10-D 1 gsm06gg6_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 11, 2006 to December 12, 2006 Commission File Number of issuing entity: 333-127968-01 GS Mortgage Securities Trust 2006-GG6 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor: 333-127968 GS Mortgage Securities Corporation II (Exact name of depositor as specified in its charter) Greenwich Capital Financial Products, Inc. Goldman Sachs Mortgage Company (Exact name of sponsors as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196544 54-2196545 (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-M ______ ______ ___X___ ___________ A-J ______ ______ ___X___ ___________ B ______ ______ ___X___ ___________ C ______ ______ ___X___ ___________ D ______ ______ ___X___ ___________ E ______ ______ ___X___ ___________ F ______ ______ ___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 12, 2006 a distribution was made to holders of GS Mortgage Securities Trust 2006-GG6. 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 GS Mortgage Securities Trust 2006-GG6, relating to the December 12, 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. GS Mortgage Securities Corporation II (Depositor) /s/ Leo Z. Huang Leo Z. Huang, Chief Financial Officer Date: December 27, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of GS Mortgage Securities Trust 2006-GG6, relating to the December 12, 2006 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 GS Mortgage Securities Corporation II Commercial Mortgage Pass-Through Certificates Series 2006-GG6 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available @ www.ctslink.com/cmbs Payment Date: December 12, 2006 Record Date: November 30, 2006 Determination Date: December 06, 2006 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 22 NOI Detail 23 - 28 Principal Prepayment Detail 29 Historical Detail 30 Delinquency Loan Detail 31 - 32 Specially Serviced Loan Detail 33 - 34 Advance Summary 35 Modified Loan Detail 36 Historical Liquidated Loan Detail 37 Historical Bond/Collateral Loss Reconciliation Detail 38 Interest Shortfall Reconciliation Detail 39 - 40 Supplemental Reporting 41 Depositor GS Mortgage Securities Corporation II 85 Broad Street New York, NY 10004 Contact: Dan Sparks Phone Number: (212) 902-1000 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 ING Clarion Partners, LLC 230 Park Avenue 12th Floor New York, NY 10169 Contact: Bruce Morrison Phone Number: (212) 883-2500 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 36228CWT6 5.417000% 102,000,000.00 ~~100~~96,~~608~~429,~~864~~566.6109 ~~656~~781,~~186~~341.8708 ~~454~~435,~~165~~299.1813 A-2 36228CWU3 5.506000% 1,052,000,000.00 1,052,000,000.00 0.00 4,826,926.67 A-3 36228CWV1 5.~~739009~~551692% 75,600,000.00 75,600,000.00 0.00 ~~361~~349,~~557~~756.5763 A-AB 36228CWW9 5.587000% 187,800,000.00 187,800,000.00 0.00 874,365.50 A-4 36228CWX7 5.553000% 1,001,467,000.00 1,001,467,000.00 0.00 4,634,288.54 A-1A 36228CWY5 5.556000% 311,801,000.00 311,~~769~~677,~~935~~305.3903 1417,~~474~~248.8660 1,443,~~494~~065.8092 A-M 36228CWZ2 5.622000% 390,095,000.00 390,095,000.00 0.00 1,827,595.08 A-J 36228CXA6 5.~~782009~~594692% 292,572,000.00 292,572,000.00 0.00 1,~~409~~364,~~711~~041.6398 B 36228CXB4 5.~~813009~~625692% 19,504,000.00 19,504,000.00 0.00 9491,~~480~~436.7726 C 36228CXC2 5.~~813009~~625692% 48,762,000.00 48,762,000.00 0.00 ~~236~~228,~~211~~600.6201 D 36228CXD0 5.~~813009~~625692% 39,010,000.00 39,010,000.00 0.00 ~~188~~182,~~971~~881.2489 E 36228CXE8 5.~~813009~~625692% 29,257,000.00 29,257,000.00 0.00 ~~141~~137,~~726~~159.0107 F 36228CXF5 5.~~813009~~625692% 43,886,000.00 43,886,000.00 0.00 ~~212~~205,~~591~~740.4395 G 36228CXK4 5.~~813009~~625692% 39,009,000.00 39,009,000.00 0.00 ~~188~~182,~~966~~877.3920 H 36228CXL2 5.~~813009~~625692% 39,010,000.00 39,010,000.00 0.00 ~~188~~182,~~971~~881.2489 J 36228CXM0 5.~~813009~~625692% 43,886,000.00 43,886,000.00 0.00 ~~212~~205,~~591~~740.4395 K 36228CXN8 5.~~813009~~625692% 43,885,000.00 43,885,000.00 0.00 ~~212~~205,~~586~~736.5926 L 36228CXP3 5.232000% 24,381,000.00 24,381,000.00 0.00 106,301.16 M 36228CXQ1 5.232000% 14,629,000.00 14,629,000.00 0.00 63,782.44 N 36228CXR9 5.232000% 19,505,000.00 19,505,000.00 0.00 85,041.80 O 36228CXS7 5.232000% 4,876,000.00 4,876,000.00 0.00 21,259.36 P 36228CXT5 5.232000% 9,752,000.00 9,752,000.00 0.00 42,518.72 Q 36228CXU2 5.232000% 14,629,000.00 14,629,000.00 0.00 63,782.44 S 36228CXV0 5.232000% 53,638,520.82 53,638,520.82 0.00 233,863.95 R 36228CXW8 0.000000% 0.00 0.00 0.00 0.00 LR 36228CXX6 0.000000% 0.00 0.00 0.00 0.00 Totals 3,900,954,520.82 3,~~899~~895,~~532~~260,~~320~~391.8294 ~~670~~798,~~661~~589.7368 1817,~~125~~994,~~751~~943.5680

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 36228CWT6 0.00 0.00 1,~~110~~216,~~352~~640.0521 9995,~~952~~648,~~677~~225.7401 30.0205% A-2 36228CWU3 0.00 0.00 4,826,926.67 1,052,000,000.00 30.0205% A-3 36228CWV1 0.00 0.00 ~~361~~349,~~557~~756.5763 75,600,000.00 30.0205% A-AB 36228CWW9 0.00 0.00 874,365.50 187,800,000.00 30.0205% A-4 36228CWX7 0.00 0.00 4,634,288.54 1,001,467,000.00 30.0205% A-1A 36228CWY5 0.00 0.00 1,~~457~~460,~~969~~314.6652 311,~~755~~660,~~460~~056.5343 30.0205% A-M 36228CWZ2 0.00 0.00 1,827,595.08 390,095,000.00 20.0103% A-J 36228CXA6 0.00 0.00 1,~~409~~364,~~711~~041.6398 292,572,000.00 12.5152% B 36228CXB4 0.00 0.00 9491,~~480~~436.7726 19,504,000.00 12.0102% C 36228CXC2 0.00 0.00 ~~236~~228,~~211~~600.6201 48,762,000.00 10.7677% D 36228CXD0 0.00 0.00 ~~188~~182,~~971~~881.2489 39,010,000.00 9.7677% E 36228CXE8 0.00 0.00 ~~141~~137,~~726~~159.0107 29,257,000.00 9.0002% F 36228CXF5 0.00 0.00 ~~212~~205,~~591~~740.4395 43,886,000.00 7.8889% G 36228CXK4 0.00 0.00 ~~188~~182,~~966~~877.3920 39,009,000.00 6.8889% H 36228CXL2 0.00 0.00 ~~188~~182,~~971~~881.2489 39,010,000.00 5.88% J 36228CXM0 0.00 0.00 ~~212~~205,~~591~~740.4395 43,886,000.00 4.7576% K 36228CXN8 0.00 0.00 ~~212~~205,~~586~~736.5926 43,885,000.00 3.63% L 36228CXP3 0.00 0.00 106,301.16 24,381,000.00 3.0001% M 36228CXQ1 0.00 0.00 63,782.44 14,629,000.00 2.63% N 36228CXR9 0.00 0.00 85,041.80 19,505,000.00 2.13% O 36228CXS7 0.00 0.00 21,259.36 4,876,000.00 2.00% P 36228CXT5 0.00 0.00 42,518.72 9,752,000.00 1.75% Q 36228CXU2 0.00 0.00 63,782.44 14,629,000.00 1.38% S 36228CXV0 0.00 0.00 233,863.95 53,638,520.82 0.00% R 36228CXW8 0.00 0.00 0.00 0.00 0.00% LR 36228CXX6 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 18,~~796~~793,~~413~~533.2948 3,~~898~~894,~~861~~461,~~659~~802.0926

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 36228CXH1 0.~~039662~~032543% 3,900,954,520.82 3,~~899~~895,~~532~~260,~~320~~391.8294 ~~128~~105,~~886~~636.7747 X-P 36228CXG3 0.~~200115~~050614% 3,810,055,000.00 3,810,055,000.00 ~~635~~160,~~375~~700.6270

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 36228CXH1 0.00 ~~128~~105,~~886~~636.7747 3,~~898~~894,~~861~~461,~~659~~802.0926 X-P 36228CXG3 0.00 ~~635~~160,~~375~~700.6270 3,810,055,000.00 (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 36228CWT6 ~~986~~945.~~36141775~~38790284 67.~~43320461~~66020667 4.~~45259980~~26763853 0.00000000 0.00000000 ~~979~~937.~~92821314~~72769618 A-2 36228CWU3 1,000.00000000 0.00000000 4.58833334 0.00000000 0.00000000 1,000.00000000 A-3 36228CWV1 1,000.00000000 0.00000000 4.~~78250754~~62641045 0.00000000 0.00000000 1,000.00000000 A-AB 36228CWW9 1,000.00000000 0.00000000 4.65583333 0.00000000 0.00000000 1,000.00000000 A-4 36228CWX7 1,000.00000000 0.00000000 4.62750000 0.00000000 0.00000000 1,000.00000000 A-1A 36228CWY5 999.~~90037040~~60328873 0.~~04642339~~05531926 4.~~62953871~~62816322 0.00000000 0.00000000 999.~~85394700~~54796947 A-M 36228CWZ2 1,000.00000000 0.00000000 4.68500001 0.00000000 0.00000000 1,000.00000000 A-J 36228CXA6 1,000.00000000 0.00000000 4.~~81834089~~66224376 0.00000000 0.00000000 1,000.00000000 B 36228CXB4 1,000.00000000 0.00000000 4.~~84417402~~68807732 0.00000000 0.00000000 1,000.00000000 C 36228CXC2 1,000.00000000 0.00000000 4.~~84417415~~68807699 0.00000000 0.00000000 1,000.00000000 D 36228CXD0 1,000.00000000 0.00000000 4.~~84417431~~68807716 0.00000000 0.00000000 1,000.00000000 E 36228CXE8 1,000.00000000 0.00000000 4.~~84417439~~68807704 0.00000000 0.00000000 1,000.00000000 F 36228CXF5 1,000.00000000 0.00000000 4.~~84417422~~68807706 0.00000000 0.00000000 1,000.00000000 G 36228CXK4 1,000.00000000 0.00000000 4.~~84417416~~68807711 0.00000000 0.00000000 1,000.00000000 H 36228CXL2 1,000.00000000 0.00000000 4.~~84417431~~68807716 0.00000000 0.00000000 1,000.00000000 J 36228CXM0 1,000.00000000 0.00000000 4.~~84417422~~68807706 0.00000000 0.00000000 1,000.00000000 K 36228CXN8 1,000.00000000 0.00000000 4.~~84417432~~68807702 0.00000000 0.00000000 1,000.00000000 L 36228CXP3 1,000.00000000 0.00000000 4.36000000 0.00000000 0.00000000 1,000.00000000 M 36228CXQ1 1,000.00000000 0.00000000 4.36000000 0.00000000 0.00000000 1,000.00000000 N 36228CXR9 1,000.00000000 0.00000000 4.36000000 0.00000000 0.00000000 1,000.00000000 O 36228CXS7 1,000.00000000 0.00000000 4.36000000 0.00000000 0.00000000 1,000.00000000 P 36228CXT5 1,000.00000000 0.00000000 4.36000000 0.00000000 0.00000000 1,000.00000000 Q 36228CXU2 1,000.00000000 0.00000000 4.36000000 0.00000000 0.00000000 1,000.00000000 S 36228CXV0 1,000.00000000 0.00000000 4.35999999 0.00000000 0.00000000 1,000.00000000 R 36228CXW8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 36228CXX6 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-C 36228CXH1 ~~999~~998.~~63542256~~54032421 0.~~03303980~~02707965 0.00000000 ~~999~~998.~~46350009~~33560773 X-P 36228CXG3 1,000.00000000 0.~~16676285~~04217805 0.00000000 1,000.00000000

Reconciliation Detail ~~Advance~~Principal ~~Summary~~Reconciliation PLoan &Stated IBeginning ~~Advances~~Unpaid ~~Outstanding~~Beginning Scheduled Unscheduled Principal Group Principal Principal Principal Principal Adjustments Balance Balance 1 3,~~544~~583,~~153~~582,269.1640 ~~Servicing~~3,583,621,700.70 ~~Advances~~781,341.12 ~~Outstanding~~0.00 0.00 ~~Reimbursement~~2 ~~for~~311,678,122.55 ~~Interest~~311,678,122.55 on17,248.60 ~~Advances~~0.00 0.00 ~~paid~~Total ~~from~~3,895,260,391.95 ~~general~~3,895,299,823.25 ~~collections~~798,589.72 0.00 0.00

~~Servicing~~Principal ~~Fee~~Reconciliation ~~Summary~~(continued) ~~Current~~Loan ~~Period~~Realized ~~Accrued~~Stated ~~Servicing~~Ending ~~Fees~~Unpaid ~~76,124.58~~Ending ~~Less~~Current ~~Delinquent~~Principal ~~Servicing~~Group ~~Fees~~Loss ~~5,145.84~~Principal ~~Less~~Principal ~~Reductions~~Distribution toBalance ~~Servicing~~Balance ~~Fees~~Amount 1 0.00 ~~Plus~~3,582,800,928.32 ~~Servicing~~3,582,800,928.32 ~~Fees~~781,341.12 ~~for~~2 ~~Delinquent~~0.00 ~~Payments~~311,660,873.95 ~~Received~~311,667,056.41 217,~~587~~248.4060 ~~Plus~~Total ~~Adjustments for Prior Servicing Calculation~~ 0.00 ~~Total~~3,894,461,802.27 ~~Servicing Fees Collected~~ 3,894,467,984.73 798,~~566~~589.1472

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 ~~454~~435,~~165~~299.1813 0.00 ~~454~~435,~~165~~299.1813 A-2 0511/01/2006 - 0511/30/2006 30 4,826,926.67 0.00 4,826,926.67 A-3 0511/01/2006 - 0511/30/2006 30 ~~361~~349,~~557~~756.5763 0.00 ~~361~~349,~~557~~756.5763 A-AB 0511/01/2006 - 0511/30/2006 30 874,365.50 0.00 874,365.50 A-4 0511/01/2006 - 0511/30/2006 30 4,634,288.54 0.00 4,634,288.54 A-1A 0511/01/2006 - 0511/30/2006 30 1,443,~~494~~065.8092 0.00 1,443,~~494~~065.8092 A-M 0511/01/2006 - 0511/30/2006 30 1,827,595.08 0.00 1,827,595.08 A-J 0511/01/2006 - 0511/30/2006 30 1,~~409~~364,~~711~~041.6398 0.00 1,~~409~~364,~~711~~041.6398 X-C 0511/01/2006 - 0511/30/2006 30 ~~128~~105,~~886~~636.7747 0.00 ~~128~~105,~~886~~636.7747 X-P 0511/01/2006 - 0511/30/2006 30 ~~635~~160,~~375~~700.6270 0.00 ~~635~~160,~~375~~700.6270 B 0511/01/2006 - 0511/30/2006 30 9491,~~480~~436.7726 0.00 9491,~~480~~436.7726 C 0511/01/2006 - 0511/30/2006 30 ~~236~~228,~~211~~600.6201 0.00 ~~236~~228,~~211~~600.6201 D 0511/01/2006 - 0511/30/2006 30 ~~188~~182,~~971~~881.2489 0.00 ~~188~~182,~~971~~881.2489 E 0511/01/2006 - 0511/30/2006 30 ~~141~~137,~~726~~159.0107 0.00 ~~141~~137,~~726~~159.0107 F 0511/01/2006 - 0511/30/2006 30 ~~212~~205,~~591~~740.4395 0.00 ~~212~~205,~~591~~740.4395 G 0511/01/2006 - 0511/30/2006 30 ~~188~~182,~~966~~877.3920 0.00 ~~188~~182,~~966~~877.3920 H 0511/01/2006 - 0511/30/2006 30 ~~188~~182,~~971~~881.2489 0.00 ~~188~~182,~~971~~881.2489 J 0511/01/2006 - 0511/30/2006 30 ~~212~~205,~~591~~740.4395 0.00 ~~212~~205,~~591~~740.4395 K 0511/01/2006 - 0511/30/2006 30 ~~212~~205,~~586~~736.5926 0.00 ~~212~~205,~~586~~736.5926 L 0511/01/2006 - 0511/30/2006 30 106,301.16 0.00 106,301.16 M 0511/01/2006 - 0511/30/2006 30 63,782.44 0.00 63,782.44 N 0511/01/2006 - 0511/30/2006 30 85,041.80 0.00 85,041.80 O 0511/01/2006 - 0511/30/2006 30 21,259.36 0.00 21,259.36 P 0511/01/2006 - 0511/30/2006 30 42,518.72 0.00 42,518.72 Q 0511/01/2006 - 0511/30/2006 30 63,782.44 0.00 63,782.44 S 0511/01/2006 - 0511/30/2006 30 233,863.95 0.00 233,863.95 Total 18,~~890~~261,~~013~~280.9597 0.00 18,~~890~~261,~~013~~280.9597

Certificate Interest Reconciliation (continued) Class Distributable WAC CAP Additional Interest Remaining Unpaid Certificate Shortfall Trust Fund Distribution Distributable Interest Expenses Certificate Adjustment Interest A-1 0.00 0.00 0.00 ~~454~~435,~~165~~299.1813 0.00 A-2 0.00 0.00 0.00 4,826,926.67 0.00 A-3 0.00 0.00 0.00 ~~361~~349,~~557~~756.5763 0.00 A-AB 0.00 0.00 0.00 874,365.50 0.00 A-4 0.00 0.00 0.00 4,634,288.54 0.00 A-1A 0.00 0.00 0.00 1,443,~~494~~065.8092 0.00 A-M 0.00 0.00 0.00 1,827,595.08 0.00 A-J 0.00 0.00 0.00 1,~~409~~364,~~711~~041.6398 0.00 X-C 0.00 0.00 0.00 ~~128~~105,~~886~~636.7747 0.00 X-P 0.00 0.00 0.00 ~~635~~160,~~375~~700.6270 0.00 B 0.00 0.00 0.00 9491,~~480~~436.7726 0.00 C 0.00 0.00 0.00 ~~236~~228,~~211~~600.6201 0.00 D 0.00 0.00 0.00 ~~188~~182,~~971~~881.2489 0.00 E 0.00 0.00 0.00 ~~141~~137,~~726~~159.0107 0.00 F 0.00 0.00 0.00 ~~212~~205,~~591~~740.4395 0.00 G 0.00 0.00 0.00 ~~188~~182,~~966~~877.3920 0.00 H 0.00 0.00 0.00 ~~188~~182,~~971~~881.2489 0.00 J 0.00 0.00 0.00 ~~212~~205,~~591~~740.4395 0.00 K 0.00 0.00 0.00 ~~212~~205,~~586~~736.5926 0.00 L 0.00 0.00 0.00 106,301.16 0.00 M 0.00 0.00 0.00 63,782.44 0.00 N 0.00 0.00 0.00 85,041.80 0.00 O 0.00 0.00 0.00 21,259.36 0.00 P 0.00 0.00 0.00 42,518.72 0.00 Q 0.00 0.00 0.00 63,782.44 0.00 S 0.00 0.00 0.00 233,863.95 0.00 Total 0.00 0.00 0.00 18,~~890~~261,~~013~~280.9597 0.00

Other Required Information Available Distribution Amount (1) 19,~~560~~059,~~675~~870.6865 ~~Aggregate~~Master ~~Number~~Servicing ofFee ~~Outstanding~~Summary ~~Loans~~Current ~~188~~Period ~~Aggregate~~Accrued ~~Stated~~Master ~~Principal~~Servicing ~~Balance~~Fees ~~of Loans before Distribution 3~~76,~~899,532,320~~049.8327 ~~Aggregate~~Less ~~Stated~~Delinquent ~~Principal~~Master ~~Balance of Loans after Distribution 3,898,861,659.10 Percentage of Cut-off Date Principal Balance after Distribution 99.95 Aggregate Amount of~~ Servicing ~~Fee~~Fees 735,~~566~~174.1478 ~~Aggregate~~Less ~~Amount~~Reductions ofto ~~Special~~Master Servicing ~~Fee~~Fees 0.00 ~~Aggregate~~Plus ~~Amount~~Master ofServicing ~~Trustee~~Fees ~~Fee~~for ~~1,624.81~~Delinquent ~~Aggregate~~Payments ~~Trust~~Received ~~Fund Expenses 0~~4,454.0069 ~~Specially~~Plus ~~Serviced~~Adjustments ~~Loans~~for ~~not~~Prior ~~Delinquent~~Master ~~Number~~Servicing ofCalculation ~~Outstanding Loans~~ 0.00 ~~Aggregate~~Total ~~Unpaid~~Master ~~Principal~~Servicing ~~Balance~~Fees 0Collected 75,329.0018 (1) The Available Distribution Amount includes any Prepayment Premiums .

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 18,338,953.28 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 18,338,953.28 Principal: Scheduled Principal 798,589.72 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 798,589.72 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 19,137,543.00 Total Funds Distributed Fees: Servicing Fee 76,049.27 Trustee Fee 1,623.03 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 77,672.29 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 18,261,280.97 Principal Distribution 798,589.68 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 19,059,870.65 Total Funds Distributed 19,137,542.94

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,499,999 or less 10 20,~~430~~357,~~816~~712.4793 0.52 ~~114~~108 5.~~4871~~4872 1.~~583158~~582742 2,500,000 to 4,999,999 43 156,~~642~~359,~~677~~164.81 4.0201 ~~113~~107 5.~~5630~~5631 1.~~409303~~410409 5,000,000 to 6,999,999 2224 ~~128~~142,~~339~~008,~~311~~539.9123 3.2965 ~~111~~105 5.~~5802~~5894 1.~~359938~~368806 7,000,000 to 9,999,999 2826 ~~228~~213,~~309~~710,~~286~~899.7761 5.8649 ~~105~~98 5.~~6944~~6954 1.~~421229~~464760 10,000,000 to 14,999,999 27 ~~320~~319,~~220~~896,~~546~~096.6933 8.21 ~~104~~98 5.~~6083~~6081 1.~~369218~~378303 15,000,000 to 19,999,999 18 ~~307~~306,~~063~~292,~~741~~246.7170 7.8886 ~~106~~100 5.~~6922~~6920 1.~~374664~~417747 20,000,000 to 39,999,999 16 455,~~910~~504,~~308~~552.6216 11.6970 ~~108~~102 5.~~6703~~6773 1.~~412024~~511809 40,000,000 to 59,999,999 7 352,997,000.00 9.0506 ~~101~~95 5.6906 1.~~360358~~355506 60,000,000 to 69,999,999 2 137,990,000.00 3.54 5549 6.0182 1.295129 70,000,000 to 89,999,999 6 468,870,000.00 12.0304 8377 5.8911 1.303867 90,000,000 to 109,999,999 3 ~~306~~305,~~260~~540,~~427~~650.3290 7.8685 7468 5.~~5273~~5276 1.~~594649~~594354 110,000,000 to 149,999,999 3 ~~398~~397,~~827~~934,~~541~~939.8060 10.2322 7973 5.~~2885~~2892 1.~~603854~~602786 150,000,000 and greater 3 617,000,000.00 15.8384 9690 5.6585 1.502261 Totals 188 3,~~898~~894,~~861~~461,~~659~~802.1027 100.00 9589 5.~~6487~~6496 1.~~431605~~449328

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 2 27,402,286.64 0.70 ~~114~~108 5.9031 1.375046 Arizona 10 105,~~836~~606,~~627~~775.7592 2.71 ~~115~~109 5.~~5831~~5826 1.~~267834~~257930 Arkansas 2 44,~~434~~337,~~656~~671.0363 1.14 ~~112~~106 5.~~5557~~5552 1.~~545433~~545533 California 25 ~~358~~357,~~155~~977,~~163~~602.0780 9.19 ~~105~~99 5.~~6484~~6485 1.~~365720~~439158 Colorado 9 167,946,739.53 4.31 7266 5.6876 1.477154 Connecticut 5 50,~~677~~529,~~225~~316.1617 1.30 ~~108~~102 5.~~8516~~8520 1.~~408574~~408221 Delaware 2 7,~~933~~906,~~365~~717.8095 0.20 ~~116~~110 5.~~5315~~5317 1.~~252165~~252037 Florida 19 194,~~782~~583,~~550~~577.6615 5.00 ~~102~~96 5.6489 1.~~435660~~435458 Georgia 10 139,~~194~~177,~~337~~596.0092 3.57 ~~107~~101 6.~~2113~~2114 1.~~391815~~391744 Hawaii 7 184,~~953~~051,~~096~~406.9362 4.7473 7468 5.~~6688~~6687 1.~~636275~~988634 Idaho 1 15,~~736~~594,~~338~~865.0239 0.40 ~~113~~107 5.7700 1.380000 Illinois 8 105,389,053.12 2.7071 ~~113~~107 5.5412 1.416190 Indiana 11 16,999,321.71 0.44 5751 6.5000 1.260000 Iowa 5 43,368,511.78 1.11 ~~110~~104 5.5322 1.541094 Kansas 1 1,076,636.40 0.03 5751 6.5000 1.260000 Louisiana 13 46,~~296~~056,~~886~~902.3028 1.1918 ~~113~~107 5.~~7702~~7704 1.~~427321~~420044 Maryland 22 319,279,000.00 8.1920 8983 5.4135 1.473369 Massachusetts 3 23,~~860~~810,~~972~~456.7738 0.61 6357 6.~~0525~~0513 1.~~743001~~742116 Michigan 8 63,075,597.04 1.62 9387 5.7790 1.~~354569~~138281 Minnesota 6 17,~~323~~254,~~377~~815.7917 0.44 ~~100~~94 5.~~8534~~8542 1.~~310391~~310012 Mississippi 1 5,~~098~~064,~~898~~432.6540 0.13 ~~111~~105 5.3200 1.390000 Missouri 5 19,045,277.88 0.49 8983 5.9052 1.422436 Montana 1 2,370,245.36 0.06 5751 6.5000 1.260000 Nebraska 3 38,459,405.35 0.99 ~~106~~100 5.5979 1.527157 Nevada 17 120,~~801~~777,~~227~~399.9314 3.10 7064 5.7399 1.~~243008~~242869 New Jersey 4 43,~~621~~388,~~491~~245.4500 1.1211 ~~114~~108 5.7244 1.~~346804~~346522 New Mexico 1 25,667,956.00 0.66 ~~112~~106 5.4870 1.560000 New York 2 41,500,000.00 1.0607 ~~115~~109 5.5548 1.~~306867~~146145 North Carolina 16 466,~~448~~316,~~916~~564.9295 11.9697 ~~104~~98 5.~~6780~~6779 1.~~463123~~463035 Ohio 9 58,583,132.81 1.50 9185 5.7295 1.~~328769~~326601 Oklahoma 1 2,822,806.29 0.07 5751 6.5000 1.260000 Oregon 2 3534,~~025~~960,~~069~~328.8090 0.90 6862 6.~~1008~~1011 1.~~378480~~378421 Pennsylvania 5 184,~~411~~163,~~799~~882.7679 4.73 ~~115~~109 5.~~5792~~5790 1.~~332223~~334952 Rhode Island 1 4,~~963~~918,~~572~~237.4626 0.13 ~~112~~106 5.7100 1.720000 South Carolina 12 76,~~104~~087,~~644~~277.7055 1.95 ~~114~~108 5.~~5833~~5832 1.~~388929~~391635 South Dakota 1 1,069,616.80 0.03 5751 6.5000 1.260000 Tennessee 5 23,~~952~~847,~~417~~527.9409 0.61 9488 5.~~6851~~6849 1.~~431260~~520231 Texas 37 ~~404~~403,~~589~~572,~~168~~745.1364 10.3836 8074 5.~~4650~~4745 1.~~596928~~590374 Utah 3 12,~~952~~893,~~329~~765.1439 0.33 ~~100~~94 5.~~8829~~8839 1.~~349562~~349415 Vermont 1 2,~~854~~833,~~702~~052.6273 0.07 5751 6.6050 2.160000 Virginia 5 63,~~386~~354,~~000~~293.0050 1.63 ~~114~~108 5.~~6044~~6043 1.~~380355~~379919 Washington 8 248,~~520~~493,~~670~~161.8778 6.3738 6054 5.~~6997~~6996 1.~~334645~~334630 Washington,DC 1 71,100,000.00 1.8283 ~~113~~107 5.4300 1.210000 West Virginia 1 1,~~333~~321,~~960~~776.1026 0.03 ~~112~~106 5.7100 1.720000 Wisconsin 3 5,~~856~~825,~~604~~820.6682 0.15 ~~106~~100 5.~~6494~~6504 1.~~652759~~652314 Wyoming 1 4,600,000.00 0.12 ~~112~~106 5.0000 1.310000 Totals 315 3,~~898~~894,~~861~~461,~~659~~802.1027 100.00 9589 5.~~6487~~6496 1.~~431605~~449328

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 69 88147,~~034~~859,~~110~~093.7440 23.2680 ~~115~~110 5.~~7622~~6990 1.~~178880~~017196 1.20 to 1.29 7266 1975,~~067~~827,~~870,780~~449.9410 2725.3906 ~~104~~97 5.~~6652~~6775 1.~~228747~~227495 1.30 to 1.39 3331 ~~832~~798,~~422~~732,~~375~~868.8032 2120.3551 8679 5.~~8050~~8062 1.~~345706~~344279 1.40 to 1.49 2327 ~~600~~642,~~979~~803,~~401~~607.2598 1516.4151 9287 5.~~7368~~7260 1.~~445668~~445320 1.50 to 1.59 1817 ~~736~~716,~~200~~111,~~320~~404.6015 18.8839 ~~105~~98 5.~~5132~~5146 1.~~545670~~546393 1.60 to 1.69 13 ~~134~~151,~~252~~281,~~992~~135.4338 3.4488 8179 5.~~4200~~4785 1.~~636025~~629780 1.70 to 1.79 1110 ~~253~~227,~~163~~144,~~700~~106.4591 65.4983 8475 5.~~6669~~5366 1.~~731688~~727530 1.80 to 1.89 4 21,~~612~~574,~~673~~819.5642 0.55 9488 5.~~3712~~3715 1.~~807712~~807673 1.90 to 1.99 3 15,~~091~~026,~~229~~440.3559 0.39 ~~115~~109 5.~~7909~~7902 1.~~913174~~913151 2.00 to 2.29 45 ~~146~~162,~~234~~160,~~073~~121.9829 34.7516 5253 5.~~1106~~1565 2.~~087236~~098989 2.30 or greater 1 3 35,~~000~~940,~~000~~755.0073 0.0892 ~~112~~109 46.~~8500~~3054 23.~~520000~~864327 Totals 188 3,~~898~~894,~~861~~461,~~659~~802.1027 100.00 9589 5.~~6487~~6496 1.~~431605~~449328

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 36 ~~217~~216,~~021~~949,~~621~~774.4419 5.57 8377 5.~~7002~~7003 1.~~321370~~313432 Lodging 46 619,~~720~~177,~~379~~216.8401 15.8990 8983 5.~~8682~~8679 1.~~502787~~607488 Mobile Home Park 2 4,~~582~~569,~~652~~449.5391 0.12 ~~114~~108 5.~~7800~~7805 1.~~293625~~293404 Multi-Family 27 307,~~173~~091,~~625~~424.5204 7.88 89 83 5.~~3208~~3319 1.~~388292~~392015 Office 70 1,~~451~~450,~~243~~824,~~484~~572.8604 37.2225 9690 5.7401 1.~~378140~~399189 Other 4 43,490,000.00 1.12 ~~115~~109 5.4620 1.~~374054~~319393 Retail 116 1,~~220~~217,~~793~~709,~~450~~737.3633 31.3127 9892 5.~~5049~~5052 1.~~491073~~471860 Self Storage 14 34,~~836~~649,~~444~~628.5777 0.89 ~~115~~109 5.~~7564~~7566 1.~~467244~~473024 Totals 315 3,~~898~~894,~~861~~461,~~659~~802.1027 100.00 9589 5.~~6487~~6496 1.~~431605~~449328

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.00% or less 8 ~~191~~190,~~389~~496,~~541~~939.8060 4.9189 6458 4.~~9114~~9291 1.~~903166~~902338 5.001% to 5.250% 17 295,~~300~~101,~~189~~742.4301 7.5758 9387 5.1950 1.~~431908~~462894 5.251% to 5.500% 31 ~~973~~972,~~482~~627,~~953~~931.3480 24.97 ~~107~~101 5.~~4399~~4400 1.~~486816~~486619 5.501% to 5.750% 72 1,~~205~~204,~~776~~863,~~047~~224.8314 30.94 93 99 5.6101 1.~~350678~~347032 5.751% to 6.000% 42 ~~607~~606,~~824~~578,~~580~~658.2743 15.5958 9690 5.8200 1.~~384993~~383888 6.001% to 6.500% 14 494,~~075~~034,~~001~~041.4245 12.6769 7670 6.2319 1.~~367859~~369481 6.501% or greater 4 ~~131~~130,~~013~~759,~~345~~264.0184 3.36 7367 6.~~6596~~6593 12.~~533258~~029195 Totals 188 3,~~898~~894,~~861~~461,~~659~~802.1027 100.00 9589 5.~~6487~~6496 1.~~431605~~449328

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 ~~188~~126 32,~~898~~293,~~861~~734,~~659~~189.1001 ~~100~~58.0090 9592 5.~~6487~~7678 1.~~431605~~414701 13 to 24 months 062 01,600,727,613.0026 041.0010 084 05.~~0000~~4803 01.~~000000~~498945 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 188 3,~~898~~894,~~861~~461,~~659~~802.1027 100.00 9589 5.~~6487~~6496 1.~~431605~~449328

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 22 1,~~098~~096,~~528~~844,~~644~~099.5161 28.1816 5448 5.~~8034~~8043 1.~~514624~~513987 61 to 110 months 9153 ~~281~~2,~~255~~703,~~000~~662,702.0066 769.2142 78104 5.~~3766~~5878 1.~~391485~~438779 111 to 115 months ~~113~~13 193,~~862~~955,~~696,796~~000.9100 472.7841 ~~114~~111 5.~~6176~~6248 10.~~392535~~998051 116 months 310 ~~562,426,217~~0.6800 140.4300 ~~116~~0 50.~~5895~~0000 10.~~450797~~000000 117 months 130 ~~93,955,000~~0.00 20.4100 ~~117~~0 50.~~6248~~0000 10.~~240721~~000000 118 months 0 0.00 0.00 0 0.0000 0.000000 119 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 188 3,~~898~~894,~~861~~461,~~659~~802.1027 100.00 9589 5.~~6487~~6496 1.~~431605~~449328

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 25 986,459,000.00 25.3033 8276 5.~~5476~~5511 1.~~475459~~473049 299 months or less 17 ~~391~~389,~~673~~873,~~020~~223.5204 10.0501 8579 6.~~0249~~0255 1.~~458623~~624931 300 to 359 months 146 2,~~520~~518,~~729~~129,~~638~~579.5823 64.6566 ~~101~~95 5.~~6298~~6300 1.~~410245~~412847 360 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 188 3,~~898~~894,~~861~~461,~~659~~802.1027 100.00 9589 5.~~6487~~6496 1.~~431605~~449328

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 ~~188~~173 3,~~898~~633,~~861~~917,~~659~~609.1090 ~~100~~93.0031 9587 5.~~6487~~6397 1.~~431605~~436048 1 Year or Less 015 0260,544,192.0037 06.0069 0109 05.~~0000~~7884 01.~~000000~~634549 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 188 3,~~898~~894,~~861~~461,~~659~~802.1027 100.00 9589 5.~~6487~~6496 1.~~431605~~449328 (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. 2,499,999 or less 8 15,~~868~~808,~~163~~263.9402 0.41 ~~114~~108 5.~~5563~~5567 1.~~619442~~618866 2,500,000 to 4,999,999 39 142,~~402~~118,~~122~~609.81 3.65 ~~113~~107 5.~~5928~~5930 1.~~417765~~418998 5,000,000 to 6,999,999 1820 ~~105~~119,~~442~~146,~~413~~106.2683 23.7006 ~~111~~105 5.~~6051~~6131 1.~~354666~~365851 7,000,000 to 9,999,999 2422 ~~197~~182,~~155~~604,~~114~~462.9097 54.0669 ~~103~~97 5.~~6909~~6918 1.~~453067~~500280 10,000,000 to 14,999,999 24 282,~~728~~404,~~546~~096.6933 7.25 ~~106~~100 5.~~6516~~6515 1.~~360807~~371089 15,000,000 to 19,999,999 18 ~~307~~306,~~063~~292,~~741~~246.7170 7.8886 ~~106~~100 5.~~6922~~6920 1.~~374664~~417747 20,000,000 to 39,999,999 14 394,~~500~~094,~~308~~552.6216 10.12 ~~109~~103 5.~~7166~~7161 1.~~417237~~532577 40,000,000 to 59,999,999 7 352,997,000.00 9.0506 ~~101~~95 5.6906 1.~~360358~~355506 60,000,000 to 69,999,999 2 137,990,000.00 3.54 5549 6.0182 1.295129 70,000,000 to 89,999,999 6 468,870,000.00 12.0304 8377 5.8911 1.303867 90,000,000 to 109,999,999 3 ~~306~~305,~~260~~540,~~427~~650.3290 7.8685 7468 5.~~5273~~5276 1.~~594649~~594354 110,000,000 to 149,999,999 2 ~~258~~257,~~827~~934,~~541~~939.8060 6.6462 8276 5.~~3256~~3268 1.~~703301~~701998 150,000,000 and greater 3 617,000,000.00 15.8384 9690 5.6585 1.502261 Totals 168 3,~~587~~582,~~105~~800,~~381~~928.0532 92.00 9589 5.~~6766~~6767 1.~~435490~~454439

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 2 27,402,286.64 0.70 ~~114~~108 5.9031 1.375046 Arizona 9 103,~~336~~106,~~627~~775.7592 2.65 ~~115~~109 5.~~5747~~5742 1.~~268749~~258608 Arkansas 2 44,~~434~~337,~~656~~671.0363 1.14 ~~112~~106 5.~~5557~~5552 1.~~545433~~545533 California 23 337,~~855~~677,~~163~~602.0780 8.67 ~~106~~100 5.~~6485~~6487 1.~~354156~~432003 Colorado 9 167,946,739.53 4.31 7266 5.6876 1.477154 Connecticut 5 50,~~677~~529,~~225~~316.1617 1.30 ~~108~~102 5.~~8516~~8520 1.~~408574~~408221 Delaware 2 7,~~933~~906,~~365~~717.8095 0.20 ~~116~~110 5.~~5315~~5317 1.~~252165~~252037 Florida 15 174,~~867~~682,~~898~~127.1324 4.49 ~~101~~95 5.~~7228~~7229 1.~~430197~~429961 Georgia 8 105,~~194~~177,~~337~~596.0092 2.70 ~~104~~98 6.~~2628~~2630 1.~~453812~~453728 Hawaii 7 184,~~953~~051,~~096~~406.9362 4.7473 7468 5.~~6688~~6687 1.~~636275~~988634 Idaho 1 15,~~736~~594,~~338~~865.0239 0.40 ~~113~~107 5.7700 1.380000 Illinois 8 105,389,053.12 2.7071 ~~113~~107 5.5412 1.416190 Indiana 11 16,999,321.71 0.44 5751 6.5000 1.260000 Iowa 5 43,368,511.78 1.11 ~~110~~104 5.5322 1.541094 Kansas 1 1,076,636.40 0.03 5751 6.5000 1.260000 Louisiana 13 46,~~296~~056,~~886~~902.3028 1.1918 ~~113~~107 5.~~7702~~7704 1.~~427321~~420044 Maryland 13 179,279,000.00 4.60 ~~102~~96 5.5646 1.515045 Massachusetts 3 23,~~860~~810,~~972~~456.7738 0.61 6357 6.~~0525~~0513 1.~~743001~~742116 Michigan 8 63,075,597.04 1.62 9387 5.7790 1.~~354569~~138281 Minnesota 6 17,~~323~~254,~~377~~815.7917 0.44 ~~100~~94 5.~~8534~~8542 1.~~310391~~310012 Missouri 5 19,045,277.88 0.49 8983 5.9052 1.422436 Montana 1 2,370,245.36 0.06 5751 6.5000 1.260000 Nebraska 3 38,459,405.35 0.99 ~~106~~100 5.5979 1.527157 Nevada 17 120,~~801~~777,~~227~~399.9314 3.10 7064 5.7399 1.~~243008~~242869 New Jersey 4 43,~~621~~388,~~491~~245.4500 1.1211 ~~114~~108 5.7244 1.~~346804~~346522 New Mexico 1 25,667,956.00 0.66 ~~112~~106 5.4870 1.560000 New York 2 41,500,000.00 1.0607 ~~115~~109 5.5548 1.~~306867~~146145 North Carolina 16 466,~~448~~316,~~916~~564.9295 11.9697 ~~104~~98 5.~~6780~~6779 1.~~463123~~463035 Ohio 7 49,189,577.81 1.26 8680 5.7619 1.~~346104~~343523 Oklahoma 1 2,822,806.29 0.07 5751 6.5000 1.260000 Oregon 2 3534,~~025~~960,~~069~~328.8090 0.90 6862 6.~~1008~~1011 1.~~378480~~378421 Pennsylvania 5 184,~~411~~163,~~799~~882.7679 4.73 ~~115~~109 5.~~5792~~5790 1.~~332223~~334952 Rhode Island 1 4,~~963~~918,~~572~~237.4626 0.13 ~~112~~106 5.7100 1.720000 South Carolina 12 76,~~104~~087,~~644~~277.7055 1.95 ~~114~~108 5.~~5833~~5832 1.~~388929~~391635 South Dakota 1 1,069,616.80 0.03 5751 6.5000 1.260000 Tennessee 4 16,~~088~~031,~~246~~090.0745 0.41 8578 5.~~6387~~6385 1.~~534527~~534971 Texas 33 ~~357~~356,~~104~~087,~~168~~745.1364 9.1614 7973 5.~~5196~~5209 1.~~615326~~610689 Utah 3 12,~~952~~893,~~329~~765.1439 0.33 ~~100~~94 5.~~8829~~8839 1.~~349562~~349415 Vermont 1 2,~~854~~833,~~702~~052.6273 0.07 5751 6.6050 2.160000 Virginia 5 63,~~386~~354,~~000~~293.0050 1.63 ~~114~~108 5.~~6044~~6043 1.~~380355~~379919 Washington 6 227,~~920~~893,~~670~~161.8778 5.85 5549 5.7430 1.~~345911~~345896 Washington,DC 1 71,100,000.00 1.8283 ~~113~~107 5.4300 1.210000 West Virginia 1 1,~~333~~321,~~960~~776.1026 0.03 ~~112~~106 5.7100 1.720000 Wisconsin 3 5,~~856~~825,~~604~~820.6682 0.15 ~~106~~100 5.~~6494~~6504 1.~~652759~~652314 Totals 286 3,~~587~~582,~~105~~800,~~381~~928.0532 92.00 9589 5.~~6766~~6767 1.~~435490~~454439

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 68 88140,~~034~~359,~~110~~093.7440 23.2660 ~~115~~110 5.~~7622~~6848 1.~~178880~~012237 1.20 to 1.29 6359 ~~978~~901,~~663~~983,~~054~~894.0710 2523.1016 ~~103~~96 5.~~6560~~6720 1.~~230174~~228957 1.30 to 1.39 2927 ~~815~~781,~~415~~773,~~824~~986.6201 20.9107 8678 5.~~8169~~8186 1.~~345348~~343878 1.40 to 1.49 2124 ~~456~~490,~~659~~667,~~401~~171.2534 1112.7160 9792 5.~~9025~~8762 1.~~453307~~451615 1.50 to 1.59 1413 ~~702~~682,~~388~~299,~~320~~404.6015 1817.0252 ~~105~~99 5.~~5208~~5225 1.~~546082~~546852 1.60 to 1.69 12 ~~106~~123,~~842~~871,~~992~~135.4338 23.7418 8381 5.~~6483~~6608 1.~~645268~~636369 1.70 to 1.79 1110 ~~253~~227,~~163~~144,~~700~~106.4591 65.4983 8475 5.~~6669~~5366 1.~~731688~~727530 1.80 to 1.99 7 36,~~703~~601,~~902~~260.9101 0.94 ~~102~~96 5.~~5438~~5434 1.~~851074~~850977 2.00 to 2.29 45 ~~146~~162,~~234~~160,~~073~~121.9829 34.7516 5253 5.~~1106~~1565 2.~~087236~~098989 2.30 or greater 1 3 35,~~000~~940,~~000~~755.0073 0.0892 ~~112~~109 46.~~8500~~3054 23.~~520000~~864327 Totals 168 3,~~587~~582,~~105~~800,~~381~~928.0532 92.00 9589 5.~~6766~~6767 1.~~435490~~454439

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 36 ~~217~~216,~~021~~949,~~621~~774.4419 5.57 8377 5.~~7002~~7003 1.~~321370~~313432 Lodging 46 619,~~720~~177,~~379~~216.8401 15.8990 8983 5.~~8682~~8679 1.~~502787~~607488 Office 70 1,~~451~~450,~~243~~824,~~484~~572.8604 37.2225 9690 5.7401 1.~~378140~~399189 Other 4 43,490,000.00 1.12 ~~115~~109 5.4620 1.~~374054~~319393 Retail 116 1,~~220~~217,~~793~~709,~~450~~737.3633 31.3127 9892 5.~~5049~~5052 1.~~491073~~471860 Self Storage 14 34,~~836~~649,~~444~~628.5777 0.89 ~~115~~109 5.~~7564~~7566 1.~~467244~~473024 Totals 286 3,~~587~~582,~~105~~800,~~381~~928.0532 92.00 9589 5.~~6766~~6767 1.~~435490~~454439

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.000% or less 3 ~~141~~140,~~547~~654,~~541~~939.8060 3.6361 5448 4.9800 2.~~032330~~032027 5.001% to 5.250% 13 129,~~475~~276,~~189~~742.4301 3.32 ~~112~~106 5.~~1633~~1632 1.~~482185~~552996 5.251% to 5.500% 30 ~~968~~967,~~384~~563,~~054~~499.6940 24.84 ~~107~~101 5.4406 1.~~487326~~487124 5.501% to 5.750% 67 1,173,~~999~~100,~~840~~219.3023 30.1112 ~~100~~94 5.6099 1.~~347957~~344211 5.751% to 6.000% 38 ~~582~~581,~~610~~412,~~408~~221.4079 14.9493 9589 5.8164 1.~~391960~~388855 6.001% to 6.500% 13 460,~~075~~034,~~001~~041.4245 11.8081 7367 6.2452 1.~~380264~~382006 6.501% or greater 4 ~~131~~130,~~013~~759,~~345~~264.0184 3.36 7367 6.~~6596~~6593 12.~~533258~~029195 Totals 168 3,~~587~~582,~~105~~800,~~381~~928.0532 92.00 9589 5.~~6766~~6767 1.~~435490~~454439

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 ~~168~~117 32,~~587~~207,~~105~~465,~~381~~634.0501 9256.0068 9591 5.~~6766~~7653 1.~~435490~~419449 13 to 24 months 051 01,375,335,294.0031 035.0032 085 05.~~0000~~5345 01.~~000000~~510599 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 168 3,~~587~~582,~~105~~800,~~381~~928.0532 92.00 9589 5.~~6766~~6767 1.~~435490~~454439

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 21 1,~~084~~082,~~228~~544,~~644~~099.5161 27.8180 5448 5.~~8058~~8067 1.~~513894~~513247 61 to 110 months 7134 ~~113~~2,~~845~~406,~~000~~301,828.0071 261.9279 83107 5.~~7729~~6202 1.~~306216~~445802 111 to 115 months 9613 193,~~732~~955,~~650,518~~000.8600 442.4441 ~~114~~111 5.~~6204~~6248 10.~~400515~~998051 116 months 310 ~~562,426,217~~0.6800 140.4300 ~~116~~0 50.~~5895~~0000 10.~~450797~~000000 117 months 130 ~~93,955,000~~0.00 20.4100 ~~117~~0 50.~~6248~~0000 10.~~240721~~000000 118 months 0 0.00 0.00 0 0.0000 0.000000 119 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 168 3,~~587~~582,~~105~~800,~~381~~928.0532 92.00 9589 5.~~6766~~6767 1.~~435490~~454439

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 22 804,749,000.00 20.6466 8478 5.6380 1.~~479185~~476231 299 months or less 17 ~~391~~389,~~673~~873,~~020~~223.5204 10.0501 8579 6.~~0249~~0255 1.~~458623~~624931 300 to 359 months 129 2,~~390~~388,~~683~~178,~~360~~705.5328 61.32 ~~100~~94 5.~~6325~~6328 1.~~416991~~419263 360 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 168 3,~~587~~582,~~105~~800,~~381~~928.0532 92.00 9589 5.~~6766~~6767 1.~~435490~~454439

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 ~~168~~155 3,~~587~~337,~~105~~573,~~381~~172.0559 9285.0070 9588 5.~~6766~~6689 1.~~435490~~439688 1 year or less 013 0245,227,755.0073 06.0030 0109 05.~~0000~~7833 01.~~000000~~655199 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 168 3,~~587~~582,~~105~~800,~~381~~928.0532 92.00 9589 5.~~6766~~6767 1.~~435490~~454439 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,499,999 or less 2 4,~~562~~549,~~652~~449.5391 0.12 ~~113~~107 5.~~2467~~2457 1.~~456967~~457219 2,500,000 to 4,999,999 4 14,240,555.00 0.37 ~~113~~107 5.2651 1.324687 5,000,000 to 6,999,999 4 22,~~896~~862,~~898~~432.6540 0.59 ~~114~~108 5.~~4657~~4659 1.~~384215~~384206 7,000,000 to 9,999,999 4 31,~~154~~106,~~171~~436.8764 0.80 ~~114~~108 5.~~7165~~7164 1.~~219746~~256248 10,000,000 to 14,999,999 3 37,492,000.00 0.96 9286 5.2813 1.432642 15,000,000 to 39,999,999 2 61,410,000.00 1.58 9791 5.~~3727~~4285 1.378538 40,000,000 and greater 1 140,000,000.00 3.59 7367 5.2200 1.420000 Totals 20 311,~~756~~660,~~278~~873.0595 8.00 9084 5.~~3276~~3385 1.~~386900~~390570

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 2,500,000.00 0.06 ~~115~~109 5.9300 1.230000 California 2 20,300,000.00 0.52 7670 5.6457 1.558177 Florida 4 19,~~914~~901,~~652~~449.5391 0.51 ~~112~~106 54.~~0002~~9998 1.~~483633~~483708 Georgia 2 34,000,000.00 0.87 ~~114~~108 6.0520 1.200000 Maryland 9 140,000,000.00 3.59 7367 5.2200 1.420000 Mississippi 1 5,~~098~~064,~~898~~432.6540 0.13 ~~111~~105 5.3200 1.390000 Ohio 2 9,393,555.00 0.24 ~~115~~109 5.5600 1.237989 Tennessee 1 7,~~864~~816,~~171~~436.8764 0.20 ~~113~~107 5.7800 1.~~220000~~490000 Texas 4 47,485,000.00 1.22 9387 5.~~0538~~1260 1.~~458566~~438033 Washington 2 20,600,000.00 0.53 ~~112~~106 5.2200 1.210000 Wyoming 1 4,600,000.00 0.12 ~~112~~106 5.0000 1.310000 Totals 29 311,~~756~~660,~~278~~873.0595 8.00 9084 5.~~3276~~3385 1.~~386900~~390570

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 98 8981,~~207~~343,~~726~~555.8700 2.2909 ~~114~~108 5.~~7662~~7649 1.~~213100~~200447 1.30 to 1.39 4 1716,~~006~~958,~~551~~882.1831 0.44 ~~112~~106 5.~~2346~~2341 1.~~362840~~362779 1.40 to 1.49 23 ~~144~~152,~~320~~136,~~000~~436.0064 3.91 70 74 5.~~2125~~2417 1.~~421497~~425016 1.50 to 1.59 4 33,812,000.00 0.87 9185 5.3546 1.537129 1.60 or greater 1 27,410,000.00 0.70 7771 4.~~5300~~6550 1.600000 Totals 20 311,~~756~~660,~~278~~873.0595 8.00 9084 5.~~3276~~3385 1.~~386900~~390570

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 2 4,~~582~~569,~~652~~449.5391 0.12 ~~114~~108 5.~~7800~~7805 1.~~293625~~293404 Multi-Family 27 307,~~173~~091,~~625~~424.5204 7.88 89 83 5.~~3208~~3319 1.~~388292~~392015 Totals 29 311,~~756~~660,~~278~~873.0595 8.00 9084 5.~~3276~~3385 1.~~386900~~390570

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.000% or less 5 49,842,000.00 1.28 9387 4.~~7165~~7853 1.536351 5.001% to 5.250% 4 165,825,000.00 4.2526 7973 5.2197 1.392652 5.251% to 5.500% 1 5,~~098~~064,~~898~~432.6540 0.13 ~~111~~105 5.3200 1.390000 5.501% to 5.750% 5 31,~~776~~763,~~207~~004.5391 0.82 9084 5.6174 1.~~451191~~451225 5.751% to 6.000% 4 25,~~214~~166,~~171~~436.8764 0.65 ~~114~~108 5.~~9038~~9041 1.~~224026~~269150 6.001% or greater 1 34,000,000.00 0.87 ~~114~~108 6.0520 1.200000 Totals 20 311,~~756~~660,~~278~~873.0595 8.00 9084 5.~~3276~~3385 1.~~386900~~390570

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 209 ~~311~~86,~~756~~268,~~278~~555.0500 82.0022 9099 5.~~3276~~8334 1.~~386900~~293219 13 to 24 months 011 0225,392,318.0095 05.0079 078 05.~~0000~~1490 01.~~000000~~427830 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 20 311,~~756~~660,~~278~~873.0595 8.00 9084 5.~~3276~~3385 1.~~386900~~390570

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. 110 months or less 320 ~~181~~311,~~710~~660,~~000~~873.0095 48.6600 7384 5.~~1474~~3385 1.~~458957~~390570 111 to 115 months 170 ~~130,046,278~~0.0500 30.3400 ~~113~~0 50.~~5793~~0000 10.~~286218~~000000 116 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 20 311,~~756~~660,~~278~~873.0595 8.00 9084 5.~~3276~~3385 1.~~386900~~390570

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 3 181,710,000.00 4.6667 7367 5.~~1474~~1663 1.458957 359 months or less 17 ~~130~~129,~~046~~950,~~278~~873.0595 3.34 ~~113~~107 5.5793 1.~~286218~~294944 360 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 20 311,~~756~~660,~~278~~873.0595 8.00 9084 5.~~3276~~3385 1.~~386900~~390570

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 2018 ~~311~~296,~~756~~344,~~278~~437.0531 87.0061 9082 5.~~3276~~3110 1.~~386900~~395048 1 year or less 02 015,316,436.0064 0.0039 0108 05.~~0000~~8706 01.~~000000~~303925 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 20 311,~~756~~660,~~278~~873.0595 8.00 9084 5.~~3276~~3385 1.~~386900~~390570 (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 972000001 1 RT Charlotte NC 1971,~~003,930~~545.6983 0.00 5.410% 972000002 2 LO Various Various 1978,~~011,132~~515.1700 0.00 5.487% 309999774 3 LO Various Various ~~991~~959,~~354~~375.1700 0.00 6.140% 945000004 4 MF Various MD ~~629~~609,~~300~~000.00 0.00 5.220% 309999747 5 OF Philadelphia PA ~~634~~613,~~165~~708.2833 0.00 5.665% 972000006 6 RT San Antonio TX ~~553~~531,~~385~~920.9063 ~~137~~159,~~292~~563.5602 4.983% 972000007 7 RT Lahaina HI ~~506~~487,~~789~~298.8669 ~~109~~129,~~933~~424.0522 5.386% 309999675 8 OF Various MD ~~490~~474,~~746~~915.3683 0.00 5.533% 309999762 9 OF Denver CO ~~460~~445,~~658~~798.7175 0.00 5.685% 309999753 10 IN Las Vegas NV ~~417~~404,~~725~~250.00 0.00 5.775% 309999651 11 OF High Point NC ~~462~~447,~~093~~187.7550 0.00 6.625% 309999701 12 OF Durham NC ~~384~~372,~~400~~000.00 0.00 5.580% 309999682 13 OF Seattle WA ~~380~~367,~~213~~948.2833 0.00 5.540% 309999720 14 OF Atlanta GA ~~401~~388,~~627~~671.2351 0.00 6.383% 972000015 15 OF Washington DC ~~332~~321,~~451~~727.7550 0.00 5.430% 309999681 16 OF Seattle WA ~~330~~319,~~360~~704.9717 0.00 5.540% 309999811 17 RT Various Various ~~384~~372,~~753~~341.0667 0.00 6.500% 309999711 18 IN Various Various ~~284~~275,~~946~~755.9108 0.00 5.795% 309999787 19 OF Chicago IL ~~262~~254,~~955~~473.7833 0.00 5.453% 973000020 20 LO Various Various ~~259~~251,~~870~~487.4250 0.00 5.487% 309999725 21 OF Rancho Cucamonga CA ~~255~~247,~~331~~095.7323 0.00 5.826% 972000022 22 RT Scottsdale AZ ~~224~~217,~~965~~708.2833 0.00 5.500% 309999730 23 LO Grapevine TX ~~250~~242,~~540~~458.7175 0.00 6.257% 972000024 24 RT Greenville SC 5048,~~421~~794.1667 0.00 5.600% 972000025 25 RT Surfside Beach SC 24,~~959~~154.8267 0.00 5.600% 972000026 26 RT Lexington SC 2221,~~336~~616.5300 0.00 5.600% 972000027 27 RT Georgetown SC 2019,~~600~~936.5300 0.00 5.600% 972000028 28 RT Seaford DE 1817,~~092~~509.9833 0.00 5.600% 972000029 29 RT Smithfield NC 17,~~822~~248.9300 0.00 5.600% 972000030 30 RT Covington VA 1716,~~244~~688.2700 0.00 5.600% 972000031 31 RT Pocomoke MD 14,~~968~~485.1833 0.00 5.600% 972000032 32 RT Taylorsville NC 1110,~~264~~901.7133 0.00 5.600% 309999785 33 RT Hialeah FL ~~191~~185,~~166~~000.6700 0.00 5.550% 972000034 34 RT Murrieta CA ~~187~~181,~~249~~209.4717 0.00 5.590% 972000035 35 OF Rockville MD ~~176~~170,~~691~~991.3967 0.00 5.780% 309999705 36 OF South San Francisco CA ~~174~~168,~~112~~495.3683 0.00 5.777% 309999717 37 MF Various GA ~~177~~171,~~189~~473.1133 0.00 6.052% 309999738 38 OF Santa Monica CA ~~164~~159,~~833~~516.8967 0.00 5.630% 972000039 39 OF Abington Township PA ~~132~~127,~~008~~750.3300 0.00 5.110% 309999775 40 OF Harrison NY ~~143~~138,~~340~~716.5667 0.00 5.740% 973000041 41 RT Allen Park MI ~~137~~132,~~187~~762.9250 0.00 5.590% 309999672 42 MF Houston TX 106,~~921~~327.8496 0.00 4.~~530~~655% 972000043 43 RT Zephyr Cove NV ~~126~~122,~~788~~698.2833 0.00 5.663% 973000044 44 OF San Mateo CA ~~120~~117,~~912~~012.9250 0.00 5.550% 309999777 45 LO Honolulu HI ~~147~~141,~~197~~441.1610 2733,~~350~~106.4854 6.865% 945000011 46 LO Various Various ~~120~~115,~~673~~739.5421 3439,~~745~~680.9427 5.710% 309999686 47 OF Honolulu HI ~~112~~108,~~026~~412.4267 0.00 5.935% 309999757 48 OF Birmingham AL ~~109~~105,~~042~~525.5000 0.00 6.030% 972000049 49 MF Kent WA 5452,~~659~~896.2000 0.00 5.220% 972000050 50 MF Tacoma WA 3736,~~937~~714.8000 0.00 5.220% 972000051 51 RT Ocean City MD 9087,~~244~~333.4433 0.00 5.240% 973000052 52 OT Sterling VA 9390,~~140~~135.0250 0.00 5.460% 309999659 53 RT Manchester CT 8683,~~792~~501.7514 1519,~~833~~124.3293 5.795% 309999684 54 RT Hoffman Estates IL 9390,~~287~~278.7850 0.00 5.590% 309999567 55 IN Chatsworth CA 8885,~~091~~250.6700 0.00 5.500% 309999685 56 RT Sterling VA 8986,~~557~~668.7983 0.00 5.746% 972000057 57 RT Hamilton NJ 8885,~~637~~025.74 2428,~~819~~431.05 5.770% 309999716 58 OF San Diego CA 8885,~~834~~969.8117 0.00 5.812% 972000059 59 IN Lake Mary FL 8583,~~780~~013.4433 0.00 5.660% 309999770 60 OF Coral Springs FL 8381,~~786~~083.1133 0.00 5.560% 973000061 61 OF San Mateo CA 8078,~~767~~162.9250 0.00 5.550% 972000062 62 IN Boca Raton FL 7876,~~571~~036.0550 0.00 5.490% 309999748 63 RT Whitehall PA 8076,~~610~~970.0447 3438,~~998~~637.3794 5.725% 972000064 64 RT Phoenix AZ 7976,~~281~~050.5480 2225,~~199~~430.2600 5.770% 972000065 65 RT Boise ID 7875,~~296~~106.6707 2125,~~923~~114.4909 5.770% 309999679 66 LO Miami FL 7977,~~611~~043.8875 0.00 5.870% 309999723 67 OF Danbury CT 8885,~~062~~221.0735 0.00 6.545% 972000068 68 RT Matthews NC 7067,~~124~~862.5850 0.00 5.340% 309999776 69 RT Aiea HI 7270,~~462~~125.5000 0.00 5.610% 309999804 70 OF Bridgewater NJ 7370,~~075~~718.8455 0.00 5.732% 972000071 71 RT Cedar Hill TX 6765,~~612~~431.5550 0.00 5.430% 309999696 72 MF Rosemont CA 6966,~~204~~971.0667 0.00 5.620% 309999733 73 OT Honolulu HI 6562,~~039~~941.7267 0.00 5.395% 309999739 74 OF Newark CA 6967,~~657~~410.00 0.00 5.778% 309999715 75 LO Tampa FL 7472,~~643~~235.4863 0.00 6.270% 309999689 76 OF Houston TX 6765,~~807~~620.3300 0.00 5.790% 972000077 77 RT Colorado Springs CO 5654,~~196~~383.1133 0.00 5.020% 309999674 78 RT Pomona NY 5553,~~164~~385.9342 0.00 5.125% 309999724 79 OF The Woodlands TX 6462,~~637~~552.1508 0.00 6.005% 309999627 80 RT Bridgeport CT 5453,~~839~~070.00 0.00 5.220% 309999786 81 OF Chicago IL 5352,~~970~~229.1417 0.00 5.450% 309999765 82 RT Miami FL 4140,~~722~~376.3446 0.00 5.945% 309999764 83 RT Miami FL 16,~~893~~348.7175 0.00 5.945% 309999641 84 LO Virginia Beach VA 5553,~~744~~874.8981 016,788.0029 5.780% 972000085 85 MF Port St Lucie FL 4645,~~643~~139.9127 0.00 4.910% 309999745 86 SS Shreveport LA 5351,~~757~~568.6720 1517,~~178~~367.3986 5.710% 972000087 87 RT Pompano Beach FL 5451,~~167~~960.5117 1517,~~167~~374.2054 5.770% 972000088 88 RT Little Rock AR 5351,~~675~~487.0881 1517,~~029~~216.3158 5.770% 972000089 89 OF Manassas VA 5048,~~215~~595.6983 0.00 5.450% 972000090 90 RT Santa Clarita CA 4947,~~166~~580.00 0.00 5.490% 309999781 91 OF Oakland CA 5553,~~318~~534.7325 0.00 6.237% 972000092 92 RT Cottonwood AZ 4847,~~721~~150.6700 0.00 5.520% 972000093 93 RT Castle Rock CO 4846,~~497~~933.7833 0.00 5.500% 309999719 94 OF Newton MA 5149,~~031~~385.1700 0.00 5.810% 309999728 95 OF Atlanta GA 5149,~~408~~750.3300 0.00 5.970% 309999729 96 OF Atlanta GA 5149,~~408~~750.3300 0.00 5.970% 309999756 97 OF Various AZ 5048,~~290~~254.41 13 15,~~377~~414.8008 5.875% 972000098 98 RT San Angelo TX 4140,~~682~~338.6000 0.00 4.980% 972000099 99 OF Red Bank NJ 4644,~~362~~594.5844 910,~~068~~837.9812 5.630% 309999810 100 OF Various Various 5452,~~183~~050.8753 1013,~~926~~059.4074 6.605% 972000101 101 RT Reynoldsburg OH 4140,~~631~~288.3843 0.00 5.230% 972000102 102 RT Frederick MD 4342,~~611~~205.8300 0.00 5.520% 972000103 103 RT Denver CO 4443,~~499~~063.2882 0.00 5.690% 973000104 104 RT Boulder CO 4241,~~857~~475.5000 0.00 5.530% 309999773 105 OF Elkridge MD 4241,~~789~~409.4717 0.00 5.846% 973000106 106 OF Ypsilanti MI 3635,~~657~~475.5000 0.00 5.160% 309999712 107 RT Boynton Beach FL 4139,~~308~~975.2875 0.00 5.868% 972000108 108 RT Brentwood CA 3635,~~718~~031.0706 1820,~~537~~224.1516 5.250% 973000109 109 Various Knoxville TN 3736,~~891~~669.4717 0.00 5.570% 972000110 110 MF Murfreesboro TN 3937,~~177~~690.5397 78,~~192~~679.4905 5.780% 309999732 111 OF The Woodlands TX 3837,~~922~~667.7417 0.00 5.855% 972000112 112 RT Tucson AZ 3433,~~554~~440.6700 0.00 5.280% 309999779 113 LO Daytona Beach FL 4140,~~656~~312.2550 0.00 6.450% 309999760 114 MF Lewisville TX 3837,~~523~~281.9625 0.00 5.965% 309999691 115 LO Portland OR 3836,~~126~~582.3787 911,~~990~~533.1363 5.955% 309999761 116 MF Mesquite TX 3736,~~753~~535.4863 0.00 5.965% 309999746 117 LO Durham NC 3736,~~526~~117.6824 67,~~104~~513.0145 6.035% 309999766 118 RT Various Various 3635,~~431~~057.0152 67,~~251~~625.7827 5.895% 972000119 119 OF West Hills CA 3231,~~924~~862.0700 0.00 5.340% 309999644 120 RT Long Beach CA 3332,~~865~~570.2138 68,~~804~~099.9073 5.580% 972000121 121 RT Raleigh NC 3433,~~962~~537.6793 911,~~789~~214.7347 5.770% 309999737 122 OF Andover MA 3534,~~443~~300.3300 0.00 5.880% 309999788 123 RT Various Various 3533,~~208~~879.0614 67,~~132~~461.5042 5.860% 309999799 124 OF Metairie LA 3433,~~734~~423.7996 67,~~037~~348.2306 5.865% 972000125 125 IN Las Vegas NV 3231,~~676~~622.5850 0.00 5.560% 972000126 126 MF Columbus OH 3130,~~470~~454.0690 0.00 5.560% 972000127 127 RT Mountain View CA 3029,~~225~~250.00 0.00 5.400% 309999687 128 OF Los Angeles CA 2928,~~581~~627.3208 0.00 5.285% 973000129 129 OF San Antonio TX 2928,~~479~~357.14 56,~~655~~777.24 5.660% 309999538 130 OF Charlotte NC 2827,~~675~~750.00 0.00 5.550% 309999731 131 MF Los Angeles CA 2928,~~486~~535.1700 0.00 5.707% 309999702 132 OT Chicago IL 2827,~~167~~258.3270 0.00 5.563% 309999734 133 RT Lakeland TN 2827,~~558~~473.0458 56,~~348~~432.4591 5.703% 972000134 134 OF Roseville CA 2827,~~024~~120.8683 0.00 5.660% 972000135 135 OF Orlando FL 2625,~~182~~174.3783 56,~~718~~725.2377 5.370% 309999721 136 RT Marrero LA 2726,~~236~~204.5375 45,~~947~~979.3816 5.775% 972000137 137 OF Scottsdale AZ 2625,~~289~~441.7267 0.00 5.680% 309999744 138 OF American Fork UT 2524,~~429~~462.9183 45,~~850~~817.3846 5.660% 972000139 139 MF Seguin TX 2322,~~450~~693.3892 0.00 5.212% 972000140 140 RT Shelby NC 2423,~~762~~963.1133 0.00 5.530% 972000141 141 OF Upland PA 2524,~~120~~310.3300 0.00 5.610% 972000142 142 MF Biloxi MS 2322,~~382~~479.8173 56,~~279~~182.3846 5.320% 972000143 143 RT Florence SC 23,~~809~~041.7267 0.00 5.530% 972000144 144 IN Eagan MN 22,~~891~~022.6902 45,~~310~~180.9764 5.690% 972000145 145 MF Casper WY 19,~~805~~166.5667 0.00 5.000% 972000146 146 RT San Antonio TX 2120,~~220~~536.5300 0.00 5.440% 309999714 147 LO Newnan GA 23,~~891~~120.3163 0.00 6.270% 973000148 148 RT Denver CO 20,~~734~~065.4458 0.00 5.510% 972000149 149 MF Jacksonville FL 1817,~~488~~892.4000 0.00 4.970% 309999740 150 OF American Fork UT 20,~~989~~191.3917 4,~~003~~801.4163 5.660% 972000151 151 RT Reynoldsburg OH 1918,~~230~~610.4208 0.00 5.230% 972000152 152 OF New Castle DE 1918,~~714~~960.4950 4,~~053~~807.6564 5.470% 972000153 153 RT San Benito TX 19,~~677~~043.7700 0.00 5.560% 972000154 154 SS Various SC 2120,~~395~~705.1700 0.00 6.060% 972000155 155 RT Palos Heights IL 1918,~~235~~614.1970 0.00 5.590% 309999698 156 RT Las Vegas NV 19,~~911~~157.2220 34,~~584~~338.3840 5.810% 972000157 157 RT Dallas TX 17,~~866~~290.3300 0.00 5.320% 972000158 158 RT Union City CA 1918,~~075~~460.3300 0.00 5.680% 309999688 159 RT Columbus OH 1817,~~336~~745.5000 0.00 5.460% 972000160 160 RT Lancaster OH 1817,~~432~~837.5293 0.00 5.570% 309999703 161 OT Chicago IL 1817,~~203~~616.3717 0.00 5.563% 972000162 162 RT Gilbert AZ 17,~~954~~375.1700 0.00 5.560% 309999751 163 SS Hammond LA 17,~~739~~064.0308 34,~~405~~080.0803 5.645% 972000164 164 RT Winter Park FL 1514,~~413~~815.7899 34,~~697~~294.1493 5.150% 309999722 165 OF Granite Bay CA 17,~~830~~255.1700 0.00 6.090% 972000166 166 OF Plymouth MN 15,~~899~~386.3749 0.00 5.650% 309999778 167 SS Albany GA 15,~~734~~226.2267 0.00 5.710% 309999750 168 SS Covington LA 1514,~~488~~899.3706 23,~~973~~562.0637 5.645% 309999749 169 SS Mandeville LA 1514,~~173~~596.7742 23,~~912~~490.6601 5.645% 973000170 170 RT Lewisville TX 1312,~~450~~927.8643 3,~~342~~865.5194 5.080% 972000171 171 OF Walnut Creek CA 12,~~529~~125.1700 0.00 4.850% 972000172 172 RT Maricopa AZ 1413,~~182~~725.5000 0.00 5.490% 972000173 173 RT Litchfield CT 1312,~~499~~979.8614 3,~~066~~586.2597 5.250% 973000174 174 RT Appleton WI 1312,~~284~~775.4572 23,~~776~~284.1689 5.432% 972000175 175 MF Columbus OH 13,~~504~~068.1957 0.00 5.560% 972000176 176 IN Plymouth MN 1312,~~223~~717.3211 23,~~709~~216.9314 5.520% 309999782 177 SS Vancouver WA 1312,~~323~~822.5749 2,~~214~~715.6371 5.970% 972000178 178 OF Hilton Head SC 12,~~529~~125.1700 0.00 5.820% 972000179 179 MH Apache Junction AZ 12,~~765~~354.9717 0.00 5.930% 972000180 180 MF Melbourne FL 10,~~571~~230.00 0.00 4.950% 309999693 181 IN Rancho Santa Margari CA 10,~~755~~339.4566 2,~~482~~898.5736 5.240% 309999759 182 OF San Jose CA 11,~~467~~097.4250 0.00 5.790% 972000183 183 MH Tavares FL 109,~~052~~668.6757 2,~~002~~387.9909 5.600% 309999589 184 SS Vancouver WA 10,~~436~~039.1392 12,~~909~~305.7798 5.818% 309999704 185 SS Warren MI 9,~~773~~458.6133 0.00 5.675% 973000186 186 RT Rhinelander WI 9,~~473~~112.9423 12,~~906~~268.9566 5.520% 972000187 187 RT East Ellijay GA 6,~~414~~167.0732 1,~~403~~650.7247 5.350% 309999610 188 IN Schertz TX 6,~~379~~133.6663 1,~~423~~669.3235 5.333% Totals 18,~~967~~338,~~763~~953.3528 ~~670~~798,~~661~~589.7372 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 972000001 N/A 02/06/2016 N 215,500,000.00 215,500,000.00 0612/06/2006 972000002 N/A 10/06/2015 N 214,000,000.00 214,000,000.00 0612/06/2006 309999774 N/A 02/06/2011 N 187,500,000.00 187,500,000.00 0612/06/2006 945000004 N/A 07/06/2012 N 140,000,000.00 140,000,000.00 0612/06/2006 309999747 N/A 01/06/2016 N 130,000,000.00 130,000,000.00 0612/06/2006 972000006 N/A 06/06/2010 N 128,~~964~~094,~~834~~502.3660 ~~128~~127,~~827~~934,~~541~~939.8060 0612/06/2006 972000007 N/A 11/06/2010 N ~~109~~108,~~270~~570,~~360~~075.3710 ~~109~~108,~~160~~440,~~427~~650.3290 0612/06/2006 309999675 N/A 11/06/2015 N 103,000,000.00 103,000,000.00 0612/06/2006 309999762 N/A 02/06/2011 N 94,100,000.00 94,100,000.00 0612/06/2006 309999753 N/A 01/06/2011 N 84,000,000.00 84,000,000.00 0612/06/2006 309999651 N/A 11/06/2010 N 81,000,000.00 81,000,000.00 0612/06/2006 309999701 N/A 12/06/2015 N 80,000,000.00 80,000,000.00 0612/06/2006 309999682 N/A 11/06/2010 N 79,700,000.00 79,700,000.00 0612/06/2006 309999720 N/A 01/06/2016 N 73,070,000.00 73,070,000.00 0612/06/2006 972000015 N/A 11/06/2015 N 71,100,000.00 71,100,000.00 0612/06/2006 309999681 N/A 11/06/2010 N 69,250,000.00 69,250,000.00 0612/06/2006 309999811 N/A 03/06/2011 N 68,740,000.00 68,740,000.00 0511/06/2006 309999711 N/A 12/06/2015 N 57,102,000.00 57,102,000.00 0612/06/2006 309999787 N/A 02/06/2016 N 56,000,000.00 56,000,000.00 0511/06/2006 973000020 N/A 10/06/2015 N 55,000,000.00 55,000,000.00 0612/06/2006 309999725 N/A 01/06/2013 N 50,895,000.00 50,895,000.00 0612/06/2006 972000022 N/A 12/06/2015 N 47,500,000.00 47,500,000.00 0612/06/2006 309999730 N/A 01/06/2011 N 46,500,000.00 46,500,000.00 0612/06/2006 972000024 N/A 03/06/2016 N 10,456,000.00 10,456,000.00 0612/06/2006 972000025 N/A 03/06/2016 N 5,176,000.00 5,176,000.00 0612/06/2006 972000026 N/A 03/06/2016 N 4,632,000.00 4,632,000.00 0612/06/2006 972000027 N/A 03/06/2016 N 4,272,000.00 4,272,000.00 0612/06/2006 972000028 N/A 03/06/2016 N 3,752,000.00 3,752,000.00 0612/06/2006 972000029 N/A 03/06/2016 N 3,696,000.00 3,696,000.00 0612/06/2006 972000030 N/A 03/06/2016 N 3,576,000.00 3,576,000.00 0612/06/2006 972000031 N/A 03/06/2016 N 3,104,000.00 3,104,000.00 0612/06/2006 972000032 N/A 03/06/2016 N 2,336,000.00 2,336,000.00 0612/06/2006 309999785 N/A 02/06/2016 N 40,000,000.00 40,000,000.00 0612/06/2006 972000034 N/A 11/06/2015 N 38,900,000.00 38,900,000.00 0612/06/2006 972000035 N/A 01/06/2011 N 35,500,000.00 35,500,000.00 0612/06/2006 309999705 N/A 12/06/2015 N 35,000,000.00 35,000,000.00 0612/06/2006 309999717 N/A 12/06/2015 N 34,000,000.00 34,000,000.00 0612/06/2006 309999738 N/A 01/06/2016 N 34,000,000.00 34,000,000.00 0611/06/2006 972000039 N/A 11/06/2015 N 30,000,000.00 30,000,000.00 0612/06/2006 309999775 N/A 02/06/2016 N 29,000,000.00 29,000,000.00 0612/06/2006 973000041 N/A 03/01/2016 N 28,500,000.00 28,500,000.00 0612/01/2006 309999672 N/A 11/06/2012 N 27,410,000.00 27,410,000.00 0612/06/2006 972000043 N/A 02/06/2016 N 26,000,000.00 26,000,000.00 0612/06/2006 973000044 N/A 01/06/2016 N 25,300,000.00 25,300,000.00 0612/06/2006 309999777 N/A 02/06/2016 N 24,~~900~~723,~~020~~862.1027 24,~~872~~690,~~669~~755.6273 0612/06/2006 945000011 N/A 10/06/2015 N 24,~~542~~323,~~384~~476.9470 24,~~507~~283,~~639~~796.0043 0512/06/2006 309999686 N/A 11/06/2015 N 21,920,000.00 21,920,000.00 0512/06/2006 309999757 N/A 12/06/2015 N 21,000,000.00 21,000,000.00 0612/06/2006 972000049 N/A 10/06/2015 N 12,160,000.00 12,160,000.00 0511/06/2006 972000050 N/A 10/06/2015 N 8,440,000.00 8,440,000.00 0511/06/2006 972000051 N/A 01/06/2016 N 20,000,000.00 20,000,000.00 0612/06/2006 973000052 N/A 02/01/2016 N 19,810,000.00 19,810,000.00 0612/01/2006 309999659 N/A 11/06/2015 N 17,~~392~~291,~~852~~003.9352 17,~~377~~271,~~019~~878.6159 0612/06/2006 309999684 N/A 11/06/2015 N 19,380,000.00 19,380,000.00 0511/06/2006 309999567 N/A 11/06/2015 N 18,600,000.00 18,600,000.00 0612/06/2006 309999685 N/A 11/06/2015 N 18,100,000.00 18,100,000.00 0512/06/2006 972000057 N/A 11/06/2015 N 17,~~839~~682,~~541~~995.3159 17,~~814~~654,~~722~~564.2654 0612/06/2006 309999716 N/A 01/06/2014 N 17,750,000.00 17,750,000.00 0612/06/2006 972000059 N/A 12/06/2010 N 17,600,000.00 17,600,000.00 0612/06/2006 309999770 N/A 02/06/2016 N 17,500,000.00 17,500,000.00 0612/06/2006 973000061 N/A 01/06/2016 N 16,900,000.00 16,900,000.00 0612/06/2006 972000062 N/A 12/06/2015 N 16,620,000.00 16,620,000.00 0612/06/2006 309999748 N/A 01/06/2016 N 16,~~351~~133,~~380~~548.8699 16,~~316~~094,~~382~~911.4905 0612/06/2006 972000064 N/A 11/06/2015 N 15,~~956~~816,~~478~~457.5913 15,~~934~~791,~~279~~027.3313 0612/06/2006 972000065 N/A 11/06/2015 N 15,~~758~~619,~~261~~979.5148 15,~~736~~594,~~338~~865.0239 0612/06/2006 309999679 N/A 11/06/2015 N 15,750,000.00 15,750,000.00 0511/06/2006 309999723 N/A 01/06/2016 N 15,625,000.00 15,625,000.00 0612/06/2006 972000068 N/A 11/06/2015 N 15,250,000.00 15,250,000.00 0612/06/2006 309999776 N/A 02/06/2011 N 15,000,000.00 15,000,000.00 0612/06/2006 309999804 N/A 03/06/2016 N 14,805,000.00 14,805,000.00 0612/06/2006 972000071 N/A 11/06/2015 N 14,460,000.00 14,460,000.00 0612/06/2006 309999696 N/A 06/06/2011 N 14,300,000.00 14,300,000.00 0612/06/2006 309999733 N/A 01/06/2016 N 14,000,000.00 14,000,000.00 0612/06/2006 309999739 N/A 01/06/2016 N 14,000,000.00 14,000,000.00 0611/06/2006 309999715 N/A 12/06/2010 N 13,825,000.00 13,825,000.00 0612/06/2006 309999689 N/A 11/06/2015 N 13,600,000.00 13,600,000.00 0612/06/2006 972000077 N/A 01/06/2016 N 13,000,000.00 13,000,000.00 0611/06/2006 309999674 N/A 11/06/2015 N 12,500,000.00 12,500,000.00 0612/06/2006 309999724 N/A 01/06/2016 N 12,500,000.00 12,500,000.00 0612/06/2006 309999627 N/A 10/06/2013 N 12,200,000.00 12,200,000.00 0612/06/2006 309999786 N/A 02/06/2016 N 11,500,000.00 11,500,000.00 0612/06/2006 309999765 N/A 02/06/2016 N 8,150,000.00 8,150,000.00 0612/06/2006 309999764 N/A 02/06/2016 N 3,300,000.00 3,300,000.00 0612/06/2006 309999641 N/A 10/06/2015 N 11,~~200~~185,~~000~~081.0079 11,~~200~~168,~~000~~293.0050 0612/06/2006 972000085 N/A 10/06/2015 N 11,032,000.00 11,032,000.00 0611/06/2006 309999745 N/A 01/06/2016 N 10,~~933~~837,~~146~~450.3757 10,~~917~~820,~~967~~082.9871 0612/06/2006 972000087 N/A 11/06/2015 N 10,~~901~~806,~~941~~275.8803 10,~~886~~788,~~774~~900.6849 0612/06/2006 972000088 N/A 11/06/2015 N 10,~~802~~708,~~833~~036.3421 10,~~787~~690,~~804~~819.0363 0612/06/2006 972000089 N/A 01/06/2016 N 10,700,000.00 10,700,000.00 0612/06/2006 972000090 N/A 12/06/2015 N 10,400,000.00 10,400,000.00 0612/06/2006 309999781 N/A 02/06/2016 N 10,300,000.00 10,300,000.00 0612/06/2006 972000092 N/A 02/06/2016 N 10,250,000.00 10,250,000.00 0612/06/2006 972000093 N/A 11/06/2015 N 10,240,000.00 10,240,000.00 0612/06/2006 309999719 N/A 01/06/2011 N 10,200,000.00 10,200,000.00 0612/06/2006 309999728 N/A 01/06/2013 N 10,000,000.00 10,000,000.00 0612/06/2006 309999729 N/A 01/06/2013 N 10,000,000.00 10,000,000.00 0612/06/2006 309999756 N/A 01/06/2016 N 9,~~940~~856,~~726~~162.2388 9,~~927~~840,~~348~~748.4380 0612/06/2006 972000098 N/A 10/06/2015 N 9,720,000.00 9,720,000.00 0612/06/2006 972000099 N/A 11/06/2015 N 9,~~563~~505,~~129~~031.5472 9,~~554~~494,~~060~~194.5660 0612/06/2006 309999810 N/A 03/06/2011 N 9,~~526~~456,~~601~~568.7985 9,~~515~~443,~~675~~509.3911 0512/06/2006 972000101 N/A 01/06/2016 N 9,244,000.00 9,244,000.00 0511/06/2006 972000102 N/A 12/06/2015 N 9,175,000.00 9,175,000.00 0612/06/2006 972000103 N/A 12/06/2015 N 9,082,000.00 9,082,000.00 0612/06/2006 973000104 N/A 02/01/2016 N 9,000,000.00 9,000,000.00 0612/01/2006 309999773 N/A 02/06/2016 N 8,500,000.00 8,500,000.00 0611/06/2006 973000106 N/A 12/01/2015 N 8,250,000.00 8,250,000.00 0612/01/2006 309999712 N/A 12/06/2015 N 8,175,000.00 8,175,000.00 0612/06/2006 972000108 N/A 01/06/2016 N 8,~~121~~007,~~968~~098.4187 87,~~103~~986,~~431~~874.2671 0612/06/2006 973000109 N/A 12/01/2010 N 7,900,000.00 7,900,000.00 0612/01/2006 972000110 N/A 11/06/2015 N 7,~~871~~825,~~364~~115.3669 7,~~864~~816,~~171~~436.8764 0612/06/2006 309999732 N/A 01/06/2016 N 7,720,000.00 7,720,000.00 0612/06/2006 972000112 N/A 02/06/2016 N 7,600,000.00 7,600,000.00 0612/06/2006 309999779 N/A 02/06/2011 N 7,500,000.00 7,500,000.00 0612/06/2006 309999760 N/A 01/06/2016 N 7,500,000.00 7,500,000.00 0612/06/2006 309999691 N/A 11/06/2015 N 7,~~435~~371,~~059~~862.9353 7,~~425~~360,~~069~~328.8090 0612/06/2006 309999761 N/A 01/06/2016 N 7,350,000.00 7,350,000.00 0612/06/2006 309999746 N/A 01/06/2016 N 7,~~221~~181,~~105~~554.4390 7,~~215~~174,~~001~~041.4245 0612/06/2006 309999766 N/A 02/06/2016 N 7,~~176~~136,~~755~~390.6667 7,~~170~~128,~~503~~765.8840 0612/06/2006 972000119 N/A 09/06/2010 N 7,160,000.00 7,160,000.00 0612/06/2006 309999644 N/A 10/06/2015 N 7,~~047~~004,~~910~~382.8310 76,~~041~~996,~~105~~282.9337 0612/06/2006 972000121 N/A 11/06/2015 N 76,~~036~~974,~~707~~959.9639 76,~~026~~963,~~918~~744.2392 0612/06/2006 309999737 N/A 01/06/2013 N 7,000,000.00 7,000,000.00 0612/06/2006 309999788 N/A 02/06/2016 N 6,~~977~~937,~~265~~708.5516 6,~~971~~930,~~133~~246.0574 0612/06/2006 309999799 N/A 02/06/2016 N 6,~~877~~838,~~609~~661.4943 6,~~871~~831,~~572~~313.2637 0612/06/2006 972000125 N/A 01/06/2011 N 6,825,000.00 6,825,000.00 0612/06/2006 972000126 N/A 01/06/2016 N 6,573,000.00 6,573,000.00 0612/06/2006 972000127 N/A 01/06/2016 N 6,500,000.00 6,500,000.00 0612/06/2006 309999687 N/A 11/06/2015 N 6,500,000.00 6,500,000.00 0612/06/2006 973000129 N/A 12/01/2015 N 6,~~048~~012,~~382~~114.4232 6,~~042~~005,~~727~~337.1808 0612/01/2006 309999538 N/A 06/06/2015 N 6,000,000.00 6,000,000.00 0512/06/2006 309999731 N/A 01/06/2016 N 6,000,000.00 6,000,000.00 0612/06/2006 309999702 N/A 12/06/2015 N 5,880,000.00 5,880,000.00 0612/06/2006 309999734 N/A 01/06/2016 N 5,~~815~~780,~~216~~868.0501 5,~~809~~774,~~867~~435.6010 0612/06/2006 972000134 N/A 03/06/2016 N 5,750,000.00 5,750,000.00 0612/06/2006 972000135 N/A 11/06/2015 N 5,~~662~~625,~~073~~661.9412 5,~~656~~618,~~355~~935.7135 0612/06/2006 309999721 N/A 01/06/2016 N 5,~~476~~445,~~973~~142.4063 5,~~472~~439,~~026~~163.0247 0612/06/2006 972000137 N/A 02/06/2016 N 5,375,000.00 5,375,000.00 0512/06/2006 309999744 N/A 01/06/2016 N 5,~~217~~186,~~581~~465.8289 5,~~212~~180,~~731~~648.4443 0612/06/2006 972000139 N/A 12/06/2015 N 5,225,000.00 5,225,000.00 0612/06/2006 972000140 N/A 01/06/2016 N 5,200,000.00 5,200,000.00 0612/06/2006 972000141 N/A 02/06/2016 N 5,200,000.00 5,200,000.00 0612/06/2006 972000142 N/A 09/06/2015 N 5,~~104~~070,~~178~~614.0386 5,~~098~~064,~~898~~432.6540 0611/06/2006 972000143 N/A 01/06/2016 N 5,000,000.00 5,000,000.00 0612/06/2006 972000144 N/A 01/06/2016 N 4,~~672~~644,~~039~~362.2299 4,~~667~~639,~~728~~182.2535 0612/06/2006 972000145 N/A 10/06/2015 N 4,600,000.00 4,600,000.00 0611/06/2006 972000146 N/A 12/06/2015 N 4,530,000.00 4,530,000.00 0612/06/2006 309999714 N/A 12/06/2010 N 4,425,000.00 4,425,000.00 0612/06/2006 973000148 N/A 11/01/2015 N 4,370,000.00 4,370,000.00 0612/01/2006 972000149 N/A 11/06/2015 N 4,320,000.00 4,320,000.00 0611/06/2006 309999740 N/A 01/06/2016 N 4,~~306~~280,~~496~~813.4492 4,~~302~~276,~~493~~012.0329 0612/06/2006 972000151 N/A 01/06/2016 N 4,270,000.00 4,270,000.00 0511/06/2006 972000152 N/A 02/06/2016 N 4,~~185~~159,~~419~~525.4559 4,~~181~~154,~~365~~717.8095 0612/06/2006 972000153 N/A 02/01/2016 N 4,110,000.00 4,110,000.00 0512/01/2006 972000154 N/A 01/06/2016 N 4,100,000.00 4,100,000.00 0612/06/2006 972000155 N/A 02/06/2016 N 3,996,000.00 3,996,000.00 0612/06/2006 309999698 N/A 12/06/2015 N 3,~~979~~956,~~812~~737.3154 3,~~976~~952,~~227~~399.9314 0512/06/2006 972000157 N/A 02/06/2016 N 3,900,000.00 3,900,000.00 0612/06/2006 972000158 N/A 03/06/2016 N 3,900,000.00 3,900,000.00 0512/06/2006 309999688 N/A 11/06/2015 N 3,900,000.00 3,900,000.00 0612/06/2006 972000160 N/A 11/06/2015 N 3,843,000.00 3,843,000.00 0612/06/2006 309999703 N/A 12/06/2015 N 3,800,000.00 3,800,000.00 0612/06/2006 972000162 N/A 02/06/2016 N 3,750,000.00 3,750,000.00 0612/06/2006 309999751 N/A 01/06/2016 N 3,~~649~~627,~~275~~439.8785 3,~~645~~623,~~870~~359.7982 0612/06/2006 972000164 N/A 11/06/2015 N 3,~~475~~452,~~703~~270.2119 3,~~472~~447,~~006~~975.0726 0512/06/2006 309999722 N/A 01/06/2016 N 3,400,000.00 3,400,000.00 0612/06/2006 972000166 N/A 11/06/2015 N 3,267,927.00 3,267,927.00 0612/06/2006 309999778 N/A 02/06/2016 N 3,200,000.00 3,200,000.00 0612/06/2006 309999750 N/A 01/06/2016 N 3,~~186~~167,~~270~~205.8934 3,~~183~~163,~~297~~642.8397 0612/06/2006 309999749 N/A 01/06/2016 N 3,~~121~~102,~~549~~871.7751 3,~~118~~099,~~637~~381.1150 0612/06/2006 973000170 N/A 10/01/2015 N 3,~~074~~053,~~873~~723.5702 3,~~071~~049,~~531~~857.0608 0512/01/2006 972000171 N/A 10/06/2015 N 3,000,000.00 3,000,000.00 0612/06/2006 972000172 N/A 02/06/2016 N 3,000,000.00 3,000,000.00 0612/06/2006 972000173 N/A 01/06/2016 N 2,~~986~~966,~~144~~659.7959 2,~~983~~963,~~078~~072.5462 0612/06/2006 973000174 N/A 02/01/2016 N 2,~~840~~822,~~041~~323.6980 2,~~837~~819,~~265~~038.5391 0612/01/2006 972000175 N/A 01/06/2016 N 2,820,555.00 2,820,555.00 0612/06/2006 972000176 N/A 11/06/2015 N 2,~~781~~764,~~905~~590.1500 2,~~779~~761,~~195~~373.2286 0612/06/2006 309999782 N/A 02/06/2016 N 2,~~591~~577,~~713~~384.2877 2,~~589~~574,~~498~~669.65 06 12/06/2006 972000178 N/A 11/06/2015 N 2,500,000.00 2,500,000.00 0612/06/2006 972000179 N/A 01/06/2016 N 2,500,000.00 2,500,000.00 0612/06/2006 972000180 N/A 11/06/2015 N 2,480,000.00 2,480,000.00 0611/06/2006 309999693 N/A 11/06/2015 N 2,~~383~~367,~~625~~860.0770 2,~~381~~364,~~142~~962.5034 0612/06/2006 309999759 N/A 01/06/2016 N 2,300,000.00 2,300,000.00 0612/06/2006 972000183 N/A 10/06/2015 N 2,~~084~~071,~~655~~837.5200 2,~~082~~069,~~652~~449.5391 0612/06/2006 309999589 N/A 09/06/2015 N 2,~~083~~070,~~081~~798.9970 2,~~081~~068,~~172~~492.2272 0612/06/2006 309999704 N/A 12/06/2015 N 2,000,000.00 2,000,000.00 0612/06/2006 973000186 N/A 02/01/2016 N 1,~~993~~980,~~115~~920.8433 1,~~991~~978,~~208~~651.8967 0612/01/2006 972000187 N/A 12/06/2015 N 1,~~392~~383,~~260~~323.5105 1,~~390~~381,~~856~~672.7958 0612/06/2006 309999610 N/A 10/06/2015 N 1,~~389~~380,~~206~~153.8606 1,~~387~~378,~~783~~483.5471 0612/06/2006 Totals 3,~~899~~895,~~532~~260,~~320~~391.8395 3,~~898~~894,~~861~~461,~~659~~802.1027 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 972000001 1 Retail Charlotte NC 215,500,000.00 972000002 2 Lodging Various Various 214,000,000.00 309999774 3 Lodging Various Various 187,500,000.00 945000004 4 Multi-Family Various MD 140,000,000.00 309999747 5 Office Philadelphia PA 130,000,000.00 972000006 6 Retail San Antonio TX ~~128~~127,~~827~~934,~~541~~939.8060 972000007 7 Retail Lahaina HI ~~109~~108,~~160~~440,~~427~~650.3290 309999675 8 Office Various MD 103,000,000.00 309999762 9 Office Denver CO 94,100,000.00 309999753 10 Industrial Las Vegas NV 84,000,000.00 309999651 11 Office High Point NC 81,000,000.00 309999701 12 Office Durham NC 80,000,000.00 309999682 13 Office Seattle WA 79,700,000.00 309999720 14 Office Atlanta GA 73,070,000.00 972000015 15 Office Washington DC 71,100,000.00 309999681 16 Office Seattle WA 69,250,000.00 309999811 17 Retail Various Various 68,740,000.00 309999711 18 Industrial Various Various 57,102,000.00 309999787 19 Office Chicago IL 56,000,000.00 973000020 20 Lodging Various Various 55,000,000.00 309999725 21 Office Rancho Cucamonga CA 50,895,000.00 972000022 22 Retail Scottsdale AZ 47,500,000.00 309999730 23 Lodging Grapevine TX 46,500,000.00 972000024 24 Retail Greenville SC 10,456,000.00 972000025 25 Retail Surfside Beach SC 5,176,000.00 972000026 26 Retail Lexington SC 4,632,000.00 972000027 27 Retail Georgetown SC 4,272,000.00 972000028 28 Retail Seaford DE 3,752,000.00 972000029 29 Retail Smithfield NC 3,696,000.00 972000030 30 Retail Covington VA 3,576,000.00 972000031 31 Retail Pocomoke MD 3,104,000.00 972000032 32 Retail Taylorsville NC 2,336,000.00 309999785 33 Retail Hialeah FL 40,000,000.00 972000034 34 Retail Murrieta CA 38,900,000.00 972000035 35 Office Rockville MD 35,500,000.00 309999705 36 Office South San Francisco CA 35,000,000.00 309999717 37 Multi-Family Various GA 34,000,000.00 309999738 38 Office Santa Monica CA 34,000,000.00 972000039 39 Office Abington Township PA 30,000,000.00 309999775 40 Office Harrison NY 29,000,000.00 973000041 41 Retail Allen Park MI 28,500,000.00 309999672 42 Multi-Family Houston TX 27,410,000.00 972000043 43 Retail Zephyr Cove NV 26,000,000.00 973000044 44 Office San Mateo CA 25,300,000.00 309999777 45 Lodging Honolulu HI 24,~~872~~690,~~669~~755.6273 945000011 46 Lodging Various Various 24,~~507~~283,~~639~~796.0043 309999686 47 Office Honolulu HI 21,920,000.00 309999757 48 Office Birmingham AL 21,000,000.00 972000049 49 Multi-Family Kent WA 12,160,000.00 972000050 50 Multi-Family Tacoma WA 8,440,000.00 972000051 51 Retail Ocean City MD 20,000,000.00 973000052 52 Other Sterling VA 19,810,000.00 309999659 53 Retail Manchester CT 17,~~377~~271,~~019~~878.6159 309999684 54 Retail Hoffman Estates IL 19,380,000.00 309999567 55 Industrial Chatsworth CA 18,600,000.00 309999685 56 Retail Sterling VA 18,100,000.00 972000057 57 Retail Hamilton NJ 17,~~814~~654,~~722~~564.2654 309999716 58 Office San Diego CA 17,750,000.00 972000059 59 Industrial Lake Mary FL 17,600,000.00 309999770 60 Office Coral Springs FL 17,500,000.00 973000061 61 Office San Mateo CA 16,900,000.00 972000062 62 Industrial Boca Raton FL 16,620,000.00 309999748 63 Retail Whitehall PA 16,~~316~~094,~~382~~911.4905 972000064 64 Retail Phoenix AZ 15,~~934~~791,~~279~~027.3313 972000065 65 Retail Boise ID 15,~~736~~594,~~338~~865.0239 309999679 66 Lodging Miami FL 15,750,000.00 309999723 67 Office Danbury CT 15,625,000.00 972000068 68 Retail Matthews NC 15,250,000.00 309999776 69 Retail Aiea HI 15,000,000.00 309999804 70 Office Bridgewater NJ 14,805,000.00 972000071 71 Retail Cedar Hill TX 14,460,000.00 309999696 72 Multi-Family Rosemont CA 14,300,000.00 309999733 73 Other Honolulu HI 14,000,000.00 309999739 74 Office Newark CA 14,000,000.00 309999715 75 Lodging Tampa FL 13,825,000.00 309999689 76 Office Houston TX 13,600,000.00 972000077 77 Retail Colorado Springs CO 13,000,000.00 309999674 78 Retail Pomona NY 12,500,000.00 309999724 79 Office The Woodlands TX 12,500,000.00 309999627 80 Retail Bridgeport CT 12,200,000.00 309999786 81 Office Chicago IL 11,500,000.00 309999765 82 Retail Miami FL 8,150,000.00 309999764 83 Retail Miami FL 3,300,000.00 309999641 84 Lodging Virginia Beach VA 11,~~200~~168,~~000~~293.0050 972000085 85 Multi-Family Port St Lucie FL 11,032,000.00 309999745 86 Self Storage Shreveport LA 10,~~917~~820,~~967~~082.9871 972000087 87 Retail Pompano Beach FL 10,~~886~~788,~~774~~900.6849 972000088 88 Retail Little Rock AR 10,~~787~~690,~~804~~819.0363 972000089 89 Office Manassas VA 10,700,000.00 972000090 90 Retail Santa Clarita CA 10,400,000.00 309999781 91 Office Oakland CA 10,300,000.00 972000092 92 Retail Cottonwood AZ 10,250,000.00 972000093 93 Retail Castle Rock CO 10,240,000.00 309999719 94 Office Newton MA 10,200,000.00 309999728 95 Office Atlanta GA 10,000,000.00 309999729 96 Office Atlanta GA 10,000,000.00 309999756 97 Office Various AZ 9,~~927~~840,~~348~~748.4380 972000098 98 Retail San Angelo TX 9,720,000.00 972000099 99 Office Red Bank NJ 9,~~554~~494,~~060~~194.5660 309999810 100 Office Various Various 9,~~515~~443,~~675~~509.3911 972000101 101 Retail Reynoldsburg OH 9,244,000.00 972000102 102 Retail Frederick MD 9,175,000.00 972000103 103 Retail Denver CO 9,082,000.00 973000104 104 Retail Boulder CO 9,000,000.00 309999773 105 Office Elkridge MD 8,500,000.00 973000106 106 Office Ypsilanti MI 8,250,000.00 309999712 107 Retail Boynton Beach FL 8,175,000.00 972000108 108 Retail Brentwood CA 87,~~103~~986,~~431~~874.2671 973000109 109 Various Knoxville TN 7,900,000.00 972000110 110 Multi-Family Murfreesboro TN 7,~~864~~816,~~171~~436.8764 309999732 111 Office The Woodlands TX 7,720,000.00 972000112 112 Retail Tucson AZ 7,600,000.00 309999779 113 Lodging Daytona Beach FL 7,500,000.00 309999760 114 Multi-Family Lewisville TX 7,500,000.00 309999691 115 Lodging Portland OR 7,~~425~~360,~~069~~328.8090 309999761 116 Multi-Family Mesquite TX 7,350,000.00 309999746 117 Lodging Durham NC 7,~~215~~174,~~001~~041.4245 309999766 118 Retail Various Various 7,~~170~~128,~~503~~765.8840 972000119 119 Office West Hills CA 7,160,000.00 309999644 120 Retail Long Beach CA 76,~~041~~996,~~105~~282.9337 972000121 121 Retail Raleigh NC 76,~~026~~963,~~918~~744.2392 309999737 122 Office Andover MA 7,000,000.00 309999788 123 Retail Various Various 6,~~971~~930,~~133~~246.0574 309999799 124 Office Metairie LA 6,~~871~~831,~~572~~313.2637 972000125 125 Industrial Las Vegas NV 6,825,000.00 972000126 126 Multi-Family Columbus OH 6,573,000.00 972000127 127 Retail Mountain View CA 6,500,000.00 309999687 128 Office Los Angeles CA 6,500,000.00 973000129 129 Office San Antonio TX 6,~~042~~005,~~727~~337.1808 309999538 130 Office Charlotte NC 6,000,000.00 309999731 131 Multi-Family Los Angeles CA 6,000,000.00 309999702 132 Other Chicago IL 5,880,000.00 309999734 133 Retail Lakeland TN 5,~~809~~774,~~867~~435.6010 972000134 134 Office Roseville CA 5,750,000.00 972000135 135 Office Orlando FL 5,~~656~~618,~~355~~935.7135 309999721 136 Retail Marrero LA 5,~~472~~439,~~026~~163.0247 972000137 137 Office Scottsdale AZ 5,375,000.00 309999744 138 Office American Fork UT 5,~~212~~180,~~731~~648.4443 972000139 139 Multi-Family Seguin TX 5,225,000.00 972000140 140 Retail Shelby NC 5,200,000.00 972000141 141 Office Upland PA 5,200,000.00 972000142 142 Multi-Family Biloxi MS 5,~~098~~064,~~898~~432.6540 972000143 143 Retail Florence SC 5,000,000.00 972000144 144 Industrial Eagan MN 4,~~667~~639,~~728~~182.2535 972000145 145 Multi-Family Casper WY 4,600,000.00 972000146 146 Retail San Antonio TX 4,530,000.00 309999714 147 Lodging Newnan GA 4,425,000.00 973000148 148 Retail Denver CO 4,370,000.00 972000149 149 Multi-Family Jacksonville FL 4,320,000.00 309999740 150 Office American Fork UT 4,~~302~~276,~~493~~012.0329 972000151 151 Retail Reynoldsburg OH 4,270,000.00 972000152 152 Office New Castle DE 4,~~181~~154,~~365~~717.8095 972000153 153 Retail San Benito TX 4,110,000.00 972000154 154 Self Storage Various SC 4,100,000.00 972000155 155 Retail Palos Heights IL 3,996,000.00 309999698 156 Retail Las Vegas NV 3,~~976~~952,~~227~~399.9314 972000157 157 Retail Dallas TX 3,900,000.00 972000158 158 Retail Union City CA 3,900,000.00 309999688 159 Retail Columbus OH 3,900,000.00 972000160 160 Retail Lancaster OH 3,843,000.00 309999703 161 Other Chicago IL 3,800,000.00 972000162 162 Retail Gilbert AZ 3,750,000.00 309999751 163 Self Storage Hammond LA 3,~~645~~623,~~870~~359.7982 972000164 164 Retail Winter Park FL 3,~~472~~447,~~006~~975.0726 309999722 165 Office Granite Bay CA 3,400,000.00 972000166 166 Office Plymouth MN 3,267,927.00 309999778 167 Self Storage Albany GA 3,200,000.00 309999750 168 Self Storage Covington LA 3,~~183~~163,~~297~~642.8397 309999749 169 Self Storage Mandeville LA 3,~~118~~099,~~637~~381.1150 973000170 170 Retail Lewisville TX 3,~~071~~049,~~531~~857.0608 972000171 171 Office Walnut Creek CA 3,000,000.00 972000172 172 Retail Maricopa AZ 3,000,000.00 972000173 173 Retail Litchfield CT 2,~~983~~963,~~078~~072.5462 973000174 174 Retail Appleton WI 2,~~837~~819,~~265~~038.5391 972000175 175 Multi-Family Columbus OH 2,820,555.00 972000176 176 Industrial Plymouth MN 2,~~779~~761,~~195~~373.2286 309999782 177 Self Storage Vancouver WA 2,~~589~~574,~~498~~669.6506 972000178 178 Office Hilton Head SC 2,500,000.00 972000179 179 Mobile Home Park Apache Junction AZ 2,500,000.00 972000180 180 Multi-Family Melbourne FL 2,480,000.00 309999693 181 Industrial Rancho Santa Margari CA 2,~~381~~364,~~142~~962.5034 309999759 182 Office San Jose CA 2,300,000.00 972000183 183 Mobile Home Park Tavares FL 2,~~082~~069,~~652~~449.5391 309999589 184 Self Storage Vancouver WA 2,~~081~~068,~~172~~492.2272 309999704 185 Self Storage Warren MI 2,000,000.00 973000186 186 Retail Rhinelander WI 1,~~991~~978,~~208~~651.8967 972000187 187 Retail East Ellijay GA 1,~~390~~381,~~856~~672.7958 309999610 188 Industrial Schertz TX 1,~~387~~378,~~783~~483.5471 Totals 3,~~898~~894,~~861~~461,~~659~~802.1027

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 972000001 0.00 0.00 972000002 0.00 0.00 309999774 0.00 0.00 945000004 0.00 0.00 309999747 0.00 0.00 972000006 0.00 0.00 972000007 0.00 0.00 309999675 0.00 0.00 309999762 0.00 0.00 309999753 0.00 0.00 309999651 0.00 0.00 309999701 0.00 0.00 309999682 0.00 0.00 309999720 0.00 0.00 972000015 0.00 0.00 309999681 0.00 0.00 309999811 0.00 0.00 309999711 0.00 02,927,924.00 01/01/2006 06/30/2006 309999787 0.00 0.00 973000020 0.00 0.00 309999725 0.00 0.00 972000022 0.00 0.00 309999730 0.00 0.00 972000024 0.00 0.00 972000025 0.00 0.00 972000026 0.00 0.00 972000027 0.00 0.00 972000028 0.00 0.00 972000029 0.00 0.00 972000030 0.00 0.00 972000031 0.00 0.00 972000032 0.00 0.00 309999785 0.00 0.00 972000034 0.00 0.00 972000035 0.00 0.00 309999705 0.00 0.00 309999717 0.00 0.00 309999738 0.00 0.00 972000039 0.00 0.00 309999775 0.00 01,271,592.0095 01/01/2006 06/30/2006 973000041 0.00 0204,308.0030 01/01/2006 03/31/2006 309999672 0.00 0.00 972000043 0.00 0.00 973000044 0.00 01,225,771.00 01/01/2006 06/30/2006 309999777 0.00 07,564,243.0095 01/01/2006 09/30/2006 945000011 0.00 0.00 309999686 0.00 0.00 309999757 0.00 0.00 972000049 0.00 0.00 972000050 0.00 0.00 972000051 0.00 0.00 973000052 0.00 0769,458.00 01/01/2006 06/30/2006 309999659 0.00 0.00 309999684 0.00 0.00 309999567 0.00 0.00 309999685 0.00 0.00 972000057 0.00 0.00 309999716 0.00 0.00 972000059 0.00 0.00 309999770 0.00 0.00 973000061 0.00 01,086,468.00 01/01/2006 06/30/2006 972000062 0.00 0.00 309999748 0.00 0.00 972000064 0.00 0.00 972000065 0.00 0.00 309999679 0.00 0.00 309999723 0.00 0.00 972000068 0.00 0.00 309999776 0.00 0.00 309999804 0.00 0.00 972000071 0.00 0.00 309999696 0.00 0.00 309999733 0.00 0.00 309999739 0.00 0.00 309999715 0.00 0.00 309999689 0.00 0.00 972000077 0.00 0.00 309999674 0.00 0.00 309999724 0.00 0.00 309999627 0.00 0.00 309999786 0.00 0.00 309999765 0.00 0.00 309999764 0.00 0.00 309999641 0.00 0.00 972000085 0.00 0.00 309999745 0.00 0.00 972000087 0.00 0.00 972000088 0.00 0.00 972000089 0.00 0604,237.0050 01/01/2006 06/30/2006 972000090 0.00 0.00 309999781 0.00 0506,170.0066 01/01/2006 06/30/2006 972000092 0.00 0.00 972000093 0.00 0.00 309999719 0.00 0.00 309999728 0.00 0.00 309999729 0.00 0.00 309999756 0.00 0.00 972000098 0.00 0.00 972000099 0.00 0.00 309999810 0.00 0.00 972000101 0.00 0.00 972000102 0.00 0.00 972000103 0.00 0.00 973000104 0.00 0.00 309999773 0.00 0.00 973000106 0974,203.0043 0679,251.0076 01/01/2006 06/30/2006 309999712 0.00 0.00 972000108 0.00 0.00 973000109 0.00 0.00 972000110 0.00 0439,871.0064 01/01/2006 06/30/2006 309999732 0.00 0.00 972000112 0.00 0.00 309999779 0.00 0.00 309999760 0.00 0331,117.0082 01/01/2006 06/25/2006 309999691 0.00 0.00 309999761 0.00 0.00 309999746 0.00 0.00 309999766 0.00 0.00 972000119 0.00 0.00 309999644 0.00 0.00 972000121 0.00 0.00 309999737 0.00 0.00 309999788 0.00 0.00 309999799 0.00 0.00 972000125 0.00 0.00 972000126 0.00 0.00 972000127 0.00 0.00 309999687 0.00 0.00 973000129 0.00 0.00 309999538 0.00 0.00 309999731 0.00 0.00 309999702 0.00 0.00 309999734 0.00 0.00 972000134 0.00 0.00 972000135 0.00 0.00 309999721 0.00 0.00 972000137 0.00 0213,157.0062 01/01/2006 06/30/2006 309999744 0.00 0.00 972000139 0.00 0.00 972000140 0.00 0.00 972000141 0.00 0271,215.0024 01/01/2006 06/30/2006 972000142 0.00 0.00 972000143 0.00 0.00 972000144 0.00 0.00 972000145 0.00 0.00 972000146 0.00 0.00 309999714 0.00 0.00 973000148 0.00 0.00 972000149 0.00 0.00 309999740 0.00 0.00 972000151 0.00 0.00 972000152 0.00 0.00 972000153 0.00 0.00 972000154 0386,731.0084 0214,473.0086 01/01/2006 06/30/2006 972000155 0.00 0.00 309999698 0.00 0.00 972000157 0.00 0.00 972000158 0.00 0.00 309999688 0.00 0.00 972000160 0.00 0.00 309999703 0.00 0.00 972000162 0.00 0.00 309999751 0.00 0.00 972000164 0.00 0.00 309999722 0.00 0.00 972000166 0.00 0.00 309999778 0.00 0.00 309999750 0.00 0.00 309999749 0.00 0.00 973000170 0.00 0.00 972000171 0.00 0.00 972000172 0.00 0.00 972000173 0.00 0.00 973000174 0.00 0.00 972000175 0.00 0.00 972000176 0.00 0.00 309999782 0.00 0.00 972000178 0.00 0.00 972000179 0.00 0.00 972000180 0.00 0.00 309999693 0.00 0.00 309999759 0.00 0.00 972000183 0.00 0.00 309999589 0.00 0.00 309999704 0.00 0.00 973000186 0.00 0.00 972000187 0.00 0.00 309999610 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 12/12/2006 0 $0.00 0 $0.00 0 $0.00 11/10/2006 0 $0.00 0 $0.00 0 $0.00 10/13/2006 0 $0.00 0 $0.00 0 $0.00 09/12/2006 0 $0.00 0 $0.00 0 $0.00 08/11/2006 0 $0.00 0 $0.00 0 $0.00 07/12/2006 0 $0.00 0 $0.00 0 $0.00 06/12/2006 0 $0.00 0 $0.00 0 $0.00 05/12/2006 0 $0.00 0 $0.00 0 $0.00 04/12/2006 0 $0.00 0 $0.00 0 $0.00

Historical Detail (continued) Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 12/12/2006 0 $0.00 0 $0.00 0 $0.00 11/10/2006 0 $0.00 0 $0.00 0 $0.00 10/13/2006 0 $0.00 0 $0.00 0 $0.00 09/12/2006 0 $0.00 0 $0.00 0 $0.00 08/11/2006 0 $0.00 0 $0.00 0 $0.00 07/12/2006 0 $0.00 0 $0.00 0 $0.00 06/12/2006 0 $0.00 0 $0.00 0 $0.00 05/12/2006 0 $0.00 0 $0.00 0 $0.00 04/12/2006 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 12/12/2006 0 $0.00 0 $0.00 5.650518% 5.626589% 89 11/10/2006 0 $0.00 0 $0.00 5.648742% 5.624814% 90 10/13/2006 0 $0.00 0 $0.00 5.648727% 5.624799% 91 09/12/2006 0 $0.00 0 $0.00 5.648710% 5.624783% 92 08/11/2006 0 $0.00 0 $0.00 5.648695% 5.624768% 93 07/12/2006 0 $0.00 0 $0.00 5.648679% 5.624753% 94 06/12/2006 0 $0.00 0 $0.00 5.648663% 5.624736% 95 05/12/2006 0 $0.00 0 $0.00 5.648647% 5.624722% 96 04/12/2006 0 $0.00 0 $0.00 5.648630% 5.624705% 97 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 309999811 17 0 0511/06/2006 ~~383~~371,~~607~~196.4001 ~~383~~371,~~607~~196.4001 B 309999787 19 0 0511/06/2006 ~~262~~253,~~022~~539.4499 ~~262~~253,~~022~~539.4499 B ~~945000011~~309999738 4638 0 0511/06/2006 ~~155~~158,~~010~~950.4401 ~~155~~158,~~010~~950.4401 B ~~309999686 47 0 05/06/2006 111,661.08 111,661.08 B~~ 972000049 49 0 0511/06/2006 5452,~~456~~693.5434 5452,~~456~~693.5434 B 972000050 50 0 0511/06/2006 3736,~~797~~573.1434 3736,~~797~~573.1434 B 309999684 54 0 0511/06/2006 ~~92,964.78 92,964.78 B 309999685 56 0 05/06/2006~~ 89,~~256~~955.1350 89,~~256~~955.1350 B 309999679 66 0 0511/06/2006 7976,~~349~~781.3825 7976,~~349~~781.3825 B ~~309999810~~309999739 ~~100~~74 0 0511/06/2006 6467,~~951~~176.4966 6467,~~951~~176.4966 B ~~972000101~~972000077 ~~101~~77 0 0511/06/2006 4153,~~477~~841.3267 4153,~~477~~841.3267 B ~~309999538~~972000085 ~~130~~85 0 0511/06/2006 2844,~~575~~955.0041 2844,~~575~~955.0041 AB ~~972000137~~972000101 ~~137~~101 0 0511/06/2006 2640,~~200~~134.1437 2640,~~200~~134.1437 B ~~972000151~~309999773 ~~151~~105 0 0511/06/2006 1941,~~159~~267.2651 1941,~~159~~267.2651 B ~~972000153~~972000142 ~~153~~142 0 0511/0106/2006 1928,~~609~~577.2767 1928,~~609~~577.2767 BA ~~309999698~~972000145 ~~156~~145 0 0511/06/2006 2319,~~429~~090.2601 2319,~~429~~090.2601 B ~~972000158~~972000149 ~~158~~149 0 0511/06/2006 1917,~~010~~820.3300 1917,~~010~~820.3300 B ~~972000164~~972000151 ~~164~~151 0 0511/06/2006 1918,~~053~~538.0092 1918,~~053~~538.0092 B ~~973000170~~972000180 ~~170~~180 0 0511/0106/2006 1610,~~562~~188.7666 1610,~~562~~188.7666 B Totals 1917 1,~~544~~381,~~153~~280.1632 1,~~544~~381,~~153~~280.1632

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 309999811 68,740,000.00 0.00 309999787 56,000,000.00 0.00 ~~945000011~~309999738 2434,~~542~~000,~~384.94 0.00 309999686 21,920,~~000.00 0.00 972000049 12,160,000.00 0.00 972000050 8,440,000.00 0.00 309999684 19,380,000.00 0.00 ~~309999685~~309999679 1815,~~100~~750,000.00 0.00 ~~309999679~~309999739 1514,~~750~~000,000.00 0.00 ~~309999810~~972000077 913,~~526~~000,~~601~~000.7900 0.00 ~~972000101~~972000085 911,~~244~~032,000.00 0.00 ~~309999538~~972000101 69,~~000~~244,000.00 0.00 ~~972000137~~309999773 58,~~375~~500,000.00 0.00 ~~972000151~~972000142 45,~~270~~070,~~000~~614.0086 0.00 ~~972000153~~972000145 4,~~110~~600,000.00 0.00 ~~309999698~~972000149 34,~~979~~320,~~812~~000.3100 0.00 ~~972000158~~972000151 34,~~900~~270,000.00 0.00 ~~972000164~~972000180 32,~~475~~480,~~703~~000.~~21 0.~~00 ~~973000170 3,074,873.57~~ 0.00 Totals ~~297~~290,~~988~~986,~~375~~614.8286 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 (1 loan) 28,~~575~~577.0067 28,~~575~~577.0067 65,~~000~~070,~~000~~614.0086 0.00 Total for Status Code = B (1816 loans) 1,~~515~~352,~~578~~702.1665 1,~~515~~352,~~578~~702.1665 ~~291~~285,~~988~~916,~~375~~000.8200 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 · GS Mortgage Securities Trust 2006-GG6