austell GA 9390,~~449~~435.9342 0.00 5.230% 968000046 46 OF Fort Lauderdale FL 9794,~~422~~279.1550 0.00 5.535% 30256155 47 MF Smyrna GA 9693,~~168~~066.8967 0.00 5.584% 30256156 48 RT Alpharetta GA 9895,~~941~~750.6700 0.00 5.745% 940951944 49 OF Detroit MI 9490,~~262~~399.8944 2832,~~554~~418.6106 5.500% 304100305 50 RT Austin TX 8381,~~958~~250.3300 0.00 5.000% 30256157 51 RT Dix Hills NY 9188,~~458~~508.6133 0.00 5.590% 304100335 52 OF Rochester Hills MI 9087,~~722~~795.3683 0.00 5.545% 304100287 53 OF Bowie MD 7875,~~281~~756.4625 0.00 5.100% 30256158 54 MF Greenville SC 2928,~~846~~883.5980 0.00 5.528% 30256159 55 MF Greenville SC 2221,~~182~~467.6407 0.00 5.528% 30256160 56 MF Anderson SC 20,~~944~~269.9833 0.00 5.528% 30256161 57 MF Anderson SC 11,~~757~~378.7547 0.00 5.528% 30256162 58 RT Hawthorne CA 8381,~~871~~165.3683 0.00 5.630% 30256163 59 OF New York NY 8178,~~421~~795.5000 0.00 5.562% 940952314 60 MF Memphis TN 8481,~~612~~883.7833 0.00 5.780% 968000061 61 MF San Antonio TX 7573,~~595~~157.6508 0.00 5.210% 30256164 62 OF Coppell TX 8279,~~250~~597.2300 0.00 5.754% 30256165 63 OF Coral Gables FL 8178,~~070~~000.9215 1417,~~872~~943.9774 5.717% 304100306 64 OF Charlotte NC 7674,~~655~~182.2550 0.00 5.495% 968000065 65 RT Buena Park CA 7169,~~813~~496.4488 0.00 5.295% 968000066 66 OF Shelton CT 7572,~~586~~621.4010 1720,~~753~~718.0535 5.610% 30256166 67 RT Henderson NV 7674,~~706~~232.4908 0.00 5.747% 304100338 68 OF Columbia SC 7673,~~755~~845.2568 1316,~~994~~903.1673 5.780% 968000069 69 LO Various Various 7572,~~579~~521.9984 1922,~~698~~756.1328 5.970% 304100291 70 RT Orlando FL 6260,~~868~~776.0041 017,143.0012 5.070% 30256167 71 RT New York NY 6563,~~184~~081.3967 0.00 5.407% 30256168 72 MF Durham NC 6663,~~032~~902.7163 0.00 5.497% 304100309 73 MF Ames IA 6260,~~420~~407.9538 0.00 5.270% 304100299 74 RT New York NY 6260,~~976~~945.9342 0.00 5.350% 968000075 75 RT Colonial Heights VA 6462,~~636~~551.0300 0.00 5.680% 304100326 76 RT Aston Township PA 6664,~~799~~274.4712 1114,~~706~~231.3570 5.890% 304100271 77 OF Chelmsford MA 6259,~~385~~992.9487 1215,~~970~~363.8592 5.515% 30256169 78 MF Charlotte NC 6159,~~289~~312.5850 0.00 5.475% 968000079 79 RT Westminster MD 5553,~~572~~405.3744 1416,~~214~~381.4437 5.000% 304100374 80 MF Southaven MS 6058,~~079~~141.0300 0.00 5.485% 304100329 81 RT Sunnyvale CA 6058,~~633~~677.4048 0.00 5.620% 304100311 82 MF New Berlin WI 5553,~~218~~437.7550 0.00 5.130% 304100290 83 MF Houston TX 5351,~~441~~717.0919 0.00 5.015% 30256170 84 RT Roswell GA 5957,~~354~~440.6700 0.00 5.744% 30256171 85 OF Chantilly VA 5755,~~054~~214.6417 0.00 5.615% 304100247 86 OF Boynton Beach FL 5049,~~999~~354.3117 0.00 5.150% 968000087 87 OF Glendale AZ 5049,~~752~~115.1700 0.00 5.170% 940952347 88 RT Tampa FL 5453,~~875~~105.1700 0.00 5.590% 968000089 89 RT Bradenton FL 4947,~~255~~666.5667 0.00 5.200% 940952325 90 LO Erlanger KY 5452,~~275~~525.8300 0.00 5.730% 30256172 91 OF Various TX 5351,~~971~~794.8419 1316,~~935~~113.8651 5.940% 940952324 92 LO Erlanger KY 5150,~~808~~137.7550 0.00 5.730% 940952303 93 OF Ontario CA 5149,~~318~~369.6668 911,~~623~~572.3836 5.700% 968000094 94 MF Monroeville PA 4746,~~643~~061.5628 011,819.0064 5.320% 304100289 95 OF Clayton MO 4645,~~857~~345.2875 0.00 5.283% 940952167 96 LO Lincolnshire IL 5351,~~535~~526.6455 810,~~615~~625.9504 6.060% 30256173 97 MF Winston-Salem NC 4846,~~045~~495.3146 0.00 5.497% 940952168 98 LO Glenview IL 5250,~~236~~275.2391 810,~~406~~367.8214 6.060% 30256176 99 OF Newport Beach CA 5048,~~030~~416.5667 0.00 5.810% 968000100 100 RT Martinez CA 4443,~~950~~500.00 0.00 5.220% 304100302 101 MF Haltom City TX 4342,~~443~~041.0667 0.00 5.045% 968000102 102 MF South Strabane Townsh PA 4442,~~131~~708.9433 0.00 5.125% 940952321 103 MU Auburn Hills MI 4745,~~016~~500.6700 0.00 5.460% 968000104 104 RT Huntington NY 4443,~~937~~197.9646 1012,~~496~~236.2878 5.240% 304100396 105 OF New Albany OH 4544,~~508~~040.00 0.00 5.505% 940952239 106 LO Chantilly VA 4846,~~143~~197.7952 1214,~~601~~547.1138 5.920% 968000107 107 RT Lakeland FL 4038,~~081~~788.7175 0.00 5.005% 304100328 108 IN San Diego CA 4241,~~919~~535.5000 0.00 5.400% 968000109 109 LO Newport News VA 4442,~~603~~791.0762 1214,~~234~~045.2671 5.790% 304100284 110 MU Hemet CA 4039,~~388~~085.6983 0.00 5.270% 968000111 111 OF San Rafael CA 4240,~~194~~833.4433 0.00 5.600% 304100272 112 OF Richmond VA 4139,~~082~~757.7550 0.00 5.580% 304100324 113 RT Terre Haute IN 3635,~~363~~190.00 0.00 5.100% 304100303 114 IN Various CA 3735,~~190~~990.3163 0.00 5.235% 304100337 115 OT Windham NH 3836,~~223~~756.5616 89,~~154~~621.2464 5.410% 940952290 116 IN Brookfield WI 3937,~~129~~867.7550 0.00 5.610% 30256177 117 MF Fairfield OH 3937,~~232~~966.2267 0.00 5.695% 304100276 118 RT Lewisville NC 3837,~~268~~033.2175 0.00 5.590% 968000119 119 LO Daytona Beach FL 3736,~~639~~091.8082 1113,~~558~~106.8987 5.515% 304100320 120 LO Chesapeake VA 3634,~~314~~644.8141 1819,~~120~~790.4787 5.330% 940952216 121 MF East Orange NJ 3937,~~231~~751.8404 68,~~833~~314.3616 5.860% 30256178 122 RT Wilmington DE 3735,~~222~~802.1810 78,~~388~~808.8997 5.566% 968000123 123 OT Canoga Park CA 3836,~~184~~736.8338 78,~~021~~469.2166 5.760% 30256179 124 OF Chelmsford MA 3635,~~741~~556.4625 0.00 5.689% 304100317 125 MF Henderson NV 3231,~~928~~653.3412 79,~~764~~039.3860 5.190% 304100323 126 RT Littleton NH 3433,~~883~~547.6074 78,~~179~~515.2309 5.510% 304100312 127 MU Boston MA 3433,~~240~~136.7925 0.00 5.410% 304100321 128 RT Boston MA 3534,~~566~~210.1793 68,~~883~~239.8913 5.655% 940952030 129 SS Belleville NJ 3432,~~457~~891.3000 1517,~~854~~420.5282 5.540% 30256180 130 MF Greenville NC 3433,~~149~~047.5192 0.00 5.470% 30256181 131 LO Phoenix AZ 3635,~~952~~760.00 0.00 5.960% 940952311 132 OF Alexandria VA 3433,~~295~~189.3404 0.00 5.650% 304100341 133 RT Corona CA 3130,~~093~~090.00 0.00 5.310% 304100334 134 RT Birmingham AL 3130,~~622~~409.6349 67,~~688~~902.9004 5.430% 304100210 135 RT Poughkeepsie NY 3029,~~487~~303.4690 78,~~204~~388.6117 5.254% 304100330 136 IN Lake Zurich IL 3130,~~919~~704.3202 67,~~149~~364.3868 5.650% 304100256 137 RT Menomonee Falls WI 2726,~~628~~547.7595 78,~~220~~301.9777 4.989% 30256182 138 MF Stafford VA 28,~~988~~053.4433 0.00 5.260% 304100315 139 MU Lebanon NJ 2826,~~124~~950.7704 1011,~~012~~186.2194 5.130% 940952297 140 RT Savannah GA 3029,~~250~~274.8299 0.00 5.570% 968000141 141 RT Creve Coeur MO 2827,~~524~~604.3117 0.00 5.300% 30256183 142 MF Greenville NC 2928,~~501~~375.4229 57,~~896~~022.2437 5.550% 304100313 143 MU St. Charles IL 2726,~~891~~814.6921 67,~~383~~460.3583 5.260% 304100212 144 RT Manassas VA 2524,~~919~~913.8564 67,~~123~~129.4162 5.254% 30256184 145 RT Brooklyn NY 2827,~~088~~021.2238 56,~~273~~340.8771 5.697% 940952287 146 IN Cypress CA 2827,~~619~~537.1215 56,~~043~~125.9188 5.860% 968000147 147 RT Moon Township PA 2524,~~640~~812.0192 0.00 5.270% 30256185 148 RT New York NY 2625,~~859~~993.7833 0.00 5.570% 304100308 149 RT Wausau WI 2423,~~943~~969.7972 67,~~047~~021.6976 5.305% 968000150 150 OF Diamond Bar CA 2423,~~040~~265.5000 0.00 5.170% 940952329 151 SS North Brunswick NJ 2524,~~287~~138.5912 1112,~~635~~784.3582 5.540% 30256186 152 SS Seattle WA 2524,~~329~~512.5850 0.00 5.550% 304100322 153 RT Englewood OH 24,~~918~~115.8300 0.00 5.460% 304100282 154 LO Radford VA 2423,~~472~~460.4712 78,~~852~~865.9833 5.430% 968000155 155 RT Philadelphia PA 2322,~~774~~856.3473 56,~~356~~273.1778 5.310% 940951954 156 LO Lake Oswego OR 2625,~~710~~633.4265 67,~~793~~870.2502 6.000% 968000157 157 RT Whittier CA 2524,~~431~~468.6407 45,~~629~~592.3491 5.770% 304100394 158 RT Fresno CA 2322,~~085~~340.2556 0.00 5.269% 940952283 159 MF Newark DE 2524,~~204~~249.0409 45,~~587~~542.9186 5.770% 304100307 160 LO Grasonville MD 2524,~~525~~492.1672 67,~~628~~661.8125 5.980% 968000161 161 LO Daytona Beach FL 2322,~~524~~557.8839 78,~~224~~191.3079 5.515% 304100283 162 LO Leesburg VA 2322,~~087~~132.2319 78,~~408~~363.4852 5.430% 968000163 163 RT Miami Beach FL 22,~~958~~081.0529 45,~~567~~444.4824 5.590% 304100280 164 LO Staunton VA 2221,~~163~~246.7590 78,~~112~~028.1398 5.430% 940952118 165 LO Tucson AZ 24,~~975~~040.2712 34,~~901~~836.5974 6.130% 968000166 166 MF Seattle WA 2120,~~182~~498.0475 0.00 5.290% 304100231 167 MF Charleston SC 2120,~~016~~338.6267 0.00 5.260% 30256187 168 RT Beaver Creek OH 21,~~837~~004.6019 45,~~373~~206.1253 5.532% 968000169 169 IN Syracuse NY 22,~~897~~030.9178 4,~~122~~989.0316 5.810% 304100232 170 MF Charleston SC 2019,~~291~~637.9133 0.00 5.260% 30256188 171 RT Woods Cross UT 2221,~~301~~461.2861 34,~~788~~627.2895 5.897% 304100267 172 RT Delafield WI 1918,~~039~~425.1700 0.00 5.025% 968000173 173 RT Tell City IN 1918,~~314~~563.3472 45,~~697~~447.2688 5.145% 304100300 174 RT Durham NC 1918,~~375~~750.6260 0.00 5.280% 30256189 175 RT Las Vegas NV 2019,~~398~~740.00 0.00 5.640% 940952328 176 SS Mountainside NJ 1918,~~851~~949.9455 910,~~134~~036.3069 5.540% 30256190 177 RT Inglewood CA 2019,~~406~~747.0175 0.00 5.676% 968000178 178 RT Manchester VT 1918,~~020~~288.3015 4,~~104~~837.9409 5.440% 968000179 179 RT Duluth GA 18,~~811~~088.1406 34,~~991~~714.8997 5.480% 304100333 180 MU Darien CT 1817,~~213~~460.6558 56,~~945~~698.4249 5.330% 304100274 181 OT Chicago IL 1817,~~000~~420.6700 0.00 5.360% 940952315 182 RT Independence MO 1817,~~556~~852.6929 34,~~474~~178.4585 5.690% 30256191 183 MU West Covina CA 1817,~~021~~335.9374 34,~~506~~192.0322 5.600% 968000184 184 RT Fife WA 1817,~~113~~422.4060 34,~~543~~233.1595 5.630% 968000185 185 RT Puyallup WA 1615,~~222~~331.5392 14,~~045~~936.8243 5.110% 30256192 186 MF Mount Kisco NY 1615,~~230~~604.8398 34,~~670~~296.8166 5.260% 940951718 187 RT Mesa AZ 1716,~~121~~472.8211 3,~~192~~841.2091 5.700% 30256193 188 MF Napa CA 1615,~~382~~755.7444 34,~~402~~029.1343 5.460% 304100316 189 MF Grass Valley CA 1514,~~420~~824.6248 34,~~559~~155.4054 5.240% 940952266 190 MF Grand Forks ND 15,~~996~~389.3364 23,~~949~~555.1584 5.740% 30256194 191 RT Paris TN 15,~~868~~268.9695 23,~~846~~446.0506 5.770% 30256195 192 MF Brooklyn NY 13,~~823~~292.5199 23,~~966~~496.2880 5.370% 940952299 193 MF Batavia OH 1312,~~080~~658.7175 0.00 5.330% 940952327 194 SS Toms River NJ 1211,~~788~~892.4749 1718,~~110~~006.7977 5.540% 940952356 195 RT Columbus IN 13,~~687~~174.6909 2,~~208~~722.4000 6.040% 880255760 196 MF Hagerstown MD 14,~~839~~298.3639 12,~~593~~134.6158 7.000% 304100281 197 LO Charlottesville VA 10,~~620~~180.1381 3,~~407~~847.9022 5.430% Totals 14,~~748~~252,~~667~~595.6716 ~~693~~834,~~151~~477.3240 See footnotes on the last page of this section.

Mortgage Loan Detail (continued) Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 30252733 N/A 10/01/2010 N 350,000,000.00 350,000,000.00 0612/01/2006 30253544 N/A 01/01/2011 N 125,000,000.00 125,000,000.00 0612/01/2006 30253351 N/A 01/01/2016 N 77,000,000.00 77,000,000.00 0612/01/2006 30253123 N/A 12/01/2010 N 72,000,000.00 72,000,000.00 0612/01/2006 968000005 N/A 12/11/2015 N 7069,~~229~~764,~~119~~957.3891 7069,~~156~~679,~~005~~653.1504 0612/11/2006 30253724 N/A 01/01/2016 N 65,000,000.00 65,000,000.00 0612/01/2006 304100298 N/A 10/11/2015 N 61,000,000.00 61,000,000.00 0612/11/2006 30256138 N/A 12/01/2015 N 38,500,000.00 38,500,000.00 0612/01/2006 30256139 N/A 12/01/2015 N 22,140,000.00 22,140,000.00 0612/01/2006 940952229 N/A 01/01/2016 N 55,000,000.00 55,000,000.00 0612/01/2006 30256140 N/A 02/01/2016 N 52,000,000.00 52,000,000.00 0612/01/2006 968000012 N/A 01/11/2016 N 50,400,000.00 50,400,000.00 0612/11/2006 304100292 N/A 10/11/2015 N 44,000,000.00 44,000,000.00 0612/11/2006 304100331 N/A 12/11/2015 N 43,000,000.00 43,000,000.00 0611/11/2006 30256141 N/A 01/01/2013 N 39,625,000.00 39,625,000.00 0612/01/2006 940952349 N/A 02/01/2016 N 39,000,000.00 39,000,000.00 0612/01/2006 968000017 N/A 12/11/2015 N 38,000,000.00 38,000,000.00 0612/11/2006 940952218 N/A 11/01/2015 N 33,100,000.00 33,100,000.00 0612/01/2006 968000019 N/A 11/11/2015 N 31,750,000.00 31,750,000.00 0612/11/2006 30256142 N/A 02/01/2016 N 14,600,000.00 14,600,000.00 0612/01/2006 30256145 N/A 02/01/2016 N 4,900,000.00 4,900,000.00 0612/01/2006 30256146 N/A 02/01/2016 N 4,400,000.00 4,400,000.00 0612/01/2006 30256147 N/A 02/01/2016 N 3,600,000.00 3,600,000.00 0612/01/2006 30256148 N/A 02/01/2016 N 3,500,000.00 3,500,000.00 0612/01/2006 304100345 N/A 06/11/2017 N 31,000,000.00 31,000,000.00 0612/11/2006 30256149 N/A 01/01/2016 N 30,700,000.00 30,700,000.00 0612/01/2006 968000027 N/A 11/11/2015 N 8,800,000.00 8,800,000.00 0612/11/2006 968000028 N/A 11/11/2015 N 8,000,000.00 8,000,000.00 0612/11/2006 968000029 N/A 11/11/2015 N 7,000,000.00 7,000,000.00 0612/11/2006 968000030 N/A 11/11/2015 N 6,000,000.00 6,000,000.00 0612/11/2006 30256150 N/A 10/01/2015 N 29,760,000.00 29,760,000.00 0612/01/2006 304100293 N/A 10/11/2015 N 28,700,000.00 28,700,000.00 0612/11/2006 30256151 N/A 02/01/2016 N 28,600,000.00 28,600,000.00 0612/01/2006 304100392 N/A 02/11/2016 N 28,600,000.00 28,600,000.00 0611/11/2006 940952212 N/A 10/01/2015 N 26,~~784~~603,~~579~~436.0310 26,~~755~~570,~~998~~237.3640 0612/01/2006 30256152 N/A 12/01/2015 N 26,650,000.00 26,650,000.00 0611/01/2006 940951981 N/A 03/01/2016 N 24,~~799~~648,~~289~~090.7931 24,~~775~~619,~~646~~965.4115 0612/01/2006 304100362 N/A 01/11/2016 N 24,000,000.00 24,000,000.00 0612/11/2006 30256153 N/A 01/01/2016 N 23,700,000.00 23,700,000.00 0612/01/2006 940952282 N/A 02/01/2016 N 22,475,000.00 22,475,000.00 0612/01/2006 30256154 N/A 01/01/2016 N 22,000,000.00 22,000,000.00 0612/01/2006 968000042 N/A 01/11/2016 N 21,630,000.00 21,630,000.00 0612/11/2006 304100304 N/A 11/11/2015 N 21,000,000.00 21,000,000.00 0612/11/2006 968000044 N/A 09/11/2015 N 21,000,000.00 21,000,000.00 0611/11/2006 304100339 N/A 12/11/2015 N 20,750,000.00 20,750,000.00 0611/11/2006 968000046 N/A 12/11/2015 N 20,440,000.00 20,440,000.00 0612/11/2006 30256155 N/A 01/01/2016 N 20,000,000.00 20,000,000.00 0611/01/2006 30256156 N/A 02/01/2016 N 20,000,000.00 20,000,000.00 0612/01/2006 940951944 N/A 02/01/2019 N 19,~~903~~723,~~015~~514.1170 19,~~874~~691,~~460~~096.5064 0612/01/2006 304100305 N/A 11/11/2015 N 19,500,000.00 19,500,000.00 0612/11/2006 30256157 N/A 02/01/2016 N 19,000,000.00 19,000,000.00 0612/01/2006 304100335 N/A 12/11/2015 N 19,000,000.00 19,000,000.00 0612/11/2006 304100287 N/A 10/11/2015 N 17,825,000.00 17,825,000.00 0612/11/2006 30256158 N/A 02/01/2016 N 6,270,000.00 6,270,000.00 0612/01/2006 30256159 N/A 02/01/2016 N 4,660,000.00 4,660,000.00 0612/01/2006 30256160 N/A 02/01/2016 N 4,400,000.00 4,400,000.00 0612/01/2006 30256161 N/A 02/01/2016 N 2,470,000.00 2,470,000.00 0512/01/2006 30256162 N/A 02/01/2016 N 17,300,000.00 17,300,000.00 0612/01/2006 30256163 N/A 02/01/2016 N 17,000,000.00 17,000,000.00 0612/01/2006 940952314 N/A 02/01/2016 N 17,000,000.00 17,000,000.00 0612/01/2006 968000061 N/A 10/11/2015 N 16,850,000.00 16,850,000.00 0612/11/2006 30256164 N/A 02/01/2016 N 16,600,000.00 16,600,000.00 0612/01/2006 30256165 N/A 03/01/2016 N 16,~~467~~372,~~879~~253.9180 16,~~453~~354,~~006~~310.94 06 12/01/2006 304100306 N/A 11/11/2015 N 16,200,000.00 16,200,000.00 0612/11/2006 968000065 N/A 12/11/2015 N 15,750,000.00 15,750,000.00 0612/11/2006 968000066 N/A 09/11/2020 N 15,~~646~~533,~~658~~924.6827 15,~~628~~513,~~905~~205.6392 0612/11/2006 30256166 N/A 03/01/2016 N 15,500,000.00 15,500,000.00 0612/01/2006 304100338 N/A 12/11/2010 N 15,~~421~~331,~~301~~282.6072 15,~~407~~314,~~307~~378.4499 0612/11/2006 968000069 N/A 11/11/2015 N 14,~~701~~577,~~895~~255.5617 14,~~682~~554,~~197~~498.4389 0612/11/2006 304100291 N/A 10/11/2015 N 14,~~400~~384,~~000~~948.0047 14,~~400~~367,~~000~~805.0035 0612/11/2006 30256167 N/A 12/01/2015 N 14,000,000.00 14,000,000.00 0612/01/2006 30256168 N/A 01/01/2016 N 13,950,000.00 13,950,000.00 0612/01/2006 304100309 N/A 11/11/2015 N 13,755,000.00 13,755,000.00 0612/11/2006 304100299 N/A 10/11/2015 N 13,670,000.00 13,670,000.00 0612/11/2006 968000075 N/A 11/11/2015 N 13,215,000.00 13,215,000.00 0612/11/2006 304100326 N/A 11/11/2015 N 13,~~170~~094,~~386~~897.7645 13,~~158~~080,~~680~~665.4175 0612/11/2006 304100271 N/A 09/11/2015 N 13,~~136~~053,~~570~~752.0045 13,~~123~~038,~~599~~388.1553 0612/11/2006 30256169 N/A 01/01/2016 N 13,000,000.00 13,000,000.00 0612/01/2006 968000079 N/A 11/11/2015 N 12,~~907~~817,~~130~~306.3552 12,~~892~~800,~~915~~925.9115 0612/11/2006 304100374 N/A 01/11/2016 N 12,720,000.00 12,720,000.00 0612/11/2006 304100329 N/A 12/11/2015 N 12,529,000.00 12,529,000.00 0612/11/2006 304100311 N/A 11/11/2015 N 12,500,000.00 12,500,000.00 0612/11/2006 304100290 N/A 10/11/2015 N 12,375,000.00 12,375,000.00 0612/11/2006 30256170 N/A 02/01/2016 N 12,000,000.00 12,000,000.00 0612/01/2006 30256171 N/A 02/01/2016 N 11,800,000.00 11,800,000.00 0612/01/2006 304100247 N/A 08/11/2015 N 11,500,000.00 11,500,000.00 0511/11/2006 968000087 N/A 10/11/2015 N 11,400,000.00 11,400,000.00 0611/11/2006 940952347 N/A 02/01/2016 N 11,400,000.00 11,400,000.00 0612/01/2006 968000089 N/A 10/11/2015 N 11,000,000.00 11,000,000.00 0612/11/2006 940952325 N/A 01/01/2016 N 11,000,000.00 11,000,000.00 0612/01/2006 30256172 N/A 02/01/2011 N 10,~~551~~463,~~679~~472.0746 10,~~537~~447,~~743~~358.2195 0612/01/2006 940952324 N/A 01/01/2016 N 10,500,000.00 10,500,000.00 0612/01/2006 940952303 N/A 01/01/2016 N 10,~~455~~393,~~414~~617.6846 10,~~445~~382,~~791~~045.3010 0612/01/2006 968000094 N/A 10/11/2014 N 10,~~400~~389,~~000~~762.0064 10,~~400~~377,~~000~~943.00 0612/11/2006 304100289 N/A 10/11/2015 N 10,300,000.00 10,300,000.00 0612/11/2006 940952167 N/A 01/01/2016 N 10,~~259~~203,~~144~~278.6421 10,~~250~~192,~~528~~653.6917 0612/01/2006 30256173 N/A 01/01/2016 N 10,150,000.00 10,150,000.00 0612/01/2006 940952168 N/A 01/01/2016 N 109,~~010~~955,~~136~~625.3188 109,~~001~~945,~~729~~258.4974 0612/01/2006 30256176 N/A 01/01/2011 N 10,000,000.00 10,000,000.00 0612/01/2006 968000100 N/A 01/11/2016 N 10,000,000.00 10,000,000.00 0612/11/2006 304100302 N/A 10/11/2015 N 10,000,000.00 10,000,000.00 0612/11/2006 968000102 N/A 10/11/2015 N 10,000,000.00 10,000,000.00 0612/11/2006 940952321 N/A 01/01/2016 N 10,000,000.00 10,000,000.00 0612/01/2006 968000104 N/A 09/11/2015 N 9,~~959~~892,~~164~~547.4692 9,~~948~~880,~~668~~311.1814 0612/11/2006 304100396 N/A 02/11/2016 N 9,600,000.00 9,600,000.00 0612/11/2006 940952239 N/A 01/01/2016 N 9,~~444~~364,~~074~~362.1929 9,~~431~~349,~~473~~814.0891 0612/01/2006 968000107 N/A 09/11/2015 N 9,300,000.00 9,300,000.00 0612/11/2006 304100328 N/A 12/11/2015 N 9,230,000.00 9,230,000.00 0612/11/2006 968000109 N/A 01/11/2016 N 8,~~945~~868,~~960~~730.5036 8,~~933~~854,~~726~~684.2465 0612/11/2006 304100284 N/A 09/11/2012 N 8,900,000.00 8,900,000.00 0612/11/2006 968000111 N/A 10/11/2015 N 8,750,000.00 8,750,000.00 0612/11/2006 304100272 N/A 09/11/2015 N 8,550,000.00 8,550,000.00 0612/11/2006 304100324 N/A 11/11/2015 N 8,280,000.00 8,280,000.00 0612/11/2006 304100303 N/A 11/11/2015 N 8,250,000.00 8,250,000.00 0612/11/2006 304100337 N/A 12/11/2015 N 8,~~204~~152,~~925~~938.5926 8,~~196~~143,~~771~~316.3562 0612/11/2006 940952290 N/A 01/01/2018 N 8,100,000.00 8,100,000.00 0612/01/2006 30256177 N/A 01/01/2011 N 8,000,000.00 8,000,000.00 0612/01/2006 304100276 N/A 09/11/2015 N 7,950,000.00 7,950,000.00 0612/11/2006 968000119 N/A 11/11/2015 N 7,~~925~~853,~~791~~161.3315 7,~~914~~840,~~232~~054.4428 0612/11/2006 304100320 N/A 11/11/2015 N 7,~~912~~799,~~201~~867.2710 7,~~894~~780,~~080~~076.8023 0612/11/2006 940952216 N/A 02/01/2016 N 7,~~774~~730,~~667~~589.3306 7,~~767~~722,~~833~~274.9790 0612/01/2006 30256178 N/A 01/01/2016 N 7,~~766~~718,~~035~~743.8044 7,~~758~~709,~~646~~934.9147 0612/01/2006 968000123 N/A 12/11/2015 N 7,~~698~~653,~~554~~412.3688 7,~~691~~644,~~533~~943.1522 0612/11/2006 30256179 N/A 01/01/2016 N 7,500,000.00 7,500,000.00 0612/01/2006 304100317 N/A 11/11/2015 N 7,~~367~~318,~~891~~639.7134 7,~~360~~309,~~127~~599.3374 0612/11/2006 304100323 N/A 11/11/2015 N 7,~~352~~306,~~084~~223.6036 7,~~344~~297,~~905~~708.3727 0612/11/2006 304100312 N/A 11/11/2015 N 7,350,000.00 7,350,000.00 0612/11/2006 304100321 N/A 11/11/2015 N 7,~~303~~259,~~739~~613.8134 7,~~296~~251,~~855~~374.9221 0612/11/2006 940952030 N/A 01/01/2016 N 7,~~222~~124,~~911~~405.4337 7,~~207~~106,~~056~~984.9155 0612/01/2006 30256180 N/A 02/01/2016 N 7,250,000.00 7,250,000.00 0612/01/2006 30256181 N/A 03/01/2011 N 7,200,000.00 7,200,000.00 0612/01/2006 940952311 N/A 03/01/2016 N 7,049,000.00 7,049,000.00 0612/01/2006 304100341 N/A 12/11/2015 N 6,800,000.00 6,800,000.00 0612/11/2006 304100334 N/A 12/11/2015 N 6,~~762~~720,~~993~~329.4611 6,~~756~~712,~~304~~427.5607 0612/11/2006 304100210 N/A 06/11/2015 N 6,~~739~~693,~~148~~445.3803 6,~~731~~685,~~943~~056.7786 0612/11/2006 304100330 N/A 12/11/2015 N 6,~~560~~521,~~636~~208.0560 6,~~554~~513,~~486~~843.6792 0612/11/2006 304100256 N/A 08/11/2015 N 6,~~431~~385,~~147~~557.4302 6,~~423~~377,~~926~~255.4625 0612/11/2006 30256182 N/A 04/01/2014 N 6,400,000.00 6,400,000.00 0612/01/2006 304100315 N/A 10/11/2015 N 6,~~366~~304,~~670~~102.8492 6,~~356~~292,~~658~~915.6398 0612/11/2006 940952297 N/A 03/01/2016 N 6,307,000.00 6,307,000.00 0612/01/2006 968000141 N/A 10/11/2015 N 6,250,000.00 6,250,000.00 0612/11/2006 30256183 N/A 01/01/2016 N 6,~~172~~135,~~921~~197.8155 6,~~167~~128,~~025~~175.5718 0612/01/2006 304100313 N/A 11/11/2015 N 6,~~157~~117,~~860~~309.7523 6,~~151~~109,~~477~~848.40 0512/11/2006 304100212 N/A 06/11/2015 N 5,~~728~~689,~~730~~885.6142 5,~~722~~682,~~607~~755.2080 0612/11/2006 30256184 N/A 01/01/2016 N 5,~~725~~691,~~570~~706.4547 5,~~720~~685,~~296~~365.5876 0612/01/2006 940952287 N/A 12/01/2015 N 5,~~671~~639,~~519~~006.5218 5,~~666~~632,~~475~~880.6130 0612/01/2006 968000147 N/A 11/11/2015 N 5,650,000.00 5,650,000.00 0612/11/2006 30256185 N/A 01/01/2016 N 5,600,000.00 5,600,000.00 0612/01/2006 304100308 N/A 11/11/2015 N 5,~~460~~421,~~316~~990.8261 5,~~454~~414,~~269~~968.1385 0612/11/2006 968000150 N/A 11/11/2015 N 5,400,000.00 5,400,000.00 0612/11/2006 940952329 N/A 01/01/2016 N 5,~~300~~228,~~764~~473.9007 5,~~289~~215,~~129~~688.5525 0612/01/2006 30256186 N/A 02/01/2016 N 5,300,000.00 5,300,000.00 0612/01/2006 304100322 N/A 11/11/2015 N 5,300,000.00 5,300,000.00 0612/11/2006 304100282 N/A 09/11/2015 N 5,~~233~~184,~~819~~556.7026 5,~~225~~175,~~966~~690.7293 0612/11/2006 968000155 N/A 10/11/2015 N 5,~~199~~165,~~417~~363.35 5,~~194~~159,~~061~~089.1857 0511/11/2006 940951954 N/A 01/01/2016 N 5,~~169~~126,~~759~~729.0568 5,~~162~~118,~~965~~859.8066 0612/01/2006 968000157 N/A 01/11/2016 N 5,~~118~~088,~~460~~679.3058 5,~~113~~083,~~830~~086.9667 0612/11/2006 304100394 N/A 02/11/2016 N 5,088,000.00 5,088,000.00 0612/11/2006 940952283 N/A 01/01/2016 N 5,~~072~~043,~~653~~138.0990 5,~~068~~037,~~065~~596.1804 0612/01/2006 304100307 N/A 11/11/2015 N 4,~~956~~914,~~877~~926.2042 4,~~950~~907,~~248~~265.3917 0612/11/2006 968000161 N/A 11/11/2015 N 4,~~953~~908,~~619~~225.5875 4,~~946~~900,~~395~~033.2896 0612/11/2006 304100283 N/A 09/11/2015 N 4,~~937~~891,~~565~~090.7579 4,~~930~~882,~~157~~727.27 0612/11/2006 968000163 N/A 11/11/2015 N 4,~~769~~740,~~401~~169.8162 4,~~764~~734,~~834~~725.3338 0612/11/2006 304100280 N/A 09/11/2015 N 4,~~740~~695,~~063~~447.1218 4,~~732~~687,~~950~~418.9920 0612/11/2006 940952118 N/A 01/01/2016 N 4,~~731~~706,~~408~~058.6578 4,~~727~~701,~~507~~222.0604 0612/01/2006 968000166 N/A 11/11/2015 N 4,650,000.00 4,650,000.00 0612/11/2006 304100231 N/A 07/11/2015 N 4,640,000.00 4,640,000.00 0612/11/2006 30256187 N/A 02/01/2016 N 4,~~584~~556,~~198~~223.8640 4,~~579~~551,~~825~~016.7487 0612/01/2006 968000169 N/A 12/11/2015 N 4,~~576~~550,~~784~~248.1516 4,~~572~~545,~~662~~259.1200 0612/11/2006 304100232 N/A 07/11/2015 N 4,480,000.00 4,480,000.00 0612/11/2006 30256188 N/A 03/01/2016 N 4,~~391~~367,~~767~~293.8875 4,~~387~~362,~~979~~665.6080 0612/01/2006 304100267 N/A 08/11/2015 N 4,400,000.00 4,400,000.00 0612/11/2006 968000173 N/A 09/11/2015 N 4,~~359~~329,~~485~~731.7167 4,~~354~~324,~~788~~283.4579 0612/11/2006 304100300 N/A 10/11/2020 N 4,261,500.00 4,261,500.00 0612/11/2006 30256189 N/A 03/01/2016 N 4,200,000.00 4,200,000.00 0612/01/2006 940952328 N/A 01/01/2016 N 4,~~161~~104,~~348~~595.1363 4,~~152~~094,~~213~~558.8394 0612/01/2006 30256190 N/A 01/01/2016 N 4,175,000.00 4,175,000.00 0612/01/2006 968000178 N/A 08/11/2015 N 4,~~060~~034,~~309~~151.9167 4,~~056~~029,~~204~~314.9758 0612/11/2006 968000179 N/A 08/11/2015 N 3,~~986~~960,~~350~~889.4088 3,~~982~~956,~~358~~174.5191 0612/11/2006 304100333 N/A 12/11/2015 N 3,~~968~~931,~~355~~086.3691 3,~~962~~924,~~409~~388.9442 0612/11/2006 304100274 N/A 09/11/2015 N 3,900,000.00 3,900,000.00 0612/11/2006 940952315 N/A 02/01/2016 N 3,~~787~~764,~~294~~981.4059 3,~~783~~760,~~819~~802.9574 0612/01/2006 30256191 N/A 02/01/2016 N 3,~~737~~714,~~267~~801.3095 3,~~733~~710,~~761~~609.2773 0612/01/2006 968000184 N/A 11/11/2015 N 3,~~736~~713,~~218~~520.5434 3,~~732~~709,~~675~~286.39 0612/11/2006 968000185 N/A 09/11/2015 N 3,~~686~~600,~~706~~450.1869 3,~~672~~585,~~660~~514.3626 0612/11/2006 30256192 N/A 01/01/2016 N 3,~~583~~560,~~404~~072.4945 3,~~579~~555,~~733~~775.6879 0612/01/2006 940951718 N/A 02/01/2016 N 3,~~488~~467,~~317~~812.4407 3,~~485~~463,~~125~~970.2416 0612/01/2006 30256193 N/A 01/01/2016 N 3,~~484~~462,~~454~~733.6066 3,~~481~~458,~~052~~704.4723 0612/01/2006 304100316 N/A 11/11/2015 N 3,~~417~~394,~~522~~920.4219 3,~~413~~390,~~963~~764.0265 0612/11/2006 940952266 N/A 01/01/2016 N 3,~~236~~217,~~303~~345.3090 3,~~233~~213,~~354~~790.15 06 12/01/2006 30256194 N/A 03/01/2016 N 3,~~193~~175,~~842~~518.6766 3,~~190~~172,~~996~~072.6260 0612/01/2006 30256195 N/A 02/01/2016 N 2,~~989~~970,~~406~~501.2264 2,~~986~~967,~~439~~004.9484 0612/01/2006 940952299 N/A 12/01/2015 N 2,850,000.00 2,850,000.00 0612/01/2006 940952327 N/A 01/01/2016 N 2,~~680~~575,~~708~~989.1157 2,~~663~~557,~~597~~982.3280 0612/01/2006 940952356 N/A 02/01/2016 N 2,~~631~~617,~~686~~369.0448 2,~~629~~614,~~477~~647.6448 0612/01/2006 880255760 N/A 01/01/2024 N 2,~~461~~451,~~830~~152.0592 2,~~460~~449,~~236~~018.4434 0612/01/2006 304100281 N/A 09/11/2015 N 2,~~271~~249,~~280~~901.2473 2,~~267~~246,~~872~~054.3451 0612/11/2006 Totals 3,~~107~~103,~~877~~458,~~872~~001.2782 3,~~107~~102,~~184~~623,~~720~~524.9542 See footnotes on the last page of this section.

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

NOI Detail Loan ODCR Property City State Ending Number Type Scheduled Balance 30252733 1 Multi-Family San Francisco CA 350,000,000.00 30253544 2 Retail Dallas TX 125,000,000.00 30253351 3 Office Orlando FL 77,000,000.00 30253123 4 Lodging Philadelphia PA 72,000,000.00 968000005 5 Office Spokane WA 7069,~~156~~679,~~005~~653.1504 30253724 6 Retail Woodbury MN 65,000,000.00 304100298 7 Office Various PA 61,000,000.00 30256138 8 Multi-Family Phoenix AZ 38,500,000.00 30256139 9 Multi-Family Germantown TN 22,140,000.00 940952229 10 Office Hollywood CA 55,000,000.00 30256140 11 Office Anaheim CA 52,000,000.00 968000012 12 Office Cherry Hill NJ 50,400,000.00 304100292 13 Office East Hartford CT 44,000,000.00 304100331 14 Office Rockville MD 43,000,000.00 30256141 15 Office Brisbane CA 39,625,000.00 940952349 16 Retail Bloomingdale IL 39,000,000.00 968000017 17 Mixed Use New York NY 38,000,000.00 940952218 18 Multi-Family Austin TX 33,100,000.00 968000019 19 Office Phoenix AZ 31,750,000.00 30256142 20 Industrial Memphis TN 14,600,000.00 30256145 21 Office Memphis TN 4,900,000.00 30256146 22 Office Memphis TN 4,400,000.00 30256147 23 Industrial Memphis TN 3,600,000.00 30256148 24 Industrial Memphis TN 3,500,000.00 304100345 25 Office San Diego CA 31,000,000.00 30256149 26 Multi-Family Albuquerque NM 30,700,000.00 968000027 27 Retail Auburn WA 8,800,000.00 968000028 28 Retail Vancouver WA 8,000,000.00 968000029 29 Retail Tukwila WA 7,000,000.00 968000030 30 Retail Roseburg OR 6,000,000.00 30256150 31 Retail Springfield MA 29,760,000.00 304100293 32 Office Saint Louis MO 28,700,000.00 30256151 33 Multi-Family Various TN 28,600,000.00 304100392 34 Multi-Family West Lafayette IN 28,600,000.00 940952212 35 Industrial Warren MI 26,~~755~~570,~~998~~237.3640 30256152 36 Multi-Family Various TX 26,650,000.00 940951981 37 Retail Chula Vista CA 24,~~775~~619,~~646~~965.4115 304100362 38 Retail Wappingers Falls NY 24,000,000.00 30256153 39 Multi-Family Greensboro NC 23,700,000.00 940952282 40 Multi-Family Plano TX 22,475,000.00 30256154 41 Multi-Family Virginia Beach VA 22,000,000.00 968000042 42 Retail San Jose CA 21,630,000.00 304100304 43 Retail Pittsburgh PA 21,000,000.00 968000044 44 Multi-Family Tallahassee FL 21,000,000.00 304100339 45 Multi-Family Austell GA 20,750,000.00 968000046 46 Office Fort Lauderdale FL 20,440,000.00 30256155 47 Multi-Family Smyrna GA 20,000,000.00 30256156 48 Retail Alpharetta GA 20,000,000.00 940951944 49 Office Detroit MI 19,~~874~~691,~~460~~096.5064 304100305 50 Retail Austin TX 19,500,000.00 30256157 51 Retail Dix Hills NY 19,000,000.00 304100335 52 Office Rochester Hills MI 19,000,000.00 304100287 53 Office Bowie MD 17,825,000.00 30256158 54 Multi-Family Greenville SC 6,270,000.00 30256159 55 Multi-Family Greenville SC 4,660,000.00 30256160 56 Multi-Family Anderson SC 4,400,000.00 30256161 57 Multi-Family Anderson SC 2,470,000.00 30256162 58 Retail Hawthorne CA 17,300,000.00 30256163 59 Office New York NY 17,000,000.00 940952314 60 Multi-Family Memphis TN 17,000,000.00 968000061 61 Multi-Family San Antonio TX 16,850,000.00 30256164 62 Office Coppell TX 16,600,000.00 30256165 63 Office Coral Gables FL 16,~~453~~354,~~006~~310.9406 304100306 64 Office Charlotte NC 16,200,000.00 968000065 65 Retail Buena Park CA 15,750,000.00 968000066 66 Office Shelton CT 15,~~628~~513,~~905~~205.6392 30256166 67 Retail Henderson NV 15,500,000.00 304100338 68 Office Columbia SC 15,~~407~~314,~~307~~378.4499 968000069 69 Lodging Various Various 14,~~682~~554,~~197~~498.4389 304100291 70 Retail Orlando FL 14,~~400~~367,~~000~~805.0035 30256167 71 Retail New York NY 14,000,000.00 30256168 72 Multi-Family Durham NC 13,950,000.00 304100309 73 Multi-Family Ames IA 13,755,000.00 304100299 74 Retail New York NY 13,670,000.00 968000075 75 Retail Colonial Heights VA 13,215,000.00 304100326 76 Retail Aston Township PA 13,~~158~~080,~~680~~665.4175 304100271 77 Office Chelmsford MA 13,~~123~~038,~~599~~388.1553 30256169 78 Multi-Family Charlotte NC 13,000,000.00 968000079 79 Retail Westminster MD 12,~~892~~800,~~915~~925.9115 304100374 80 Multi-Family Southaven MS 12,720,000.00 304100329 81 Retail Sunnyvale CA 12,529,000.00 304100311 82 Multi-Family New Berlin WI 12,500,000.00 304100290 83 Multi-Family Houston TX 12,375,000.00 30256170 84 Retail Roswell GA 12,000,000.00 30256171 85 Office Chantilly VA 11,800,000.00 304100247 86 Office Boynton Beach FL 11,500,000.00 968000087 87 Office Glendale AZ 11,400,000.00 940952347 88 Retail Tampa FL 11,400,000.00 968000089 89 Retail Bradenton FL 11,000,000.00 940952325 90 Lodging Erlanger KY 11,000,000.00 30256172 91 Office Various TX 10,~~537~~447,~~743~~358.2195 940952324 92 Lodging Erlanger KY 10,500,000.00 940952303 93 Office Ontario CA 10,~~445~~382,~~791~~045.3010 968000094 94 Multi-Family Monroeville PA 10,~~400~~377,~~000~~943.00 304100289 95 Office Clayton MO 10,300,000.00 940952167 96 Lodging Lincolnshire IL 10,~~250~~192,~~528~~653.6917 30256173 97 Multi-Family Winston-Salem NC 10,150,000.00 940952168 98 Lodging Glenview IL 109,~~001~~945,~~729~~258.4974 30256176 99 Office Newport Beach CA 10,000,000.00 968000100 100 Retail Martinez CA 10,000,000.00 304100302 101 Multi-Family Haltom City TX 10,000,000.00 968000102 102 Multi-Family South Strabane Township PA 10,000,000.00 940952321 103 Mixed Use Auburn Hills MI 10,000,000.00 968000104 104 Retail Huntington NY 9,~~948~~880,~~668~~311.1814 304100396 105 Office New Albany OH 9,600,000.00 940952239 106 Lodging Chantilly VA 9,~~431~~349,~~473~~814.0891 968000107 107 Retail Lakeland FL 9,300,000.00 304100328 108 Industrial San Diego CA 9,230,000.00 968000109 109 Lodging Newport News VA 8,~~933~~854,~~726~~684.2465 304100284 110 Mixed Use Hemet CA 8,900,000.00 968000111 111 Office San Rafael CA 8,750,000.00 304100272 112 Office Richmond VA 8,550,000.00 304100324 113 Retail Terre Haute IN 8,280,000.00 304100303 114 Industrial Various CA 8,250,000.00 304100337 115 Other Windham NH 8,~~196~~143,~~771~~316.3562 940952290 116 Industrial Brookfield WI 8,100,000.00 30256177 117 Multi-Family Fairfield OH 8,000,000.00 304100276 118 Retail Lewisville NC 7,950,000.00 968000119 119 Lodging Daytona Beach FL 7,~~914~~840,~~232~~054.4428 304100320 120 Lodging Chesapeake VA 7,~~894~~780,~~080~~076.8023 940952216 121 Multi-Family East Orange NJ 7,~~767~~722,~~833~~274.9790 30256178 122 Retail Wilmington DE 7,~~758~~709,~~646~~934.9147 968000123 123 Other Canoga Park CA 7,~~691~~644,~~533~~943.1522 30256179 124 Office Chelmsford MA 7,500,000.00 304100317 125 Multi-Family Henderson NV 7,~~360~~309,~~127~~599.3374 304100323 126 Retail Littleton NH 7,~~344~~297,~~905~~708.3727 304100312 127 Mixed Use Boston MA 7,350,000.00 304100321 128 Retail Boston MA 7,~~296~~251,~~855~~374.9221 940952030 129 Self Storage Belleville NJ 7,~~207~~106,~~056~~984.9155 30256180 130 Multi-Family Greenville NC 7,250,000.00 30256181 131 Lodging Phoenix AZ 7,200,000.00 940952311 132 Office Alexandria VA 7,049,000.00 304100341 133 Retail Corona CA 6,800,000.00 304100334 134 Retail Birmingham AL 6,~~756~~712,~~304~~427.5607 304100210 135 Retail Poughkeepsie NY 6,~~731~~685,~~943~~056.7786 304100330 136 Industrial Lake Zurich IL 6,~~554~~513,~~486~~843.6792 304100256 137 Retail Menomonee Falls WI 6,~~423~~377,~~926~~255.4625 30256182 138 Multi-Family Stafford VA 6,400,000.00 304100315 139 Mixed Use Lebanon NJ 6,~~356~~292,~~658~~915.6398 940952297 140 Retail Savannah GA 6,307,000.00 968000141 141 Retail Creve Coeur MO 6,250,000.00 30256183 142 Multi-Family Greenville NC 6,~~167~~128,~~025~~175.5718 304100313 143 Mixed Use St. Charles IL 6,~~151~~109,~~477~~848.40 304100212 144 Retail Manassas VA 5,~~722~~682,~~607~~755.2080 30256184 145 Retail Brooklyn NY 5,~~720~~685,~~296~~365.5876 940952287 146 Industrial Cypress CA 5,~~666~~632,~~475~~880.6130 968000147 147 Retail Moon Township PA 5,650,000.00 30256185 148 Retail New York NY 5,600,000.00 304100308 149 Retail Wausau WI 5,~~454~~414,~~269~~968.1385 968000150 150 Office Diamond Bar CA 5,400,000.00 940952329 151 Self Storage North Brunswick NJ 5,~~289~~215,~~129~~688.5525 30256186 152 Self Storage Seattle WA 5,300,000.00 304100322 153 Retail Englewood OH 5,300,000.00 304100282 154 Lodging Radford VA 5,~~225~~175,~~966~~690.7293 968000155 155 Retail Philadelphia PA 5,~~194~~159,~~061~~089.1857 940951954 156 Lodging Lake Oswego OR 5,~~162~~118,~~965~~859.8066 968000157 157 Retail Whittier CA 5,~~113~~083,~~830~~086.9667 304100394 158 Retail Fresno CA 5,088,000.00 940952283 159 Multi-Family Newark DE 5,~~068~~037,~~065~~596.1804 304100307 160 Lodging Grasonville MD 4,~~950~~907,~~248~~265.3917 968000161 161 Lodging Daytona Beach FL 4,~~946~~900,~~395~~033.2896 304100283 162 Lodging Leesburg VA 4,~~930~~882,~~157~~727.27 968000163 163 Retail Miami Beach FL 4,~~764~~734,~~834~~725.3338 304100280 164 Lodging Staunton VA 4,~~732~~687,~~950~~418.9920 940952118 165 Lodging Tucson AZ 4,~~727~~701,~~507~~222.0604 968000166 166 Multi-Family Seattle WA 4,650,000.00 304100231 167 Multi-Family Charleston SC 4,640,000.00 30256187 168 Retail Beaver Creek OH 4,~~579~~551,~~825~~016.7487 968000169 169 Industrial Syracuse NY 4,~~572~~545,~~662~~259.1200 304100232 170 Multi-Family Charleston SC 4,480,000.00 30256188 171 Retail Woods Cross UT 4,~~387~~362,~~979~~665.6080 304100267 172 Retail Delafield WI 4,400,000.00 968000173 173 Retail Tell City IN 4,~~354~~324,~~788~~283.4579 304100300 174 Retail Durham NC 4,261,500.00 30256189 175 Retail Las Vegas NV 4,200,000.00 940952328 176 Self Storage Mountainside NJ 4,~~152~~094,~~213~~558.8394 30256190 177 Retail Inglewood CA 4,175,000.00 968000178 178 Retail Manchester VT 4,~~056~~029,~~204~~314.9758 968000179 179 Retail Duluth GA 3,~~982~~956,~~358~~174.5191 304100333 180 Mixed Use Darien CT 3,~~962~~924,~~409~~388.9442 304100274 181 Other Chicago IL 3,900,000.00 940952315 182 Retail Independence MO 3,~~783~~760,~~819~~802.9574 30256191 183 Mixed Use West Covina CA 3,~~733~~710,~~761~~609.2773 968000184 184 Retail Fife WA 3,~~732~~709,~~675~~286.39 968000185 185 Retail Puyallup WA 3,~~672~~585,~~660~~514.3626 30256192 186 Multi-Family Mount Kisco NY 3,~~579~~555,~~733~~775.6879 940951718 187 Retail Mesa AZ 3,~~485~~463,~~125~~970.2416 30256193 188 Multi-Family Napa CA 3,~~481~~458,~~052~~704.4723 304100316 189 Multi-Family Grass Valley CA 3,~~413~~390,~~963~~764.0265 940952266 190 Multi-Family Grand Forks ND 3,~~233~~213,~~354~~790.1506 30256194 191 Retail Paris TN 3,~~190~~172,~~996~~072.6260 30256195 192 Multi-Family Brooklyn NY 2,~~986~~967,~~439~~004.9484 940952299 193 Multi-Family Batavia OH 2,850,000.00 940952327 194 Self Storage Toms River NJ 2,~~663~~557,~~597~~982.3280 940952356 195 Retail Columbus IN 2,~~629~~614,~~477~~647.6448 880255760 196 Multi-Family Hagerstown MD 2,~~460~~449,~~236~~018.4434 304100281 197 Lodging Charlottesville VA 2,~~267~~246,~~872~~054.3451 Totals 3,~~107~~102,~~184~~623,~~720~~524.9542

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 30252733 0.00 014,868,179.0071 01/01/2006 09/30/2006 30253544 0.00 05,584,087.0039 01/01/2006 06/30/2006 30253351 0.00 04,742,743.00 01/01/2006 06/30/2006 30253123 5,805,459.64 06,741,588.00 01/01/2006 09/30/2006 968000005 0.00 0.00 30253724 0.00 02,400,870.0037 01/01/2006 09/30/2006 304100298 0.00 14,~~569~~270,~~698~~848.3515 01/01/2006 0309/3130/2006 30256138 0.00 0.00 30256139 0.00 0.00 940952229 0.00 0.00 30256140 0.00 03,906,201.0023 01/01/2006 09/30/2006 968000012 0.00 03,585,623.00 01/01/2006 09/30/2006 304100292 0.00 02,052,383.0011 01/01/2006 06/30/2006 304100331 0.00 02,217,125.0055 01/01/2006 06/30/2006 30256141 0.00 03,961,611.0004 940952349 0.00 01,194,705.0027 02/01/2006 06/30/2006 968000017 0.00 0.00 940952218 0.00 01,116,428.0074 01/01/2006 06/30/2006 968000019 0.00 02,212,511.00 01/01/2006 09/30/2006 30256142 1,382,591.00 0.00 30256145 0.00 0418,913.00 01/01/2006 09/30/2006 30256146 0.00 0427,190.00 01/01/2006 09/30/2006 30256147 0.00 0332,256.00 01/01/2006 09/30/2006 30256148 0.00 0275,514.00 01/01/2006 09/30/2006 304100345 0.00 02,489,739.0040 01/01/2006 09/30/2006 30256149 0.00 02,020,456.0050 01/01/2006 09/30/2006 968000027 0.00 0.00 968000028 0.00 0.00 968000029 0.00 0.00 968000030 0.00 0.00 30256150 0.00 01,288,700.0071 01/01/2006 06/30/2006 304100293 0.00 01,300,115.0077 01/01/2006 06/30/2006 30256151 0.00 01,539,937.0020 01/01/2006 304100392 0.00 01,189,012.0035 01/01/2006 06/30/2006 940952212 0.00 0.00 30256152 0.00 0638,056.0043 940951981 0.00 0793,096.0059 02/01/2006 06/30/2006 304100362 0.00 01,370,322.0087 01/01/2006 06/30/2006 30256153 0.00 01,551,838.0009 01/01/2006 09/30/2006 940952282 0.00 0724,735.0005 01/01/2006 05/31/2006 30256154 0.00 01,419,807.0060 01/01/2006 09/30/2006 968000042 0.00 0.00 304100304 0.00 0.00 968000044 0.00 0569,560.0003 01/01/2006 03/31/2006 304100339 0.00 0968,124.0016 01/01/2006 06/30/2006 968000046 0.00 0.00 30256155 0.00 0892,040.0018 01/01/2006 06/30/2006 30256156 0.00 01,348,906.0041 01/01/2006 09/30/2006 940951944 0.00 0986,439.0064 01/01/2006 06/30/2006 304100305 0.00 01,888,397.0068 01/01/2006 09/30/2006 30256157 0.00 01,267,311.0049 01/01/2006 09/30/2006 304100335 0.00 0756,084.0024 01/01/2006 06/30/2006 304100287 0.00 0851,720.0080 01/01/2006 06/30/2006 30256158 0.00 01,301,264.0022 01/01/2006 09/30/2006 30256159 0.00 01,301,264.0022 01/01/2006 09/30/2006 30256160 0.00 01,301,264.0022 01/01/2006 09/30/2006 30256161 0.00 01,301,264.0022 01/01/2006 09/30/2006 30256162 0.00 0754,910.0090 01/01/2006 06/30/2006 30256163 0.00 01,085,394.0039 01/01/2006 09/30/2006 940952314 0.00 0648,953.00 01/01/2006 06/30/2006 968000061 0.00 0.00 30256164 0.00 0.00 30256165 0.00 0.00 304100306 0.00 0835,670.0026 01/01/2006 06/30/2006 968000065 0.00 0.00 968000066 0.00 0.00 30256166 0.00 0785,107.0032 01/01/2006 09/30/2006 304100338 0.00 ~~459~~1,~~812~~059,358.4075 01/01/2006 0306/3130/2006 968000069 0.00 0.00 304100291 0.00 0.00 30256167 0.00 0227,115.0076 07/01/2006 09/30/2006 30256168 0.00 0620,417.0010 01/01/2006 06/30/2006 304100309 0.00 0796,683.0007 01/01/2006 06/30/2006 304100299 0.00 ~~316~~539,~~451~~717.7260 01/01/2006 0306/3130/2006 968000075 0.00 0341,386.0032 01/01/2006 03/31/2006 304100326 0.00 0628,530.0062 01/01/2006 06/30/2006 304100271 0.00 0656,081.0062 01/01/2006 06/30/2006 30256169 0.00 0716,511.00 01/01/2006 09/30/2006 968000079 0.00 0.00 304100374 0.00 0665,844.0043 01/01/2006 06/30/2006 304100329 0.00 0546,873.0059 01/01/2006 06/30/2006 304100311 01,013,464.0020 0537,688.0096 01/01/2006 06/30/2006 304100290 0.00 0931,302.0003 01/01/2006 06/30/2006 30256170 0.00 0948,462.0022 01/01/2006 09/30/2006 30256171 0.00 0469,376.00 01/01/2006 06/30/2006 304100247 0.00 0730,957.0076 01/01/2006 09/30/2006 968000087 0.00 0.00 940952347 0.00 0604,531.0014 01/01/2006 06/30/2006 968000089 0.00 0.00 940952325 0.00 01,130,288.0034 01/01/2006 09/30/2006 30256172 0.00 0918,435.0099 01/01/2006 09/30/2006 940952324 0.00 01,017,742.0002 01/01/2006 09/30/2006 940952303 0.00 0.00 968000094 0.00 0.00 304100289 0.00 0595,120.0033 01/01/2006 06/30/2006 940952167 0.00 0584,950.00 01/01/2006 06/30/2006 30256173 0.00 0695,519.0020 01/01/2006 09/30/2006 940952168 0.00 01,077,102.00 01/01/2006 09/30/2006 30256176 644,432.00 0247,581.0055 01/01/2006 06/30/2006 968000100 0.00 0717,971.0055 01/01/2006 09/30/2006 304100302 0.00 ~~229~~410,~~047~~549.00 01/01/2006 0306/3125/2006 968000102 0.00 0.00 940952321 0.00 0452,708.0011 01/01/2006 06/30/2006 968000104 0.00 0677,455.00 01/01/2006 09/30/2006 304100396 0.00 0524,845.0050 01/01/2006 08/31/2006 940952239 0.00 0969,194.00 10/01/2005 07/31/2006 968000107 0.00 0.00 304100328 0.00 0720,113.0097 01/01/2006 09/30/2006 968000109 0.00 0.00 304100284 0.00 0439,363.0090 01/01/2006 06/30/2006 968000111 0.00 0.00 304100272 0.00 0486,640.0031 01/01/2006 06/30/2006 304100324 0.00 0350,721.0030 01/01/2006 06/30/2006 304100303 0.00 0381,603.0054 01/01/2006 06/30/2006 304100337 0.00 ~~216~~528,~~351~~696.8075 01/01/2006 0309/3130/2006 940952290 0.00 0591,716.0009 01/01/2006 09/30/2006 30256177 0.00 0344,037.0038 01/01/2006 06/30/2006 304100276 0.00 ~~173~~526,~~163~~534.8516 01/01/2006 0309/3130/2006 968000119 0.00 0.00 304100320 0.00 0.00 940952216 0.00 0318,943.00 30256178 0.00 0580,959.0099 01/01/2006 09/30/2006 968000123 0.00 0.00 30256179 0.00 0465,105.00 01/01/2006 06/30/2006 304100317 0.00 0412,481.0052 01/01/2006 06/30/2006 304100323 0.00 150,087.04 01/01/2006 03/31/2006 304100312 0.00 0262,369.00 01/01/2006 06/30/2006 304100321 0.00 0473,518.0010 01/01/2006 06/30/2006 940952030 0.00 0625,606.0015 01/01/2006 09/30/2006 30256180 0.00 0401,253.0079 01/01/2006 09/30/2006 30256181 0.00 01,283,381.00 01/01/2006 09/30/2006 940952311 0.00 0.00 304100341 0.00 0355,570.0057 01/01/2006 06/30/2006 304100334 0.00 0361,139.0067 01/01/2006 06/30/2006 304100210 0.00 0303,246.0072 01/01/2006 06/30/2006 304100330 0.00 0.00 304100256 0.00 0284,822.0007 01/01/2006 06/30/2006 30256182 0.00 0425,915.0026 01/01/2006 09/30/2006 304100315 0.00 0341,577.0009 01/01/2006 06/30/2006 940952297 0.00 0474,832.0004 01/01/2006 09/30/2006 968000141 0.00 0536,327.00 01/01/2006 09/30/2006 30256183 0.00 0456,397.0013 01/01/2006 09/30/2006 304100313 0.00 ~~167~~254,~~511~~920.5587 01/01/2006 0306/3130/2006 304100212 0.00 0263,414.0070 01/01/2006 06/30/2006 30256184 0.00 0162,006.0032 04/01/2006 06/30/2006 940952287 0.00 0.00 968000147 0.00 0.00 30256185 0.00 0.00 304100308 0.00 0262,461.0013 01/01/2006 06/30/2006 968000150 0.00 0.00 940952329 0.00 0596,400.0035 01/01/2006 09/30/2006 30256186 0.00 0.00 304100322 0.00 ~~128~~275,~~895~~114.5520 01/01/2006 0306/3130/2006 304100282 0.00 0.00 968000155 0.00 0.00 940951954 0.00 0454,664.00 01/01/2006 09/30/2006 968000157 0.00 0.00 304100394 0.00 0.00 940952283 0.00 0273,938.0076 01/01/2006 06/30/2006 304100307 0.00 0.00 968000161 0.00 0.00 304100283 0.00 0.00 968000163 0.00 0.00 304100280 0.00 0.00 940952118 564,853.56 0494,266.0021 01/01/2006 06/30/2006 968000166 0.00 0188,352.0080 01/01/2006 06/30/2006 304100231 0.00 85308,~~755~~800.3704 01/01/2006 0309/3130/2006 30256187 0.00 0.00 968000169 0.00 0.00 304100232 0.00 ~~106~~315,~~898~~144.5709 01/01/2006 0309/3130/2006 30256188 0.00 0187,229.0004 01/01/2006 06/30/2006 304100267 0.00 0.00 968000173 0.00 0.00 304100300 0.00 0.00 30256189 0.00 0376,536.0008 01/01/2006 09/30/2006 940952328 0.00 0427,990.0061 01/01/2006 09/30/2006 30256190 0.00 0341,525.0097 01/01/2006 09/30/2006 968000178 0.00 0.00 968000179 0.00 0.00 304100333 0.00 0.00 304100274 0.00 0.00 940952315 0.00 0.00 30256191 0.00 0343,161.0079 01/01/2006 09/30/2006 968000184 0.00 0.00 968000185 0.00 0.00 30256192 0.00 051,473.00 01/01/2006 06/30/2006 940951718 0.00 0131,705.0085 01/01/2006 06/30/2006 30256193 0304,209.0066 0325,344.0060 01/01/2006 09/30/2006 304100316 0.00 0.00 940952266 0.00 0334,338.0096 01/01/2006 09/30/2006 30256194 0.00 0.00 30256195 0.00 0.00 940952299 0.00 0226,673.00 01/01/2006 09/30/2006 940952327 0.00 0.00 940952356 0.00 0185,096.0072 02/01/2006 09/30/2006 880255760 0.00 084,605.0093 01/01/2006 06/30/2006 304100281 0.00 0.00

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 12/15/2006 0 $0.00 0 $0.00 0 $0.00 11/17/2006 0 $0.00 0 $0.00 0 $0.00 10/17/2006 0 $0.00 0 $0.00 0 $0.00 09/15/2006 1 $28,600,000.00 0 $0.00 0 $0.00 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 05/17/2006 0 $0.00 0 $0.00 0 $0.00 04/17/2006 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 12/15/2006 0 $0.00 0 $0.00 0 $0.00 11/17/2006 0 $0.00 0 $0.00 0 $0.00 10/17/2006 0 $0.00 0 $0.00 0 $0.00 09/15/2006 0 $0.00 0 $0.00 0 $0.00 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 05/17/2006 0 $0.00 0 $0.00 0 $0.00 04/17/2006 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 12/15/2006 0 $0.00 0 $0.00 5.510988% 5.473522% 97 11/17/2006 0 $0.00 0 $0.00 5.510987% 5.473519% 98 10/17/2006 0 $0.00 0 $0.00 5.510985% 5.473515% 99 09/15/2006 0 $0.00 0 $0.00 5.510987% 5.473515% 100 08/17/2006 0 $0.00 0 $0.00 5.510988% 5.473514% 101 07/17/2006 0 $0.00 0 $0.00 5.510989% 5.473513% 102 06/16/2006 0 $0.00 0 $0.00 5.510990% 5.473513% 103 05/17/2006 0 $0.00 0 $0.00 5.510991% 5.473513% 104 04/17/2006 0 $0.00 0 $0.00 5.510992% 5.473512% 105 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference ~~30256161~~304100331 5714 0 0511/11/2006 206,041.67 206,041.67 B 304100392 34 0 11/11/2006 134,896.67 134,896.67 B 30256152 36 0 11/01/2006 121,479.58 121,479.58 A 968000044 44 0 11/11/2006 92,~~693~~400.9400 92,400.00 B 304100339 45 0 11/11/2006 89,~~693~~916.9467 89,916.67 B 30256155 47 0 11/01/2006 92,566.67 92,566.67 A 304100247 86 0 0511/11/2006 5049,~~702~~066.2267 5049,~~702~~066.2267 B ~~304100313~~968000087 ~~143~~87 0 0511/11/2006 3448,~~115~~545.9600 3448,~~115~~545.9600 B 968000155 155 0 0511/11/2006 28,~~727~~743.5611 28,~~727~~743.5611 B Totals 49 ~~125~~863,~~239~~656.6804 ~~125~~863,~~239~~656.6804

Delinquency Loan Detail (continued) Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~30256161~~304100331 243,~~470~~000,000.00 0.00 304100392 28,600,000.00 0.00 30256152 26,650,000.00 0.00 968000044 21,000,000.00 0.00 304100339 20,750,000.00 0.00 30256155 20,000,000.00 0.00 304100247 11,500,000.00 0.00 ~~304100313~~968000087 611,~~157~~400,~~860~~000.7500 0.00 968000155 5,~~199~~165,~~417~~363.35 0.00 Totals 25188,~~327~~065,~~278~~363.1035 0.00

Delinquency Loan Detail (continued) Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (2 loans) 214,046.25 214,046.25 46,650,000.00 0.00 Total for Status Code = B (47 loans) ~~125~~649,~~239~~609.6879 ~~125~~649,~~239~~609.6879 25141,~~327~~415,~~278~~363.1035 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 · CD 2006-CD2