10-D 1 bss06p11_10d-200607.txt UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from: June 12, 2006 to July 11, 2006 Commission File Number of issuing entity: 333-108839-03 Bear Stearns Commercial Mortgage Securities Trust 2006-PWR11 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor:333-108839 Bear Stearns Commercial Mortgage Securities II Inc. (Exact name of depositor as specified in its charter) Bear Stearns Commercial Mortgage, Inc. Wells Fargo Bank, National Association Prudential Mortgage Capital Funding, LLC Nationwide Life Insurance Company Principal Commercial Funding, LLC Principal Commercial Funding II, LLC (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196504 54-2196505 54-2196506 54-6703535 54-6703556 (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___ ___________ G ______ ______ ___X___ ___________ H ______ ______ ___X___ ___________ J ______ ______ ___X___ ___________ K ______ ______ ___X___ ___________ L ______ ______ ___X___ ___________ M ______ ______ ___X___ ___________ N ______ ______ ___X___ ___________ O ______ ______ ___X___ ___________ P ______ ______ ___X___ ___________ R ______ ______ ___X___ ___________ LR ______ ______ ___X___ ___________ MR ______ ______ ___X___ ___________ V ______ ______ ___X___ ___________ X ______ ______ ___X___ ___________

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes __X__ No ____ Part I - DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information On July 11, 2006 a distribution was made to holders of Bear Stearns Commercial Mortgage Securities Trust 2006-PWR11. 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 Bear Stearns Commercial Mortgage Securities Trust 2006-PWR11, relating to the July 11, 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. Bear Stearns Commercial Mortgage Securities II Inc. (Depositor) /s/ Richard Ruffer Richard Ruffer, Vice President Date: July 18, 2006 EXHIBIT INDEX Exhibit Number Description EX-99.1 Monthly report distributed to holders of Bear Stearns Commercial Mortgage Securities Trust 2006-PWR11, relating to the July 11, 2006 distribution. EX-99.1 Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Bear Stearns Commercial Mortgage Securities II Inc. Commercial Mortgage Pass-Through Certificates Series 2006-PWR11 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: July 11, 2006 Record Date: June 30, 2006 Determination Date: July 03, 2006 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 22 NOI Detail 23 - 28 Principal Prepayment Detail 29 Historical Detail 30 Delinquency Loan Detail 31 - 33 Specially Serviced Loan Detail 34 - 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 Issuer Bear Stearns Commercial Mortgage Securities II Inc. 383 Madison Avenue New York, NY 10179 Contact: Main Information Number Phone Number: (212) 272-2000 Master Servicer Prudential Asset Resources, Inc. 2200 Ross Avenue, Suite 4900E Dallas, TX 75201 Contact: Hal Collett Phone Number: (214) 721-6032 Master Servicer Wells Fargo Bank, N.A. 1320 Willow Pass Road, Suite 300 investorreporting@wellsfargo.com Concord, CA 94520 Contact: Myung J. Nam Phone Number: () - Special Servicer ARCap Servicing, Inc. 5221 N. O'Connor Blvd., Ste. 600 Irving, TX 75039 Contact: Chris Crouch Phone Number: (972) 868-5300 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 07387MAA7 5.266000% 109,300,000.00 ~~107~~106,~~594~~787,~~674~~152.6858 ~~807~~922,~~522~~770.1097 ~~472~~468,~~161~~617.3062 A-2 07387MAB5 5.~~577415~~410327% 93,700,000.00 93,700,000.00 0.00 ~~435~~422,~~503~~456.1536 A-3 07387MAC3 5.~~625415~~458327% 44,800,000.00 44,800,000.00 0.00 ~~210~~203,~~015~~777.4954 A-AB 07387MAD1 5.~~625415~~458327% 90,350,000.00 90,350,000.00 0.00 ~~423~~410,~~546~~966.8753 A-4 07387MAE9 5.~~625415~~458327% 830,766,000.00 830,766,000.00 0.00 3,~~894~~778,~~502~~827.9305 A-1A 07387MAF6 5.~~625415~~458327% 132,246,000.00 ~~132~~131,~~069~~985,~~167~~510.6592 8394,~~656~~876.7320 ~~619~~600,~~119~~350.9006 A-M 07387MAG4 5.~~625415~~458327% 185,881,000.00 185,881,000.00 0.00 ~~871~~845,~~381~~499.4740 A-J 07387MAH2 5.~~625415~~458327% 146,380,000.00 146,380,000.00 0.00 ~~686~~665,~~206~~824.8792 B 07387MAK5 5.~~625415~~458327% 37,177,000.00 37,177,000.00 0.00 ~~174~~169,~~280~~103.0452 C 07387MAL3 5.~~625415~~458327% 23,235,000.00 23,235,000.00 0.00 ~~108~~105,~~922~~686.1086 D 07387MAM1 5.~~625415~~458327% 27,882,000.00 27,882,000.00 0.00 ~~130~~126,~~706~~824.5223 E 07387MAN9 5.~~625415~~458327% 18,588,000.00 18,588,000.00 0.00 8784,~~137~~549.6848 F 07387MAP4 5.~~625415~~458327% 20,911,000.00 20,911,000.00 0.00 9895,~~027~~115.5490 G 07387MAQ2 5.~~625415~~458327% 18,588,000.00 18,588,000.00 0.00 8784,~~137~~549.6848 H 07387MAR0 5.~~625415~~458327% 23,235,000.00 23,235,000.00 0.00 ~~108~~105,~~922~~686.1086 J 07387MAS8 5.238000% 6,971,000.00 6,971,000.00 0.00 30,428.42 K 07387MAT6 5.238000% 6,970,000.00 6,970,000.00 0.00 30,424.05 L 07387MAU3 5.238000% 6,971,000.00 6,971,000.00 0.00 30,428.42 M 07387MAV1 5.238000% 2,323,000.00 2,323,000.00 0.00 10,139.90 N 07387MAW9 5.238000% 4,647,000.00 4,647,000.00 0.00 20,284.16 O 07387MAX7 5.238000% 4,647,000.00 4,647,000.00 0.00 20,284.16 P 07387MAY5 5.238000% 23,235,952.00 23,235,952.00 0.00 101,424.93 R N/A 0.000000% 0.00 0.00 0.00 0.00 LR N/A 0.000000% 0.00 0.00 0.00 0.00 MR N/A 0.000000% 0.00 0.00 0.00 0.00 V N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 1,858,803,952.00 1,856,~~921~~030,~~794~~615.3350 ~~891~~1,~~178~~017,647.8317 8,~~650~~411,~~985~~249.6885

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 07387MAA7 0.00 0.00 1,~~279~~391,~~683~~388.4059 ~~106~~105,~~787~~864,~~152~~381.5861 30.0406% A-2 07387MAB5 0.00 0.00 ~~435~~422,~~503~~456.1536 93,700,000.00 30.0406% A-3 07387MAC3 0.00 0.00 ~~210~~203,~~015~~777.4954 44,800,000.00 30.0406% A-AB 07387MAD1 0.00 0.00 ~~423~~410,~~546~~966.8753 90,350,000.00 30.0406% A-4 07387MAE9 0.00 0.00 3,~~894~~778,~~502~~827.9305 830,766,000.00 30.0406% A-1A 07387MAF6 0.00 0.00 ~~702~~695,~~776~~226.6326 131,~~985~~890,~~510~~634.9272 30.0406% A-M 07387MAG4 0.00 0.00 ~~871~~845,~~381~~499.4740 185,881,000.00 20.0304% A-J 07387MAH2 0.00 0.00 ~~686~~665,~~206~~824.8792 146,380,000.00 12.1415% B 07387MAK5 0.00 0.00 ~~174~~169,~~280~~103.0452 37,177,000.00 10.1415% C 07387MAL3 0.00 0.00 ~~108~~105,~~922~~686.1086 23,235,000.00 8.89% D 07387MAM1 0.00 0.00 ~~130~~126,~~706~~824.5223 27,882,000.00 7.39% E 07387MAN9 0.00 0.00 8784,~~137~~549.6848 18,588,000.00 6.3839% F 07387MAP4 0.00 0.00 9895,~~027~~115.5490 20,911,000.00 5.26% G 07387MAQ2 0.00 0.00 8784,~~137~~549.6848 18,588,000.00 4.26% H 07387MAR0 0.00 0.00 ~~108~~105,~~922~~686.1086 23,235,000.00 3.0001% J 07387MAS8 0.00 0.00 30,428.42 6,971,000.00 2.63% K 07387MAT6 0.00 0.00 30,424.05 6,970,000.00 2.25% L 07387MAU3 0.00 0.00 30,428.42 6,971,000.00 1.88% M 07387MAV1 0.00 0.00 10,139.90 2,323,000.00 1.75% N 07387MAW9 0.00 0.00 20,284.16 4,647,000.00 1.50% O 07387MAX7 0.00 0.00 20,284.16 4,647,000.00 1.25% P 07387MAY5 0.00 0.00 101,424.93 23,235,952.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% LR N/A 0.00 0.00 0.00 0.00 0.00% MR N/A 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 9,~~542~~428,~~164~~897.5102 1,~~856~~855,~~030~~012,~~615~~968.5033

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 07387MAJ8 0.~~034882~~020109% 1,858,803,952.00 1,856,~~921~~030,~~794~~615.3350 5331,~~977~~101.4481

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 07387MAJ8 0.00 5331,~~977~~101.4481 1,~~856~~855,~~030~~012,~~615~~968.5033 (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 07387MAA7 ~~984~~977.~~39775554~~00963019 78.~~38812534~~44255233 4.~~31986551~~28744392 0.00000000 0.00000000 ~~977~~968.~~00963019~~56707786 A-2 07387MAB5 1,000.00000000 0.00000000 4.~~64784578~~50860576 0.00000000 0.00000000 1,000.00000000 A-3 07387MAC3 1,000.00000000 0.00000000 4.~~68784576~~54860580 0.00000000 0.00000000 1,000.00000000 A-AB 07387MAD1 1,000.00000000 0.00000000 4.~~68784582~~54860576 0.00000000 0.00000000 1,000.00000000 A-4 07387MAE9 1,000.00000000 0.00000000 4.~~68784583~~54860580 0.00000000 0.00000000 1,000.00000000 A-1A 07387MAF6 998.~~66285294~~03026874 0.~~63258420~~71742208 4.~~68157751~~53964627 0.00000000 0.00000000 ~~998~~997.~~03026874~~31284666 A-M 07387MAG4 1,000.00000000 0.00000000 4.~~68784583~~54860583 0.00000000 0.00000000 1,000.00000000 A-J 07387MAH2 1,000.00000000 0.00000000 4.~~68784581~~54860582 0.00000000 0.00000000 1,000.00000000 B 07387MAK5 1,000.00000000 0.00000000 4.~~68784571~~54860586 0.00000000 0.00000000 1,000.00000000 C 07387MAL3 1,000.00000000 0.00000000 4.~~68784592~~54860598 0.00000000 0.00000000 1,000.00000000 D 07387MAM1 1,000.00000000 0.00000000 4.~~68784592~~54860591 0.00000000 0.00000000 1,000.00000000 E 07387MAN9 1,000.00000000 0.00000000 4.~~68784592~~54860555 0.00000000 0.00000000 1,000.00000000 F 07387MAP4 1,000.00000000 0.00000000 4.~~68784563~~54860600 0.00000000 0.00000000 1,000.00000000 G 07387MAQ2 1,000.00000000 0.00000000 4.~~68784592~~54860555 0.00000000 0.00000000 1,000.00000000 H 07387MAR0 1,000.00000000 0.00000000 4.~~68784592~~54860598 0.00000000 0.00000000 1,000.00000000 J 07387MAS8 1,000.00000000 0.00000000 4.36500072 0.00000000 0.00000000 1,000.00000000 K 07387MAT6 1,000.00000000 0.00000000 4.36500000 0.00000000 0.00000000 1,000.00000000 L 07387MAU3 1,000.00000000 0.00000000 4.36500072 0.00000000 0.00000000 1,000.00000000 M 07387MAV1 1,000.00000000 0.00000000 4.36500215 0.00000000 0.00000000 1,000.00000000 N 07387MAW9 1,000.00000000 0.00000000 4.36500108 0.00000000 0.00000000 1,000.00000000 O 07387MAX7 1,000.00000000 0.00000000 4.36500108 0.00000000 0.00000000 1,000.00000000 P 07387MAY5 1,000.00000000 0.00000000 4.36499998 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 MR N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X 07387MAJ8 998.~~98743616~~50799946 0.~~02903880~~01673216 0.00000000 ~~998~~997.~~50799946~~96052528

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~752~~4,~~939~~164,589.6231 Servicing Advances Outstanding 01,116.0015 Reimbursement for Interest on Advances 0.00 paid from general collections

Servicing Fee Summary Current Period Accrued Servicing Fees 7068,~~754~~600.4705 Less Delinquent Servicing Fees 829,~~753~~158.4875 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 38,~~499~~753.0748 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 6548,~~500~~194.0678

Certificate Interest Reconciliation Class Accrual Accrual Accrued Net Aggregate Distributable Dates Days Certificate Prepayment Certificate Interest Interest Shortfall Interest A-1 0506/01/2006 - 0506/30/2006 30 ~~472~~468,~~161~~617.3062 0.00 ~~472~~468,~~161~~617.3062 A-2 0506/01/2006 - 0506/30/2006 30 ~~435~~422,~~503~~456.1536 0.00 ~~435~~422,~~503~~456.1536 A-3 0506/01/2006 - 0506/30/2006 30 ~~210~~203,~~015~~777.4954 0.00 ~~210~~203,~~015~~777.4954 A-AB 0506/01/2006 - 0506/30/2006 30 ~~423~~410,~~546~~966.8753 0.00 ~~423~~410,~~546~~966.8753 A-4 0506/01/2006 - 0506/30/2006 30 3,~~894~~778,~~502~~827.9305 0.00 3,~~894~~778,~~502~~827.9305 A-1A 0506/01/2006 - 0506/30/2006 30 ~~619~~600,~~119~~350.9006 0.00 ~~619~~600,~~119~~350.9006 A-M 0506/01/2006 - 0506/30/2006 30 ~~871~~845,~~381~~499.4740 0.00 ~~871~~845,~~381~~499.4740 A-J 0506/01/2006 - 0506/30/2006 30 ~~686~~665,~~206~~824.8792 0.00 ~~686~~665,~~206~~824.8792 X 0506/01/2006 - 0506/30/2006 30 5331,~~977~~101.4481 0.00 5331,~~977~~101.4481 B 0506/01/2006 - 0506/30/2006 30 ~~174~~169,~~280~~103.0452 0.00 ~~174~~169,~~280~~103.0452 C 0506/01/2006 - 0506/30/2006 30 ~~108~~105,~~922~~686.1086 0.00 ~~108~~105,~~922~~686.1086 D 0506/01/2006 - 0506/30/2006 30 ~~130~~126,~~706~~824.5223 0.00 ~~130~~126,~~706~~824.5223 E 0506/01/2006 - 0506/30/2006 30 8784,~~137~~549.6848 0.00 8784,~~137~~549.6848 F 0506/01/2006 - 0506/30/2006 30 9895,~~027~~115.5490 0.00 9895,~~027~~115.5490 G 0506/01/2006 - 0506/30/2006 30 8784,~~137~~549.6848 0.00 8784,~~137~~549.6848 H 0506/01/2006 - 0506/30/2006 30 ~~108~~105,~~922~~686.1086 0.00 ~~108~~105,~~922~~686.1086 J 0506/01/2006 - 0506/30/2006 30 30,428.42 0.00 30,428.42 K 0506/01/2006 - 0506/30/2006 30 30,424.05 0.00 30,424.05 L 0506/01/2006 - 0506/30/2006 30 30,428.42 0.00 30,428.42 M 0506/01/2006 - 0506/30/2006 30 10,139.90 0.00 10,139.90 N 0506/01/2006 - 0506/30/2006 30 20,284.16 0.00 20,284.16 O 0506/01/2006 - 0506/30/2006 30 20,284.16 0.00 20,284.16 P 0506/01/2006 - 0506/30/2006 30 101,424.93 0.00 101,424.93 Total 8,~~704~~442,~~963~~351.1266 0.00 8,~~704~~442,~~963~~351.1266

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 ~~472~~468,~~161~~617.3062 0.00 A-2 0.00 0.00 0.00 ~~435~~422,~~503~~456.1536 0.00 A-3 0.00 0.00 0.00 ~~210~~203,~~015~~777.4954 0.00 A-AB 0.00 0.00 0.00 ~~423~~410,~~546~~966.8753 0.00 A-4 0.00 0.00 0.00 3,~~894~~778,~~502~~827.9305 0.00 A-1A 0.00 0.00 0.00 ~~619~~600,~~119~~350.9006 0.00 A-M 0.00 0.00 0.00 ~~871~~845,~~381~~499.4740 0.00 A-J 0.00 0.00 0.00 ~~686~~665,~~206~~824.8792 0.00 X 0.00 0.00 0.00 5331,~~977~~101.4481 0.00 B 0.00 0.00 0.00 ~~174~~169,~~280~~103.0452 0.00 C 0.00 0.00 0.00 ~~108~~105,~~922~~686.1086 0.00 D 0.00 0.00 0.00 ~~130~~126,~~706~~824.5223 0.00 E 0.00 0.00 0.00 8784,~~137~~549.6848 0.00 F 0.00 0.00 0.00 9895,~~027~~115.5490 0.00 G 0.00 0.00 0.00 8784,~~137~~549.6848 0.00 H 0.00 0.00 0.00 ~~108~~105,~~922~~686.1086 0.00 J 0.00 0.00 0.00 30,428.42 0.00 K 0.00 0.00 0.00 30,424.05 0.00 L 0.00 0.00 0.00 30,428.42 0.00 M 0.00 0.00 0.00 10,139.90 0.00 N 0.00 0.00 0.00 20,284.16 0.00 O 0.00 0.00 0.00 20,284.16 0.00 P 0.00 0.00 0.00 101,424.93 0.00 Total 0.00 0.00 0.00 8,~~704~~442,~~963~~351.1266 0.00

Other Required Information Available Distribution Amount (1) All Loans 9,~~596~~459,~~141~~998.9583 Loan Group 1 8,~~883~~754,~~382~~425.4323 Loan Group 2 ~~712~~705,~~759~~573.5260 Principal Distribution Amount Loan Group 1 ~~807~~922,~~522~~770.1097 Loan Group 2 8394,~~656~~876.7320 Aggregate Unpaid Principal Balance Outstanding All Loans 1,~~856~~855,~~151~~563,~~338~~013.7960 Loan Group 1 1,~~724~~723,~~149~~624,~~326~~051.2084 Loan Group 2 ~~132~~131,~~002~~938,~~012~~961.5976 Aggregate Stated Principal Balance after current Distribution Date All Loans 1,~~856~~855,~~030~~012,~~616~~969.2407 Loan Group 1 1,~~724~~723,~~044~~122,~~777~~006.0912 Loan Group 2 131,~~985~~890,~~839~~962.1595 Aggregate Stated Principal Balance before current Distribution Date All Loans 1,856,~~927~~030,~~765~~616.0724 Loan Group 1 1,724,~~852~~044,~~299~~777.1909 Loan Group 2 ~~132~~131,~~069~~985,~~495~~839.8815 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 8,513,735.78 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 8,513,735.78 Principal: Scheduled Principal 1,017,647.17 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 1,017,647.17 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 9,531,382.95 Total Funds Distributed Fees: Master Servicing Fee 68,600.05 Trustee Fee 974.42 Certificate Administration Fee 1,036.28 Insurer Fee 0.00 Miscellaneous Fee 773.35 Total Fees 71,384.09 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 8,442,351.66 Principal Distribution 1,017,647.17 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 9,459,998.83 Total Funds Distributed 9,531,382.92

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or Less 24 36,~~765~~725,~~052~~028.5019 1.98 ~~117~~116 5.8490 1.~~592138~~590725 2,000,001 to 3,000,000 32 81,~~439~~332,~~477~~331.2916 4.3938 ~~115~~114 5.6779 1.~~500686~~562110 3,000,001 to 5,000,000 42 171,~~683~~537,~~912~~527.2713 9.25 ~~111~~110 5.6481 1.~~498267~~497612 5,000,001 to 7,000,000 2122 ~~125~~132,~~247~~140,~~629~~124.3189 67.7512 ~~112~~109 5.~~6253~~6097 1.~~494466~~477100 7,000,001 to 9,000,000 1211 9588,~~111~~010,~~504~~546.1223 54.1274 ~~105~~107 5.~~5977~~6190 1.~~570793~~587538 9,000,001 to 11,000,000 13 129,~~373~~280,~~151~~927.5599 6.97 ~~110~~109 5.5282 1.~~464879~~441053 11,000,001 to 13,000,000 7 81,~~836~~753,~~220~~575.2926 4.41 ~~108~~107 5.6445 1.~~422244~~371143 13,000,001 to 15,000,000 6 83,~~654~~609,~~607~~343.3419 4.51 ~~116~~115 5.5896 1.~~514198~~502154 15,000,001 to 17,000,000 5 80,~~097~~061,~~494~~112.9024 4.32 ~~102~~101 5.4326 1.~~473705~~473781 17,000,001 to 19,000,000 5 89,800,000.00 4.84 ~~115~~114 5.5724 1.~~382238~~356201 19,000,001 to 21,000,000 1 19,~~752~~721,~~297~~707.9988 1.06 ~~115~~114 5.7400 1.240000 21,000,001 to 31,000,000 6 144,~~882~~803,~~198~~103.7348 7.81 ~~113~~112 5.6214 1.~~488890~~505391 31,000,001 to 41,000,000 5 ~~172~~171,~~061~~983,~~069~~746.9225 9.27 ~~114~~113 5.~~5186~~5185 1.~~439113~~439173 41,000,001 or Greater 5 544,~~326~~253,~~000~~895.0318 29.3334 ~~103~~102 5.2813 2.~~075283~~075372 Totals 184 1,~~856~~855,~~030~~012,~~616~~969.2407 100.00 ~~109~~108 5.~~5045~~5044 1.~~652317~~649867

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 6,~~192~~185,~~366~~773.2478 0.33 ~~117~~116 5.7300 1.440000 Alaska 2 5,~~038~~033,~~854~~394.6553 0.27 ~~115~~114 5.6914 1.~~453565~~405227 Arizona 4 15,~~243~~236,~~600~~106.6694 0.82 ~~121~~120 5.~~6111~~6110 1.~~788087~~674804 California 41 289,~~892~~652,~~187~~916.8293 15.6261 ~~114~~113 5.6033 1.~~557438~~553903 Colorado 2 7,~~359~~354,~~002~~958.9783 0.40 ~~116~~115 5.7194 1.~~401431~~642522 Connecticut 4 54,~~599~~568,~~990~~312.6272 2.94 ~~115~~114 5.~~6026~~6027 1.~~410726~~454382 Delaware 1 9,~~947~~936,~~129~~101.6494 0.54 ~~115~~114 5.5800 1.510000 Florida 2 13,~~648~~631,~~349~~594.6879 0.7473 ~~114~~113 5.~~6429~~6430 1.~~610445~~610332 Georgia 8 57,~~413~~390,~~094~~594.1754 3.09 ~~115~~114 5.6298 1.~~456021~~490507 Idaho 1 2,560,000.00 0.14 ~~115~~114 5.8700 12.~~460000~~582300 Illinois 6 147,~~128~~064,~~742~~584.8986 7.93 7271 5.~~2336~~2334 1.~~975459~~977172 Indiana 2 38,~~678~~671,~~418~~179.6779 2.08 ~~116~~115 5.5051 1.~~451192~~484339 Kansas 1 9,~~675~~660,~~670~~299.0852 0.52 ~~115~~114 5.5700 1.500000 Kentucky 3 30,~~347~~339,~~072~~200.4743 1.64 ~~103~~102 5.~~5054~~5053 1.~~124224~~137288 Louisiana 1 5,~~768~~762,~~969~~502.8755 0.31 ~~115~~114 5.5200 1.~~350000~~365900 Maryland 3 16,~~144~~120,~~606~~699.7963 0.87 ~~115~~114 5.6480 1.~~377100~~377113 Massachusetts 2 17,~~062~~044,~~519~~229.19 0.92 ~~115~~114 5.7607 1.~~318314~~318315 Michigan 2 18,~~405~~397,~~382~~064.2210 0.99 7978 5.~~6542~~6541 1.~~376702~~330089 Minnesota 6 58,~~542~~526,~~132~~932.2409 3.1516 ~~113~~112 5.3579 1.~~525021~~525050 Missouri 1 2,200,000.00 0.12 ~~115~~114 5.7520 1.640000 Nebraska 2 6,~~210~~203,~~220~~167.4397 0.33 ~~114~~113 5.4847 1.~~302431~~302436 Nevada 5 5453,~~003~~968,~~502~~696.3204 2.91 9594 5.4598 1.~~475497~~475593 New Hampshire 1 4,700,000.00 0.25 ~~115~~114 5.4220 1.470000 New Jersey 14 142,~~690~~629,~~427~~458.6286 7.69 ~~114~~113 5.~~5028~~5027 1.~~478067~~478104 New Mexico 1 1,~~343~~341,~~289~~884.8747 0.07 ~~115~~114 5.8900 0.600000 New York 14 291,~~997~~922,~~384~~425.1895 15.7374 ~~110~~109 5.~~2544~~2543 2.~~364789~~365067 North Carolina 3 11,~~561~~552,~~726~~096.0572 0.62 ~~115~~114 5.7000 1.~~393746~~592790 North Dakota 2 6,~~396~~387,~~803~~224.7909 0.34 ~~113~~112 5.6039 1.~~554885~~554847 Ohio 18 209,~~464~~421,~~513~~977.6677 11.29 ~~116~~115 5.5797 1.~~479333~~437991 Oregon 2 9,~~211~~208,~~427~~581.1218 0.50 ~~116~~115 5.7389 1.~~340043~~173524 Pennsylvania 7 114,~~611~~479,~~264~~837.5257 6.1817 ~~112~~111 5.7074 1.~~424757~~424751 Tennessee 2 7,~~948~~940,~~567~~303.0680 0.43 ~~117~~116 5.8753 1.~~344270~~194806 Texas 12 83,~~641~~593,~~629~~366.4868 4.51 ~~109~~108 5.~~4773~~4772 1.~~464439~~464540 Utah 2 14,~~159~~148,~~189~~877.2050 0.76 ~~115~~114 5.~~5629~~5630 1.~~352439~~317175 Virginia 4 32,~~391~~383,~~892~~518.0846 1.75 ~~116~~115 5.7520 1.~~672265~~600134 Washington 9 59,~~850~~795,~~687~~104.9985 3.22 ~~106~~105 5.~~6622~~6623 1.~~319739~~319778 Totals 191 1,~~856~~855,~~030~~012,~~616~~969.2407 100.00 ~~109~~108 5.~~5045~~5044 1.~~652317~~649867

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or Less 912 5077,~~698~~101,~~029~~032.1937 24.7316 ~~106~~108 5.~~7321~~7122 01.~~953028~~016740 1.21 to 1.30 3941 ~~297~~308,~~100~~514,~~066~~619.6920 16.0163 ~~114~~113 5.~~7069~~7096 1.~~257587~~254249 1.31 to 1.40 3230 ~~263~~258,~~381~~528,~~503~~023.6831 1413.1994 ~~109~~105 5.~~6443~~6434 1.~~363433~~364525 1.41 to 1.50 3831 ~~451~~400,~~451~~591,~~940~~562.5737 2421.3260 113 5.~~5506~~5304 1.~~466049~~466774 1.51 to 1.60 23 ~~260~~241,~~618~~091,~~820~~171.3442 1413.0400 ~~115~~114 5.~~5508~~5292 1.~~547455~~550895 1.61 to 1.70 1416 81124,~~085~~948,~~093~~640.7213 46.3774 114 5.~~5477~~6343 1.~~666775~~662408 1.71 to 1.80 67 4031,~~240~~565,~~446~~294.8265 21.1770 ~~115~~114 5.~~7459~~6854 1.~~771410~~748353 1.81 to 1.90 89 4863,~~770~~677,~~928~~070.5840 23.6343 ~~117~~116 5.~~4659~~4481 1.~~865941~~869854 1.91 to 2.00 53 3112,~~275~~315,~~049~~835.3337 10.6966 ~~102~~79 5.~~5154~~5978 1.~~941425~~941202 2.01 to 2.10 1 12,~~224~~208,~~320~~529.5799 0.66 ~~101~~100 5.1500 2.040000 2.11 to 2.30 34 ~~105~~108,~~796~~553,~~280~~780.00 5.7085 55 5.~~0098~~0311 2.~~270295~~269338 2.31 to 2.50 1 3,~~451~~445,~~110~~379.0633 0.19 ~~111~~110 5.4300 2.380000 2.51 or Greater 56 ~~209~~212,~~937~~472,~~026~~030.6953 11.3145 ~~111~~110 5.~~0464~~0564 2.~~805894~~803184 Totals 184 1,~~856~~855,~~030~~012,~~616~~969.2407 100.00 ~~109~~108 5.~~5045~~5044 1.~~652317~~649867

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 23 85,~~638~~533,~~421~~950.7257 4.61 ~~115~~114 5.6258 1.~~436516~~473776 Lodging 13 273,~~523~~426,~~313~~145.7929 14.74 ~~111~~110 5.~~2098~~2097 2.~~502090~~485375 Mixed Use 7 58,~~491~~416,~~232~~342.3423 3.15 ~~116~~115 5.7732 1.~~398799~~390132 Mobile Home Park 1 3,~~332~~328,~~323~~636.4601 0.18 ~~115~~114 5.5900 1.420000 Multi-Family 23 130,~~344~~251,~~825~~820.9768 7.02 ~~104~~103 5.5999 1.~~376019~~389622 Office 29 465,~~821~~558,~~048~~702.71 25.10 ~~101~~100 5.4626 1.~~642366~~627911 Retail 83 784,~~423~~099,~~310~~240.7517 42.2627 ~~113~~112 5.5697 1.~~466606~~469342 Self Storage 12 54,~~456~~398,~~139~~131.5041 2.93 ~~115~~114 5.6897 1.~~431525~~433290 Totals 191 1,~~856~~855,~~030~~012,~~616~~969.2407 100.00 ~~109~~108 5.~~5045~~5044 1.~~652317~~649867

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.0000 % or Less 1 98,231,280.00 5.2930 5453 4.9954 2.270000 5.0001% to 5.2500% 18 384,~~148~~060,~~652~~359.3774 20.70 ~~107~~106 5.1084 2.~~235608~~239021 5.2501% to 5.5000% 31 212,~~560~~390,~~929~~174.1887 11.45 ~~113~~112 5.3930 1.~~536810~~529555 5.5001% to 5.7500% 70 836,~~674~~202,~~987~~530.9178 45.08 ~~114~~113 5.6254 1.~~423870~~408440 5.7501% to 6.0000% 52 ~~296~~295,~~219~~965,~~719~~594.9067 15.9695 ~~114~~113 5.8529 1.~~446537~~475243 6.0001% to 6.2500% 7 18,~~670~~646,~~116~~917.8267 1.01 8483 6.1520 1.~~256882~~256759 6.2501% or Greater 5 9,~~524~~516,~~930~~111.0634 0.51 ~~115~~114 6.4868 1.~~576796~~572165 Totals 184 1,~~856~~855,~~030~~012,~~616~~969.2407 100.00 ~~109~~108 5.~~5045~~5044 1.~~652317~~649867

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 ~~179~~178 1,~~802~~795,~~180~~306,~~091~~782.6305 9796.1078 ~~109~~108 5.~~5012~~5006 1.~~653576~~652144 13 to 24 Months 45 3238,~~317~~198,~~885~~363.3616 12.7406 102 5.~~4564~~4864 1.~~683587~~627229 25 to 36 Months 1 21,~~532~~507,~~639~~823.2586 1.16 9998 5.8500 1.500000 37 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 184 1,~~856~~855,~~030~~012,~~616~~969.2407 100.00 ~~109~~108 5.~~5045~~5044 1.~~652317~~649867

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 8 149,~~909~~878,~~758~~622.7820 8.08 5453 5.~~1537~~1536 2.~~010561~~004985 61 to 84 Months 2 18,~~145~~114,~~001~~763.6529 0.98 7675 5.~~4404~~4405 1.~~329333~~329316 85 to 120 Months 172 1,~~684~~683,~~032~~098,~~673~~205.4895 90.73 ~~114~~113 5.5355 1.~~624244~~622022 121 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 182 1,~~852~~851,~~087~~091,~~433~~591.9144 99.79 ~~109~~108 5.~~5037~~5036 1.~~652623~~650166

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 Months or Less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 Months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 Months 1 2,~~616~~599,~~205~~120.1410 0.14 ~~115~~114 5.7700 1.320000 121 Months or Greater 1 1,~~326~~322,~~977~~257.1953 0.07 ~~175~~174 6.1000 1.880000 Totals 2 3,~~943~~921,~~182~~377.3363 0.21 ~~135~~134 5.~~8811~~8813 1.~~508454~~508828

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 10 525,186,280.00 28.3031 ~~101~~100 5.2589 2.~~129615~~135287 60 Months or Less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 Months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 Months or Greater 172 1,~~326~~325,~~901~~905,~~153~~311.9144 71.4948 ~~112~~111 5.~~6006~~6005 1.~~463830~~458011 Totals 182 1,~~852~~851,~~087~~091,~~433~~591.9144 99.79 ~~109~~108 5.~~5037~~5036 1.~~652623~~650166

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 ~~181~~157 1,~~833~~646,~~937~~585,~~326~~233.3742 9888.8176 ~~109~~108 5.~~5040~~4901 1.~~663627~~682199 1 Year or Less 35 2225,~~093~~872,~~289~~307.8770 1.1939 ~~115~~114 5.~~5461~~6006 0.~~713496~~801273 1 to 2 Years 021 0173,356,550.0045 09.0035 0111 05.~~0000~~6260 01.~~000000~~490860 2 Years or Greater 01 09,198,877.0050 0.0050 0115 05.~~0000~~5000 01.~~000000~~245700 Totals 184 1,~~856~~855,~~030~~012,~~616~~969.2407 100.00 ~~109~~108 5.~~5045~~5044 1.~~652317~~649867 (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. 2,000,000 or Less 21 31,~~462~~425,~~374~~975.8232 1.7069 ~~118~~117 5.~~8455~~8456 1.~~633144~~631502 2,000,001 to 3,000,000 29 73,~~673~~576,~~989~~705.8237 3.97 ~~115~~114 5.6971 1.~~520919~~542099 3,000,001 to 5,000,000 34 138,~~228~~107,~~485~~081.5201 7.45 ~~114~~113 5.~~6215~~6216 1.~~538102~~532068 5,000,001 to 7,000,000 1718 ~~100~~107,~~995~~907,~~747~~790.0508 5.4482 ~~111~~108 5.~~6215~~6026 1.~~535909~~526167 7,000,001 to 9,000,000 1110 8679,~~999~~908,~~977~~603.5333 4.6931 ~~106~~108 5.~~5844~~6068 1.~~596041~~616692 9,000,001 to 11,000,000 11 108,~~826~~744,~~021~~826.9105 5.86 ~~115~~114 5.5252 1.~~460256~~439827 11,000,001 to 13,000,000 7 81,~~836~~753,~~220~~575.2926 4.41 ~~108~~107 5.6445 1.~~422244~~371143 13,000,001 to 15,000,000 6 83,~~654~~609,~~607~~343.3419 4.51 ~~116~~115 5.5896 1.~~514198~~502154 15,000,001 to 17,000,000 4 64,~~945~~925,~~786~~653.1472 3.50 9998 5.3702 1.~~518896~~518955 17,000,001 to 19,000,000 4 72,400,000.00 3.90 ~~115~~114 5.6859 1.~~334710~~302415 19,000,001 to 21,000,000 1 19,~~752~~721,~~297~~707.9988 1.06 ~~115~~114 5.7400 1.240000 21,000,001 to 31,000,000 6 144,~~882~~803,~~198~~103.7348 7.81 ~~113~~112 5.6214 1.~~488890~~505391 31,000,001 to 41,000,000 5 ~~172~~171,~~061~~983,~~069~~746.9225 9.27 ~~114~~113 5.~~5186~~5185 1.~~439113~~439173 41,000,001 or Greater 5 544,~~326~~253,~~000~~895.0318 29.3334 ~~103~~102 5.2813 2.~~075283~~075372 Totals 161 1,~~724~~723,~~044~~122,~~777~~006.0912 92.89 ~~109~~108 5.4973 1.~~673231~~669562

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 6,~~192~~185,~~366~~773.2478 0.33 ~~117~~116 5.7300 1.440000 Alaska 2 5,~~038~~033,~~854~~394.6553 0.27 ~~115~~114 5.6914 1.~~453565~~405227 Arizona 4 15,~~243~~236,~~600~~106.6694 0.82 ~~121~~120 5.~~6111~~6110 1.~~788087~~674804 California 39 280,~~990~~761,~~419~~196.3828 15.14 ~~114~~113 5.~~6070~~6071 1.~~561594~~557946 Colorado 2 7,~~359~~354,~~002~~958.9783 0.40 ~~116~~115 5.7194 1.~~401431~~642522 Connecticut 4 54,~~599~~568,~~990~~312.6272 2.94 ~~115~~114 5.~~6026~~6027 1.~~410726~~454382 Florida 2 13,~~648~~631,~~349~~594.6879 0.7473 ~~114~~113 5.~~6429~~6430 1.~~610445~~610332 Georgia 7 55,~~185~~165,~~704~~824.3052 2.97 ~~115~~114 5.6447 1.~~466354~~492004 Illinois 6 147,~~128~~064,~~742~~584.8986 7.93 7271 5.~~2336~~2334 1.~~975459~~977172 Indiana 2 38,~~678~~671,~~418~~179.6779 2.08 ~~116~~115 5.5051 1.~~451192~~484339 Kansas 1 9,~~675~~660,~~670~~299.0852 0.52 ~~115~~114 5.5700 1.500000 Kentucky 3 30,~~347~~339,~~072~~200.4743 1.64 ~~103~~102 5.~~5054~~5053 1.~~124224~~137288 Louisiana 1 5,~~768~~762,~~969~~502.8755 0.31 ~~115~~114 5.5200 1.~~350000~~365900 Maryland 3 16,~~144~~120,~~606~~699.7963 0.87 ~~115~~114 5.6480 1.~~377100~~377113 Massachusetts 2 17,~~062~~044,~~519~~229.19 0.92 ~~115~~114 5.7607 1.~~318314~~318315 Michigan 1 7,~~805~~797,~~382~~064.2210 0.42 ~~113~~112 5.8500 1.250000 Minnesota 5 55,~~564~~556,~~034~~076.6432 2.99 ~~113~~112 5.~~3584~~3583 1.~~539225~~539224 Missouri 1 2,200,000.00 0.12 ~~115~~114 5.7520 1.640000 Nebraska 2 6,~~210~~203,~~220~~167.4397 0.33 ~~114~~113 5.4847 1.~~302431~~302436 Nevada 5 5453,~~003~~968,~~502~~696.3204 2.91 9594 5.4598 1.~~475497~~475593 New Hampshire 1 4,700,000.00 0.25 ~~115~~114 5.4220 1.470000 New Jersey 14 142,~~690~~629,~~427~~458.6286 7.69 ~~114~~113 5.~~5028~~5027 1.~~478067~~478104 New Mexico 1 1,~~343~~341,~~289~~884.8747 0.07 ~~115~~114 5.8900 0.600000 New York 11 280,~~849~~785,~~691~~737.5447 15.1314 ~~112~~111 5.~~2169~~2168 2.~~411824~~412077 North Carolina 2 7,~~081~~076,~~432~~782.2949 0.38 ~~115~~114 5.8012 1.~~434077~~657288 North Dakota 1 4,~~964~~955,~~004~~932.4222 0.27 ~~112~~111 5.5300 1.640000 Ohio 17 207,~~584~~541,~~513~~977.6677 11.1819 ~~116~~115 5.5763 1.~~479146~~437430 Oregon 1 2,~~761~~758,~~427~~581.1218 0.15 ~~115~~114 5.9700 1.200000 Pennsylvania 6 109,~~361~~235,~~931~~993.8742 5.89 ~~112~~111 5.6972 1.~~432665~~432659 Tennessee 2 7,~~948~~940,~~567~~303.0680 0.43 ~~117~~116 5.8753 1.~~344270~~194806 Texas 10 61,~~241~~193,~~629~~366.4868 3.30 ~~108~~107 5.~~6042~~6040 1.~~417272~~417373 Utah 2 14,~~159~~148,~~189~~877.2050 0.76 ~~115~~114 5.~~5629~~5630 1.~~352439~~317175 Virginia 4 32,~~391~~383,~~892~~518.0846 1.75 ~~116~~115 5.7520 1.~~672265~~600134 Washington 3 18,~~119~~104,~~352~~729.8101 0.98 9392 5.5931 1.~~407090~~407160 Totals 168 1,~~724~~723,~~044~~122,~~777~~006.0912 92.89 ~~109~~108 5.4973 1.~~673231~~669562

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or Less 69 4062,~~607~~795,~~534~~689.7062 23.1939 ~~115~~114 5.~~6678~~6589 0.~~898006~~982975 1.21 to 1.30 3032 ~~247~~258,~~148~~621,~~913~~905.8784 13.3294 ~~115~~114 5.~~7030~~7063 1.~~257522~~253544 1.31 to 1.40 3029 ~~252~~247,~~451~~928,~~209~~023.9231 13.6037 ~~108~~107 5.~~6463~~6491 1.~~363092~~363478 1.41 to 1.50 3225 ~~422~~378,~~785~~394,~~172~~757.1347 2220.7840 ~~114~~113 5.~~5469~~5279 1.~~466965~~467690 1.51 to 1.60 21 ~~233~~213,~~271~~755,~~690~~069.7048 1211.5752 ~~115~~114 5.~~5831~~5618 1.~~546624~~550427 1.61 to 1.70 1315 76119,~~085~~948,~~093~~640.7213 46.1047 114 5.~~5681~~6509 1.~~668535~~663342 1.71 to 1.80 67 4031,~~240~~565,~~446~~294.8265 21.1770 ~~115~~114 5.~~7459~~6854 1.~~771410~~748353 1.81 to 1.90 89 4863,~~770~~677,~~928~~070.5840 23.6343 ~~117~~116 5.~~4659~~4481 1.~~865941~~869854 1.91 to 2.00 53 3112,~~275~~315,~~049~~835.3337 10.6966 ~~102~~79 5.~~5154~~5978 1.~~941425~~941202 2.01 to 2.10 1 12,~~224~~208,~~320~~529.5799 0.66 ~~101~~100 5.1500 2.040000 2.11 to 2.30 34 ~~105~~108,~~796~~553,~~280~~780.00 5.7085 55 5.~~0098~~0311 2.~~270295~~269338 2.31 to 2.50 1 3,~~451~~445,~~110~~379.0633 0.19 ~~111~~110 5.4300 2.380000 2.51 or Greater 5 209,~~937~~912,~~026~~030.6953 11.3132 ~~111~~110 5.0464 2.~~805894~~805877 Totals 161 1,~~724~~723,~~044~~122,~~777~~006.0912 92.89 ~~109~~108 5.4973 1.~~673231~~669562

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 23 85,~~638~~533,~~421~~950.7257 4.61 ~~115~~114 5.6258 1.~~436516~~473776 Lodging 13 273,~~523~~426,~~313~~145.7929 14.74 ~~111~~110 5.~~2098~~2097 2.~~502090~~485375 Mixed Use 7 58,~~491~~416,~~232~~342.3423 3.15 ~~116~~115 5.7732 1.~~398799~~390132 Multi-Family 1 1,~~691~~689,~~310~~493.2874 0.09 ~~115~~114 5.7500 1.220000 Office 29 465,~~821~~558,~~048~~702.71 25.10 ~~101~~100 5.4626 1.~~642366~~627911 Retail 83 784,~~423~~099,~~310~~240.7517 42.2627 ~~113~~112 5.5697 1.~~466606~~469342 Self Storage 12 54,~~456~~398,~~139~~131.5041 2.93 ~~115~~114 5.6897 1.~~431525~~433290 Totals 168 1,~~724~~723,~~044~~122,~~777~~006.0912 92.89 ~~109~~108 5.4973 1.~~673231~~669562

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.0000% or Less 1 98,231,280.00 5.2930 5453 4.9954 2.270000 5.0001% to 5.2500% 16 361,~~748~~660,~~652~~359.3774 19.4950 ~~107~~106 5.1071 2.~~275375~~279009 5.2501% to 5.5000% 28 201,~~785~~631,~~996~~464.7344 10.87 ~~113~~112 5.3943 1.~~547562~~537113 5.5001% to 5.7500% 61 766,~~848~~434,~~784~~863.1876 41.32 ~~115~~114 5.6258 1.~~430312~~415656 5.7501% to 6.0000% 46 278,~~382~~137,~~709~~697.5765 1514.0099 ~~114~~113 5.8526 1.~~451903~~472117 6.0001% to 6.2500% 4 7,~~522~~510,~~424~~229.1819 0.4140 ~~126~~125 6.0837 1.~~371079~~370848 6.2501% or Greater 5 9,~~524~~516,~~930~~111.0634 0.51 ~~115~~114 6.4868 1.~~576796~~572165 Totals 161 1,~~724~~723,~~044~~122,~~777~~006.0912 92.89 ~~109~~108 5.4973 1.~~673231~~669562

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 ~~157~~156 1,~~678~~671,~~305~~517,~~779~~762.0700 90.4211 ~~110~~109 5.~~4948~~4942 1.~~673451~~670919 13 to 24 Months 34 2430,~~206~~096,~~358~~420.7726 1.3062 104 5.~~3613~~4181 1.~~812126~~715319 25 to 36 Months 1 21,~~532~~507,~~639~~823.2586 1.16 9998 5.8500 1.500000 37 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 161 1,~~724~~723,~~044~~122,~~777~~006.0912 92.89 ~~109~~108 5.4973 1.~~673231~~669562

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 4 128,~~162~~141,~~066~~933.1472 6.91 5453 5.0334 2.~~127529~~127654 61 to 84 Months 2 18,~~145~~114,~~001~~763.6529 0.98 7675 5.~~4404~~4405 1.~~329333~~329316 85 to 120 Months 153 1,~~573~~572,~~794~~943,~~526~~931.9748 84.79 ~~114~~113 5.5348 1.~~640613~~636562 121 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 159 1,~~720~~719,~~101~~200,~~594~~628.7649 92.68 ~~109~~108 5.~~4965~~4964 1.~~673609~~669928

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 10 525,186,280.00 28.3031 ~~101~~100 5.2589 2.~~129615~~135287 60 Months or Less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 Months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 Months 0 0.00 0.00 0 0.0000 0.000000 121 Months or Greater 149 1,194,~~915~~014,~~314~~348.7649 64.3837 ~~113~~112 5.6009 1.~~473186~~465240 Totals 159 1,~~720~~719,~~101~~200,~~594~~628.7649 92.68 ~~109~~108 5.~~4965~~4964 1.~~673609~~669928

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 ~~158~~139 1,~~701~~541,~~951~~004,~~487~~354.2272 9183.7007 ~~109~~108 5.~~4967~~4821 1.~~685690~~703404 1 Year or Less 35 2225,~~093~~872,~~289~~307.8770 1.1939 ~~115~~114 5.~~5461~~6006 0.~~713496~~801273 1 to 2 Years 016 0147,046,466.0020 07.0093 0115 05.~~0000~~6377 01.~~000000~~494186 2 Years or Greater 01 09,198,877.0050 0.0050 0115 05.~~0000~~5000 01.~~000000~~245700 Totals 161 1,~~724~~723,~~044~~122,~~777~~006.0912 92.89 ~~109~~108 5.4973 1.~~673231~~669562 (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. 2,000,000 or Less 3 5,~~302~~299,~~677~~052.6887 0.29 ~~115~~114 5.8694 1.~~348842~~348898 2,000,001 to 3,000,000 3 7,~~765~~755,~~487~~625.4779 0.42 ~~115~~114 5.~~4956~~4958 1.~~308723~~751947 3,000,001 to 5,000,000 8 33,~~455~~430,~~426~~446.7512 1.80 9594 5.7578 1.~~333680~~355267 5,000,001 to 7,000,000 4 24,~~251~~232,~~882~~334.2681 1.31 ~~115~~114 5.6414 1.~~321878~~258603 7,000,001 to 9,000,000 1 8,~~111~~101,~~526~~942.5990 0.44 9897 5.7400 1.300000 9,000,001 to 11,000,000 2 20,~~547~~536,~~129~~101.6494 1.11 8483 5.5439 1.~~489365~~447544 11,000,001 to 17,000,000 1 15,~~151~~135,~~708~~458.7652 0.82 ~~117~~116 5.7000 1.280000 17,000,001 or Greater 1 17,400,000.00 0.94 ~~113~~112 5.1000 1.580000 Totals 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. California 2 8,~~901~~891,~~768~~720.4465 0.48 ~~115~~114 5.4836 1.~~426257~~426256 Delaware 1 9,~~947~~936,~~129~~101.6494 0.54 ~~115~~114 5.5800 1.510000 Georgia 1 2,~~227~~224,~~389~~770.8702 0.12 ~~115~~114 5.2600 1.~~200000~~453400 Idaho 1 2,560,000.00 0.14 ~~115~~114 5.8700 12.~~460000~~582300 Michigan 1 10,600,000.00 0.57 5453 5.5100 1.~~470000~~389000 Minnesota 1 2,~~978~~970,~~097~~855.6077 0.16 ~~114~~113 5.3500 1.260000 New York 3 11,~~147~~136,~~692~~688.6448 0.60 5554 6.1980 1.179821 North Carolina 1 4,~~480~~475,~~293~~314.7623 0.24 ~~116~~115 5.5400 1.~~330000~~490800 North Dakota 1 1,~~432~~431,~~799~~291.3787 0.08 ~~115~~114 5.8600 1.260000 Ohio 1 1,880,000.00 0.10 ~~115~~114 5.9500 1.500000 Oregon 1 6,450,000.00 0.35 ~~116~~115 5.6400 1.~~400000~~162200 Pennsylvania 1 5,~~249~~243,~~332~~844.6515 0.28 ~~114~~113 5.9200 1.260000 Texas 2 22,400,000.00 1.21 ~~113~~112 5.1306 1.593393 Washington 6 41,~~731~~690,~~335~~375.1884 2.25 ~~112~~111 5.6923 1.~~281812~~281831 Totals 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or Less 3 1014,~~090~~305,~~494~~342.4975 0.5477 6882 5.~~9909~~9464 1.~~174452~~164954 1.21 to 1.30 9 49,~~951~~892,~~152~~713.8236 2.69 ~~109~~108 5.7265 1.~~257908~~257907 1.31 to 1.40 21 10,~~930~~600,~~293~~000.7600 0.5957 ~~116~~53 5.~~5990~~5100 1.~~371307~~389000 1.41 to 1.50 6 2822,~~666~~196,~~768~~804.4490 1.5420 93114 5.~~6057~~5730 1.~~452546~~451162 1.51 to 1.60 2 27,~~347~~336,~~129~~101.6494 1.47 ~~114~~113 5.~~2746~~2745 1.~~554538~~554556 1.61 or Greater 12 57,~~000~~560,000.00 0.2741 112 5.~~2370~~4513 1.~~640000~~959086 Totals 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 1 3,~~332~~328,~~323~~636.4601 0.18 ~~115~~114 5.5900 1.420000 Multi-Family 22 128,~~653~~562,~~515~~326.6994 6.93 ~~104~~103 5.5979 1.~~378071~~391851 Totals 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.2500% or Less 2 22,400,000.00 1.21 ~~113~~112 5.1306 1.593393 5.2501% to 5.5000% 3 10,~~774~~758,~~932~~710.4543 0.58 ~~115~~114 5.3676 1.~~335468~~387896 5.5001% to 5.7500% 9 69,~~826~~767,~~203~~667.7302 3.76 ~~104~~103 5.6208 1.~~353123~~329171 5.7501% to 6.0000% 6 17,~~837~~827,~~010~~897.3302 0.96 ~~115~~114 5.8580 1.~~362797~~524006 6.0001% or Greater 3 11,~~147~~136,~~692~~688.6448 0.60 5554 6.1980 1.179821 Totals 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561

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 22 123,~~874~~789,~~312~~020.5605 6.67 ~~104~~103 5.5884 1.~~384311~~398619 13 to 24 Months 1 8,~~111~~101,~~526~~942.5990 0.44 9897 5.7400 1.300000 25 to 36 Months 0 0.00 0.00 0 0.0000 0.000000 37 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561

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 4 21,~~747~~736,~~692~~688.6448 1.17 5554 5.~~8627~~8625 1.~~321257~~281828 61 Months or Greater 19 110,~~238~~154,~~146~~274.5147 5.94 ~~114~~113 5.~~5455~~5454 1.~~390546~~414412 Totals 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 Months or Less 0 0.00 0.00 0 0.0000 0.000000 61 Months or Greater 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561 Totals 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561

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 2318 ~~131~~105,~~985~~580,~~839~~878.1570 75.1169 ~~104~~106 5.~~5977~~6069 1.~~379129~~372698 1 Year or Less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 Years 05 026,310,084.0025 01.0042 090 05.~~0000~~5609 01.~~000000~~472270 2 Years or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 23 131,~~985~~890,~~839~~962.1595 7.11 ~~104~~103 5.5977 1.~~379129~~392561 (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 850500215 1 LO New York NY ~~845~~817,~~040~~781.6325 0.00 5.033% 850500295 2 RT Various Various ~~459~~444,~~290~~474.7390 0.00 5.549% 850500296 3 RT Various OH ~~421~~408,~~733~~128.2595 0.00 5.549% 850500290 4 OF Hoffman Estates IL 408,920.45 0.00 4.995% 600875101 6 OF Pittsburgh PA ~~327~~316,~~183~~338.7596 6172,~~260~~104.0685 5.690% 850500271 7 RT Elmwood Park NJ ~~164~~159,~~793~~477.0717 0.00 5.531% 310903027 8 RT Coon Rapids MN ~~149~~144,~~234~~420.00 0.00 5.220% 510903522 9 RT Forsyth IL 160,~~770~~600.3976 34,~~795~~964.0265 5.850% 600875114 10 RT Rio Grande NJ ~~143~~138,~~564~~933.4433 0.00 5.210% 600875102 11 OF Elmhurst NY ~~123~~119,~~418~~437.7550 0.00 5.460% 506106129 12 OF Wilton CT ~~114~~110,~~005~~216.6765 2528,~~131~~920.1618 5.320% 506106320 13 RT Danbury CT ~~124~~120,~~426~~412.2550 0.00 5.850% 850500292 14 RT Athens GA ~~114~~111,~~906~~200.6700 0.00 5.560% 600875103 15 RT Brentwood PA ~~108~~104,~~577~~971.5162 2124,~~209~~815.5039 5.850% 310903393 16 MU New York NY 9794,~~766~~481.1983 2730,~~305~~590.7511 5.740% 850202416 17 RT Louisville KY 8987,~~937~~035.0383 0.00 5.497% 506106209 18 RT Mendham NJ 8986,~~331~~450.6700 0.00 5.700% 506106316 19 LO Alexandria VA 8986,~~621~~730.00 0.00 5.880% 600875146 20 OF Goleta CA 8582,~~594~~833.4433 0.00 5.680% 506106211 21 MF Houston TX 7673,~~415~~950.00 0.00 5.100% 310903370 22 RT Reno NV 7472,~~952~~458.6164 1720,~~638~~132.4542 5.180% 850500276 23 OF Rye NY 8279,~~474~~814.4700 0.00 5.701% 310903231 24 RT Huntington Park CA 7168,~~248~~950.3300 0.00 5.250% 506106126 25 OF Las Vegas NV 7169,~~734~~420.00 0.00 5.340% 600875104 26 MF Vancouver WA 7271,~~047~~970.4462 16,~~173~~250.4224 5.700% 506106274 27 RT Riverside CA 6967,~~475~~168.37 1416,~~660~~967.64 5.390% 310903670 28 RT Lancaster CA 7068,~~867~~581.1713 0.00 5.510% 310903596 29 RT San Juan Capistrano CA 6764,~~149~~983.4433 0.00 5.570% 850500289 30 RT Hayward CA 6563,~~553~~438.3875 0.00 5.639% 310902818 31 MU Pearland TX 6563,~~273~~113.7988 1113,~~026~~186.4940 5.910% 310901791 32 OF Beverly Hills CA 5452,~~273~~462.4671 1315,~~979~~790.8358 5.150% 506106350 33 OF Dublin OH 5856,~~782~~886.6746 0.00 5.630% 310903360 34 RT Las Vegas NV 5654,~~648~~771.7486 1012,~~241~~117.1098 5.800% 506106355 35 SS Burlington NJ 5452,~~790~~973.4799 1012,~~362~~178.0654 5.680% 310903260 36 RT Kennewick WA 5251,~~856~~101.2155 1012,~~806~~561.4511 5.510% 310903191 37 LO Beachwood OH 5553,~~488~~625.0335 1416,~~947~~810.7442 5.840% 850500277 38 RT Winchester VA 5250,~~239~~554.3117 0.00 5.515% 506105780 39 MU Manhattan Beach CA 5654,~~320~~457.9933 911,~~417~~281.5521 5.970% 506106261 40 MF Harper Woods MI 5048,~~294~~671.0667 0.00 5.510% 850202433 41 RT Orlando FL 5048,~~229~~564.2235 911,~~359~~024.2916 5.715% 600875115 42 MF Claymont DE 4746,~~841~~254.3215 911,~~440~~027.5370 5.580% 850500281 43 IN Wayne NJ 4644,~~411~~870.7021 911,~~828~~370.8029 5.414% 610903176 44 OF Houston TX 4443,~~530~~093.2175 0.00 5.250% 600875147 45 RT Snellville GA 4846,~~185~~588.7166 810,~~983~~580.7378 5.700% 310903491 46 LO Overland Park KS 4644,~~474~~911.5024 1315,~~807~~370.3056 5.570% 600875116 47 IN Secaucus NJ 4240,~~125~~724.7454 911,~~855~~257.9616 5.150% 310903346 48 RT Moorhead MN 4241,~~440~~071.8983 0.00 5.260% 506106430 49 RT Chandler AZ 4544,~~497~~030.7508 0.00 5.660% 506106419 50 MU Salt Lake City UT 4342,~~657~~208.7278 810,~~862~~311.7670 5.500% 310903032 51 LO San Diego CA 3938,~~517~~181.0051 1415,~~265~~601.5302 5.110% 506106351 52 RT Dallas TX 4342,~~551~~108.7701 89,~~224~~667.0480 5.670% 530901659 53 MF Vancouver WA 4038,~~134~~800.2514 89,~~249~~583.5869 5.740% 600875105 54 OF Las Vegas NV 3938,~~748~~466.8967 0.00 5.770% 600875117 55 IN Roseville CA 3938,~~563~~234.3084 1012,~~861~~190.9440 5.770% 506106193 56 OF Independence OH 3837,~~328~~057.6078 78,~~360~~631.8264 5.610% 600875118 57 RT Lawrenceville NJ 3837,~~745~~458.1176 78,~~686~~973.9227 5.700% 506105292 58 OF Troy MI 3938,~~354~~051.9524 78,~~014~~318.4112 5.850% 600875119 59 RT Burnsville MN 3937,~~157~~894.8267 0.00 5.860% 506106282 60 SS Columbia MD 3736,~~327~~072.9876 1012,~~929~~184.4264 5.610% 310902890 61 LO Peoria IL 3231,~~276~~161.6288 1617,~~562~~677.5125 5.330% 600875120 62 OF San Antonio TX 30,181.50 0.00 5.130% 310903277 63 MF Lakewood WA 3332,~~765~~646.9901 67,~~578~~698.6361 5.610% 600875121 64 RT Schnecksville PA 3332,~~908~~768.3050 910,~~749~~889.2404 5.660% 600875122 65 OF Staten Island NY 3231,~~407~~362.9250 0.00 5.790% 600875148 66 RT Atlanta GA 3130,~~456~~441.3967 0.00 5.620% 600875123 67 RT College Station TX 3029,~~703~~670.4326 910,~~289~~323.9310 5.520% 506106365 68 MF Portland OR 3130,~~325~~315.5000 0.00 5.640% 600875106 69 OF Upper Arlington OH 2827,~~812~~855.4408 67,~~289~~246.2157 5.330% 310903673 70 RT Fort Worth TX 3130,~~912~~856.3106 56,~~427~~483.5580 5.930% 506106346 71 RT Birmingham AL 3029,~~581~~568.7055 56,~~579~~592.3146 5.730% 600875124 72 RT Georgetown KY 26,013.38 0.00 5.130% 310902731 73 OF Scranton PA 2827,~~860~~902.7052 56,~~773~~731.4563 5.650% 506106233 74 SS Baton Rouge LA 2726,~~448~~537.2526 56,~~556~~467.3332 5.520% 600875125 75 RT Springfield NJ 2827,~~485~~529.5917 78,~~792~~748.3476 5.780% 310903646 76 SS Lincoln CA 2726,~~879~~980.3300 0.00 5.680% 310903458 77 MF Burlingame CA 2625,~~019~~155.4933 56,~~496~~360.1834 5.420% 506106248 78 OF Fairborn OH 2625,~~494~~639.1247 0.00 5.590% 310903395 79 IN Cerritos CA 2423,~~532~~716.2378 56,~~454~~269.2267 5.300% 506106281 80 SS Baltimore MD 25,~~925~~053.5475 78,~~590~~462.8564 5.610% 506106287 81 LO Louisville KY 2726,~~087~~178.2481 67,~~963~~872.6104 5.970% 310903349 82 MF Mechanicsburg PA 2625,~~783~~896.3971 45,~~601~~488.8250 5.920% 506106127 83 IN Chamblee GA 25,~~881~~046.5667 0.00 5.780% 850202489 84 MF Dallas TX 2221,~~548~~820.1983 0.00 5.237% 600875149 85 RT Kirkland WA 2423,~~283~~500.3300 0.00 5.640% 310903061 86 LO Fargo ND 2322,~~672~~875.9679 78,~~275~~072.0320 5.530% 506106286 87 IN Draper UT 2423,~~211~~430.00 0.00 5.680% 850500274 88 RT New York NY 23,~~889~~097.6263 45,~~506~~298.5453 5.686% 310903278 89 MF University Place WA 22,~~962~~200.8292 45,~~547~~309.5949 5.585% 600875126 90 MF Seattle WA 2322,~~476~~719.6938 0.00 5.770% 850500279 91 RT Stratham NH 21,~~944~~236.0417 0.00 5.422% 506105956 92 RT Knoxville TN 2221,~~692~~941.7400 4,~~122~~874.4014 5.740% 600875127 93 RT Alpharetta GA 22,~~788~~034.7545 34,~~902~~656.3969 5.900% 506106301 94 MF Salisbury NC 2120,~~393~~684.8602 4,~~269~~979.6953 5.540% 600875107 95 RT Elmhurst NY 2120,~~122~~421.6749 45,~~343~~044.2038 5.470% 410903503 96 RT Carmichael CA 20,~~908~~214.5210 45,~~416~~111.5800 5.420% 310903060 97 LO Minnetonka MN 2120,~~081~~371.8997 67,~~478~~188.7567 5.530% 410903554 98 RT Mission Viejo CA 20,~~960~~265.8464 4,~~066~~761.4868 5.620% 600875128 99 RT Concord NC 2120,~~503~~790.5091 34,~~937~~649.2180 5.770% 600875108 100 RT San Antonio TX 20,~~698~~030.5383 0.00 5.590% 850202423 101 MF Bronx NY 22,~~861~~105.1577 34,~~469~~224.4482 6.198% 506106231 102 RT Danville IN 18,~~914~~275.1771 67,~~600~~238.4288 5.150% 850202388 103 OF Philadelphia PA 1918,~~614~~963.8443 4,~~108~~760.5900 5.453% 410903337 104 OF Roseville CA 1918,~~495~~847.4485 4,~~141~~788.3291 5.420% 600875109 105 RT Duluth GA 18,~~853~~227.1713 4,~~016~~642.2731 5.340% 600875110 106 IN Pittsburgh PA 18,~~908~~271.3343 6,~~000~~637.6454 5.390% 506106330 107 LO Dayton OH 19,~~736~~100.6700 0.00 5.730% 600875129 108 RT Lawrence MA 2019,~~066~~402.8330 34,~~530~~195.8134 5.850% 600875111 109 RT Cleveland OH 1918,~~581~~933.4900 34,~~469~~117.1867 5.820% 410901782 110 SS Washington NJ 1918,~~243~~622.2550 0.00 5.730% 506106364 111 IN Denver CO 1918,~~231~~594.8291 34,~~407~~044.2314 5.820% 410903359 112 OF Los Angeles CA 1817,~~488~~891.0667 0.00 5.650% 310903324 113 RT Grand Island NE 1615,~~282~~740.2963 34,~~782~~324.8147 5.210% 410901710 114 SS Modesto CA 2019,~~598~~919.4945 23,~~648~~327.6973 6.600% 506106271 115 RT Soledad CA 17,~~980~~400.00 0.00 5.800% 850202425 116 MF Bronx NY 1918,~~139~~507.5716 23,~~904~~537.6405 6.198% 600875112 117 RT Denver CO 1716,~~028~~479.6938 0.00 5.610% 310902921 118 LO Orlando FL 1615,~~161~~616.0627 5,~~185~~730.9473 5.430% 506106260 119 IN Memphis TN 1716,~~556~~976.6008 23,~~808~~389.6012 6.060% 410903584 120 IN Riverside CA 1615,~~466~~920.2134 3,~~100~~646.9279 5.690% 410903487 121 MH National City CA 1615,~~055~~523.7007 3,~~154~~687.8245 5.590% 850202424 122 MF Bronx NY 1716,~~544~~964.6090 23,~~662~~242.5929 6.198% 600875130 123 RT Vernon Hills IL 1514,~~133~~631.9912 3,~~293~~796.6653 5.350% 410902801 124 OF Salinas CA 1514,~~166~~662.8154 3,~~343~~847.1138 5.390% 410903652 125 IN Rockville MD 1514,~~370~~861.2310 23,~~750~~259.7588 5.810% 410903257 126 MF Mankato MN 13,~~751~~277.1135 67,~~768~~241.0783 5.350% 506106296 127 RT Houston TX 1514,~~223~~712.4281 34,~~959~~469.1879 5.920% 410903317 128 SS Sacramento CA 13,~~486~~037.0454 3,~~080~~528.0757 5.250% 600875131 129 IN Libertyville IL 1413,~~227~~749.9113 4,~~284~~763.4018 5.550% 506106275 130 IN Fullerton CA 14,~~973~~477.1628 23,~~623~~119.9987 5.890% 600875132 131 IN South Plainfield NJ 1413,~~392~~915.6956 23,~~710~~187.4356 5.690% 600875133 132 RT Santa Monica CA 12,~~672~~250.2091 23,~~841~~262.5786 5.280% 506106268 133 RT Portland OR 1413,~~208~~738.2510 2,~~375~~845.7994 5.970% 410903376 134 IN Anchorage AK 1312,~~347~~904.6794 23,~~600~~043.5225 5.610% 506106360 135 RT Raeford NC 13,~~890~~442.9181 0.00 5.850% 600875134 136 RT Frankfort IL 1312,~~044~~611.5488 2,~~523~~956.7642 5.640% 506106348 137 RT Pismo Beach CA 12,~~947~~502.3650 56,~~809~~253.0793 5.620% 600875150 138 SS Chesapeake VA 1312,~~176~~724.7976 56,~~619~~071.2225 5.760% 600875135 139 IN Brooklyn NY 1312,~~081~~579.3059 1617,~~583~~085.3304 5.770% 600875136 140 RT Norwalk CT 1312,~~351~~909.5856 2,~~315~~757.7072 5.870% 600875151 141 RT Mentor OH 1312,~~305~~865.9437 2,~~327~~768.4906 5.850% 410902969 142 RT Omaha NE 1312,~~076~~643.7469 2,~~294~~727.9499 5.870% 506106298 143 MF Idaho Falls ID 12,~~940~~522.0967 0.00 5.870% 600875113 144 RT Milford OH 1110,~~120~~750.7480 2,~~591~~961.5953 5.190% 410903261 145 SS New Milford CT 11,~~759~~380.3300 0.00 5.690% 410903247 146 OF Tucson AZ 1110,~~024~~657.1677 2,~~407~~774.6706 5.370% 600875137 147 RT Carmel NY 1110,~~152~~782.4771 2,~~123~~493.9571 5.650% 600875152 148 RT New York NY 11,~~611~~222.9236 3,~~052~~442.7430 5.890% 410903221 149 RT Henderson NV 10,~~953~~589.4898 2,~~192~~555.3888 5.560% 506106266 150 OF Anchorage AK 1110,~~370~~993.0947 2,~~040~~416.2587 5.790% 410903388 151 RT Tracy CA 11,~~432~~054.7731 12,~~956~~334.0248 5.930% 506106142 152 MF Rome GA 109,~~099~~763.1839 2,~~284~~619.0685 5.260% 850500283 153 RT Branson MO 10,~~896~~545.8433 0.00 5.752% 620903083 154 RT Peoria AZ 109,~~173~~845.1700 0.00 5.370% 410903292 155 SS Antioch CA 9,~~977~~640.0492 3,~~148~~485.9103 5.440% 600875153 156 IN South El Monte CA 10,~~638~~281.3348 23,~~776~~133.7055 5.910% 506106397 157 LO Malibu CA 1110,~~339~~960.8586 2,~~466~~845.6261 6.420% 600875138 158 MU Palo Alto CA 8,~~873~~556.6653 7,~~140~~458.8700 5.190% 410903640 159 MU Bellingham WA 109,~~188~~851.4928 12,~~725~~062.4869 5.940% 410903524 160 MF Vancouver WA 9,~~947~~617.2775 12,~~787~~117.7931 5.800% 600875139 161 RT Los Angeles CA 10,~~555~~206.4895 1,~~527~~875.2073 6.310% 600875140 162 MF Columbus OH 9,~~632~~321.3967 0.00 5.950% 850202401 163 MU Westwood NJ 98,~~021~~730.00 0.00 5.820% 310903727 164 RT Old Bridge NJ 9,~~472~~158.0497 1,~~470~~783.7784 6.130% 600875141 165 IN Carteret NJ 8,~~790~~498.0166 1,~~645~~937.7914 5.690% 850202389 166 RT Washington Court Hous OH 8,~~762~~480.8821 0.00 5.815% 410903529 167 MF San Mateo CA 8,~~381~~104.9520 1,~~538~~816.7954 5.750% 410903320 168 RT Austin TX 7,~~630~~377.5000 1,~~634~~888.7626 5.400% 410903334 169 IN Tustin CA 7,~~956~~692.1250 1,~~458~~721.3294 5.740% 600875142 170 IN Irvine CA 7,~~550~~300.9088 1,~~317~~567.3739 5.870% 620903102 171 OF Salinas CA 6,~~971~~746.2133 0.00 5.470% 600875143 172 IN South Plainfield NJ 76,~~224~~984.2696 1,~~292~~532.9020 5.810% 410903556 173 MF Grand Forks ND 76,~~236~~996.4684 1,~~267~~507.8850 5.860% 410903352 174 RT Albuquerque NM 6,~~819~~593.0731 1,~~179~~405.6440 5.890% 600875144 175 RT Tucson AZ 6,~~993~~745.8047 4,~~471~~719.3366 6.100% 410903643 176 IN Santa Clara CA 6,~~621~~402.6558 1,~~095~~315.9704 5.980% 620903114 177 RT King City CA 5,~~487~~310.4746 0.00 5.470% 600875145 178 IN Marietta GA 6,~~251~~050.6700 0.00 6.600% 600875154 179 SS Virginia Beach VA 5,~~442~~256.8155 2,~~116~~302.1137 6.060% 410903336 180 RT League City TX 54,~~035~~863.7209 2,~~071~~243.0265 5.900% 410903249 181 RT W. St. Paul MN 4,~~499~~351.9344 ~~621~~769.1665 6.420% 850202418 5A OF San Diego CA ~~194~~187,~~294~~854.0790 3542,~~919~~359.8502 5.734% 850202419 5B OF Palo Alto CA ~~116~~112,~~320~~465.7976 2125,~~504~~359.6568 5.734% 850202410 5C OF San Diego CA 6562,~~141~~982.6173 1214,~~042~~201.9785 5.734% 850202420 5D OF Lexington MA 6462,~~649~~507.9839 1114,~~952~~094.0766 5.734% Totals 8,~~778~~513,~~587~~735.8578 ~~891~~1,~~178~~017,647.8317

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 850500215 N/A 09/01/2015 N 195,000,000.00 195,000,000.00 0607/01/2006 850500295 N/A 02/01/2016 N 96,120,000.00 96,120,000.00 0607/01/2006 850500296 N/A 02/01/2016 N 88,260,000.00 88,260,000.00 0607/01/2006 850500290 12/01/2010 12/01/2035 N 98,231,280.00 98,231,280.00 06/01/2006 600875101 N/A 02/01/2016 N 66,~~775~~714,~~980~~720.0903 66,~~714~~642,~~720~~615.0318 0506/01/2006 850500271 N/A 01/01/2016 N 34,600,000.00 34,600,000.00 0607/01/2006 310903027 N/A 11/01/2015 N 33,200,000.00 33,200,000.00 0607/01/2006 510903522 N/A 12/01/2015 N 32,~~978~~943,~~540~~745.6058 32,~~943~~908,~~745~~780.5893 0607/01/2006 600875114 N/A 12/01/2015 N 32,000,000.00 32,000,000.00 06/01/2006 600875102 N/A 02/01/2016 N 26,250,000.00 26,250,000.00 06/01/2006 506106129 N/A 01/05/2016 N 24,~~886~~860,~~029~~898.3620 24,~~860~~831,~~898~~978.2002 06/05/2006 506106320 N/A 01/05/2016 N 24,700,000.00 24,700,000.00 06/05/2006 850500292 N/A 02/01/2016 N 24,000,000.00 24,000,000.00 0607/01/2006 600875103 N/A 09/05/2014 N 21,~~553~~532,~~848~~639.7525 21,~~532~~507,~~639~~823.2586 0506/05/2006 310903393 N/A 01/01/2016 N 19,~~779~~752,~~603~~297.7499 19,~~752~~721,~~297~~707.9988 06/01/2006 850202416 N/A 01/01/2016 N 19,000,000.00 19,000,000.00 0607/01/2006 506106209 N/A 01/05/2016 N 18,200,000.00 18,200,000.00 0607/05/2006 506106316 N/A 02/05/2016 N 17,700,000.00 17,700,000.00 06/05/2006 600875146 N/A 02/01/2016 N 17,500,000.00 17,500,000.00 06/01/2006 506106211 N/A 11/05/2015 N 17,400,000.00 17,400,000.00 06/05/2006 310903370 N/A 12/01/2010 N 16,~~803~~785,~~424~~786.5914 16,~~785~~765,~~786~~653.1472 0607/01/2006 850500276 N/A 01/01/2016 N 16,800,000.00 16,800,000.00 0607/01/2006 310903231 N/A 01/01/2016 N 15,760,000.00 15,760,000.00 0607/01/2006 506106126 10/01/2015 10/01/2035 N 15,600,000.00 15,600,000.00 0607/01/2006 600875104 N/A 03/01/2016 N 15,~~167~~151,~~882~~708.1876 15,~~151~~135,~~708~~458.7652 0506/01/2006 506106274 N/A 03/05/2016 N 14,~~968~~953,~~658~~997.6197 14,~~953~~937,~~997~~030.9733 06/05/2006 310903670 N/A 03/01/2016 N 14,936,000.00 14,936,000.00 0607/01/2006 310903596 N/A 01/01/2016 N 14,000,000.00 14,000,000.00 0607/01/2006 850500289 N/A 02/01/2016 N 13,500,000.00 13,500,000.00 0607/01/2006 310902818 N/A 03/01/2016 N 12,~~826~~815,~~027~~001.7829 12,~~815~~801,~~001~~814.2989 0607/01/2006 310901791 N/A 11/01/2014 N 12,~~238~~224,~~300~~320.4057 12,~~224~~208,~~320~~529.5799 0607/01/2006 506106350 N/A 02/05/2016 N 12,125,000.00 12,125,000.00 06/05/2006 310903360 N/A 12/01/2015 N 11,~~342~~332,~~349~~108.8070 11,~~332~~319,~~108~~990.7072 0607/01/2006 506106355 N/A 01/05/2016 N 11,~~202~~191,~~049~~687.9993 11,~~191~~179,~~687~~509.9339 06/05/2006 310903260 N/A 12/01/2012 N 11,~~140~~129,~~000~~194.7934 11,~~129~~116,~~194~~633.3423 0607/01/2006 310903191 N/A 01/01/2016 N 11,~~033~~018,~~855~~907.2046 11,~~018~~002,~~907~~097.4604 0607/01/2006 850500277 N/A 01/01/2016 N 11,000,000.00 11,000,000.00 06/01/2006 506105780 N/A 01/05/2016 N 10,~~955~~946,~~615~~197.1459 10,~~946~~934,~~197~~916.5938 06/05/2006 506106261 N/A 12/05/2010 N 10,600,000.00 10,600,000.00 0607/05/2006 850202433 N/A 01/01/2016 N 10,~~206~~197,~~598~~239.9162 10,~~197~~186,~~239~~215.6246 0607/01/2006 600875115 N/A 01/01/2016 N 9,~~956~~947,~~570~~129.1764 9,~~947~~936,~~129~~101.6494 06/01/2006 850500281 N/A 01/01/2016 N 9,~~955~~945,~~202~~373.0020 9,~~945~~934,~~373~~002.2091 06/01/2006 610903176 N/A 10/01/2015 N 9,850,000.00 9,850,000.00 0607/01/2006 600875147 N/A 02/01/2016 N 9,~~817~~808,~~121~~138.9825 9,~~808~~797,~~138~~557.2547 06/01/2006 310903491 N/A 01/01/2016 N 9,~~689~~675,~~477~~670.3808 9,~~675~~660,~~670~~299.0852 0607/01/2006 600875116 N/A 03/01/2016 N 9,~~499~~489,~~069~~213.9397 9,~~489~~477,~~213~~956.9781 06/01/2006 310903346 N/A 12/01/2015 N 9,370,000.00 9,370,000.00 0607/01/2006 506106430 N/A 03/01/2016 N 9,335,000.00 9,335,000.00 0607/01/2006 506106419 N/A 02/01/2016 N 9,~~218~~209,~~051~~189.9620 9,~~209~~198,~~189~~877.2050 0607/01/2006 310903032 N/A 09/01/2015 N 8,~~980~~966,~~568~~303.6411 8,~~966~~950,~~303~~702.1109 06/01/2006 506106351 N/A 02/05/2016 N 8,~~919~~911,~~972~~748.5147 8,~~911~~902,~~748~~080.4767 0607/05/2006 530901659 N/A 08/01/2014 N 8,~~119~~111,~~776~~526.1759 8,~~111~~101,~~526~~942.5990 0607/01/2006 600875105 N/A 03/01/2016 N 8,000,000.00 8,000,000.00 06/01/2006 600875117 N/A 02/01/2016 N 7,~~962~~951,~~648~~786.3743 7,~~951~~939,~~786~~596.4303 06/01/2006 506106193 N/A 03/05/2016 N 7,~~934~~926,~~158~~797.4967 7,~~926~~918,~~797~~166.6703 06/05/2006 600875118 N/A 04/01/2015 N 7,~~893~~886,~~741~~054.3947 7,~~886~~877,~~054~~081.4720 06/01/2006 506105292 11/05/2015 11/05/2035 N 7,~~812~~805,~~396~~382.6322 7,~~805~~797,~~382~~064.2210 06/05/2006 600875119 N/A 12/01/2015 N 7,760,000.00 7,760,000.00 06/01/2006 506106282 N/A 01/05/2016 N 7,~~727~~716,~~027~~097.2785 7,~~716~~703,~~097~~913.8521 06/05/2006 310902890 N/A 07/01/2012 N 7,~~032,369.82 7,~~015,807.31 6,998,130.06 07/01/2006 600875120 12/01/2010 12/01/2025 N 7,060,000.00 7,060,000.00 06/01/2006 310903277 N/A 01/01/2016 N 6,~~989~~983,~~683~~104.2663 6,~~983~~975,~~104~~406.6302 0607/01/2006 600875121 N/A 01/01/2016 N 6,~~957~~947,~~133~~384.9369 6,~~947~~936,~~384~~495.6965 06/01/2006 600875122 N/A 01/01/2016 N 6,500,000.00 6,500,000.00 06/01/2006 600875148 02/01/2016 02/01/2036 N 6,500,000.00 6,500,000.00 06/01/2006 600875123 N/A 01/01/2016 N 6,~~459~~450,~~346~~056.7077 6,~~450~~439,~~056~~733.7767 06/01/2006 506106365 N/A 02/01/2016 N 6,450,000.00 6,450,000.00 06/01/2006 600875106 N/A 02/01/2016 N 6,~~277~~271,~~600~~311.9978 6,~~271~~264,~~311~~065.7821 0506/01/2006 310903673 N/A 01/01/2016 N 6,~~249~~244,~~487~~060.5803 6,~~244~~237,~~060~~576.0323 0607/01/2006 506106346 N/A 03/05/2016 N 6,~~197~~192,~~945~~366.5524 6,~~192~~185,~~366~~773.2478 0607/05/2006 600875124 N/A 01/01/2011 N 6,085,000.00 6,085,000.00 06/01/2006 310902731 N/A 06/01/2015 N 5,~~931~~926,~~972~~199.7328 5,~~926~~919,~~199~~467.2865 0506/01/2006 506106233 N/A 01/05/2016 N 5,~~774~~768,~~526~~969.2087 5,~~768~~762,~~969~~502.8755 06/05/2006 600875125 N/A 02/01/2016 N 5,~~723~~715,~~191~~398.2389 5,~~715~~706,~~398~~650.8913 06/01/2006 310903646 N/A 01/01/2016 N 5,700,000.00 5,700,000.00 0607/01/2006 310903458 N/A 01/01/2016 N 5,~~574~~569,~~941~~444.1698 5,~~569~~563,~~444~~084.9864 0607/01/2006 506106248 N/A 12/05/2015 N 5,504,000.00 5,504,000.00 06/05/2006 310903395 N/A 01/01/2016 N 5,~~375~~369,~~290~~836.7755 5,~~369~~363,~~836~~566.5588 0607/01/2006 506106281 N/A 01/05/2016 N 5,~~366~~359,~~681~~090.3348 5,~~359~~350,~~090~~627.4884 06/05/2006 506106287 N/A 01/05/2016 N 5,~~269~~262,~~036~~072.0847 5,~~262~~254,~~072~~200.4743 0607/05/2006 310903349 N/A 12/01/2015 N 5,~~253~~249,~~934~~332.4765 5,~~249~~243,~~332~~844.6515 0607/01/2006 506106127 N/A 02/05/2016 N 5,200,000.00 5,200,000.00 06/05/2006 850202489 N/A 10/01/2015 N 5,000,000.00 5,000,000.00 0607/01/2006 600875149 N/A 02/01/2016 N 5,000,000.00 5,000,000.00 06/01/2006 310903061 N/A 10/01/2015 N 4,~~971~~964,~~279~~004.4542 4,~~964~~955,~~004~~932.4222 0607/01/2006 506106286 N/A 12/05/2015 N 4,950,000.00 4,950,000.00 06/05/2006 850500274 N/A 01/01/2016 N 4,~~879~~874,~~138~~632.6612 4,~~874~~869,~~632~~333.1259 0607/01/2006 310903278 N/A 12/01/2015 N 4,~~774~~770,~~664~~116.4889 4,~~770~~764,~~116~~807.8940 0607/01/2006 600875126 N/A 02/01/2016 N 4,725,000.00 4,725,000.00 06/01/2006 850500279 N/A 01/01/2016 N 4,700,000.00 4,700,000.00 0607/01/2006 506105956 N/A 03/05/2016 N 4,~~591~~586,~~090~~967.3393 4,~~586~~582,~~967~~093.9379 06/05/2006 600875127 N/A 02/01/2016 N 4,~~485~~481,~~484~~582.7132 4,~~481~~476,~~582~~925.3263 06/01/2006 506106301 N/A 02/05/2016 N 4,~~484~~480,~~563~~293.4576 4,~~480~~475,~~293~~314.7623 06/05/2006 600875107 N/A 02/01/2016 N 4,~~484~~480,~~377~~034.9676 4,~~480~~474,~~034~~990.7638 06/01/2006 410903503 N/A 01/01/2016 N 4,~~479~~475,~~863~~446.4082 4,~~475~~470,~~446~~335.82 0607/01/2006 310903060 N/A 10/01/2015 N 4,~~427~~420,~~159~~680.3560 4,~~420~~413,~~680~~491.6093 0607/01/2006 410903554 N/A 01/01/2016 N 4,~~331~~327,~~249~~182.2173 4,~~327~~322,~~182~~421.7305 0607/01/2006 600875128 N/A 12/01/2015 N 4,~~327~~323,~~869~~932.5029 4,~~323~~319,~~932~~282.2949 06/01/2006 600875108 N/A 02/01/2016 N 4,300,000.00 4,300,000.00 0506/01/2006 850202423 N/A 01/01/2011 N 4,~~283~~279,~~387~~917.1369 4,~~279~~275,~~917~~692.6987 06/01/2006 506106231 N/A 12/05/2015 N 4,~~265~~258,~~019~~418.0967 4,~~258~~251,~~418~~179.6779 0607/05/2006 850202388 N/A 12/01/2015 N 4,~~177~~173,~~246~~137.1859 4,~~173~~168,~~137~~377.59 06/01/2006 410903337 N/A 12/01/2015 N 4,~~177~~172,~~098~~956.0371 4,~~172~~168,~~956~~167.7180 0607/01/2006 600875109 N/A 05/01/2015 N 4,~~100~~095,~~000~~983.0073 4,~~095~~091,~~983~~341.7342 0506/01/2006 600875110 N/A 01/01/2016 N 4,~~073~~067,851.6703 4,~~067~~061,~~851~~213.0349 0506/01/2006 506106330 N/A 02/05/2016 N 4,000,000.00 4,000,000.00 06/05/2006 600875129 N/A 01/01/2016 N 3,~~983~~979,~~488~~958.8908 3,~~979~~975,~~958~~762.0874 06/01/2006 600875111 N/A 02/01/2016 N 3,~~907~~903,~~181~~712.2810 3,~~903~~899,~~712~~594.1043 0607/01/2006 410901782 N/A 12/01/2015 N 3,900,000.00 3,900,000.00 0607/01/2006 506106364 N/A 02/05/2016 N 3,~~837~~834,~~410~~002.2097 3,~~834~~829,~~002~~958.9783 06/05/2006 410903359 N/A 12/01/2015 N 3,800,000.00 3,800,000.00 0607/01/2006 310903324 N/A 12/01/2015 N 3,~~629~~625,~~263~~480.2443 3,~~625~~621,~~480~~155.4396 0607/01/2006 410901710 N/A 12/01/2015 N 3,~~624~~621,~~367~~718.4273 3,~~621~~618,~~718~~391.7300 0607/01/2006 506106271 N/A 01/05/2016 N 3,600,000.00 3,600,000.00 06/05/2006 850202425 N/A 01/01/2011 N 3,~~586~~583,~~091~~186.5793 3,~~583~~579,~~186~~649.9388 06/01/2006 600875112 N/A 02/01/2016 N 3,525,000.00 3,525,000.00 0506/01/2006 310902921 09/01/2015 09/01/2030 N 3,~~456~~451,~~296~~110.0006 3,~~451~~445,~~110~~379.0633 0607/01/2006 506106260 N/A 02/05/2016 N 3,~~364~~361,~~407~~599.7313 3,~~361~~358,~~599~~210.1301 0607/05/2006 410903584 N/A 01/01/2016 N 3,~~360~~357,~~642~~541.0311 3,~~357~~353,~~541~~894.1132 0607/01/2006 410903487 N/A 01/01/2016 N 3,~~335~~332,~~478~~323.2846 3,~~332~~328,~~323~~636.4601 0607/01/2006 850202424 N/A 01/01/2011 N 3,~~287~~284,~~250~~588.6102 3,~~284~~281,~~588~~345.0273 06/01/2006 600875130 N/A 01/01/2016 N 3,~~285~~281,~~039~~745.5286 3,~~281~~277,~~745~~949.8633 06/01/2006 410902801 N/A 08/01/2015 N 3,~~267~~264,~~729~~386.9887 3,~~264~~260,~~386~~539.8749 06/01/2006 410903652 N/A 01/01/2016 N 3,~~072~~069,~~169~~418.2146 3,~~069~~066,~~418~~158.4658 0607/01/2006 410903257 N/A 12/01/2015 N 2,~~984~~978,~~865~~097.6760 2,~~978~~970,~~097~~855.6077 0607/01/2006 506106296 N/A 02/05/2016 N 2,~~986~~982,~~285~~326.6850 2,~~982~~977,~~326~~856.5071 0607/05/2006 410903317 N/A 12/01/2015 N 2,~~983~~980,~~088~~008.2720 2,~~980~~976,~~008~~479.2063 0607/01/2006 600875131 N/A 12/01/2015 N 2,~~977~~972,~~068~~784.8949 2,~~972~~968,~~784~~021.4931 06/01/2006 506106275 N/A 11/05/2015 N 2,~~952~~949,~~154~~530.6465 2,~~949~~946,~~530~~410.6578 06/05/2006 600875132 N/A 01/01/2016 N 2,~~937~~934,~~450~~739.0764 2,~~934~~931,~~739~~552.6408 06/01/2006 600875133 N/A 01/01/2016 N 2,~~787~~784,~~140~~298.2063 2,~~784~~781,~~298~~035.6377 06/01/2006 506106268 N/A 01/05/2016 N 2,~~763~~761,~~802~~427.9112 2,~~761~~758,~~427~~581.1218 0607/05/2006 410903376 N/A 01/01/2016 N 2,~~763~~760,~~015~~415.8432 2,~~760~~757,~~415~~372.3207 0607/01/2006 506106360 03/05/2016 03/05/2036 N 2,757,500.00 2,757,500.00 0607/05/2006 600875134 N/A 12/01/2015 N 2,~~685~~683,~~903~~379.4165 2,~~683~~680,~~379~~423.6523 06/01/2006 506106348 N/A 01/05/2016 N 2,~~675~~669,~~381~~572.8376 2,~~669~~663,~~572~~318.7683 06/05/2006 600875150 N/A 02/01/2016 N 2,~~656~~650,~~610~~991.7957 2,~~650~~644,~~991~~920.5732 06/01/2006 600875135 N/A 01/01/2016 N 2,~~632~~616,~~788~~205.4714 2,~~616~~599,~~205~~120.1410 06/01/2006 600875136 02/01/2016 02/01/2036 N 2,~~641~~639,~~408~~092.1242 2,~~639~~636,~~092~~334.4270 06/01/2006 600875151 N/A 02/01/2016 N 2,~~641~~639,~~378~~051.6617 2,~~639~~636,~~051~~283.1711 06/01/2006 410902969 N/A 12/01/2015 N 2,~~587~~584,~~034~~740.9400 2,~~584~~582,~~740~~012.0001 06/01/2006 506106298 N/A 01/05/2016 N 2,560,000.00 2,560,000.00 06/05/2006 600875113 N/A 01/01/2016 N 2,~~488~~485,~~325~~733.0748 2,~~485~~482,~~733~~771.4895 06/01/2006 410903261 N/A 12/01/2015 N 2,400,000.00 2,400,000.00 0607/01/2006 410903247 N/A 11/01/2015 N 2,~~384~~381,~~031~~623.1447 2,~~381~~378,~~623~~849.4741 0607/01/2006 600875137 N/A 02/01/2016 N 2,~~292~~290,~~257~~133.0308 2,~~290~~287,~~133~~639.0837 06/01/2006 600875152 N/A 02/01/2016 N 2,~~289~~286,~~441~~388.1945 2,~~286~~282,~~388~~946.4515 06/01/2006 410903221 N/A 12/01/2015 N 2,~~287~~285,~~799~~607.8648 2,~~285~~283,~~607~~051.4860 0607/01/2006 506106266 N/A 02/05/2016 N 2,~~280~~278,~~479~~439.5833 2,~~278~~276,~~439~~022.3346 06/05/2006 410903388 N/A 12/01/2015 N 2,~~238~~236,~~914~~958.9088 2,~~236~~234,~~958~~624.8840 0607/01/2006 506106142 N/A 01/05/2016 N 2,~~229~~227,~~673~~389.9387 2,~~227~~224,~~389~~770.8702 06/05/2006 850500283 N/A 01/01/2016 N 2,200,000.00 2,200,000.00 06/01/2006 620903083 N/A 12/01/2015 N 2,200,000.00 2,200,000.00 0607/01/2006 410903292 N/A 11/01/2015 N 2,~~129~~126,~~823~~674.2736 2,~~126~~123,~~674~~189.3633 06/01/2006 600875153 N/A 02/01/2016 N 2,~~090~~087,~~386~~609.4575 2,~~087~~084,~~609~~476.7520 06/01/2006 506106397 N/A 02/05/2016 N 2,~~051~~048,~~224~~758.9028 2,~~048~~045,~~758~~912.2867 0607/05/2006 600875138 N/A 03/01/2016 N 1,~~985~~978,~~528~~387.6780 1,~~978~~970,~~387~~929.80 06/01/2006 410903640 N/A 01/01/2016 N 1,~~991~~990,~~883~~158.9547 1,~~990~~988,~~158~~095.4778 0607/01/2006 410903524 N/A 01/01/2016 N 1,~~991~~989,~~666~~878.1031 1,~~989~~987,~~878~~761.3100 06/01/2006 600875139 N/A 01/01/2016 N 1,~~942~~941,~~626~~099.2101 1,~~941~~939,~~099~~223.0128 06/01/2006 600875140 N/A 01/01/2016 N 1,880,000.00 1,880,000.00 06/01/2006 850202401 N/A 12/01/2015 N 1,800,000.00 1,800,000.00 0607/01/2006 310903727 N/A 02/01/2016 N 1,~~794~~792,~~418~~947.1235 1,~~792~~791,~~947~~163.3551 06/01/2006 600875141 N/A 02/01/2016 N 1,~~793~~792,~~981~~335.5778 1,~~792~~790,~~335~~398.7864 06/01/2006 850202389 12/01/2015 12/01/2035 N 1,750,000.00 1,750,000.00 0607/01/2006 410903529 N/A 01/01/2016 N 1,~~692~~691,~~849~~310.0728 1,~~691~~689,~~310~~493.2874 0607/01/2006 410903320 N/A 12/01/2015 N 1,~~640~~639,~~967~~332.3963 1,~~639~~637,~~332~~444.6337 0607/01/2006 410903334 N/A 02/01/2016 N 1,~~609~~608,~~646~~187.0977 1,~~608~~606,~~187~~465.7783 0607/01/2006 600875142 N/A 01/01/2016 N 1,~~493~~492,~~831~~514.7336 1,~~492~~490,~~514~~946.3697 06/01/2006 620903102 N/A 11/01/2015 N 1,480,000.00 1,480,000.00 0607/01/2006 600875143 N/A 01/01/2016 N 1,~~443~~442,~~969~~676.2939 1,~~442~~441,~~676~~144.3919 06/01/2006 410903556 N/A 01/01/2016 N 1,~~434~~432,~~067~~799.2537 1,~~432~~431,~~799~~291.3787 0607/01/2006 410903352 N/A 01/01/2016 N 1,~~344~~343,~~469~~289.5187 1,~~343~~341,~~289~~884.8747 0607/01/2006 600875144 N/A 01/01/2021 N 1,~~331~~326,~~448~~977.5219 1,~~326~~322,~~977~~257.1953 06/01/2006 410903643 N/A 02/01/2016 N 1,~~285~~284,~~895~~799.5558 1,~~284~~283,~~799~~484.5854 0607/01/2006 620903114 N/A 11/01/2015 N 1,165,000.00 1,165,000.00 0607/01/2006 600875145 N/A 01/01/2016 N 1,100,000.00 1,100,000.00 06/01/2006 600875154 N/A 02/01/2016 N 1,~~043~~040,~~016~~900.6251 1,~~040~~038,~~900~~598.5114 06/01/2006 410903336 N/A 01/01/2016 N ~~991,174.81~~ 989,103.79 06986,860.14 07/01/2006 410903249 N/A 01/01/2016 N 813,~~975~~354.2004 ~~813~~812,~~354~~584.0439 0607/01/2006 850202418 N/A 01/01/2016 N 39,~~353~~317,~~244~~324.1934 39,~~317~~274,~~324~~965.3432 0607/01/2006 850202419 N/A 01/01/2016 N 23,~~560~~538,~~165~~661.9328 23,~~538~~513,~~661~~301.2860 0607/01/2006 850202410 N/A 01/01/2016 N 13,~~194~~182,~~091~~048.2326 13,~~182~~167,~~048~~846.2641 0607/01/2006 850202420 N/A 01/01/2016 N 13,~~094~~082,~~513~~561.1811 13,~~082~~068,~~561~~466.1145 0607/01/2006 Totals 1,856,~~921~~030,~~795~~616.0724 1,~~856~~855,~~030~~012,~~616~~969.2407

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 850500215 1 Lodging New York NY 195,000,000.00 850500295 2 Retail Various Various 96,120,000.00 850500296 3 Retail Various OH 88,260,000.00 850500290 4 Office Hoffman Estates IL 98,231,280.00 600875101 6 Office Pittsburgh PA 66,~~714~~642,~~720~~615.0318 850500271 7 Retail Elmwood Park NJ 34,600,000.00 310903027 8 Retail Coon Rapids MN 33,200,000.00 510903522 9 Retail Forsyth IL 32,~~943~~908,~~745~~780.5893 600875114 10 Retail Rio Grande NJ 32,000,000.00 600875102 11 Office Elmhurst NY 26,250,000.00 506106129 12 Office Wilton CT 24,~~860~~831,~~898~~978.2002 506106320 13 Retail Danbury CT 24,700,000.00 850500292 14 Retail Athens GA 24,000,000.00 600875103 15 Retail Brentwood PA 21,~~532~~507,~~639~~823.2586 310903393 16 Mixed Use New York NY 19,~~752~~721,~~297~~707.9988 850202416 17 Retail Louisville KY 19,000,000.00 506106209 18 Retail Mendham NJ 18,200,000.00 506106316 19 Lodging Alexandria VA 17,700,000.00 600875146 20 Office Goleta CA 17,500,000.00 506106211 21 Multi-Family Houston TX 17,400,000.00 310903370 22 Retail Reno NV 16,~~785~~765,~~786~~653.1472 850500276 23 Office Rye NY 16,800,000.00 310903231 24 Retail Huntington Park CA 15,760,000.00 506106126 25 Office Las Vegas NV 15,600,000.00 600875104 26 Multi-Family Vancouver WA 15,~~151~~135,~~708~~458.7652 506106274 27 Retail Riverside CA 14,~~953~~937,~~997~~030.9733 310903670 28 Retail Lancaster CA 14,936,000.00 310903596 29 Retail San Juan Capistrano CA 14,000,000.00 850500289 30 Retail Hayward CA 13,500,000.00 310902818 31 Mixed Use Pearland TX 12,~~815~~801,~~001~~814.2989 310901791 32 Office Beverly Hills CA 12,~~224~~208,~~320~~529.5799 506106350 33 Office Dublin OH 12,125,000.00 310903360 34 Retail Las Vegas NV 11,~~332~~319,~~108~~990.7072 506106355 35 Self Storage Burlington NJ 11,~~191~~179,~~687~~509.9339 310903260 36 Retail Kennewick WA 11,~~129~~116,~~194~~633.3423 310903191 37 Lodging Beachwood OH 11,~~018~~002,~~907~~097.4604 850500277 38 Retail Winchester VA 11,000,000.00 506105780 39 Mixed Use Manhattan Beach CA 10,~~946~~934,~~197~~916.5938 506106261 40 Multi-Family Harper Woods MI 10,600,000.00 850202433 41 Retail Orlando FL 10,~~197~~186,~~239~~215.6246 600875115 42 Multi-Family Claymont DE 9,~~947~~936,~~129~~101.6494 850500281 43 Industrial Wayne NJ 9,~~945~~934,~~373~~002.2091 610903176 44 Office Houston TX 9,850,000.00 600875147 45 Retail Snellville GA 9,~~808~~797,~~138~~557.2547 310903491 46 Lodging Overland Park KS 9,~~675~~660,~~670~~299.0852 600875116 47 Industrial Secaucus NJ 9,~~489~~477,~~213~~956.9781 310903346 48 Retail Moorhead MN 9,370,000.00 506106430 49 Retail Chandler AZ 9,335,000.00 506106419 50 Mixed Use Salt Lake City UT 9,~~209~~198,~~189~~877.2050 310903032 51 Lodging San Diego CA 8,~~966~~950,~~303~~702.1109 506106351 52 Retail Dallas TX 8,~~911~~902,~~748~~080.4767 530901659 53 Multi-Family Vancouver WA 8,~~111~~101,~~526~~942.5990 600875105 54 Office Las Vegas NV 8,000,000.00 600875117 55 Industrial Roseville CA 7,~~951~~939,~~786~~596.4303 506106193 56 Office Independence OH 7,~~926~~918,~~797~~166.6703 600875118 57 Retail Lawrenceville NJ 7,~~886~~877,~~054~~081.4720 506105292 58 Office Troy MI 7,~~805~~797,~~382~~064.2210 600875119 59 Retail Burnsville MN 7,760,000.00 506106282 60 Self Storage Columbia MD 7,~~716~~703,~~097~~913.8521 310902890 61 Lodging Peoria IL 76,~~015~~998,~~807~~130.3106 600875120 62 Office San Antonio TX 7,060,000.00 310903277 63 Multi-Family Lakewood WA 6,~~983~~975,~~104~~406.6302 600875121 64 Retail Schnecksville PA 6,~~947~~936,~~384~~495.6965 600875122 65 Office Staten Island NY 6,500,000.00 600875148 66 Retail Atlanta GA 6,500,000.00 600875123 67 Retail College Station TX 6,~~450~~439,~~056~~733.7767 506106365 68 Multi-Family Portland OR 6,450,000.00 600875106 69 Office Upper Arlington OH 6,~~271~~264,~~311~~065.7821 310903673 70 Retail Fort Worth TX 6,~~244~~237,~~060~~576.0323 506106346 71 Retail Birmingham AL 6,~~192~~185,~~366~~773.2478 600875124 72 Retail Georgetown KY 6,085,000.00 310902731 73 Office Scranton PA 5,~~926~~919,~~199~~467.2865 506106233 74 Self Storage Baton Rouge LA 5,~~768~~762,~~969~~502.8755 600875125 75 Retail Springfield NJ 5,~~715~~706,~~398~~650.8913 310903646 76 Self Storage Lincoln CA 5,700,000.00 310903458 77 Multi-Family Burlingame CA 5,~~569~~563,~~444~~084.9864 506106248 78 Office Fairborn OH 5,504,000.00 310903395 79 Industrial Cerritos CA 5,~~369~~363,~~836~~566.5588 506106281 80 Self Storage Baltimore MD 5,~~359~~350,~~090~~627.4884 506106287 81 Lodging Louisville KY 5,~~262~~254,~~072~~200.4743 310903349 82 Multi-Family Mechanicsburg PA 5,~~249~~243,~~332~~844.6515 506106127 83 Industrial Chamblee GA 5,200,000.00 850202489 84 Multi-Family Dallas TX 5,000,000.00 600875149 85 Retail Kirkland WA 5,000,000.00 310903061 86 Lodging Fargo ND 4,~~964~~955,~~004~~932.4222 506106286 87 Industrial Draper UT 4,950,000.00 850500274 88 Retail New York NY 4,~~874~~869,~~632~~333.1259 310903278 89 Multi-Family University Place WA 4,~~770~~764,~~116~~807.8940 600875126 90 Multi-Family Seattle WA 4,725,000.00 850500279 91 Retail Stratham NH 4,700,000.00 506105956 92 Retail Knoxville TN 4,~~586~~582,~~967~~093.9379 600875127 93 Retail Alpharetta GA 4,~~481~~476,~~582~~925.3263 506106301 94 Multi-Family Salisbury NC 4,~~480~~475,~~293~~314.7623 600875107 95 Retail Elmhurst NY 4,~~480~~474,~~034~~990.7638 410903503 96 Retail Carmichael CA 4,~~475~~470,~~446~~335.82 310903060 97 Lodging Minnetonka MN 4,~~420~~413,~~680~~491.6093 410903554 98 Retail Mission Viejo CA 4,~~327~~322,~~182~~421.7305 600875128 99 Retail Concord NC 4,~~323~~319,~~932~~282.2949 600875108 100 Retail San Antonio TX 4,300,000.00 850202423 101 Multi-Family Bronx NY 4,~~279~~275,~~917~~692.6987 506106231 102 Retail Danville IN 4,~~258~~251,~~418~~179.6779 850202388 103 Office Philadelphia PA 4,~~173~~168,~~137~~377.59 410903337 104 Office Roseville CA 4,~~172~~168,~~956~~167.7180 600875109 105 Retail Duluth GA 4,~~095~~091,~~983~~341.7342 600875110 106 Industrial Pittsburgh PA 4,~~067~~061,~~851~~213.0349 506106330 107 Lodging Dayton OH 4,000,000.00 600875129 108 Retail Lawrence MA 3,~~979~~975,~~958~~762.0874 600875111 109 Retail Cleveland OH 3,~~903~~899,~~712~~594.1043 410901782 110 Self Storage Washington NJ 3,900,000.00 506106364 111 Industrial Denver CO 3,~~834~~829,~~002~~958.9783 410903359 112 Office Los Angeles CA 3,800,000.00 310903324 113 Retail Grand Island NE 3,~~625~~621,~~480~~155.4396 410901710 114 Self Storage Modesto CA 3,~~621~~618,~~718~~391.7300 506106271 115 Retail Soledad CA 3,600,000.00 850202425 116 Multi-Family Bronx NY 3,~~583~~579,~~186~~649.9388 600875112 117 Retail Denver CO 3,525,000.00 310902921 118 Lodging Orlando FL 3,~~451~~445,~~110~~379.0633 506106260 119 Industrial Memphis TN 3,~~361~~358,~~599~~210.1301 410903584 120 Industrial Riverside CA 3,~~357~~353,~~541~~894.1132 410903487 121 Mobile Home Park National City CA 3,~~332~~328,~~323~~636.4601 850202424 122 Multi-Family Bronx NY 3,~~284~~281,~~588~~345.0273 600875130 123 Retail Vernon Hills IL 3,~~281~~277,~~745~~949.8633 410902801 124 Office Salinas CA 3,~~264~~260,~~386~~539.8749 410903652 125 Industrial Rockville MD 3,~~069~~066,~~418~~158.4658 410903257 126 Multi-Family Mankato MN 2,~~978~~970,~~097~~855.6077 506106296 127 Retail Houston TX 2,~~982~~977,~~326~~856.5071 410903317 128 Self Storage Sacramento CA 2,~~980~~976,~~008~~479.2063 600875131 129 Industrial Libertyville IL 2,~~972~~968,~~784~~021.4931 506106275 130 Industrial Fullerton CA 2,~~949~~946,~~530~~410.6578 600875132 131 Industrial South Plainfield NJ 2,~~934~~931,~~739~~552.6408 600875133 132 Retail Santa Monica CA 2,~~784~~781,~~298~~035.6377 506106268 133 Retail Portland OR 2,~~761~~758,~~427~~581.1218 410903376 134 Industrial Anchorage AK 2,~~760~~757,~~415~~372.3207 506106360 135 Retail Raeford NC 2,757,500.00 600875134 136 Retail Frankfort IL 2,~~683~~680,~~379~~423.6523 506106348 137 Retail Pismo Beach CA 2,~~669~~663,~~572~~318.7683 600875150 138 Self Storage Chesapeake VA 2,~~650~~644,~~991~~920.5732 600875135 139 Industrial Brooklyn NY 2,~~616~~599,~~205~~120.1410 600875136 140 Retail Norwalk CT 2,~~639~~636,~~092~~334.4270 600875151 141 Retail Mentor OH 2,~~639~~636,~~051~~283.1711 410902969 142 Retail Omaha NE 2,~~584~~582,~~740~~012.0001 506106298 143 Multi-Family Idaho Falls ID 2,560,000.00 600875113 144 Retail Milford OH 2,~~485~~482,~~733~~771.4895 410903261 145 Self Storage New Milford CT 2,400,000.00 410903247 146 Office Tucson AZ 2,~~381~~378,~~623~~849.4741 600875137 147 Retail Carmel NY 2,~~290~~287,~~133~~639.0837 600875152 148 Retail New York NY 2,~~286~~282,~~388~~946.4515 410903221 149 Retail Henderson NV 2,~~285~~283,~~607~~051.4860 506106266 150 Office Anchorage AK 2,~~278~~276,~~439~~022.3346 410903388 151 Retail Tracy CA 2,~~236~~234,~~958~~624.8840 506106142 152 Multi-Family Rome GA 2,~~227~~224,~~389~~770.8702 850500283 153 Retail Branson MO 2,200,000.00 620903083 154 Retail Peoria AZ 2,200,000.00 410903292 155 Self Storage Antioch CA 2,~~126~~123,~~674~~189.3633 600875153 156 Industrial South El Monte CA 2,~~087~~084,~~609~~476.7520 506106397 157 Lodging Malibu CA 2,~~048~~045,~~758~~912.2867 600875138 158 Mixed Use Palo Alto CA 1,~~978~~970,~~387~~929.80 410903640 159 Mixed Use Bellingham WA 1,~~990~~988,~~158~~095.4778 410903524 160 Multi-Family Vancouver WA 1,~~989~~987,~~878~~761.3100 600875139 161 Retail Los Angeles CA 1,~~941~~939,~~099~~223.0128 600875140 162 Multi-Family Columbus OH 1,880,000.00 850202401 163 Mixed Use Westwood NJ 1,800,000.00 310903727 164 Retail Old Bridge NJ 1,~~792~~791,~~947~~163.3551 600875141 165 Industrial Carteret NJ 1,~~792~~790,~~335~~398.7864 850202389 166 Retail Washington Court House OH 1,750,000.00 410903529 167 Multi-Family San Mateo CA 1,~~691~~689,~~310~~493.2874 410903320 168 Retail Austin TX 1,~~639~~637,~~332~~444.6337 410903334 169 Industrial Tustin CA 1,~~608~~606,~~187~~465.7783 600875142 170 Industrial Irvine CA 1,~~492~~490,~~514~~946.3697 620903102 171 Office Salinas CA 1,480,000.00 600875143 172 Industrial South Plainfield NJ 1,~~442~~441,~~676~~144.3919 410903556 173 Multi-Family Grand Forks ND 1,~~432~~431,~~799~~291.3787 410903352 174 Retail Albuquerque NM 1,~~343~~341,~~289~~884.8747 600875144 175 Retail Tucson AZ 1,~~326~~322,~~977~~257.1953 410903643 176 Industrial Santa Clara CA 1,~~284~~283,~~799~~484.5854 620903114 177 Retail King City CA 1,165,000.00 600875145 178 Industrial Marietta GA 1,100,000.00 600875154 179 Self Storage Virginia Beach VA 1,~~040~~038,~~900~~598.5114 410903336 180 Retail League City TX ~~989~~986,~~103~~860.7914 410903249 181 Retail W. St. Paul MN ~~813~~812,~~354~~584.0439 850202418 5A Office San Diego CA 39,~~317~~274,~~324~~965.3432 850202419 5B Office Palo Alto CA 23,~~538~~513,~~661~~301.2860 850202410 5C Office San Diego CA 13,~~182~~167,~~048~~846.2641 850202420 5D Office Lexington MA 13,~~082~~068,~~561~~466.1145 Totals 1,~~856~~855,~~030~~012,~~616~~969.2407

NOI Detail (continued) Loan Most Recent Most Recent Most Recent Most Recent Number Fiscal NOI NOI NOI NOI Start Date End Date 850500215 0.00 0.00 850500295 0.00 0.00 850500296 0.00 0.00 850500290 0.00 0.00 600875101 0.00 0.00 850500271 0.00 0.00 310903027 0.00 0.00 510903522 0.00 0.00 600875114 0.00 0.00 600875102 0.00 0.00 506106129 02,096,838.00 0.00 506106320 02,370,712.00 0.00 850500292 0.00 0.00 600875103 0.00 0.00 310903393 0.00 0.00 850202416 783,377.00 0.00 506106209 0.00 0.00 506106316 02,038,140.00 0.00 600875146 0.00 0.00 506106211 0.00 0.00 310903370 0.00 0.00 850500276 0.00 0.00 310903231 0.00 0.00 506106126 0.00 0.00 600875104 0.00 0.00 506106274 01,992,362.00 0.00 310903670 0.00 0.00 310903596 0.00 0.00 850500289 0.00 0.00 310902818 0.00 0.00 310901791 0.00 0.00 506106350 0754,751.00 0.00 310903360 0.00 0.00 506106355 0.00 0.00 310903260 0.00 0.00 310903191 0.00 0.00 850500277 0.00 0.00 506105780 0.00 0.00 506106261 0936,555.00 0.00 850202433 0.00 0.00 600875115 0.00 0.00 850500281 0.00 0.00 610903176 0.00 0.00 600875147 0.00 0.00 310903491 0.00 0.00 600875116 0.00 0.00 310903346 0.00 0.00 506106430 0668,455.00 0.00 506106419 0785,268.00 0.00 310903032 0.00 0.00 506106351 0.00 0.00 530901659 0.00 0.00 600875105 0.00 0.00 600875117 0.00 0.00 506106193 0.00 0.00 600875118 0.00 0.00 506105292 0.00 0.00 600875119 0.00 0.00 506106282 0.00 0.00 310902890 0.00 0.00 600875120 0.00 0.00 310903277 0.00 0.00 600875121 0.00 0.00 600875122 0.00 0.00 600875148 0.00 0.00 600875123 0.00 0.00 506106365 0422,810.00 0.00 600875106 0.00 0.00 310903673 0.00 0.00 506106346 0.00 0.00 600875124 0.00 0.00 310902731 0.00 0.00 506106233 0540,974.00 0.00 600875125 0.00 0.00 310903646 0.00 0.00 310903458 0.00 0.00 506106248 0509,878.00 0.00 310903395 0.00 0.00 506106281 0.00 0.00 506106287 0681,081.00 0.00 310903349 0.00 0.00 506106127 0517,067.00 0.00 850202489 0.00 0.00 600875149 0.00 0.00 310903061 0.00 0.00 506106286 0.00 0.00 850500274 0.00 0.00 310903278 0.00 0.00 600875126 0.00 0.00 850500279 0.00 0.00 506105956 0407,551.00 0.00 600875127 0.00 0.00 506106301 0459,127.00 0.00 600875107 0.00 0.00 410903503 0.00 0.00 310903060 0.00 0.00 410903554 0.00 0.00 600875128 0.00 0.00 600875108 0.00 0.00 850202423 0.00 0.00 506106231 0514,830.00 0.00 850202388 0.00 0.00 410903337 0.00 0.00 600875109 0.00 0.00 600875110 0.00 0.00 506106330 0400,126.00 0.00 600875129 0.00 0.00 600875111 0.00 0.00 410901782 0.00 0.00 506106364 0484,366.00 0.00 410903359 0.00 0.00 310903324 0.00 0.00 410901710 0.00 0.00 506106271 0.00 0.00 850202425 0.00 0.00 600875112 0.00 0.00 310902921 0.00 0.00 506106260 0.00 0.00 410903584 0.00 0.00 410903487 0.00 0.00 850202424 0.00 0.00 600875130 0.00 0.00 410902801 0.00 0.00 410903652 0.00 0.00 410903257 0.00 0.00 506106296 0.00 0.00 410903317 0.00 0.00 600875131 0.00 0.00 506106275 0.00 0.00 600875132 0.00 0.00 600875133 0.00 0.00 506106268 0.00 0.00 410903376 0.00 0.00 506106360 0360,155.00 0.00 600875134 0254,311.0094 0.00 506106348 0.00 0.00 600875150 0.00 0.00 600875135 0.00 0.00 600875136 0.00 0.00 600875151 0.00 0.00 410902969 0.00 0.00 506106298 0388,054.00 0.00 600875113 0.00 0.00 410903261 0.00 0.00 410903247 0.00 0.00 600875137 0.00 0.00 600875152 0.00 0.00 410903221 0.00 0.00 506106266 0219,356.00 0.00 410903388 0.00 0.00 506106142 0215,980.00 0.00 850500283 0.00 0.00 620903083 0.00 0.00 410903292 0.00 0.00 600875153 0.00 0.00 506106397 0.00 0.00 600875138 0.00 0.00 410903640 0.00 0.00 410903524 0.00 0.00 600875139 0.00 0.00 600875140 0.00 0.00 850202401 0.00 0.00 310903727 0.00 0.00 600875141 0.00 0.00 850202389 153,650.00 0.00 410903529 0.00 0.00 410903320 0.00 0.00 410903334 0.00 0.00 600875142 0.00 0.00 620903102 0.00 0.00 600875143 0.00 0.00 410903556 0.00 0.00 410903352 65,275.00 0.00 600875144 0.00 0.00 410903643 0.00 0.00 620903114 0.00 0.00 600875145 0110,177.0042 0.00 600875154 0.00 0.00 410903336 0.00 0.00 410903249 0.00 0.00 850202418 0.00 0.00 850202419 0.00 0.00 850202410 0.00 0.00 850202420 0.00 0.00

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 07/11/2006 0 $0.00 0 $0.00 0 $0.00 06/12/2006 0 $0.00 0 $0.00 0 $0.00 05/11/2006 0 $0.00 0 $0.00 0 $0.00 04/11/2006 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 07/11/2006 0 $0.00 0 $0.00 0 $0.00 06/12/2006 0 $0.00 0 $0.00 0 $0.00 05/11/2006 0 $0.00 0 $0.00 0 $0.00 04/11/2006 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 07/11/2006 0 $0.00 0 $0.00 5.504406% 5.458252% 108 06/12/2006 0 $0.00 0 $0.00 5.504480% 5.458327% 109 05/11/2006 0 $0.00 0 $0.00 5.504543% 5.458391% 110 04/11/2006 0 $0.00 0 $0.00 5.504616% 5.458466% 111 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 850500290 4 0 06/01/2006 406,464.67 406,464.67 A 600875101 6 0 0506/01/2006 384,~~706~~830.2110 384,~~706~~830.2110 B 600875114 10 0 06/01/2006 138,133.33 138,133.33 B 600875102 11 0 06/01/2006 117,578.12 117,578.12 B 310903393 16 0 06/01/2006 124,578.13 124,578.13 A 600875146 20 0 06/01/2006 82,395.83 82,395.83 B 600875104 26 0 0506/01/2006 86,~~893~~895.08 86,895.08 B 850500277 38 0 06/01/2006 50,095.84 50,095.84 A 600875115 42 0 06/01/2006 57,033.17 57,033.17 B 850500281 43 0 06/01/2006 55,826.11 55,826.11 A 600875147 45 0 06/01/2006 56,924.24 56,924.24 B 600875116 47 0 06/01/2006 51,744.47 51,744.47 B 310903032 51 0 06/01/2006 53,558.37 53,558.37 A 600875105 54 0 06/01/2006 37,933.34 37,933.34 B 600875117 55 0 06/01/2006 50,226.45 50,226.45 B 600875118 57 0 06/01/2006 46,234.88 46,234.88 B 600875119 59 0 06/01/2006 37,700.67 37,700.67 B 600875120 62 0 06/01/2006 30,005.00 30,005.00 B 600875121 64 0 06/01/2006 43,483.86 43,~~893~~483.86 B 600875122 65 0 06/01/2006 31,200.00 31,200.00 B 600875148 66 0 06/01/2006 30,279.17 30,279.17 B 600875123 67 0 06/01/2006 39,832.11 39,832.11 B 506106365 68 0 06/01/2006 30,207.50 30,207.50 A 600875106 69 0 0506/01/2006 34,~~534~~552.0591 34,~~534~~552.0591 B 600875124 72 0 06/01/2006 25,861.25 25,861.25 B 310902731 73 0 0506/01/2006 34,~~480~~486.9100 34,~~480~~486.9100 A 600875125 75 0 06/01/2006 36,135.04 36,135.04 B 600875149 85 0 06/01/2006 23,375.00 23,375.00 B 600875126 90 0 06/01/2006 22,601.25 22,601.25 B 600875127 93 0 06/01/2006 26,579.10 26,579.10 B 600875107 95 0 06/01/2006 25,148.53 25,148.53 B 600875128 99 0 06/01/2006 25,332.61 25,332.61 A 600875108 100 0 0506/01/2006 2019,~~309~~654.7358 2019,~~309~~654.7358 B 850202423 101 0 06/01/2006 26,152.26 26,152.26 A 850202388 103 0 06/01/2006 23,549.55 23,549.55 A 600875109 105 0 0506/01/2006 22,~~498~~511.7304 22,~~498~~511.7304 B 600875110 106 0 0506/01/2006 24,~~540~~553.6303 24,~~540~~553.6303 B 600875129 108 0 06/01/2006 23,498.14 23,498.14 B 850202425 116 0 06/01/2006 21,894.91 21,894.91 A 600875112 117 0 0506/01/2006 16,~~740~~200.32 16,~~740~~200.32 B ~~Totals~~850202424 122 0 06/01/2006 20,070.33 20,070.33 A 600875130 123 0 06/01/2006 18,345.60 18,345.60 B 410902801 124 0 06/01/2006 18,428.31 18,428.31 A 600875131 129 0 06/01/2006 18,437.99 18,437.99 B 600875132 131 0 06/01/2006 17,029.75 17,029.75 B 600875133 132 0 06/01/2006 15,444.17 15,444.17 B 600875134 136 0 06/01/2006 15,501.22 15,501.22 B 600875150 138 0 06/01/2006 18,729.74 18,729.74 B 600875135 139 0 06/01/2006 29,599.23 29,599.23 B 600875136 140 0 06/01/2006 15,601.31 15,601.31 B 600875151 141 0 06/01/2006 15,567.46 15,567.46 B 410902969 142 0 06/01/2006 15,307.06 15,307.06 A 600875113 144 0 06/01/2006 13,494.83 13,494.83 B 600875137 147 0 06/01/2006 13,219.17 13,219.17 B 600875152 148 0 06/01/2006 14,607.50 14,607.50 B 850500283 153 0 06/01/2006 10,453.66 10,453.66 A 410903292 155 0 06/01/2006 13,037.34 13,037.34 A 600875153 156 0 06/01/2006 13,362.84 13,362.84 B 600875138 158 0 06/01/2006 15,965.07 15,965.07 B 410903524 160 0 06/01/2006 11,618.98 11,618.98 A 600875139 161 0 06/01/2006 12,034.15 12,034.15 B 600875140 162 0 06/01/2006 9,274.67 9,274.67 B 310903727 164 0 06/01/2006 10,793.40 10,793.40 A 600875141 165 0 06/01/2006 10,390.99 10,390.99 B 600875142 170 0 06/01/2006 8,830.95 ~~624~~8,~~704~~830.2595 ~~624~~B 600875143 172 0 06/01/2006 8,~~704~~481.2510 8,481.10 B 600875144 175 0 06/01/2006 11,431.95 11,431.95 B 600875145 178 0 06/01/2006 6,022.50 6,022.50 B 600875154 179 0 06/01/2006 7,532.90 7,532.90 B Totals 69 2,883,860.13 2,883,860.13

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 850500290 98,231,280.00 0.00 600875101 66,~~775~~714,~~980~~720.0903 0.00 600875114 32,000,000.00 0.00 600875102 26,250,000.00 0.00 310903393 19,752,298.00 0.00 600875146 17,500,000.00 0.00 600875104 15,~~167~~151,~~882~~708.1876 0.00 850500277 11,000,000.00 1,116.15 600875115 9,947,129.64 0.00 850500281 9,945,373.20 0.00 600875147 9,808,138.25 0.00 600875116 9,489,213.97 0.00 310903032 8,966,303.10 0.00 600875105 8,000,000.00 0.00 600875117 7,951,786.44 0.00 600875118 7,886,054.47 0.00 600875119 7,760,000.00 0.00 600875120 7,060,000.00 0.00 600875121 6,947,384.69 0.00 600875122 6,500,000.00 0.00 600875148 6,500,000.00 0.00 600875123 6,450,056.77 0.00 506106365 6,450,000.00 0.00 600875106 6,~~277~~271,~~600~~311.9978 0.00 600875124 6,085,000.00 0.00 310902731 5,~~931~~926,~~972~~199.7429 0.00 600875125 5,715,398.89 0.00 600875149 5,000,000.00 0.00 600875126 4,725,000.00 0.00 600875127 4,481,582.32 0.00 600875107 4,480,034.76 0.00 600875128 4,323,932.29 0.00 600875108 4,300,000.00 0.00 ~~600875109~~850202423 4,~~100~~279,~~000~~917.69 0.00 850202388 4,173,137.59 0.00 600875109 4,095,983.73 0.00 600875110 4,~~073~~067,851.6703 0.00 600875129 3,979,958.08 0.00 850202425 3,583,186.93 0.00 600875112 3,525,000.00 0.00 ~~Totals~~850202424 ~~110~~3,~~152~~284,~~287~~588.6702 0.00 600875130 3,281,745.86 0.00 410902801 3,264,386.86 0.00 600875131 2,972,784.49 0.00 600875132 2,934,739.64 0.00 600875133 2,784,298.63 0.00 600875134 2,683,379.65 0.00 600875150 2,650,991.57 0.00 600875135 2,616,205.14 0.00 600875136 2,639,092.42 0.00 600875151 2,639,051.17 0.00 410902969 2,584,740.01 0.00 600875113 2,485,733.48 0.00 600875137 2,290,133.08 0.00 600875152 2,286,388.45 0.00 850500283 2,200,000.00 0.00 410903292 2,126,674.37 0.00 600875153 2,087,609.75 0.00 600875138 1,978,387.80 0.00 410903524 1,989,878.32 0.00 600875139 1,941,099.01 0.00 600875140 1,880,000.00 0.00 310903727 1,792,947.35 0.00 600875141 1,792,335.78 0.00 600875142 1,492,514.36 0.00 600875143 1,442,676.39 0.00 600875144 1,326,977.19 0.00 600875145 1,100,000.00 0.00 600875154 1,040,900.51 0.00 Totals 550,865,201.00 1,116.15

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (118 ~~loan~~loans) 34951,~~480~~855.9103 34951,~~480~~855.9103 5193,~~931~~874,~~972~~843.7402 01,116.0015 Total for Status Code = B (751 loans) ~~590~~1,~~223~~932,005.3410 ~~590~~1,~~223~~932,005.3410 ~~104~~356,~~220~~990,~~314~~357.9398 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 · Bear Stearns Commercial Mortgage Securities Trust 2006-PWR11