10-D 1 bsc06t22_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 13, 2006 to July 12, 2006 Commission File Number of issuing entity: 333-130789-01 Bear Stearns Commercial Mortgage Securities Trust 2006-TOP22 (Exact name of issuing entity as specified in its charter) Commission File Number of depositor:333-130789 Bear Stearns Commercial Mortgage Securities Inc. (Exact name of depositor as specified in its charter) Morgan Stanley Mortgage Capital Inc. Bear Stearns Commercial Mortgage, Inc. Principal Commercial Funding II, LLC Principal Commercial Funding, LLC Wells Fargo Bank, N.A. (Exact name of sponsor as specified in its charter) New York (State or other jurisdiction of incorporation or organization of the issuing entity) 54-2196697 54-2196698 54-2196699 54-6709416 (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-I ______ ______ ___X___ ___________ R-II ______ ______ ___X___ ___________ R-III ______ ______ ___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 12, 2006 a distribution was made to holders of Bear Stearns Commercial Mortgage Securities Trust 2006-TOP22. 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-TOP22, relating to the July 12, 2006 distribution. (b) The exhibits required to be filed by Registrant pursuant to Item 601 of Regulation S-K are listed above and in the Exhibit Index that immediately follows the signature page hereof. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. Bear Stearns Commercial Mortgage Securities 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-TOP22, relating to the July 12, 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 Inc. Commercial Mortgage Pass-Through Certificates Series 2006-TOP22 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 12, 2006 Record Date: June 30, 2006 Determination Date: July 05, 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 - 23 NOI Detail 24 - 30 Principal Prepayment Detail 31 Historical Detail 32 Delinquency Loan Detail 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 Depositor Bear Stearns Commercial Mortgage Securities Inc. 383 Madison Avenue New York, NY 10179 Contact: General Information Number Phone Number: (212) 272-2000 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 07387BFN8 5.415000% 96,790,000.00 9594,~~775~~869,~~115~~982.0444 ~~905~~1,~~132~~023,883.6071 ~~432~~428,~~185~~100.2180 A-2 07387BFP3 5.~~633712~~466864% 212,000,000.00 212,000,000.00 0.00 ~~995~~965,~~289~~812.2062 A-3 07387BFQ1 5.~~633712~~466864% 95,100,000.00 95,100,000.00 0.00 ~~446~~433,~~471~~248.7196 A-AB 07387BFR9 5.~~633712~~466864% 81,500,000.00 81,500,000.00 0.00 ~~382~~371,~~622~~291.9717 A-4 07387BFS7 5.~~633712~~466864% 563,831,000.00 563,831,000.00 0.00 2,~~647~~568,~~051~~656.4511 A-1A 07387BFT5 5.~~633712~~466864% 195,208,000.00 ~~195~~194,~~081~~968,~~636~~067.4997 ~~113~~127,~~568~~467.5223 ~~915~~888,~~861~~219.5491 A-M 07387BFU2 5.~~633712~~466864% 170,469,000.00 170,469,000.00 0.00 ~~800~~776,~~311~~609.1102 A-J 07387BFV0 5.~~633712~~466864% 125,722,000.00 125,722,000.00 0.00 ~~590~~572,~~234~~754.6722 B 07387BFW8 5.~~633712~~466864% 31,963,000.00 31,963,000.00 0.00 ~~150~~145,~~058~~614.6348 C 07387BFX6 5.~~633712~~466864% 12,785,000.00 12,785,000.00 0.00 6058,~~022~~244.5188 D 07387BFY4 5.~~633712~~466864% 25,570,000.00 25,570,000.00 0.00 ~~120~~116,~~045~~489.0276 E 07387BFZ1 5.~~633712~~466864% 14,917,000.00 14,917,000.00 0.00 7067,~~031~~957.7467 F 07387BGA5 5.~~633712~~466864% 14,916,000.00 14,916,000.00 0.00 7067,~~027~~953.0512 G 07387BGB3 5.~~633712~~466864% 14,916,000.00 14,916,000.00 0.00 7067,~~027~~953.0512 H 07387BGC1 5.~~633712~~466864% 8,523,000.00 8,523,000.00 0.00 4038,~~013~~828.4440 J 07387BGD9 5.~~633712~~466864% 10,655,000.00 10,655,000.00 0.00 5048,~~022~~541.6720 K 07387BGE7 5.~~633712~~466864% 2,131,000.00 2,131,000.00 0.00 109,~~004~~708.5324 L 07387BGF4 5.~~633712~~466864% 6,392,000.00 6,392,000.00 0.00 3029,~~008~~120.9116 M 07387BGG2 5.~~633712~~466864% 2,131,000.00 2,131,000.00 0.00 109,~~004~~708.5324 N 07387BGH0 5.~~633712~~466864% 2,131,000.00 2,131,000.00 0.00 109,~~004~~708.5324 O 07387BGJ6 5.~~633712~~466864% 4,262,000.00 4,262,000.00 0.00 2019,~~009~~416.0748 P 07387BGK3 5.~~633712~~466864% 12,785,348.00 12,785,348.00 0.00 6058,~~024~~246.1546 R-I N/A 0.000000% 0.00 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 0.00 R-III N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 1,704,697,348.00 1,~~703~~702,~~556~~537,~~099~~398.5341 1,~~018~~151,~~701~~350.1294 7,~~980~~752,~~331~~183.6926

Certificate Distribution Detail (continued) Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 07387BFN8 0.00 0.00 1,~~337~~451,~~317~~984.8151 9493,~~869~~846,~~982~~098.4473 27.0305% A-2 07387BFP3 0.00 0.00 ~~995~~965,~~289~~812.2062 212,000,000.00 27.0305% A-3 07387BFQ1 0.00 0.00 ~~446~~433,~~471~~248.7196 95,100,000.00 27.0305% A-AB 07387BFR9 0.00 0.00 ~~382~~371,~~622~~291.9717 81,500,000.00 27.0305% A-4 07387BFS7 0.00 0.00 2,~~647~~568,~~051~~656.4511 563,831,000.00 27.0305% A-1A 07387BFT5 0.00 0.00 1,~~029~~015,~~430~~687.0614 194,~~968~~840,~~067~~600.9774 27.0305% A-M 07387BFU2 0.00 0.00 ~~800~~776,~~311~~609.1102 170,469,000.00 17.0203% A-J 07387BFV0 0.00 0.00 ~~590~~572,~~234~~754.6722 125,722,000.00 9.64% B 07387BFW8 0.00 0.00 ~~150~~145,~~058~~614.6348 31,963,000.00 7.7677% C 07387BFX6 0.00 0.00 6058,~~022~~244.5188 12,785,000.00 7.01% D 07387BFY4 0.00 0.00 ~~120~~116,~~045~~489.0276 25,570,000.00 5.51% E 07387BFZ1 0.00 0.00 7067,~~031~~957.7467 14,917,000.00 4.63% F 07387BGA5 0.00 0.00 7067,~~027~~953.0512 14,916,000.00 3.7576% G 07387BGB3 0.00 0.00 7067,~~027~~953.0512 14,916,000.00 2.88% H 07387BGC1 0.00 0.00 4038,~~013~~828.4440 8,523,000.00 2.38% J 07387BGD9 0.00 0.00 5048,~~022~~541.6720 10,655,000.00 1.75% K 07387BGE7 0.00 0.00 109,~~004~~708.5324 2,131,000.00 1.63% L 07387BGF4 0.00 0.00 3029,~~008~~120.9116 6,392,000.00 1.25% M 07387BGG2 0.00 0.00 109,~~004~~708.5324 2,131,000.00 1.13% N 07387BGH0 0.00 0.00 109,~~004~~708.5324 2,131,000.00 1.00% O 07387BGJ6 0.00 0.00 2019,~~009~~416.0748 4,262,000.00 0.75% P 07387BGK3 0.00 0.00 6058,~~024~~246.1546 12,785,348.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% R-III N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 8,~~999~~903,~~032~~534.8120 1,~~702~~701,~~537~~386,~~398~~047.4147

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X 07387BGL1 0.~~012296~~002890% 1,704,697,348.00 1,~~703~~702,~~556~~537,~~099~~398.5341 174,~~456~~100.0127

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X 07387BGL1 0.00 174,~~456~~100.0127 1,~~702~~701,~~537~~386,~~398~~047.4147 (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 07387BFN8 ~~989~~980.~~51456803~~16305858 910.~~35150945~~57840386 4.~~46518452~~42298585 0.00000000 0.00000000 ~~980~~969.~~16305858~~58465472 A-2 07387BFP3 1,000.00000000 0.00000000 4.~~69476038~~55571991 0.00000000 0.00000000 1,000.00000000 A-3 07387BFQ1 1,000.00000000 0.00000000 4.~~69476036~~55571987 0.00000000 0.00000000 1,000.00000000 A-AB 07387BFR9 1,000.00000000 0.00000000 4.~~69476037~~55571988 0.00000000 0.00000000 1,000.00000000 A-4 07387BFS7 1,000.00000000 0.00000000 4.~~69476040~~55571991 0.00000000 0.00000000 1,000.00000000 A-1A 07387BFT5 ~~999~~998.~~35267248~~77089038 0.~~58178210~~65298159 4.~~69172134~~55012044 0.00000000 0.00000000 998.~~77089038~~11790879 A-M 07387BFU2 1,000.00000000 0.00000000 4.~~69476040~~55571993 0.00000000 0.00000000 1,000.00000000 A-J 07387BFV0 1,000.00000000 0.00000000 4.~~69476042~~55571992 0.00000000 0.00000000 1,000.00000000 B 07387BFW8 1,000.00000000 0.00000000 4.~~69476050~~55572005 0.00000000 0.00000000 1,000.00000000 C 07387BFX6 1,000.00000000 0.00000000 4.~~69476027~~55571998 0.00000000 0.00000000 1,000.00000000 D 07387BFY4 1,000.00000000 0.00000000 4.~~69476027~~55571998 0.00000000 0.00000000 1,000.00000000 E 07387BFZ1 1,000.00000000 0.00000000 4.~~69476034~~55571965 0.00000000 0.00000000 1,000.00000000 F 07387BGA5 1,000.00000000 0.00000000 4.~~69476066~~55572003 0.00000000 0.00000000 1,000.00000000 G 07387BGB3 1,000.00000000 0.00000000 4.~~69476066~~55572003 0.00000000 0.00000000 1,000.00000000 H 07387BGC1 1,000.00000000 0.00000000 4.~~69476006~~55571982 0.00000000 0.00000000 1,000.00000000 J 07387BGD9 1,000.00000000 0.00000000 4.~~69476021~~55572032 0.00000000 0.00000000 1,000.00000000 K 07387BGE7 1,000.00000000 0.00000000 4.~~69475833~~55572032 0.00000000 0.00000000 1,000.00000000 L 07387BGF4 1,000.00000000 0.00000000 4.~~69476064~~55571965 0.00000000 0.00000000 1,000.00000000 M 07387BGG2 1,000.00000000 0.00000000 4.~~69475833~~55572032 0.00000000 0.00000000 1,000.00000000 N 07387BGH0 1,000.00000000 0.00000000 4.~~69475833~~55572032 0.00000000 0.00000000 1,000.00000000 O 07387BGJ6 1,000.00000000 0.00000000 4.~~69476068~~55572032 0.00000000 0.00000000 1,000.00000000 P 07387BGK3 1,000.00000000 0.00000000 4.~~69476075~~55571956 0.00000000 0.00000000 1,000.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-III 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 07387BGL1 ~~999~~998.~~33052722~~73294248 0.~~01023995~~00240528 0.00000000 998.~~73294248~~05754345

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~731~~500,~~857~~931.3419 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 5250,~~132~~545.1283 Less Delinquent Master Servicing Fees 9,~~687~~071.7841 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 159,~~471~~687.3678 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 5751,~~915~~162.7020

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 ~~432~~428,~~185~~100.2180 0.00 ~~432~~428,~~185~~100.2180 A-2 0506/01/2006 - 0506/30/2006 30 ~~995~~965,~~289~~812.2062 0.00 ~~995~~965,~~289~~812.2062 A-3 0506/01/2006 - 0506/30/2006 30 ~~446~~433,~~471~~248.7196 0.00 ~~446~~433,~~471~~248.7196 A-AB 0506/01/2006 - 0506/30/2006 30 ~~382~~371,~~622~~291.9717 0.00 ~~382~~371,~~622~~291.9717 A-4 0506/01/2006 - 0506/30/2006 30 2,~~647~~568,~~051~~656.4511 0.00 2,~~647~~568,~~051~~656.4511 A-1A 0506/01/2006 - 0506/30/2006 30 ~~915~~888,~~861~~219.5491 0.00 ~~915~~888,~~861~~219.5491 X 0506/01/2006 - 0506/30/2006 30 174,~~456~~100.0127 0.00 174,~~456~~100.0127 A-M 0506/01/2006 - 0506/30/2006 30 ~~800~~776,~~311~~609.1102 0.00 ~~800~~776,~~311~~609.1102 A-J 0506/01/2006 - 0506/30/2006 30 ~~590~~572,~~234~~754.6722 0.00 ~~590~~572,~~234~~754.6722 B 0506/01/2006 - 0506/30/2006 30 ~~150~~145,~~058~~614.6348 0.00 ~~150~~145,~~058~~614.6348 C 0506/01/2006 - 0506/30/2006 30 6058,~~022~~244.5188 0.00 6058,~~022~~244.5188 D 0506/01/2006 - 0506/30/2006 30 ~~120~~116,~~045~~489.0276 0.00 ~~120~~116,~~045~~489.0276 E 0506/01/2006 - 0506/30/2006 30 7067,~~031~~957.7467 0.00 7067,~~031~~957.7467 F 0506/01/2006 - 0506/30/2006 30 7067,~~027~~953.0512 0.00 7067,~~027~~953.0512 G 0506/01/2006 - 0506/30/2006 30 7067,~~027~~953.0512 0.00 7067,~~027~~953.0512 H 0506/01/2006 - 0506/30/2006 30 4038,~~013~~828.4440 0.00 4038,~~013~~828.4440 J 0506/01/2006 - 0506/30/2006 30 5048,~~022~~541.6720 0.00 5048,~~022~~541.6720 K 0506/01/2006 - 0506/30/2006 30 109,~~004~~708.5324 0.00 109,~~004~~708.5324 L 0506/01/2006 - 0506/30/2006 30 3029,~~008~~120.9116 0.00 3029,~~008~~120.9116 M 0506/01/2006 - 0506/30/2006 30 109,~~004~~708.5324 0.00 109,~~004~~708.5324 N 0506/01/2006 - 0506/30/2006 30 109,~~004~~708.5324 0.00 109,~~004~~708.5324 O 0506/01/2006 - 0506/30/2006 30 2019,~~009~~416.0748 0.00 2019,~~009~~416.0748 P 0506/01/2006 - 0506/30/2006 30 6058,~~024~~246.1546 0.00 6058,~~024~~246.1546 Total 7,~~997~~756,~~787~~283.7053 0.00 7,~~997~~756,~~787~~283.7053

Certificate Interest Reconciliation (continued) Class Distributable WAC CAP Additional Interest Remaining Unpai Certificate Shortfall Trust Fund Distribution Distributable Interest Expenses Certificate Adjustment Interest A-1 0.00 0.00 0.00 ~~432~~428,~~185~~100.2180 0.00 A-2 0.00 0.00 0.00 ~~995~~965,~~289~~812.2062 0.00 A-3 0.00 0.00 0.00 ~~446~~433,~~471~~248.7196 0.00 A-AB 0.00 0.00 0.00 ~~382~~371,~~622~~291.9717 0.00 A-4 0.00 0.00 0.00 2,~~647~~568,~~051~~656.4511 0.00 A-1A 0.00 0.00 0.00 ~~915~~888,~~861~~219.5491 0.00 X 0.00 0.00 0.00 174,~~456~~100.0127 0.00 A-M 0.00 0.00 0.00 ~~800~~776,~~311~~609.1102 0.00 A-J 0.00 0.00 0.00 ~~590~~572,~~234~~754.6722 0.00 B 0.00 0.00 0.00 ~~150~~145,~~058~~614.6348 0.00 C 0.00 0.00 0.00 6058,~~022~~244.5188 0.00 D 0.00 0.00 0.00 ~~120~~116,~~045~~489.0276 0.00 E 0.00 0.00 0.00 7067,~~031~~957.7467 0.00 F 0.00 0.00 0.00 7067,~~027~~953.0512 0.00 G 0.00 0.00 0.00 7067,~~027~~953.0512 0.00 H 0.00 0.00 0.00 4038,~~013~~828.4440 0.00 J 0.00 0.00 0.00 5048,~~022~~541.6720 0.00 K 0.00 0.00 0.00 109,~~004~~708.5324 0.00 L 0.00 0.00 0.00 3029,~~008~~120.9116 0.00 M 0.00 0.00 0.00 109,~~004~~708.5324 0.00 N 0.00 0.00 0.00 109,~~004~~708.5324 0.00 O 0.00 0.00 0.00 2019,~~009~~416.0748 0.00 P 0.00 0.00 0.00 6058,~~024~~246.1546 0.00 Total 0.00 0.00 0.00 7,~~997~~756,~~787~~283.7053 0.00

Other Required Information Available Distribution Amount 98,~~016~~907,~~488~~634.8247 Aggregate Number of Outstanding Loans 224 Aggregate Unpaid Principal Balance of Loans 1,~~702~~701,~~708~~544,~~652~~380.6702 Aggregate Stated Principal Balance of Loans 1,~~702~~701,~~537~~386,~~398~~047.9096 Aggregate Amount of Master Servicing Fee 5751,~~915~~162.7020 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee ~~950~~1,205.6296 Aggregate Amount of Paying Agent Fee ~~1,243~~922.1221 Aggregate Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,808,957.63 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 7,808,957.63 Principal: Scheduled Principal 1,151,350.98 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 1,151,350.98 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 8,960,308.61 Total Funds Distributed Fees: Master Servicing Fee 50,545.83 Trustee Fee 1,205.96 Paying Agent Fee 922.21 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 52,674.00 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 7,756,283.53 Principal Distribution 1,151,350.94 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 8,907,634.47 Total Funds Distributed 8,960,308.47

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. 1,000,000 or less 2 1,~~994~~993,~~980~~058.5242 0.12 ~~117~~116 6.2550 1.~~530005~~530006 1,000,001 to 2,000,000 27 42,~~448~~380,~~513~~763.3922 2.49 ~~113~~112 5.~~7901~~7899 1.~~794166~~794584 2,000,001 to 3,000,000 49 126,~~119~~015,~~778~~034.5651 7.41 ~~109~~108 5.~~5740~~5739 2.~~101383~~101805 3,000,001 to 4,000,000 36 128,~~374~~263,~~249~~906.6726 7.54 ~~115~~114 5.~~5522~~5521 2.~~279251~~279807 4,000,001 to 5,000,000 24 110,~~927~~835,~~562~~117.4854 6.5251 ~~116~~115 5.~~7655~~7654 1.~~938075~~938134 5,000,001 to 6,000,000 13 72,~~692~~662,~~539~~369.0895 4.27 ~~115~~114 5.5490 2.~~476187~~476582 6,000,001 to 7,000,000 6 39,~~947~~907,~~911~~834.4839 2.35 ~~125~~124 5.7318 1.~~749082~~748983 7,000,001 to 8,000,000 10 73,~~395~~354,~~904~~946.0436 4.31 ~~104~~103 5.~~6588~~6587 1.~~587923~~588001 8,000,001 to 9,000,000 5 41,~~221~~187,~~823~~613.4975 2.42 ~~114~~113 5.~~6639~~6638 1.~~600240~~600307 9,000,001 to 10,000,000 5 47,~~882~~829,~~320~~646.0721 2.81 ~~107~~106 5.5151 1.~~541656~~541703 10,000,001 to 15,000,000 25 306,~~831~~636,~~682~~596.3019 18.02 ~~114~~113 5.5138 1.~~747434~~747503 15,000,001 to 20,000,000 10 174,~~836~~719,~~197~~833.9503 10.27 ~~119~~118 5.~~4107~~4106 2.~~121314~~121852 20,000,001 to 25,000,000 4 89,~~809~~753,~~211~~341.6798 5.28 ~~145~~144 5.~~7446~~7444 1.~~889291~~889453 25,000,001 to 50,000,000 5 163,~~794~~718,~~487~~113.9075 9.62 ~~103~~102 5.~~5100~~5099 2.~~624272~~624863 50,000,001 or greater 3 282,~~260~~127,~~236~~872.3040 16.58 8483 5.~~1574~~1577 2.~~124380~~124522 Totals 224 1,~~702~~701,~~537~~386,~~398~~047.9096 100.00 ~~110~~109 5.~~5040~~5039 2.~~034739~~035031

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 5,650,000.00 0.33 ~~118~~117 5.6500 1.680000 Arizona 9 41,~~548~~519,~~445~~244.3872 2.44 ~~131~~130 5.~~7010~~7008 1.~~673636~~673686 California 96 ~~454~~453,~~296~~934,~~962~~624.8885 26.68 ~~111~~110 5.~~6087~~6086 1.~~776289~~776394 Colorado 4 6,~~098~~093,~~812~~925.4354 0.36 ~~127~~125 5.9349 1.~~583324~~583642 Connecticut 1 3,000,000.00 0.18 ~~116~~115 5.3300 1.760000 Florida 14 81,~~726~~642,~~095~~917.6725 4.80 ~~107~~106 5.~~5914~~5913 1.~~774640~~774629 Georgia 3 35,113,250.00 2.06 ~~109~~108 5.4456 1.741707 Idaho 3 13,~~052~~044,~~718~~613.3910 0.77 ~~116~~115 5.~~6830~~6829 1.~~916247~~916566 Illinois 5 27,~~134~~124,~~251~~648.5576 1.59 ~~110~~109 5.3705 1.~~768350~~768543 Indiana 3 5,~~255~~253,~~328~~559.5471 0.31 9291 5.~~5045~~5043 1.~~962396~~962612 Kentucky 2 19,~~557~~535,~~932~~704.6633 1.15 ~~117~~116 5.~~4844~~4845 1.~~508590~~508600 Louisiana 1 2,~~370~~367,~~837~~957.8033 0.14 ~~109~~108 5.2500 2.150000 Maine 1 17,250,000.00 1.01 5857 4.7400 2.630000 Maryland 3 22,~~741~~716,~~536~~323.0810 1.34 ~~164~~163 5.6210 1.~~360355~~360324 Massachusetts 3 19,220,000.00 1.13 ~~128~~127 5.6631 1.830869 Michigan 8 45,~~730~~690,~~239~~851.5363 2.69 9594 5.~~2287~~2286 2.~~256962~~257395 Minnesota 5 17,~~309~~286,~~791~~532.2654 1.02 ~~127~~126 5.7007 1.~~585079~~585030 Missouri 2 15,~~568~~562,~~541~~946.3063 0.91 ~~115~~114 5.~~4614~~4613 2.~~251414~~251667 Nevada 4 11,~~183~~165,~~048~~416.1412 0.66 ~~107~~106 5.~~5973~~5967 2.~~553430~~555222 New Jersey 9 111,~~068~~000,~~895~~678.9128 6.52 ~~138~~137 5.~~6704~~6702 1.~~703790~~703876 New York 16 169,~~183~~073,~~571~~361.0231 9.94 ~~126~~125 5.~~4197~~4195 3.~~890734~~892315 North Carolina 1 2,~~547~~544,~~147~~457.4744 0.15 ~~115~~114 5.8400 1.470000 North Dakota 1 12,~~743~~722,~~414~~691.4074 0.75 ~~112~~111 5.5300 1.600000 Ohio 7 31,~~807~~800,~~733~~023.8915 1.87 ~~113~~112 5.4761 1.~~947837~~948009 Oregon 2 9,~~471~~461,~~105~~431.8382 0.56 ~~117~~116 5.9610 1.~~479354~~479359 Pennsylvania 21 149,~~043~~033,~~089~~540.2009 8.7576 ~~117~~116 5.~~6753~~6754 2.~~164381~~164417 Rhode Island 2 23,500,000.00 1.38 ~~116~~115 5.4360 1.704681 Tennessee 4 43,~~559~~526,~~883~~248.7737 2.56 ~~115~~114 5.6595 1.~~477222~~477348 Texas 20 53,~~114~~072,~~164~~390.7039 3.12 8786 5.~~4569~~4568 1.~~793757~~794106 Utah 1 1,~~572~~570,~~124~~545.9967 0.09 ~~118~~117 6.0100 1.360000 Virgin Islands 1 6,~~970~~963,~~788~~403.1856 0.41 ~~116~~115 5.7970 2.230000 Virginia 6 78,~~916~~883,~~609~~880.6504 4.64 7877 5.~~4030~~4029 1.~~996523~~996748 Washington 6 132,~~443~~279,~~775~~452.4016 7.7877 6463 4.~~9209~~9210 1.~~736927~~736913 West Virginia 2 16,400,000.00 0.96 ~~117~~116 5.4400 1.900000 Wisconsin 3 15,~~090~~085,~~514~~873.4777 0.89 ~~122~~121 5.5062 1.~~691013~~690994 Wyoming 1 1,~~296~~295,~~788~~554.4156 0.08 ~~117~~116 6.3200 1.250000 Totals 271 1,~~702~~701,~~537~~386,~~398~~047.9096 100.00 ~~110~~109 5.~~5040~~5039 2.~~034739~~035031

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 4 46,~~909~~788,~~885~~415.3273 2.7675 ~~175~~174 5.~~9623~~9627 1.~~156849~~156863 1.21 to 1.30 18 85,~~260~~145,~~654~~567.2918 5.0100 ~~120~~119 5.6874 1.~~251188~~251191 1.31 to 1.40 27 189,~~407~~200,~~673~~497.9241 11.1312 ~~117~~116 5.6678 1.~~348519~~348523 1.41 to 1.50 25 171,~~822~~718,~~986~~017.0061 10.09 ~~130~~129 5.7107 1.~~458334~~458333 1.51 to 1.60 25 143,~~459~~318,~~009~~113.1907 8.4342 ~~111~~110 5.6901 1.~~545991~~545986 1.61 to 1.70 18 97,~~337~~252,~~122~~342.4986 5.72 ~~114~~113 5.5267 1.671507 1.71 to 1.80 14 87,~~483~~437,~~806~~387.7461 5.14 ~~131~~130 5.~~7337~~7336 1.~~743771~~743764 1.81 or greater 93 880,~~856~~525,~~260~~706.9549 51.7475 9796 5.~~3306~~3307 2.~~565959~~566142 Totals 224 1,~~702~~701,~~537~~386,~~398~~047.9096 100.00 ~~110~~109 5.~~5040~~5039 2.~~034739~~035031

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 36 154,~~185~~002,~~411~~557.2734 9.0605 ~~115~~114 5.~~6279~~6278 1.~~558141~~558299 Lodging 18 209,~~563~~385,~~905~~386.8650 12.31 ~~116~~115 5.~~5546~~5545 2.~~427383~~427852 Mixed Use 8 52,~~096~~072,~~051~~538.9497 3.06 ~~125~~124 5.~~6405~~6404 1.~~929117~~929348 Mobile Home Park 6 41,~~309~~265,~~615~~325.8266 2.43 ~~101~~100 5.3135 2.~~226539~~227032 Multi-Family 29 162,~~908~~825,~~702~~525.5649 9.57 ~~128~~127 5.~~5130~~5129 2.~~686487~~686827 Office 43 361,~~982~~782,~~132~~777.5632 21.26 ~~111~~110 5.6019 1.~~814625~~814899 Other 3 39,~~985~~979,~~307~~848.5631 2.35 ~~117~~116 5.6048 4.~~508506~~508880 Retail 105 ~~595~~594,~~260~~905,~~407~~155.2979 34.9697 ~~101~~100 5.~~3302~~3301 1.~~841478~~841619 Self Storage 23 85,~~245~~166,~~864~~932.0458 5.01 ~~100~~99 5.8978 1.~~781446~~781601 Totals 271 1,~~702~~701,~~537~~386,~~398~~047.9096 100.00 ~~110~~109 5.~~5040~~5039 2.~~034739~~035031

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.000% or less 19 252,~~585~~453,~~486~~122.3040 14.84 6261 4.8069 2.~~463696~~464033 5.001% to 5.500% 56 449,~~835~~573,~~934~~077.4889 26.42 ~~110~~109 5.~~3630~~3629 2.~~342592~~343043 5.501% to 6.000% 123 902,~~844~~213,~~534~~654.7342 53.03 ~~119~~118 5.6819 1.~~819372~~819528 6.001% to 6.500% 21 75,~~113~~012,~~231~~142.5015 4.41 ~~150~~149 6.2330 1.~~434786~~434804 6.501% or greater 5 22,~~158~~134,~~211~~051.8910 1.30 ~~110~~109 6.5945 1.~~704195~~704207 Totals 224 1,~~702~~701,~~537~~386,~~398~~047.9096 100.00 ~~110~~109 5.~~5040~~5039 2.~~034739~~035031

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 ~~219~~216 1,~~664~~620,~~739~~317,~~744~~492.1163 9795.7824 ~~110~~108 5.~~5040~~5104 21.~~021486~~965461 13 to 24 months 58 3781,~~797~~068,~~654~~555.7933 24.2276 ~~112~~113 5.~~5018~~3753 23.~~618434~~425528 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 224 1,~~702~~701,~~537~~386,~~398~~047.9096 100.00 ~~110~~109 5.~~5040~~5039 2.~~034739~~035031

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 19 243,~~972~~806,~~058~~019.5223 14.33 5352 5.~~0547~~0548 1.~~992657~~992816 61 to 120 months 183 1,~~286~~285,~~517~~770,~~311~~732.2553 75.5657 ~~112~~111 5.5545 2.~~066057~~066309 121 to 180 months 12 132,~~193~~109,~~228~~794.4514 7.76 ~~169~~168 5.~~7727~~7725 2.~~011566~~011843 181 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 214 1,~~662~~661,~~682~~686,~~598~~545.2290 97.6667 ~~108~~107 5.4985 2.~~050954~~051195

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 120 months 3 65,~~013~~973,~~031~~574.9404 0.35 ~~115~~114 5.6381 1.~~368255~~368268 121 to 180 months 5 28,~~114~~010,~~250~~048.2409 1.65 ~~175~~174 5.6261 1.~~193643~~193644 181 to 240 months 1 4,~~453~~443,~~346~~864.3664 0.26 ~~235~~234 6.4500 1.960000 241 months or greater 1 1,~~274~~272,~~172~~015.1429 0.07 ~~275~~274 6.0000 2.840000 Totals 10 39,~~854~~699,~~800~~502.6806 2.3433 ~~176~~175 5.~~7319~~7321 1.~~358254~~358455

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 40 467,112,500.00 27.4445 9695 5.3129 2.828205 180 months or less 1 1,~~781~~775,~~939~~660.7301 0.10 ~~117~~116 6.0000 1.640000 181 to 240 months 4 22,~~375~~323,~~091~~015.0465 1.31 9493 5.~~5860~~5861 1.~~867987~~867986 241 to 300 months 32 229,~~324~~009,~~805~~247.3631 13.4746 ~~122~~121 5.7951 1.~~649821~~649926 301 to 360 months 136 931,~~688~~066,~~262~~122.0993 54.72 ~~111~~110 5.~~5156~~5157 1.~~769661~~769729 361 months or greater 1 10,400,000.00 0.61 ~~118~~117 5.4900 1.650000 Totals 214 1,~~662~~661,~~682~~686,~~598~~545.2290 97.6667 ~~108~~107 5.4985 2.~~050954~~051195

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 224 1,~~702~~701,~~537~~386,~~398~~047.9096 100.00 ~~110~~109 5.~~5040~~5039 2.~~034739~~035031 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 224 1,~~702~~701,~~537~~386,~~398~~047.9096 100.00 ~~110~~109 5.~~5040~~5039 2.~~034739~~035031 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,000,000 or less 2 1,~~994~~993,~~980~~058.5242 0.12 ~~117~~116 6.2550 1.~~530005~~530006 1,000,001 to 2,000,000 26 40,~~791~~734,~~157~~190.3963 2.4039 ~~113~~111 5.~~7966~~7963 1.~~798399~~798811 2,000,001 to 3,000,000 40 102,~~149~~053,~~124~~260.4093 6.00 ~~108~~107 5.~~6280~~6279 1.~~826262~~826519 3,000,001 to 4,000,000 29 102,~~211~~116,~~000~~820.3352 6.00 ~~111~~110 5.~~5898~~5896 2.~~159556~~160228 4,000,001 to 5,000,000 21 97,~~199~~112,~~092~~089.8823 5.71 ~~116~~115 5.~~7935~~7934 1.~~904913~~904977 5,000,001 to 6,000,000 12 67,~~452~~422,~~539~~369.0895 3.96 ~~115~~114 5.~~5443~~5442 2.~~555129~~555590 6,000,001 to 7,000,000 4 26,~~593~~568,~~104~~273.6404 1.56 ~~116~~115 5.~~7584~~7585 1.~~760666~~760758 7,000,001 to 8,000,000 8 5958,~~007~~974,~~294~~271.5006 3.47 ~~101~~100 5.~~6487~~6485 1.~~630592~~630678 8,000,001 to 9,000,000 5 41,~~221~~187,~~823~~613.4975 2.42 ~~114~~113 5.~~6639~~6638 1.~~600240~~600307 9,000,001 to 10,000,000 4 38,~~348~~307,~~341~~708.0423 2.25 ~~107~~106 5.6009 1.~~547040~~547097 10,000,001 to 15,000,000 19 236,~~860~~716,~~488~~379.4389 13.91 ~~116~~115 5.~~5193~~5192 1.~~702471~~702534 15,000,001 to 20,000,000 9 157,~~876~~759,~~197~~833.9503 9.27 ~~114~~113 5.~~3930~~3929 2.~~191282~~191930 20,000,001 to 25,000,000 4 89,~~809~~753,~~211~~341.6798 5.28 ~~145~~144 5.~~7446~~7444 1.~~889291~~889453 25,000,001 to 50,000,000 5 163,~~794~~718,~~487~~113.9075 9.62 ~~103~~102 5.~~5100~~5099 2.~~624272~~624863 50,000,001 and greater 3 282,~~260~~127,~~236~~872.3040 16.58 8483 5.~~1574~~1577 2.~~124380~~124522 Totals 191 1,~~507~~506,~~569~~545,~~080~~196.5281 88.55 ~~108~~107 5.~~5055~~5054 2.~~028346~~028663

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 5,650,000.00 0.33 ~~118~~117 5.6500 1.680000 Arizona 8 34,~~528~~499,~~445~~244.3872 2.03 ~~134~~133 5.~~7032~~7029 1.~~708938~~709028 California 91 428,~~407~~077,~~999~~852.1896 25.16 ~~110~~109 5.~~6031~~6030 1.~~770777~~770893 Colorado 4 6,~~098~~093,~~812~~925.4354 0.36 ~~127~~125 5.9349 1.~~583324~~583642 Connecticut 1 3,000,000.00 0.18 ~~116~~115 5.3300 1.760000 Florida 13 79,~~332~~252,~~957~~341.7351 4.66 ~~107~~106 5.~~5881~~5880 1.~~771461~~771450 Georgia 3 35,113,250.00 2.06 ~~109~~108 5.4456 1.741707 Idaho 3 13,~~052~~044,~~718~~613.3910 0.77 ~~116~~115 5.~~6830~~6829 1.~~916247~~916566 Illinois 5 27,~~134~~124,~~251~~648.5576 1.59 ~~110~~109 5.3705 1.~~768350~~768543 Indiana 3 5,~~255~~253,~~328~~559.5471 0.31 9291 5.~~5045~~5043 1.~~962396~~962612 Kentucky 2 19,~~557~~535,~~932~~704.6633 1.15 ~~117~~116 5.~~4844~~4845 1.~~508590~~508600 Louisiana 1 2,~~370~~367,~~837~~957.8033 0.14 ~~109~~108 5.2500 2.150000 Maine 1 17,250,000.00 1.01 5857 4.7400 2.630000 Maryland 2 16,~~157~~132,~~536~~323.0810 0.95 ~~161~~160 5.6397 1.~~389024~~389025 Massachusetts 3 19,220,000.00 1.13 ~~128~~127 5.6631 1.830869 Michigan 4 10,~~795~~793,~~648~~412.0036 0.63 8685 5.~~0570~~0569 2.~~077006~~077125 Minnesota 5 17,~~309~~286,~~791~~532.2654 1.02 ~~127~~126 5.7007 1.~~585079~~585030 Missouri 2 15,~~568~~562,~~541~~946.3063 0.91 ~~115~~114 5.~~4614~~4613 2.~~251414~~251667 Nevada 4 11,~~183~~165,~~048~~416.1412 0.66 ~~107~~106 5.~~5973~~5967 2.~~553430~~555222 New Jersey 5 80,~~992~~942,~~164~~123.3760 4.76 ~~133~~132 5.~~7031~~7029 1.~~722266~~722490 New York 12 156,~~464~~358,~~505~~961.1211 9.19 ~~125~~124 5.~~4406~~4405 3.~~745352~~747033 North Carolina 1 2,~~547~~544,~~147~~457.4744 0.15 ~~115~~114 5.8400 1.470000 North Dakota 1 12,~~743~~722,~~414~~691.4074 0.75 ~~112~~111 5.5300 1.600000 Ohio 2 6,~~692~~688,~~571~~531.5706 0.39 9998 5.~~4959~~4958 1.~~669315~~669593 Oregon 2 9,~~471~~461,~~105~~431.8382 0.56 ~~117~~116 5.9610 1.~~479354~~479359 Pennsylvania 20 145,~~061~~056,~~202~~229.8544 8.5253 ~~117~~116 5.6840 2.~~177677~~177699 Rhode Island 2 23,500,000.00 1.38 ~~116~~115 5.4360 1.704681 Tennessee 4 43,~~559~~526,~~883~~248.7737 2.56 ~~115~~114 5.6595 1.~~477222~~477348 Texas 18 45,~~529~~487,~~164~~390.7039 2.67 8382 5.~~4289~~4286 1.~~849875~~850333 Utah 1 1,~~572~~570,~~124~~545.9967 0.09 ~~118~~117 6.0100 1.360000 Virgin Islands 1 6,~~970~~963,~~788~~403.1856 0.41 ~~116~~115 5.7970 2.230000 Virginia 6 78,~~916~~883,~~609~~880.6504 4.64 7877 5.~~4030~~4029 1.~~996523~~996748 Washington 3 110,~~173~~034,~~996~~145.3053 6.47 5352 4.7876 1.~~797363~~797358 Wisconsin 3 15,~~090~~085,~~514~~873.4777 0.89 ~~122~~121 5.5062 1.~~691013~~690994 Wyoming 1 1,~~296~~295,~~788~~554.4156 0.08 ~~117~~116 6.3200 1.250000 Totals 238 1,~~507~~506,~~569~~545,~~080~~196.5281 88.55 ~~108~~107 5.~~5055~~5054 2.~~028346~~028663

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 4 46,~~909~~788,~~885~~415.3273 2.7675 ~~175~~174 5.~~9623~~9627 1.~~156849~~156863 1.21 to 1.30 15 72,~~224~~116,~~357~~192.2029 4.24 ~~116~~115 5.6958 1.~~245128~~245125 1.31 to 1.40 24 166,~~314~~128,~~486~~395.3429 9.7776 ~~115~~114 5.6810 1.~~351851~~351855 1.41 to 1.50 20 ~~136~~135,~~007~~903,~~986~~017.0061 7.99 ~~127~~126 5.7344 1.~~455694~~455691 1.51 to 1.60 24 133,~~925~~796,~~030~~175.1609 7.8786 ~~112~~111 5.7271 1.~~547842~~547835 1.61 to 1.70 15 81,~~297~~228,~~880~~459.1462 4.7877 ~~113~~112 5.5374 1.~~673466~~673470 1.71 to 1.80 14 87,~~483~~437,~~806~~387.7461 5.14 ~~131~~130 5.~~7337~~7336 1.~~743771~~743764 1.81 and greater 75 783,~~405~~147,~~648~~153.6257 46.0103 9594 5.~~3168~~3169 2.~~546525~~546698 Totals 191 1,~~507~~506,~~569~~545,~~080~~196.5281 88.55 ~~108~~107 5.~~5055~~5054 2.~~028346~~028663

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 36 154,~~185~~002,~~411~~557.2734 9.0605 ~~115~~114 5.~~6279~~6278 1.~~558141~~558299 Lodging 18 209,~~563~~385,~~905~~386.8650 12.31 ~~116~~115 5.~~5546~~5545 2.~~427383~~427852 Mixed Use 8 52,~~096~~072,~~051~~538.9497 3.06 ~~125~~124 5.~~6405~~6404 1.~~929117~~929348 Multi-Family 2 9,250,000.00 0.54 ~~144~~143 5.0509 13.327838 Office 43 361,~~982~~782,~~132~~777.5632 21.26 ~~111~~110 5.6019 1.~~814625~~814899 Other 3 39,~~985~~979,~~307~~848.5631 2.35 ~~117~~116 5.6048 4.~~508506~~508880 Retail 105 ~~595~~594,~~260~~905,~~407~~155.2979 34.9697 ~~101~~100 5.~~3302~~3301 1.~~841478~~841619 Self Storage 23 85,~~245~~166,~~864~~932.0458 5.01 ~~100~~99 5.8978 1.~~781446~~781601 Totals 238 1,~~507~~506,~~569~~545,~~080~~196.5281 88.55 ~~108~~107 5.~~5055~~5054 2.~~028346~~028663

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.000% and lower 17 246,~~585~~453,~~486~~122.3040 14.4849 6160 4.~~8037~~8038 2.~~364023~~364315 5.001% to 5.500% 40 356,~~817~~607,~~874~~729.4893 20.96 ~~109~~108 5.~~3625~~3624 2.~~351381~~351934 5.501% to 6.000% 108 806,~~894~~338,~~276~~151.3523 47.39 ~~118~~117 5.6855 1.~~847070~~847257 6.001% to 6.500% 21 75,~~113~~012,~~231~~142.5015 4.41 ~~150~~149 6.2330 1.~~434786~~434804 6.501% and greater 5 22,~~158~~134,~~211~~051.8910 1.30 ~~110~~109 6.5945 1.~~704195~~704207 Totals 191 1,~~507~~506,~~569~~545,~~080~~196.5281 88.55 ~~108~~107 5.~~5055~~5054 2.~~028346~~028663

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 ~~186~~183 1,~~469~~425,~~771~~476,~~425~~641.7348 8683.3378 ~~108~~107 5.~~5056~~5128 21.~~013171~~949222 13 to 24 months 58 3781,~~797~~068,~~654~~555.7933 24.2276 ~~112~~113 5.~~5018~~3753 23.~~618434~~425528 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 191 1,~~507~~506,~~569~~545,~~080~~196.5281 88.55 ~~108~~107 5.~~5055~~5054 2.~~028346~~028663

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 19 243,~~972~~806,~~058~~019.5223 14.33 5352 5.~~0547~~0548 1.~~992657~~992816 61 to 120 months 155 1,~~124~~123,~~479~~844,~~414~~854.7717 66.05 ~~112~~111 5.~~5643~~5642 2.~~061024~~061280 121 to 180 months 8 100,~~920~~841,~~162~~393.5594 5.93 ~~169~~168 5.~~8525~~8524 2.~~009596~~010151 181 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 182 1,~~469~~468,~~371~~492,~~635~~267.8434 86.3031 ~~106~~105 5.~~4995~~4994 2.~~046140~~046402

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 120 months 2 4,~~355~~327,~~675~~001.9445 0.2625 ~~115~~114 5.~~6411~~6412 1.~~245830~~245837 121 to 180 months 5 28,~~114~~010,~~250~~048.2409 1.65 ~~175~~174 5.6261 1.~~193643~~193644 181 to 240 months 1 4,~~453~~443,~~346~~864.3664 0.26 ~~235~~234 6.4500 1.960000 241 months and greater 1 1,~~274~~272,~~172~~015.1429 0.07 ~~275~~274 6.0000 2.840000 Totals 9 38,~~197~~052,~~444~~929.6847 2.24 ~~178~~177 5.~~7363~~7365 1.~~343860~~344109

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 36 447,362,500.00 26.2829 9594 5.3146 2.779636 180 months or less 1 1,~~781~~775,~~939~~660.7301 0.10 ~~117~~116 6.0000 1.640000 181 to 240 2 5,~~203~~191,~~671~~953.7001 0.31 ~~116~~115 5.9053 1.457047 241 to 300 32 229,~~324~~009,~~805~~247.3631 13.4746 ~~122~~121 5.7951 1.~~649821~~649926 301 months or greater 111 785,~~698~~152,~~719~~907.0501 46.15 ~~108~~107 5.5146 1.~~748999~~749080 Totals 182 1,~~469~~468,~~371~~492,~~635~~267.8434 86.3031 ~~106~~105 5.~~4995~~4994 2.~~046140~~046402

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 191 1,~~507~~506,~~569~~545,~~080~~196.5281 88.55 ~~108~~107 5.~~5055~~5054 2.~~028346~~028663 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 191 1,~~507~~506,~~569~~545,~~080~~196.5281 88.55 ~~108~~107 5.~~5055~~5054 2.~~028346~~028663 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 1 1,~~657~~646,~~356~~572.0059 0.10 ~~116~~115 5.6300 1.690000 2,000,001 to 3,000,000 9 23,~~970~~961,~~654~~773.1658 1.41 ~~115~~114 5.~~3440~~3439 3.~~273792~~274246 3,000,001 to 4,000,000 7 26,~~163~~147,~~249~~085.3474 1.54 ~~132~~131 5.~~4056~~4055 2.~~746862~~746823 4,000,001 to 5,000,000 3 13,~~728~~723,~~469~~028.6031 0.81 ~~116~~115 5.5668 2.~~172870~~172768 5,000,001 to 6,000,000 1 5,240,000.00 0.31 ~~116~~115 5.6100 1.460000 6,000,001 to 7,000,000 2 13,~~354~~339,~~806~~561.8435 0.78 ~~143~~142 5.~~6789~~6788 1.~~726015~~725530 7,000,001 to 8,000,000 2 14,~~388~~380,~~609~~675.5430 0.85 ~~116~~115 5.7002 1.~~412941~~412986 8,000,001 to 9,000,000 0 0.00 0.00 0 0.0000 0.000000 9,000,001 to 10,000,000 1 9,~~533~~521,~~979~~937.0398 0.56 ~~105~~104 5.1700 1.520000 10,000,001 to 15,000,000 6 69,~~971~~920,~~193~~216.8730 4.11 ~~110~~109 5.4953 1.~~899641~~899744 15,000,001 and greater 1 16,960,000.00 1.00 ~~169~~168 5.5750 1.470000 Totals 33 194,~~968~~840,~~318~~851.3815 11.45 ~~122~~121 5.4926 2.~~084170~~084269

See footnotes on last page of this section.

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 1 7,020,000.00 0.41 ~~116~~115 5.6900 1.500000 California 5 25,~~888~~856,~~963~~771.7089 1.52 ~~116~~115 5.7020 1.~~867490~~867473 Florida 1 2,~~393~~390,~~137~~575.9474 0.14 ~~117~~116 5.7000 1.880000 Maryland 1 6,584,000.00 0.39 ~~169~~168 5.5750 1.290000 Michigan 4 34,~~934~~897,~~591~~439.5327 2.05 9897 5.2817 2.~~312573~~313151 New Jersey 4 30,~~076~~058,~~731~~554.5468 1.77 ~~153~~152 5.~~5825~~5824 1.~~654037~~653753 New York 4 12,~~719~~714,~~065~~400.9020 0.75 ~~132~~131 5.~~1622~~1621 5.~~679153~~678965 Ohio 5 25,~~115~~111,~~162~~492.3209 1.48 ~~117~~116 5.4708 2.~~022056~~022166 Pennsylvania 1 3,~~981~~977,~~886~~310.3565 0.23 ~~116~~115 5.3600 1.680000 Texas 2 7,585,000.00 0.45 ~~116~~115 5.6255 1.456908 Washington 3 22,~~269~~245,~~779~~306.1063 1.31 ~~117~~116 5.5806 1.~~437933~~437926 West Virginia 2 16,400,000.00 0.96 ~~117~~116 5.4400 1.900000 Totals 33 194,~~968~~840,~~318~~851.3815 11.45 ~~122~~121 5.4926 2.~~084170~~084269

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 0 0.00 0.00 0 0.0000 0.000000 1.21 to 1.30 3 13,~~036~~029,~~297~~374.0989 0.77 ~~143~~142 5.6409 1.~~284761~~284763 1.31 to 1.40 3 23,~~093~~072,~~187~~102.5812 1.36 ~~125~~124 5.~~5729~~5728 1.~~324523~~324529 1.41 to 1.50 5 35,815,000.00 2.1011 ~~141~~140 5.6207 1.468361 1.51 to 1.60 1 9,~~533~~521,~~979~~937.0398 0.56 ~~105~~104 5.1700 1.520000 1.61 to 1.70 3 16,~~039~~023,~~242~~883.3524 0.94 ~~117~~116 5.~~4722~~4721 1.~~661581~~661557 1.71 to 1.80 0 0.00 0.00 0 0.0000 0.000000 1.81 and greater 18 97,~~450~~378,~~612~~552.3392 5.72 ~~113~~112 5.~~4417~~4416 2.~~722196~~722511 Totals 33 194,~~968~~840,~~318~~851.3815 11.45 ~~122~~121 5.4926 2.~~084170~~084269

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 6 41,~~309~~265,~~615~~325.8266 2.43 ~~101~~100 5.3135 2.~~226539~~227032 Multi-Family 27 153,~~658~~575,~~702~~525.5649 9.03 ~~127~~126 5.5408 2.~~045895~~045909 Totals 33 194,~~968~~840,~~318~~851.3815 11.45 ~~122~~121 5.4926 2.~~084170~~084269

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.000% and lower 2 6,000,000.00 0.35 ~~114~~113 4.9350 6.560000 5.001% to 5.500% 16 9392,~~018~~965,~~060~~347.0096 5.46 ~~114~~113 5.3648 2.~~308875~~308940 5.501% and greater 15 95,~~950~~875,~~258~~503.3819 5.64 ~~129~~128 5.~~6515~~6514 1.~~586447~~586322 Totals 33 194,~~968~~840,~~318~~851.3815 11.45 ~~122~~121 5.4926 2.~~084170~~084269

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 33 194,~~968~~840,~~318~~851.3815 11.45 ~~122~~121 5.4926 2.~~084170~~084269 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 33 194,~~968~~840,~~318~~851.3815 11.45 ~~122~~121 5.4926 2.~~084170~~084269

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 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 28 ~~162~~161,~~037~~925,~~896~~878.4836 9.52 ~~112~~111 5.4869 2.~~100987~~101210 121 months and greater 4 31,~~273~~268,~~065~~400.9020 1.84 ~~170~~169 5.5150 2.~~017924~~017302 Totals 32 193,~~310~~194,~~962~~278.3856 11.3536 ~~122~~121 5.4915 2.~~087549~~087630

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 120 months 1 1,~~657~~646,~~356~~572.0059 0.10 ~~116~~115 5.6300 1.690000 121 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 1 1,~~657~~646,~~356~~572.0059 0.10 ~~116~~115 5.6300 1.690000

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 4 19,750,000.00 1.16 ~~115~~114 5.2741 3.928354 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 2 17,~~171~~131,~~419~~062.3464 1.01 8887 5.4893 1.~~992520~~992530 241 to 300 0 0.00 0.00 0 0.0000 0.000000 301 to 360 25 145,~~989~~913,~~543~~215.0492 8.5758 ~~127~~126 5.5212 1.~~880866~~880837 361 months or greater 1 10,400,000.00 0.61 ~~118~~117 5.4900 1.650000 Totals 32 193,~~310~~194,~~962~~278.3856 11.3536 ~~122~~121 5.4915 2.~~087549~~087630

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 33 194,~~968~~840,~~318~~851.3815 11.45 ~~122~~121 5.4926 2.~~084170~~084269 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 33 194,~~968~~840,~~318~~851.3815 11.45 ~~122~~121 5.4926 2.~~084170~~084269 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-Off Date balance of each property as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 700202606 1 OF Wayne PA ~~585~~567,~~900~~000.00 0.00 5.670% 700202451 2 RT Lynnwood WA ~~418~~404,~~679~~711.3407 ~~117~~132,~~726~~363.6194 4.714% 850500298 3A RT Various Various 241,407.08 0.00 4.890% 850500299 3B RT Temecula CA 10,183.43 0.00 4.890% 850500300 3C RT Bakersfield CA 9,983.75 0.00 4.890% 700400941 4 OF Los Angeles CA ~~189~~183,~~747~~451.0193 3744,~~870~~165.7886 5.520% 310903747 5 OF Fairfax VA ~~163~~158,~~955~~666.5667 0.00 5.440% 600875264 6 OT New York NY ~~146~~141,~~475~~750.00 0.00 5.670% 600875265 7 OF Nashville TN ~~146~~141,~~186~~341.92 2732,~~363~~208.29 5.670% 310903101 8 LO New York NY ~~131~~126,~~104~~875.1700 0.00 5.250% 850500275 9 MU Totowa NJ ~~112~~109,~~984~~340.6700 0.00 5.467% 600875266 10 RT Hopewell NJ ~~125~~121,~~224~~036.2196 2732,~~924~~111.5883 6.350% 600875261 11 LO Sacramento CA ~~104~~101,~~726~~253.7193 2023,~~285~~757.0886 5.590% 850500251 12 RT San Jose CA ~~101~~98,~~573~~297.9133 0.00 5.564% 700400838 13 OF Tarrytown NY 9389,~~022~~698.2387 7073,~~394~~717.4682 5.500% 850500156 14 LO New York NY 8785,~~988~~150.3300 0.00 5.240% 600875267 15 RT Atlanta GA 8986,~~331~~450.6700 0.00 5.320% 850500175 16 LO New York NY 8280,~~838~~166.8967 0.00 5.200% 850500325 17 RT Bangor ME 68,137.50 0.00 4.740% 850202103 18 MF Edgewater Park NJ 8178,~~419~~793.7833 0.00 5.575% 700202757 19 MF Morgantown WV 6664,~~706~~554.4967 0.00 5.440% 700202758 20 MF Morgantown WV 109,~~118~~792.4000 0.00 5.440% 310903559 21 RT Newbury Park CA 8077,~~371~~779.6300 0.00 5.790% 700202759 22 LO Orlando FL 7774,~~481~~878.3703 2224,~~114~~718.8216 5.640% 850500306 23 IN Newark NJ 7572,~~130~~636.3642 1517,~~435~~928.0094 5.472% 310903752 24 LO Langhorne PA 7774,~~117~~630.8821 0.00 5.750% 850500313 25 OF Various CA 7269,~~139~~812.5850 0.00 5.585% 600875268 26 OF Goleta CA 7371,~~868~~421.8362 1315,~~476~~923.6182 5.730% 850500304 27 OF Suffolk VA 59,085.83 0.00 4.900% 600875269 28 RT Lilburn GA 6966,~~087~~858.3875 0.00 5.670% 600875270 29 IN Louisville KY 6563,~~358~~159.6265 2022,~~029~~228.3633 5.430% 610902795 30 RT Waynesboro VA 6462,~~414~~277.0410 1214,~~746~~883.4539 5.560% 850500324 31 RT Webster NY 6865,~~189~~906.0824 1618,~~366~~649.5640 6.100% 310903059 32 LO Fargo ND 6058,~~772~~725.3790 1820,~~676~~722.1966 5.530% 850201706 33 LO Dania Beach FL 6259,~~065~~972.6941 1921,~~231~~325.7806 5.688% 700400892 34 RT Westerly RI 5654,~~295~~479.1417 0.00 5.230% 850202456 35 RT Paramus NJ 5755,~~719~~858.9905 0.00 5.454% 600875271 36 RT Salisbury MD 5957,~~000~~017.5116 1719,~~105~~088.6095 5.620% 310903704 37 MF Brea CA 5957,~~198~~237.4538 1012,~~754~~715.0714 5.740% 530902207 38 MF Seattle WA 5755,~~337~~435.6088 1113,~~249~~151.5022 5.560% 850500268 39 RT Rolling Meadows IL 5453,~~812~~044.9377 0.00 5.344% 700400938 40 OF Providence RI 5351,~~707~~975.5000 0.00 5.670% 310903678 41 MH Monroe MI 5149,~~339~~683.4433 0.00 5.420% 850500302 42 RT Grand Prairie TX 44,975.60 0.00 4.910% 600875272 43 OF Melbourne FL 5251,~~984~~275.1700 0.00 5.860% 600875273 44 IN Nashville TN 5149,~~266~~612.2550 0.00 5.670% 700400930 45 RT Kansas City MO 4847,~~644~~075.1700 0.00 5.380% 310903764 46 MH Clinton Township MI 4745,~~574~~936.3704 2325,~~472~~111.8821 5.300% 600875274 47 MF Columbus OH 4947,~~166~~580.00 0.00 5.490% 310903098 48 IN City of Industry CA 4846,~~492~~883.7579 911,~~677~~286.9793 5.540% 600875275 49 RT Fresno CA 4645,~~833~~279.7524 911,~~631~~186.8435 5.450% 600875276 50 RT Woburn MA 4746,~~604~~068.3875 0.00 5.670% 310902226 51 MH Whitmore Lake MI 4241,~~492~~075.0456 1012,~~624~~041.5705 5.170% 850500211 52 LO Carlsbad CA 4443,~~632~~128.8066 1415,~~130~~634.5670 5.467% 310903814 53 SS Sun Valley CA 4644,~~056~~511.9262 1213,~~266~~811.4676 5.830% 850500280 54 MU Santa Monica CA 4241,~~627~~215.3670 78,~~506~~918.7743 5.848% 310903817 55 LO Arlington VA 4139,~~085~~704.3746 1113,~~825~~206.1102 5.640% 600875277 56 RT Madison WI 4039,~~601~~291.3967 0.00 5.750% 850500291 57 RT Hyde Park NY 35,403.75 0.00 5.245% 310903813 58 SS La Verne CA 4038,~~299~~947.8067 1012,~~733~~085.1629 5.830% 310903490 59 LO Eden Prairie MN 3635,~~702~~468.9436 1012,~~904~~138.2381 5.570% 310903716 60 RT Palm Desert CA 3736,~~630~~416.5667 0.00 5.750% 700400940 61 IN Deerfield Beach FL 3837,~~701~~403.4993 911,~~940~~238.7329 5.930% 310903763 62 MF Vancouver WA 3635,~~264~~062.1530 67,~~732~~934.3924 5.710% 310903877 63 OF Encino CA 3534,~~190~~055.1700 0.00 5.560% 850500270 64 RT Largo FL 29,788.33 0.00 4.880% 850500293 65 RT Tucson AZ 3332,~~146~~077.3410 0.00 5.302% 310903546 66 LO Auburn CA 4039,~~874~~509.0584 89,~~282~~646.1334 6.620% 310903834 67 OF Phoenix AZ 3433,~~146~~044.0758 0.00 5.585% 600875278 68 MF Phoenix AZ 3433,~~396~~286.0550 0.00 5.690% 310903871 69 RT Hillsboro OR 3534,~~437~~264.0832 67,~~037~~210.7046 5.890% 850500305 70 RT St Thomas VI 3433,~~828~~674.3172 67,~~231~~384.0362 5.797% 600875279 71 MF Hackettstown NJ 3332,~~769~~612.9372 1415,~~088~~245.2849 5.780% 850202101 72 MF Randallstown MD 3130,~~607~~588.7717 0.00 5.575% 700400812 73 LO St Augustine FL 3029,~~077~~065.6008 910,~~224~~236.0052 5.500% 310903903 74 LO Moosic PA 3130,~~627~~607.7550 0.00 5.830% 600875280 75 OF Poway CA 2928,~~656~~700.6700 0.00 5.740% 850500288 76 IN Anaheim CA 2827,~~808~~852.1555 56,~~636~~592.5919 5.600% 310903719 77 SS Palm Desert CA 2928,~~873~~883.2296 56,~~270~~259.0733 5.830% 850500301 78 RT Woodbridge NJ 26,~~916~~048.7850 0.00 5.298% 850500285 79 IN Conroe TX 23,712.00 0.00 4.940% 600875281 80 IN Moody AL 2726,~~488~~602.8208 0.00 5.650% 600875262 81 OF Lexington KY 2726,~~100~~226.8967 0.00 5.620% 310903540 82 RT Tucson AZ 26,~~935~~042.8440 56,~~247~~141.9034 5.610% 310903864 83 IN Boise ID 2726,~~174~~275.6321 45,~~682~~581.1860 5.850% 700400446 84 MF New York NY 2423,~~142~~364.9717 0.00 5.290% 700400875 85 RT Boise ID 24,~~964~~159.4717 0.00 5.470% 310903761 86 MF Austin TX 2524,~~313~~497.5700 0.00 5.610% 700400816 87 LO St Charles MO 2423,~~595~~779.7491 45,~~778~~594.8467 5.630% 850500297 88 RT San Ramon CA 23,~~775~~008.2833 0.00 5.522% 850202449 89 OT Las Vegas NV 2221,~~552~~825.5000 0.00 5.238% 410903262 90 SS Somerville MA 2423,~~068~~291.0667 0.00 5.590% 410903789 91 OT San Francisco CA 23,~~976~~181.8168 45,~~664~~459.1225 5.580% 310903838 92 OF Westlake Village CA 2322,~~373~~597.8093 45,~~827~~603.7158 5.440% 410903675 93 MF Hayward CA 2423,~~158~~357.3932 45,~~640~~441.2229 5.630% 410903847 94 RT Burbank CA 2423,~~659~~842.6883 45,~~460~~277.6146 5.750% 850202755 95 LO Burbank CA 2524,~~501~~646.4428 67,~~560~~416.9814 5.950% 310903594 96 RT Chicago IL 2423,~~065~~267.1728 45,~~570~~368.6150 5.670% 850500318 97 RT Folsom CA 2423,~~046~~240.3886 56,~~953~~758.4496 6.014% 700400889 98 RT Danville CA 21,~~965~~236.8880 45,~~465~~194.4957 5.510% 410901717 99 SS Daly City CA 25,~~953~~097.0605 34,~~468~~324.6970 6.510% 410903751 100 IN Castroville CA 2221,~~361~~621.7301 4,~~044~~785.9466 5.750% 310903091 101 IN Corona CA 2019,~~444~~764.5690 45,~~598~~277.3399 5.260% 700400895 102 MF Trotwood OH 20,~~886~~212.2550 0.00 5.390% 600875282 103 IN Mesa AZ 2221,~~238~~501.1955 4,~~022~~759.5923 5.750% 410901716 104 SS Salinas CA 2524,~~814~~963.4996 34,~~193~~043.1871 6.690% 310903339 105 LO Scottsdale AZ 23,~~987~~936.4374 9,~~431~~481.0372 6.450% 410903263 106 SS Boston MA 2221,~~055~~344.7325 0.00 5.730% 410901714 107 SS Modesto CA 23,~~832~~046.1711 3,~~185~~971.2228 6.510% 410903781 108 MF Rohnert Park CA 20,~~787~~116.2267 0.00 5.680% 410903313 109 RT Woodbridge VA 2019,~~057~~391.1873 34,~~974~~640.7520 5.570% 700400815 110 LO Wausau WI 1918,~~172~~535.5486 4,~~004~~640.0270 5.460% 410903744 111 RT San Mateo CA 2019,~~592~~927.0983 0.00 5.890% 700400894 112 MF Columbus OH 1817,~~565~~966.5667 0.00 5.390% 600875263 113 MH Lansing MI 17,~~635~~066.5667 0.00 5.120% 620903461 114 SS Garden Grove CA 1918,~~151~~533.1133 0.00 5.560% 600875283 115 RT Odenton MD 1918,~~576~~919.9951 56,~~466~~124.5503 5.700% 700400928 116 MH Red Hill PA 1817,~~396~~785.9276 34,~~964~~575.5470 5.360% 700400911 117 IN Ventura CA 1817,~~190~~585.3277 4,~~021~~626.8742 5.300% 700400846 118 RT Greenacres FL 1918,~~100~~458.8742 56,~~654~~296.1055 5.580% 700400774 119 MF Spring Valley NY 1817,~~201~~596.3319 4,~~060~~665.5670 5.320% 700400671 120 MF New York NY 1615,~~088~~569.5758 0.00 4.730% 410903720 121 SS Santa Rosa CA 19,~~952~~292.8150 34,~~373~~033.4475 5.930% 410903656 122 MU Seattle WA 1918,~~347~~706.2536 34,~~486~~127.4736 5.780% 700400793 123 OF Mt Kisco NY 1918,~~560~~912.8893 34,~~471~~119.7267 5.860% 310903917 124 IN Blue Ash OH 18,~~632~~014.0171 34,~~423~~040.2151 5.700% 850202096 125 MF Cherry Hill Township NJ 1716,~~305~~747.9267 0.00 5.345% 700400847 126 MU Houston TX 18,~~748~~127.0410 3,~~326~~947.8983 5.830% 700400837 127 RT Joliet IL 1615,~~183~~645.2504 34,~~696~~234.0829 5.250% 850500244 128 RT Dearborn Heights MI 14,384.75 0.00 4.863% 410903520 129 RT Mount Prospect IL 16,~~968~~420.1983 0.00 5.630% 410903248 130 MU Burnsville MN 1716,~~256~~685.9611 3,~~168~~739.0994 5.750% 850500286 131 RT Jacksonville FL 13,986.88 0.00 4.830% 600875284 132 MF Columbus OH 16,~~719~~165.1810 3,~~116~~670.1523 5.680% 600875285 133 IN Lake Mary FL 1716,~~186~~631.0667 0.00 5.870% 410903669 134 IN Fremont CA 1716,~~506~~885.2662 11,~~184~~805.8751 6.000% 410903743 135 IN Los Angeles CA 1716,~~244~~653.5883 67,~~976~~567.9772 5.930% 700400839 136 MU Richmond VA 16,~~735~~195.6983 0.00 5.750% 410902592 137 OF Davis CA 17,~~921~~322.9858 4,~~090~~689.3474 6.240% 850500315 138 RT Various FL 15,~~811~~301.0300 0.00 5.564% 410903222 139 RT Pasco WA 16,~~689~~137.5936 23,~~807~~359.2851 5.920% 700400796 140 IN Port Chester NY 15,~~504~~004.3117 0.00 5.540% 850500250 141 RT Rockford IL 13,059.99 0.00 4.863% 600875286 142 IN Los Angeles CA 14,~~994~~489.2181 45,~~561~~065.1555 5.450% 600875287 143 RT Oley PA 1514,~~386~~868.0795 4,~~456~~973.2941 5.600% 410902645 144 RT Various TX 15,~~835~~303.1888 4,~~159~~690.6191 5.910% 410903560 145 RT Livermore CA 1514,~~431~~920.9784 23,~~757~~268.3750 5.800% 410903502 146 SS Lancaster CA 14,~~577~~093.8697 23,~~984~~468.7261 5.480% 620903724 147 MF Hanford CA 1514,~~025~~527.5063 23,~~754~~251.1097 5.740% 700400757 148 MF New York NY 12,~~890~~475.8300 0.00 4.990% 700400908 149 IN Norwalk CT 13,~~769~~325.1700 0.00 5.330% 700400818 150 MF New York NY 12,~~606~~200.6700 0.00 4.880% 410903915 151 IN Monterey CA 15,~~949~~422.6586 2,~~385~~912.5029 6.180% 410903728 152 RT Artesia CA 14,~~779~~289.1847 23,~~708~~198.9566 5.740% 700400861 153 RT Ft Worth TX 14,~~559~~076.1136 23,~~776~~259.9368 5.660% 700400845 154 RT Lake Worth FL 1413,~~325~~843.6582 4,~~240~~722.5841 5.580% 410903341 155 MF Tacoma WA 13,~~516~~067.9483 23,~~937~~387.9001 5.340% 410903717 156 SS Fresno CA 14,~~862~~370.8194 23,~~512~~004.8774 5.930% 850500192 157 RT Cincinnati OH 12,636.75 0.00 5.229% 700400276 158 OF Lafayette CA 1413,~~231~~758.4484 23,~~830~~302.2989 5.730% 410903624 159 OF Sacramento CA 1413,~~447~~969.4450 2,~~399~~877.1610 5.950% 850500303 160 RT Oshkosh WI 11,414.68 0.00 4.863% 700400893 161 MF Columbus OH 12,~~995~~576.8967 0.00 5.390% 620903537 162 SS Green Valley AZ 13,~~636~~184.7464 23,~~579~~031.0010 5.680% 700400855 163 MF Jackson Heights NY 12,~~858~~443.5475 0.00 5.430% 410903557 164 IN Cerritos CA 1312,~~182~~757.7550 0.00 5.670% 410903413 165 MU San Leandro CA 13,~~777~~321.7276 2,~~323~~779.4541 5.950% 410903533 166 SS Glendora CA 12,~~667~~246.0585 2,~~495~~916.9515 5.570% 850500314 167 RT Westland MI 10,636.19 0.00 4.863% 700400887 168 SS River Oaks TX 13,~~948~~498.2833 0.00 6.230% 410903187 169 SS Pasadena CA 12,~~493~~090.00 0.00 5.580% 410903318 170 SS Sparks NV 11,~~823~~430.7175 23,~~614~~007.2117 5.300% 700400850 171 MF Woodstown NJ 1211,~~170~~765.0496 2,~~527~~931.2937 5.460% 410903456 172 IN Hickory Granite Fall NC 12,~~820~~396.7112 2,~~265~~690.4403 5.840% 410903793 173 RT Campbell CA 1211,~~343~~934.7888 2,~~237~~646.6050 5.745% 410903625 174 RT Tigard OR 1312,~~220~~783.2034 2,~~026~~463.6955 6.160% 410903679 175 OF Roseville MN 12,~~649~~230.4569 2,~~178~~597.9672 5.900% 850500246 176 RT Livonia MI 10,039.66 0.00 4.863% 620903108 177 MU Salinas CA 11,~~657~~281.9488 0.00 5.470% 700400830 178 OF Cortlandt NY 1211,~~010~~582.9984 89,~~628~~057.9712 5.660% 700400820 179 IN Houston TX 1110,~~151~~721.8973 1516,~~794~~224.2440 5.350% 620903723 180 RT Fridley MN 11,~~869~~476.9750 2,~~231~~625.9340 5.680% 410902732 181 MH Port Richey FL 11,~~756~~367.9841 2,~~172~~562.6320 5.700% 700400504 182 RT Shreveport LA 10,~~729~~372.5742 2,~~523~~880.3247 5.250% 700400874 183 IN Boise ID 11,~~771~~381.46 2,~~133~~523.69 5.780% 410903353 184 IN Littleton CO 11,~~979~~593.7833 0.00 5.920% 310903824 185 MF Austin TX 11,~~429~~060.2758 0.00 5.660% 410903585 186 IN Irvine CA 11,~~455~~075.6188 2,~~154~~533.0376 5.680% 700400886 187 SS Fort Worth TX 11,~~802~~421.3967 0.00 6.230% 700400804 188 RT Rowlett TX 1110,~~235~~863.6073 12,~~897~~269.9986 5.960% 410903373 189 RT West Sacramento CA 10,~~410~~060.8556 3,~~138~~488.5281 5.530% 410903810 190 RT Genesee Township MI 10,~~791~~434.6337 12,~~878~~235.3864 5.840% 410901715 191 SS Manteca CA 11,~~897~~505.9037 12,~~617~~010.6720 6.470% 410903534 192 SS Moreno Valley CA 109,~~074~~740.2006 12,~~968~~302.2236 5.590% 410903535 193 SS Fresno CA 109,~~074~~740.2006 12,~~968~~302.2236 5.590% 410903282 194 IN Sylmar CA 9,~~422~~109.2956 12,~~920~~233.9467 5.490% 410903738 195 IN Las Vegas NV 109,~~141~~754.4601 12,~~062~~450.6409 6.000% 850500309 196 RT Aurora IN 8,306.17 0.00 5.246% 410903661 197 SS Dunedin FL 98,~~131~~828.1127 12,~~776~~079.3923 5.600% 410903429 198 IN El Paso TX 98,~~271~~954.8302 34,~~833~~150.1697 5.860% 410903811 199 SS Longview TX 98,~~237~~909.4470 56,~~951~~279.9872 6.000% 600875288 200 RT New Albany IN 98,~~107~~805.0490 1,~~467~~768.6983 6.020% 850500223 201 RT Hixson TN 7,097.50 0.00 5.010% 410903430 202 OF Los Angeles CA 8,~~285~~018.6133 0.00 5.660% 700400803 203 IN Placentia CA 7,~~847~~586.0837 1,~~688~~949.3304 5.390% 410903591 204 MF Davis CA 87,~~085~~775.7376 10,~~473~~783.4441 5.630% 410903809 205 RT Elko NV 9,~~468~~152.2245 12,~~858~~174.9976 6.680% 410903343 206 IN Yuma AZ 8,~~491~~189.5391 5,~~485~~787.6527 6.060% 850500287 207 RT Madison IN 6,994.67 0.00 5.246% 620903746 208 RT Castle Rock CO 7,~~949~~693.7833 0.00 5.770% 620903296 209 IN Anaheim CA 7,~~743~~487.8806 1,~~491~~748.8971 5.650% 410903835 210 IN Lindon UT 87,~~142~~873.9673 1,~~310~~579.0932 6.010% 410903272 211 RT Fresno CA 76,~~176~~938.2012 1,~~416~~654.0816 5.580% 410901568 212 IN Commerce CA 8,~~323~~044.5607 2,~~035~~314.1766 6.480% 850500307 213 RT Canton GA 6,035.91 0.00 4.950% 410903653 214 RT Paris TN 7,~~640~~387.3993 1,~~174~~427.6511 6.130% 410903827 215 RT Rock Springs WY 76,~~062~~829.8675 1,~~000~~233.7485 6.320% 700400396 216 RT Chanhassen MN 6,~~593~~370.2286 12,~~934~~156.4985 6.000% 410903786 217 RT Avondale AZ 6,~~329~~125.1700 0.00 5.880% 410903768 218 OF Clovis CA 5,~~865~~671.0223 ~~897~~1,091.8463 6.140% 600875289 219 RT Greenwood Village CO 5,~~654~~453.5594 3,~~633~~834.8243 6.010% 620903655 220 RT Edgewater CO 5,~~608~~422.1984 ~~867~~1,052.1146 6.140% 600875290 221 RT San Antonio TX 5,~~424~~245.3531 ~~771~~950.9094 6.310% 620903795 222 IN Salinas CA 5,~~329~~153.5653 ~~795~~971.1316 6.200% Totals 87,~~052~~808,~~113~~957.6863 1,~~018~~151,~~701~~350.1398

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 700202606 N/A 03/08/2016 N 120,000,000.00 120,000,000.00 0506/08/2006 700202451 N/A 07/06/2010 N 103,~~136~~019,~~962~~236.9030 ~~103~~102,~~019~~886,~~236~~872.3040 0506/06/2006 850500298 N/A 10/01/2012 N 59,241,000.00 59,241,000.00 0607/01/2006 850500299 N/A 10/01/2012 N 2,499,000.00 2,499,000.00 0607/01/2006 850500300 N/A 10/01/2012 N 2,450,000.00 2,450,000.00 0607/01/2006 700400941 N/A 03/01/2016 N 39,~~918~~880,~~725~~854.3254 39,~~880~~836,~~854~~688.5468 0607/01/2006 310903747 N/A 02/01/2011 N 35,000,000.00 35,000,000.00 0607/01/2006 600875264 03/01/2016 03/01/2036 N 30,000,000.00 30,000,000.00 0506/10/2006 600875265 N/A 03/01/2016 N 29,~~940~~913,~~996~~633.6536 29,~~913~~881,~~633~~425.3607 0607/01/2006 310903101 11/01/2015 11/01/2035 N 29,000,000.00 29,000,000.00 0607/01/2006 850500275 N/A 01/01/2016 N 24,000,000.00 24,000,000.00 0607/01/2006 600875266 N/A 02/01/2021 N 22,~~901~~873,~~050~~125.0446 22,~~873~~841,~~125~~013.4663 0607/01/2006 600875261 N/A 03/01/2016 N 21,~~756~~736,~~371~~086.2921 21,~~736~~712,~~086~~328.2135 0607/01/2006 850500251 N/A 11/01/2020 N 21,200,000.00 21,200,000.00 0607/01/2006 700400838 N/A 12/01/2020 N 19,~~641~~570,~~056~~662.9145 19,~~570~~496,~~662~~944.4563 0607/01/2006 850500156 N/A 05/01/2015 N 19,500,000.00 19,500,000.00 0607/01/2006 600875267 N/A 06/01/2015 N 19,500,000.00 19,500,000.00 0607/01/2006 850500175 N/A 06/01/2015 N 18,500,000.00 18,500,000.00 0607/01/2006 850500325 N/A 04/01/2011 N 17,250,000.00 17,250,000.00 0607/01/2006 850202103 07/01/2020 07/01/2035 N 16,960,000.00 16,960,000.00 0607/01/2006 700202757 N/A 03/01/2016 N 14,240,000.00 14,240,000.00 0607/01/2006 700202758 N/A 03/01/2016 N 2,160,000.00 2,160,000.00 0607/01/2006 310903559 N/A 04/01/2016 N 16,120,000.00 16,120,000.00 0506/01/2006 700202759 N/A 03/01/2016 N 15,~~953~~931,~~611~~496.4159 15,~~931~~906,~~496~~778.5943 0607/01/2006 850500306 02/01/2016 02/01/2036 N 15,~~944~~929,~~473~~038.91 15,~~929~~911,~~038~~109.9197 0507/01/2006 310903752 02/01/2016 02/01/2032 N 15,575,000.00 15,575,000.00 0607/01/2006 850500313 N/A 03/01/2016 N 15,000,000.00 15,000,000.00 0607/01/2006 600875268 N/A 03/01/2016 N 14,~~970~~957,~~882~~406.9635 14,~~957~~941,~~406~~482.3553 0607/01/2006 850500304 N/A 02/01/2011 N 14,470,000.00 14,470,000.00 0607/01/2006 600875269 03/01/2016 03/01/2041 N 14,150,000.00 14,150,000.00 0607/01/2006 600875270 N/A 04/03/2016 N 13,~~977~~957,~~962~~932.0266 13,~~957~~935,~~932~~704.6633 0507/03/2006 610902795 02/01/2016 02/01/2036 N 13,~~453~~441,~~848~~101.1469 13,~~441~~426,~~101~~218.6930 06/01/2006 850500324 N/A 04/01/2021 N 12,~~981~~965,~~527~~161.6913 12,~~965~~946,~~161~~511.1373 0607/01/2006 310903059 N/A 10/01/2015 N 12,~~762~~743,~~090~~414.5940 12,~~743~~722,~~414~~691.4074 0607/01/2006 850201706 N/A 06/01/2015 N 12,~~671~~652,~~639~~407.4062 12,~~652~~631,~~407~~082.6256 0607/01/2006 700400892 N/A 01/01/2016 N 12,500,000.00 12,500,000.00 0607/01/2006 850202456 N/A 02/01/2016 N 12,290,000.00 12,290,000.00 0607/01/2006 600875271 N/A 02/01/2021 N 12,~~191~~174,~~587~~482.6808 12,~~174~~155,~~482~~393.0813 0607/01/2006 310903704 N/A 03/01/2016 N 11,~~976~~966,~~757~~003.4033 11,~~966~~953,~~003~~288.3319 0607/01/2006 530902207 N/A 03/01/2016 N 11,~~975~~964,~~827~~578.5404 11,~~964~~951,~~578~~426.0482 0507/01/2006 850500268 N/A 12/01/2015 N 11,911,250.00 11,911,250.00 0607/01/2006 700400938 N/A 03/01/2016 N 11,000,000.00 11,000,000.00 0607/01/2006 310903678 N/A 01/01/2016 N 11,000,000.00 11,000,000.00 0607/01/2006 850500302 N/A 02/01/2011 N 10,992,000.00 10,992,000.00 0607/01/2006 600875272 N/A 02/01/2016 N 10,500,000.00 10,500,000.00 0607/01/2006 600875273 N/A 04/01/2016 N 10,500,000.00 10,500,000.00 0607/01/2006 700400930 N/A 02/01/2016 N 10,500,000.00 10,500,000.00 0607/01/2006 310903764 N/A 02/01/2012 N 10,~~424~~400,~~085~~612.3850 10,~~400~~375,~~612~~501.5029 0607/01/2006 600875274 N/A 04/03/2016 N 10,400,000.00 10,400,000.00 0507/03/2006 310903098 N/A 02/01/2016 N 10,~~165~~155,~~010~~332.4750 10,~~155~~144,~~332~~045.5057 0607/01/2006 600875275 N/A 03/01/2016 N 9,~~979~~969,~~372~~740.7490 9,~~969~~958,~~740~~554.9055 0607/01/2006 600875276 N/A 03/01/2018 N 9,750,000.00 9,750,000.00 0607/01/2006 310902226 N/A 03/01/2015 N 9,~~544~~533,~~603~~979.6003 9,~~533~~521,~~979~~937.0398 0607/01/2006 850500211 N/A 09/01/2015 N 9,~~480~~466,~~819~~689.6610 9,~~466~~451,~~689~~054.1040 0607/01/2006 310903814 N/A 03/01/2011 N 9,~~174~~161,~~177~~911.5004 9,~~161~~148,~~911~~099.0428 0607/01/2006 850500280 N/A 01/01/2021 N 8,~~464~~457,~~900~~393.6588 8,~~457~~448,~~393~~475.8845 0607/01/2006 310903817 N/A 02/01/2016 N 8,~~459~~447,~~582~~757.5746 8,~~447~~434,~~757~~551.4644 0607/01/2006 600875277 N/A 02/01/2018 N 8,200,000.00 8,200,000.00 0607/01/2006 850500291 N/A 02/01/2013 N 8,100,000.00 8,100,000.00 0607/01/2006 310903813 N/A 03/01/2011 N 8,~~027~~016,~~405~~672.3115 8,~~016~~004,~~672~~586.1586 0607/01/2006 310903490 N/A 01/01/2016 N 7,~~652~~641,~~202~~298.6340 7,~~641~~629,~~298~~159.4059 0607/01/2006 310903716 N/A 02/01/2011 N 7,600,000.00 7,600,000.00 0607/01/2006 700400940 N/A 03/01/2016 N 7,~~579~~569,~~032~~091.1946 7,~~569~~557,~~091~~853.4617 0607/01/2006 310903763 N/A 02/01/2016 N 7,~~375~~368,~~341~~609.9354 7,~~368~~360,~~609~~675.5430 0607/01/2006 310903877 N/A 03/01/2016 N 7,350,000.00 7,350,000.00 0607/01/2006 850500270 N/A 01/01/2011 N 7,325,000.00 7,325,000.00 0607/01/2006 850500293 N/A 02/01/2016 N 7,260,000.00 7,260,000.00 0607/01/2006 310903546 N/A 02/01/2016 N 7,~~170~~161,~~186~~904.7764 7,~~161~~152,~~904~~258.6430 0607/01/2006 310903834 N/A 03/01/2016 N 7,100,000.00 7,100,000.00 0507/01/2006 600875278 N/A 02/01/2016 N 7,020,000.00 7,020,000.00 0607/01/2006 310903871 N/A 03/01/2016 N 6,~~986~~980,~~883~~845.0737 6,~~980~~973,~~845~~634.3791 0607/01/2006 850500305 N/A 02/01/2016 N 6,~~977~~970,~~019~~788.2118 6,~~970~~963,~~788~~403.1856 0607/01/2006 600875279 N/A 04/01/2016 N 6,~~784~~770,~~895~~806.1284 6,~~770~~755,~~806~~561.8435 0607/01/2006 850202101 07/01/2020 07/01/2035 N 6,584,000.00 6,584,000.00 0607/01/2006 700400812 N/A 12/01/2015 N 6,~~350~~341,~~695~~471.09 6,~~341~~331,~~471~~234.0957 0607/01/2006 310903903 02/01/2016 02/01/2032 N 6,300,000.00 6,300,000.00 0607/01/2006 600875280 N/A 03/01/2016 N 6,000,000.00 6,000,000.00 0607/01/2006 850500288 N/A 01/01/2016 N 5,~~974~~968,~~039~~403.6102 5,~~968~~961,~~403~~810.0283 0607/01/2006 310903719 N/A 02/01/2016 N 5,~~950~~945,~~511~~240.0093 5,~~945~~938,~~240~~981.9360 0607/01/2006 850500301 N/A 02/01/2016 N 5,900,000.00 5,900,000.00 0607/01/2006 850500285 N/A 01/01/2011 N 5,760,000.00 5,760,000.00 0607/01/2006 600875281 N/A 04/01/2016 N 5,650,000.00 5,650,000.00 0607/01/2006 600875262 N/A 01/01/2016 N 5,600,000.00 5,600,000.00 0607/01/2006 310903540 N/A 01/01/2016 N 5,~~575~~570,~~815~~567.7282 5,~~570~~564,~~567~~426.8248 0607/01/2006 310903864 N/A 04/01/2016 N 5,~~394~~389,~~468~~786.1901 5,~~389~~384,~~786~~204.0141 0607/01/2006 700400446 N/A 06/01/2020 N 5,300,000.00 5,300,000.00 0607/01/2006 700400875 N/A 01/01/2016 N 5,300,000.00 5,300,000.00 0607/01/2006 310903761 N/A 02/01/2016 N 5,240,000.00 5,240,000.00 0607/01/2006 700400816 N/A 12/01/2015 N 5,~~073~~068,~~320~~541.1430 5,~~068~~062,~~541~~946.3063 0607/01/2006 850500297 N/A 02/01/2016 N 5,000,000.00 5,000,000.00 0607/01/2006 850202449 N/A 02/01/2016 N 5,000,000.00 5,000,000.00 0607/01/2006 410903262 N/A 01/01/2016 N 5,000,000.00 5,000,000.00 0607/01/2006 410903789 N/A 03/01/2016 N 4,~~989~~985,~~971~~307.6856 4,~~985~~979,~~307~~848.5631 0607/01/2006 310903838 N/A 03/01/2011 N 4,~~989~~984,~~664~~836.2049 4,~~984~~979,~~836~~232.4991 0608/01/2006 410903675 N/A 02/01/2016 N 4,~~983~~978,~~109~~469.8260 4,~~978~~973,~~469~~028.6031 0607/01/2006 410903847 N/A 03/01/2016 N 4,~~980~~975,~~356~~895.1251 4,~~975~~970,~~895~~618.5105 0607/01/2006 850202755 N/A 02/01/2016 N 4,~~977~~970,~~239~~678.2022 4,~~970~~963,~~678~~262.2208 0607/01/2006 310903594 01/01/2016 01/01/2036 N 4,~~928~~924,~~862~~291.3170 4,~~924~~918,~~291~~923.7020 0607/01/2006 850500318 N/A 04/01/2016 N 4,~~643~~637,~~304~~350.4399 4,~~637~~630,~~350~~592.9903 0607/01/2006 700400889 N/A 01/01/2016 N 4,~~629~~625,~~538~~073.8334 4,~~625~~619,~~073~~878.3477 0607/01/2006 410901717 N/A 12/01/2015 N 4,~~629~~626,~~652~~183.5081 4,~~626~~621,~~183~~859.8111 0607/01/2006 410903751 N/A 03/01/2016 N 4,~~516~~512,~~254~~209.8187 4,~~512~~507,~~209~~424.8721 06/01/2006 310903091 N/A 02/01/2016 N 4,~~513~~509,~~700~~102.9663 4,~~509~~503,~~102~~824.6364 0607/01/2006 700400895 N/A 01/01/2016 N 4,500,000.00 4,500,000.00 0607/01/2006 600875282 N/A 03/01/2016 N 4,~~491~~487,~~303~~280.1253 4,~~487~~482,~~280~~521.5330 0607/01/2006 410901716 N/A 12/01/2015 N 4,~~481~~477,~~033~~840.9981 4,~~477~~473,~~840~~797.8110 0607/01/2006 310903339 N/A 01/01/2026 N 4,~~462~~453,~~777~~346.3936 4,~~453~~443,~~346~~864.3664 0607/01/2006 410903263 N/A 01/01/2016 N 4,470,000.00 4,470,000.00 0607/01/2006 410901714 N/A 12/01/2015 N 4,~~251~~248,~~315~~130.3109 4,~~248~~244,~~130~~158.0981 0607/01/2006 410903781 N/A 02/01/2016 N 4,250,000.00 4,250,000.00 0607/01/2006 410903313 N/A 01/01/2016 N 4,~~181~~177,~~725~~750.2550 4,~~177~~173,~~750~~110.5030 0607/01/2006 700400815 N/A 12/01/2015 N 4,~~077~~073,~~818~~814.4947 4,~~073~~069,~~814~~173.4777 0607/01/2006 410903744 N/A 03/01/2011 N 4,060,000.00 4,060,000.00 0607/01/2006 700400894 N/A 01/01/2016 N 4,000,000.00 4,000,000.00 0607/01/2006 600875263 N/A 12/01/2015 N 4,000,000.00 4,000,000.00 0607/01/2006 620903461 N/A 01/01/2016 N 4,000,000.00 4,000,000.00 0607/01/2006 600875283 N/A 03/01/2016 N 3,~~988~~983,~~520~~054.5500 3,~~983~~976,~~054~~929.0097 0607/01/2006 700400928 N/A 02/01/2016 N 3,~~985~~981,~~850~~886.8935 3,~~981~~977,~~886~~310.3565 0607/01/2006 700400911 N/A 02/01/2016 N 3,~~985~~981,~~705~~683.5568 3,~~981~~977,~~683~~057.6826 0607/01/2006 700400846 N/A 01/01/2016 N 3,~~975~~969,~~207~~553.5949 3,~~969~~963,~~553~~256.4994 0607/01/2006 700400774 N/A 11/01/2020 N 3,~~973~~969,~~126~~065.4690 3,~~969~~964,~~065~~400.9020 06/01/2006 700400671 N/A 10/01/2015 N 3,950,000.00 3,950,000.00 0607/01/2006 410903720 N/A 02/01/2016 N 3,~~907~~904,~~420~~046.3490 3,~~904~~900,~~046~~013.9015 0607/01/2006 410903656 N/A 02/01/2016 N 3,~~887~~883,~~159~~672.1467 3,~~883~~879,~~672~~545.6731 0507/01/2006 700400793 N/A 11/01/2015 N 3,~~876~~872,~~426~~955.7705 3,~~872~~868,~~955~~835.0538 0607/01/2006 310903917 04/01/2016 04/01/2036 N 3,~~795~~792,~~994~~571.7857 3,~~792~~788,~~571~~531.57 06 07/01/2006 850202096 07/01/2020 07/01/2035 N 3,760,000.00 3,760,000.00 0607/01/2006 700400847 N/A 01/01/2016 N 3,~~734~~731,~~462~~135.2334 3,~~731~~727,~~135~~187.3451 0506/01/2006 700400837 N12/A01/2015 12/01/~~2015~~2035 N 3,~~579~~576,~~705~~009.9385 3,~~576~~571,~~009~~775.8556 0607/01/2006 850500244 N/A 11/01/2012 N 3,549,600.00 3,549,600.00 0607/01/2006 410903520 N/A 02/01/2016 N 3,500,000.00 3,500,000.00 0607/01/2006 410903248 N/A 01/01/2016 N 3,~~485~~482,~~277~~109.4839 3,~~482~~478,~~109~~369.3945 0607/01/2006 850500286 N/A 01/01/2011 N 3,475,000.00 3,475,000.00 0607/01/2006 600875284 N/A 03/01/2016 N 3,~~418~~415,~~278~~162.4732 3,~~415~~411,~~162~~492.3209 0607/01/2006 600875285 N/A 02/01/2016 N 3,400,000.00 3,400,000.00 0607/01/2006 410903669 N/A 04/01/2021 N 3,~~388~~377,~~308~~124.8700 3,~~377~~365,~~124~~318.0049 0607/01/2006 410903743 N/A 02/01/2016 N 3,~~377~~370,~~060~~083.3740 3,~~370~~362,~~083~~515.4068 0607/01/2006 700400839 N/A 12/01/2015 N 3,380,000.00 3,380,000.00 0607/01/2006 410902592 N/A 04/01/2016 N 3,~~335~~331,~~355~~265.6834 3,~~331~~326,~~265~~575.3460 0607/01/2006 850500315 N/A 03/01/2016 N 3,300,000.00 3,300,000.00 0607/01/2006 410903222 N/A 03/01/2016 N 3,~~273~~271,~~894~~087.6133 3,~~271~~267,~~087~~727.3382 0607/01/2006 700400796 N/A 12/01/2010 N 3,250,000.00 3,250,000.00 0607/01/2006 850500250 N/A 11/01/2012 N 3,222,700.00 3,222,700.00 0607/01/2006 600875286 N/A 04/01/2016 N 3,~~194~~190,~~977~~416.9782 3,~~190~~185,~~416~~351.8227 0607/01/2006 600875287 N/A 03/01/2016 N 3,~~190~~186,~~659~~202.1485 3,~~186~~181,~~202~~229.8544 0607/01/2006 410902645 N/A 01/01/2016 N 3,~~111~~107,~~545~~386.8322 3,~~107~~102,~~386~~695.2231 0607/01/2006 410903560 N/A 02/01/2016 N 3,~~089~~087,~~828~~070.0366 3,~~087~~083,~~070~~802.6616 0607/01/2006 410903502 N/A 02/01/2016 N 3,~~089~~086,~~256~~271.4977 3,~~086~~082,~~271~~803.7716 0607/01/2006 620903724 N/A 02/01/2016 N 3,~~039~~037,~~888~~134.8777 3,~~037~~033,~~134~~882.7780 0607/01/2006 700400757 N/A 11/01/2015 N 3,000,000.00 3,000,000.00 06/01/2006 700400908 N/A 02/01/2016 N 3,000,000.00 3,000,000.00 0607/01/2006 700400818 N/A 12/01/2015 N 3,000,000.00 3,000,000.00 0607/01/2006 410903915 N/A 04/01/2016 N 2,~~997~~994,~~114~~729.8535 2,~~994~~991,~~729~~817.35 06 07/01/2006 410903728 N/A 02/01/2016 N 2,~~990~~987,~~054~~345.6368 2,~~987~~984,~~345~~147.6802 0607/01/2006 700400861 N/A 01/01/2016 N 2,~~987~~984,~~165~~388.1825 2,~~984~~981,~~388~~128.2557 0607/01/2006 700400845 N/A 01/01/2016 N 2,~~981~~977,~~405~~165.6810 2,~~977~~972,~~165~~442.1069 0607/01/2006 410903341 N/A 02/01/2016 N 2,~~939~~936,~~529~~591.4252 2,~~936~~933,~~591~~204.5251 0607/01/2006 410903717 N/A 02/01/2016 N 2,~~910~~908,~~629~~116.4255 2,~~908~~905,~~116~~111.5581 0607/01/2006 850500192 08/01/2012 08/01/2035 N 2,900,000.00 2,900,000.00 0507/01/2006 700400276 N/A 02/01/2015 N 2,~~884~~881,~~263~~433.3910 2,~~881~~878,~~433~~130.1021 0607/01/2006 410903624 N/A 03/01/2016 N 2,~~819~~817,~~776~~377.5337 2,~~817~~814,~~377~~500.3727 0607/01/2006 850500303 N/A 02/01/2013 N 2,816,700.00 2,816,700.00 0607/01/2006 700400893 N/A 01/01/2016 N 2,800,000.00 2,800,000.00 0607/01/2006 620903537 N/A 01/01/2016 N 2,~~788~~785,~~065~~486.78 2,~~785~~782,~~486~~455.7868 0607/01/2006 700400855 N/A 01/01/2016 N 2,750,000.00 2,750,000.00 0607/01/2006 410903557 N/A 01/01/2016 N 2,700,000.00 2,700,000.00 0607/01/2006 410903413 N/A 01/01/2016 N 2,~~689~~686,~~064~~740.1166 2,~~686~~683,~~740~~961.6625 0607/01/2006 410903533 N/A 02/01/2016 N 2,~~640~~638,~~956~~460.0207 2,~~638~~635,~~460~~543.0792 0607/01/2006 850500314 N/A 03/01/2013 N 2,624,600.00 2,624,600.00 0607/01/2006 700400887 N/A 01/01/2011 N 2,600,000.00 2,600,000.00 0607/01/2006 410903187 N/A 11/01/2015 N 2,600,000.00 2,600,000.00 06/01/2006 410903318 N/A 02/01/2016 N 2,~~590~~588,~~708~~094.6241 2,~~588~~585,~~094~~087.4124 0607/01/2006 700400850 N/A 01/01/2016 N 2,~~588~~585,~~451~~924.9970 2,~~585~~582,~~924~~993.7033 0607/01/2006 410903456 N/A 01/01/2016 N 2,~~549~~547,~~412~~147.9147 2,~~547~~544,~~147~~457.4744 0607/01/2006 410903793 N/A 03/01/2016 N 2,~~495~~492,~~163~~925.1050 2,~~492~~490,~~925~~279.5000 0607/01/2006 410903625 N/A 02/01/2016 N 2,~~492~~490,~~287~~260.1546 2,~~490~~487,~~260~~796.4691 0607/01/2006 410903679 N/A 01/01/2016 N 2,~~489~~487,~~777~~598.7579 2,~~487~~485,~~598~~001.7907 0607/01/2006 850500246 N/A 11/01/2012 N 2,477,400.00 2,477,400.00 0607/01/2006 620903108 N/A 11/01/2015 N 2,475,000.00 2,475,000.00 0607/01/2006 700400830 N/A 01/01/2021 N 2,~~464~~455,~~355~~726.4649 2,~~455~~446,~~726~~669.4937 0607/01/2006 700400820 N/A 12/01/2015 N 2,~~420~~404,~~668~~874.9975 2,~~404~~388,~~874~~650.7535 0607/01/2006 620903723 N/A 02/01/2016 N 2,~~426~~424,~~844~~612.4754 2,~~424~~421,~~612~~987.5414 0607/01/2006 410902732 N/A 03/01/2016 N 2,~~395~~393,~~310~~137.5794 2,~~393~~390,~~137~~575.9474 06/01/2006 700400504 N/A 07/01/2015 N 2,~~373~~370,~~361~~837.1280 2,~~370~~367,~~837~~957.8033 0607/01/2006 700400874 N/A 01/01/2016 N 2,~~365~~362,~~066~~932.0738 2,~~362~~360,~~932~~408.3869 0607/01/2006 410903353 N/A 01/01/2016 N 2,350,000.00 2,350,000.00 0607/01/2006 310903824 N/A 02/01/2016 N 2,345,000.00 2,345,000.00 0607/01/2006 410903585 N/A 02/01/2016 N 2,~~342~~339,~~129~~975.1512 2,~~339~~337,~~975~~441.1236 0607/01/2006 700400886 N/A 01/01/2011 N 2,200,000.00 2,200,000.00 0607/01/2006 700400804 N/A 12/01/2015 N 2,~~189~~187,~~226~~328.5758 2,~~187~~185,~~328~~058.5872 0607/01/2006 410903373 N/A 01/01/2016 N 2,~~186~~183,~~261~~122.1058 2,~~183~~179,~~122~~633.5877 0607/01/2006 410903810 N/A 03/01/2016 N 2,~~145~~144,~~926~~048.3800 2,~~144~~141,~~048~~812.0036 0607/01/2006 410901715 N/A 12/01/2015 N 2,~~135~~133,~~535~~918.7306 2,~~133~~131,~~918~~907.0686 0607/01/2006 410903534 N/A 02/01/2016 N 2,~~092~~090,~~857~~889.5028 2,~~090~~088,~~889~~586.2892 0607/01/2006 410903535 N/A 02/01/2016 N 2,~~092~~090,~~857~~889.5028 2,~~090~~088,~~889~~586.2892 0607/01/2006 410903282 N/A 02/01/2016 N 1,~~993~~991,~~080~~159.5460 1,~~991~~988,~~159~~925.6093 0607/01/2006 410903738 N/A 02/01/2016 N 1,~~962~~950,~~863~~801.8319 1,~~950~~938,~~801~~351.1910 0607/01/2006 850500309 03/01/2013 03/01/2036 N 1,900,000.00 1,900,000.00 0607/01/2006 410903661 N/A 02/01/2016 N 1,~~893~~891,~~548~~772.7738 1,~~891~~889,~~772~~693.3815 0607/01/2006 410903429 N/A 02/01/2016 N 1,~~837~~833,~~421~~588.4630 1,~~833~~829,~~588~~437.3033 0607/01/2006 410903811 N/A 03/01/2016 N 1,~~787~~781,~~891~~939.7173 1,~~781~~775,~~939~~660.7301 0607/01/2006 600875288 N/A 03/01/2016 N 1,~~756~~755,~~796~~328.2354 1,~~755~~753,~~328~~559.5471 0607/01/2006 850500223 N/A 10/01/2010 N 1,700,000.00 1,700,000.00 0607/01/2006 410903430 N/A 01/01/2013 N 1,700,000.00 1,700,000.00 0607/01/2006 700400803 N/A 12/01/2015 N 1,~~690~~688,~~675~~987.4310 1,~~688~~687,~~987~~038.10 06 07/01/2006 410903591 N/A 02/01/2016 N 1,~~667~~657,~~829~~356.4400 1,~~657~~646,~~356~~572.0059 0607/01/2006 410903809 N/A 03/01/2011 N 1,~~646~~644,~~011~~152.5354 1,~~644~~641,~~152~~977.5478 0607/01/2006 410903343 N/A 01/01/2021 N 1,~~627~~621,~~249~~763.5489 1,~~621~~615,~~763~~976.8962 0607/01/2006 850500287 01/01/2013 01/01/2036 N 1,600,000.00 1,600,000.00 0507/01/2006 620903746 N/A 02/01/2016 N 1,600,000.00 1,600,000.00 0607/01/2006 620903296 N/A 12/01/2015 N 1,~~591~~590,~~663~~171.0415 1,~~590~~588,~~171~~422.1544 0607/01/2006 410903835 N/A 04/01/2016 N 1,~~573~~572,~~435~~124.0899 1,~~572~~570,~~124~~545.9967 0607/01/2006 410903272 N/A 01/01/2016 N 1,~~493~~492,~~485~~069.5143 1,~~492~~490,~~069~~415.4327 0607/01/2006 410901568 N/A 07/01/2014 N 1,~~491~~489,~~677~~641.1093 1,~~489~~487,~~641~~327.9327 0607/01/2006 850500307 N/A 02/01/2011 N 1,463,250.00 1,463,250.00 0607/01/2006 410903653 N/A 03/01/2016 N 1,~~447~~446,~~425~~250.0641 1,~~446~~444,~~250~~823.4130 0607/01/2006 410903827 N/A 03/01/2016 N 1,~~297~~296,~~789~~788.1541 1,~~296~~295,~~788~~554.4156 0607/01/2006 700400396 N/A 05/01/2029 N 1,~~276~~274,~~106~~172.6314 1,~~274~~272,~~172~~015.1429 0607/01/2006 410903786 N/A 03/01/2016 N 1,250,000.00 1,250,000.00 0607/01/2006 410903768 N/A 03/01/2016 N 1,~~109~~108,~~281~~383.0723 1,~~108~~107,~~383~~291.2360 0607/01/2006 600875289 N/A 03/01/2021 N 1,~~092~~088,~~607~~973.2341 1,~~088~~085,~~973~~138.4198 0607/01/2006 620903655 N/A 02/01/2016 N 1,~~060~~059,~~706~~839.1302 1,~~059~~058,~~839~~786.0256 0607/01/2006 600875290 N/A 03/01/2016 N ~~998,295.43~~ 997,523.53 06996,572.59 07/01/2006 620903795 N/A 03/01/2016 N ~~998,252.12~~ 997,456.99 06996,485.83 07/01/2006 Totals 1,~~703~~702,~~556~~537,~~100~~398.0290 1,~~702~~701,~~537~~386,~~398~~047.9096

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 700202606 1 Office Wayne PA 120,000,000.00 700202451 2 Retail Lynnwood WA ~~103~~102,~~019~~886,~~236~~872.3040 850500298 3A Retail Various Various 59,241,000.00 850500299 3B Retail Temecula CA 2,499,000.00 850500300 3C Retail Bakersfield CA 2,450,000.00 700400941 4 Office Los Angeles CA 39,~~880~~836,~~854~~688.5468 310903747 5 Office Fairfax VA 35,000,000.00 600875264 6 Other New York NY 30,000,000.00 600875265 7 Office Nashville TN 29,~~913~~881,~~633~~425.3607 310903101 8 Lodging New York NY 29,000,000.00 850500275 9 Mixed Use Totowa NJ 24,000,000.00 600875266 10 Retail Hopewell NJ 22,~~873~~841,~~125~~013.4663 600875261 11 Lodging Sacramento CA 21,~~736~~712,~~086~~328.2135 850500251 12 Retail San Jose CA 21,200,000.00 700400838 13 Office Tarrytown NY 19,~~570~~496,~~662~~944.4563 850500156 14 Lodging New York NY 19,500,000.00 600875267 15 Retail Atlanta GA 19,500,000.00 850500175 16 Lodging New York NY 18,500,000.00 850500325 17 Retail Bangor ME 17,250,000.00 850202103 18 Multi-Family Edgewater Park NJ 16,960,000.00 700202757 19 Multi-Family Morgantown WV 14,240,000.00 700202758 20 Multi-Family Morgantown WV 2,160,000.00 310903559 21 Retail Newbury Park CA 16,120,000.00 700202759 22 Lodging Orlando FL 15,~~931~~906,~~496~~778.5943 850500306 23 Industrial Newark NJ 15,~~929~~911,~~038~~109.9197 310903752 24 Lodging Langhorne PA 15,575,000.00 850500313 25 Office Various CA 15,000,000.00 600875268 26 Office Goleta CA 14,~~957~~941,~~406~~482.3553 850500304 27 Office Suffolk VA 14,470,000.00 600875269 28 Retail Lilburn GA 14,150,000.00 600875270 29 Industrial Louisville KY 13,~~957~~935,~~932~~704.6633 610902795 30 Retail Waynesboro VA 13,~~441~~426,~~101~~218.6930 850500324 31 Retail Webster NY 12,~~965~~946,~~161~~511.1373 310903059 32 Lodging Fargo ND 12,~~743~~722,~~414~~691.4074 850201706 33 Lodging Dania Beach FL 12,~~652~~631,~~407~~082.6256 700400892 34 Retail Westerly RI 12,500,000.00 850202456 35 Retail Paramus NJ 12,290,000.00 600875271 36 Retail Salisbury MD 12,~~174~~155,~~482~~393.0813 310903704 37 Multi-Family Brea CA 11,~~966~~953,~~003~~288.3319 530902207 38 Multi-Family Seattle WA 11,~~964~~951,~~578~~426.0482 850500268 39 Retail Rolling Meadows IL 11,911,250.00 700400938 40 Office Providence RI 11,000,000.00 310903678 41 Mobile Home Park Monroe MI 11,000,000.00 850500302 42 Retail Grand Prairie TX 10,992,000.00 600875272 43 Office Melbourne FL 10,500,000.00 600875273 44 Industrial Nashville TN 10,500,000.00 700400930 45 Retail Kansas City MO 10,500,000.00 310903764 46 Mobile Home Park Clinton Township MI 10,~~400~~375,~~612~~501.5029 600875274 47 Multi-Family Columbus OH 10,400,000.00 310903098 48 Industrial City of Industry CA 10,~~155~~144,~~332~~045.5057 600875275 49 Retail Fresno CA 9,~~969~~958,~~740~~554.9055 600875276 50 Retail Woburn MA 9,750,000.00 310902226 51 Mobile Home Park Whitmore Lake MI 9,~~533~~521,~~979~~937.0398 850500211 52 Lodging Carlsbad CA 9,~~466~~451,~~689~~054.1040 310903814 53 Self Storage Sun Valley CA 9,~~161~~148,~~911~~099.0428 850500280 54 Mixed Use Santa Monica CA 8,~~457~~448,~~393~~475.8845 310903817 55 Lodging Arlington VA 8,~~447~~434,~~757~~551.4644 600875277 56 Retail Madison WI 8,200,000.00 850500291 57 Retail Hyde Park NY 8,100,000.00 310903813 58 Self Storage La Verne CA 8,~~016~~004,~~672~~586.1586 310903490 59 Lodging Eden Prairie MN 7,~~641~~629,~~298~~159.4059 310903716 60 Retail Palm Desert CA 7,600,000.00 700400940 61 Industrial Deerfield Beach FL 7,~~569~~557,~~091~~853.4617 310903763 62 Multi-Family Vancouver WA 7,~~368~~360,~~609~~675.5430 310903877 63 Office Encino CA 7,350,000.00 850500270 64 Retail Largo FL 7,325,000.00 850500293 65 Retail Tucson AZ 7,260,000.00 310903546 66 Lodging Auburn CA 7,~~161~~152,~~904~~258.6430 310903834 67 Office Phoenix AZ 7,100,000.00 600875278 68 Multi-Family Phoenix AZ 7,020,000.00 310903871 69 Retail Hillsboro OR 6,~~980~~973,~~845~~634.3791 850500305 70 Retail St Thomas VI 6,~~970~~963,~~788~~403.1856 600875279 71 Multi-Family Hackettstown NJ 6,~~770~~755,~~806~~561.8435 850202101 72 Multi-Family Randallstown MD 6,584,000.00 700400812 73 Lodging St Augustine FL 6,~~341~~331,~~471~~234.0957 310903903 74 Lodging Moosic PA 6,300,000.00 600875280 75 Office Poway CA 6,000,000.00 850500288 76 Industrial Anaheim CA 5,~~968~~961,~~403~~810.0283 310903719 77 Self Storage Palm Desert CA 5,~~945~~938,~~240~~981.9360 850500301 78 Retail Woodbridge NJ 5,900,000.00 850500285 79 Industrial Conroe TX 5,760,000.00 600875281 80 Industrial Moody AL 5,650,000.00 600875262 81 Office Lexington KY 5,600,000.00 310903540 82 Retail Tucson AZ 5,~~570~~564,~~567~~426.8248 310903864 83 Industrial Boise ID 5,~~389~~384,~~786~~204.0141 700400446 84 Multi-Family New York NY 5,300,000.00 700400875 85 Retail Boise ID 5,300,000.00 310903761 86 Multi-Family Austin TX 5,240,000.00 700400816 87 Lodging St Charles MO 5,~~068~~062,~~541~~946.3063 850500297 88 Retail San Ramon CA 5,000,000.00 850202449 89 Other Las Vegas NV 5,000,000.00 410903262 90 Self Storage Somerville MA 5,000,000.00 410903789 91 Other San Francisco CA 4,~~985~~979,~~307~~848.5631 310903838 92 Office Westlake Village CA 4,~~984~~979,~~836~~232.4991 410903675 93 Multi-Family Hayward CA 4,~~978~~973,~~469~~028.6031 410903847 94 Retail Burbank CA 4,~~975~~970,~~895~~618.5105 850202755 95 Lodging Burbank CA 4,~~970~~963,~~678~~262.2208 310903594 96 Retail Chicago IL 4,~~924~~918,~~291~~923.7020 850500318 97 Retail Folsom CA 4,~~637~~630,~~350~~592.9903 700400889 98 Retail Danville CA 4,~~625~~619,~~073~~878.3477 410901717 99 Self Storage Daly City CA 4,~~626~~621,~~183~~859.8111 410903751 100 Industrial Castroville CA 4,~~512~~507,~~209~~424.8721 310903091 101 Industrial Corona CA 4,~~509~~503,~~102~~824.6364 700400895 102 Multi-Family Trotwood OH 4,500,000.00 600875282 103 Industrial Mesa AZ 4,~~487~~482,~~280~~521.5330 410901716 104 Self Storage Salinas CA 4,~~477~~473,~~840~~797.8110 310903339 105 Lodging Scottsdale AZ 4,~~453~~443,~~346~~864.3664 410903263 106 Self Storage Boston MA 4,470,000.00 410901714 107 Self Storage Modesto CA 4,~~248~~244,~~130~~158.0981 410903781 108 Multi-Family Rohnert Park CA 4,250,000.00 410903313 109 Retail Woodbridge VA 4,~~177~~173,~~750~~110.5030 700400815 110 Lodging Wausau WI 4,~~073~~069,~~814~~173.4777 410903744 111 Retail San Mateo CA 4,060,000.00 700400894 112 Multi-Family Columbus OH 4,000,000.00 600875263 113 Mobile Home Park Lansing MI 4,000,000.00 620903461 114 Self Storage Garden Grove CA 4,000,000.00 600875283 115 Retail Odenton MD 3,~~983~~976,~~054~~929.0097 700400928 116 Mobile Home Park Red Hill PA 3,~~981~~977,~~886~~310.3565 700400911 117 Industrial Ventura CA 3,~~981~~977,~~683~~057.6826 700400846 118 Retail Greenacres FL 3,~~969~~963,~~553~~256.4994 700400774 119 Multi-Family Spring Valley NY 3,~~969~~964,~~065~~400.9020 700400671 120 Multi-Family New York NY 3,950,000.00 410903720 121 Self Storage Santa Rosa CA 3,~~904~~900,~~046~~013.9015 410903656 122 Mixed Use Seattle WA 3,~~883~~879,~~672~~545.6731 700400793 123 Office Mt Kisco NY 3,~~872~~868,~~955~~835.0538 310903917 124 Industrial Blue Ash OH 3,~~792~~788,~~571~~531.5706 850202096 125 Multi-Family Cherry Hill Township NJ 3,760,000.00 700400847 126 Mixed Use Houston TX 3,~~731~~727,~~135~~187.3451 700400837 127 Retail Joliet IL 3,~~576~~571,~~009~~775.8556 850500244 128 Retail Dearborn Heights MI 3,549,600.00 410903520 129 Retail Mount Prospect IL 3,500,000.00 410903248 130 Mixed Use Burnsville MN 3,~~482~~478,~~109~~369.3945 850500286 131 Retail Jacksonville FL 3,475,000.00 600875284 132 Multi-Family Columbus OH 3,~~415~~411,~~162~~492.3209 600875285 133 Industrial Lake Mary FL 3,400,000.00 410903669 134 Industrial Fremont CA 3,~~377~~365,~~124~~318.0049 410903743 135 Industrial Los Angeles CA 3,~~370~~362,~~083~~515.4068 700400839 136 Mixed Use Richmond VA 3,380,000.00 410902592 137 Office Davis CA 3,~~331~~326,~~265~~575.3460 850500315 138 Retail Various FL 3,300,000.00 410903222 139 Retail Pasco WA 3,~~271~~267,~~087~~727.3382 700400796 140 Industrial Port Chester NY 3,250,000.00 850500250 141 Retail Rockford IL 3,222,700.00 600875286 142 Industrial Los Angeles CA 3,~~190~~185,~~416~~351.8227 600875287 143 Retail Oley PA 3,~~186~~181,~~202~~229.8544 410902645 144 Retail Various TX 3,~~107~~102,~~386~~695.2231 410903560 145 Retail Livermore CA 3,~~087~~083,~~070~~802.6616 410903502 146 Self Storage Lancaster CA 3,~~086~~082,~~271~~803.7716 620903724 147 Multi-Family Hanford CA 3,~~037~~033,~~134~~882.7780 700400757 148 Multi-Family New York NY 3,000,000.00 700400908 149 Industrial Norwalk CT 3,000,000.00 700400818 150 Multi-Family New York NY 3,000,000.00 410903915 151 Industrial Monterey CA 2,~~994~~991,~~729~~817.3506 410903728 152 Retail Artesia CA 2,~~987~~984,~~345~~147.6802 700400861 153 Retail Ft Worth TX 2,~~984~~981,~~388~~128.2557 700400845 154 Retail Lake Worth FL 2,~~977~~972,~~165~~442.1069 410903341 155 Multi-Family Tacoma WA 2,~~936~~933,~~591~~204.5251 410903717 156 Self Storage Fresno CA 2,~~908~~905,~~116~~111.5581 850500192 157 Retail Cincinnati OH 2,900,000.00 700400276 158 Office Lafayette CA 2,~~881~~878,~~433~~130.1021 410903624 159 Office Sacramento CA 2,~~817~~814,~~377~~500.3727 850500303 160 Retail Oshkosh WI 2,816,700.00 700400893 161 Multi-Family Columbus OH 2,800,000.00 620903537 162 Self Storage Green Valley AZ 2,~~785~~782,~~486~~455.7868 700400855 163 Multi-Family Jackson Heights NY 2,750,000.00 410903557 164 Industrial Cerritos CA 2,700,000.00 410903413 165 Mixed Use San Leandro CA 2,~~686~~683,~~740~~961.6625 410903533 166 Self Storage Glendora CA 2,~~638~~635,~~460~~543.0792 850500314 167 Retail Westland MI 2,624,600.00 700400887 168 Self Storage River Oaks TX 2,600,000.00 410903187 169 Self Storage Pasadena CA 2,600,000.00 410903318 170 Self Storage Sparks NV 2,~~588~~585,~~094~~087.4124 700400850 171 Multi-Family Woodstown NJ 2,~~585~~582,~~924~~993.7033 410903456 172 Industrial Hickory Granite Falls NC 2,~~547~~544,~~147~~457.4744 410903793 173 Retail Campbell CA 2,~~492~~490,~~925~~279.5000 410903625 174 Retail Tigard OR 2,~~490~~487,~~260~~796.4691 410903679 175 Office Roseville MN 2,~~487~~485,~~598~~001.7907 850500246 176 Retail Livonia MI 2,477,400.00 620903108 177 Mixed Use Salinas CA 2,475,000.00 700400830 178 Office Cortlandt NY 2,~~455~~446,~~726~~669.4937 700400820 179 Industrial Houston TX 2,~~404~~388,~~874~~650.7535 620903723 180 Retail Fridley MN 2,~~424~~421,~~612~~987.5414 410902732 181 Mobile Home Park Port Richey FL 2,~~393~~390,~~137~~575.9474 700400504 182 Retail Shreveport LA 2,~~370~~367,~~837~~957.8033 700400874 183 Industrial Boise ID 2,~~362~~360,~~932~~408.3869 410903353 184 Industrial Littleton CO 2,350,000.00 310903824 185 Multi-Family Austin TX 2,345,000.00 410903585 186 Industrial Irvine CA 2,~~339~~337,~~975~~441.1236 700400886 187 Self Storage Fort Worth TX 2,200,000.00 700400804 188 Retail Rowlett TX 2,~~187~~185,~~328~~058.5872 410903373 189 Retail West Sacramento CA 2,~~183~~179,~~122~~633.5877 410903810 190 Retail Genesee Township MI 2,~~144~~141,~~048~~812.0036 410901715 191 Self Storage Manteca CA 2,~~133~~131,~~918~~907.0686 410903534 192 Self Storage Moreno Valley CA 2,~~090~~088,~~889~~586.2892 410903535 193 Self Storage Fresno CA 2,~~090~~088,~~889~~586.2892 410903282 194 Industrial Sylmar CA 1,~~991~~988,~~159~~925.6093 410903738 195 Industrial Las Vegas NV 1,~~950~~938,~~801~~351.1910 850500309 196 Retail Aurora IN 1,900,000.00 410903661 197 Self Storage Dunedin FL 1,~~891~~889,~~772~~693.3815 410903429 198 Industrial El Paso TX 1,~~833~~829,~~588~~437.3033 410903811 199 Self Storage Longview TX 1,~~781~~775,~~939~~660.7301 600875288 200 Retail New Albany IN 1,~~755~~753,~~328~~559.5471 850500223 201 Retail Hixson TN 1,700,000.00 410903430 202 Office Los Angeles CA 1,700,000.00 700400803 203 Industrial Placentia CA 1,~~688~~687,~~987~~038.1006 410903591 204 Multi-Family Davis CA 1,~~657~~646,~~356~~572.0059 410903809 205 Retail Elko NV 1,~~644~~641,~~152~~977.5478 410903343 206 Industrial Yuma AZ 1,~~621~~615,~~763~~976.8962 850500287 207 Retail Madison IN 1,600,000.00 620903746 208 Retail Castle Rock CO 1,600,000.00 620903296 209 Industrial Anaheim CA 1,~~590~~588,~~171~~422.1544 410903835 210 Industrial Lindon UT 1,~~572~~570,~~124~~545.9967 410903272 211 Retail Fresno CA 1,~~492~~490,~~069~~415.4327 410901568 212 Industrial Commerce CA 1,~~489~~487,~~641~~327.9327 850500307 213 Retail Canton GA 1,463,250.00 410903653 214 Retail Paris TN 1,~~446~~444,~~250~~823.4130 410903827 215 Retail Rock Springs WY 1,~~296~~295,~~788~~554.4156 700400396 216 Retail Chanhassen MN 1,~~274~~272,~~172~~015.1429 410903786 217 Retail Avondale AZ 1,250,000.00 410903768 218 Office Clovis CA 1,~~108~~107,~~383~~291.2360 600875289 219 Retail Greenwood Village CO 1,~~088~~085,~~973~~138.4198 620903655 220 Retail Edgewater CO 1,~~059~~058,~~839~~786.0256 600875290 221 Retail San Antonio TX ~~997~~996,~~523~~572.5359 620903795 222 Industrial Salinas CA ~~997~~996,~~456~~485.9983 Totals 1,~~702~~701,~~537~~386,~~398~~047.9096

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 07/12/2006 0 $0.00 0 $0.00 0 $0.00 06/12/2006 0 $0.00 0 $0.00 0 $0.00 05/12/2006 0 $0.00 0 $0.00 0 $0.00

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

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 07/12/2006 0 $0.00 0 $0.00 5.503933% 5.466810% 109 06/12/2006 0 $0.00 0 $0.00 5.503990% 5.466864% 110 05/12/2006 0 $0.00 0 $0.00 5.504039% 5.466910% 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 310903559 21 0 0506/01/2006 7977,~~955~~376.2000 7977,~~955~~376.2000 A ~~850500306~~610902795 2330 0 0506/01/2006 9076,~~153~~264.4641 9076,~~153~~264.4641 A ~~600875270~~410903751 29100 0 0506/0301/2006 8526,~~026~~293.8886 8526,~~026~~293.8886 BA ~~530902207~~700400774 38119 0 0506/01/2006 6822,~~277~~162.6966 6822,~~277~~162.6966 A ~~600875274~~700400847 47126 0 0506/~~03/2006 48,897.33 48,897.33 B 310903834 67 0 05/~~01/2006 3321,~~962~~981.65 3321,~~962~~981.65 A ~~410903656~~700400757 ~~122~~148 0 0506/01/2006 2212,~~733~~400.3000 2212,~~733~~400.3000 A ~~700400847~~410903187 ~~126~~169 0 0506/01/2006 2111,~~978~~981.4667 2111,~~978~~981.4667 A ~~850500192~~410902732 ~~157~~181 0 0506/01/2006 1213,~~564~~829.2590 1213,~~564~~829.2590 A ~~850500287 207 0 05/01/2006 6,954.67 6,954.67 A~~ Totals 108 ~~470~~262,~~503~~290.8915 ~~470~~262,~~503~~290.8915

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 310903559 16,120,000.00 0.00 ~~850500306~~610902795 ~~15,944,473.91 0.00 600875270~~ 13,~~977~~441,~~962~~101.0269 0.00 ~~530902207~~410903751 114,~~975~~512,~~827~~209.5487 0.00 ~~600875274~~700400774 103,~~400~~969,~~000~~065.0090 0.00 ~~310903834~~700400847 73,~~100~~731,~~000~~135.0034 0.00 ~~410903656~~700400757 3,~~887~~000,~~159~~000.~~14 0.~~00 ~~700400847 3,734,462.23~~ 0.00 ~~850500192~~410903187 2,~~900~~600,000.00 0.00 ~~850500287~~410902732 12,~~600~~393,~~000~~137.0094 0.00 Totals 8749,~~639~~766,~~884~~650.8474 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (8 loans) ~~336~~262,~~579~~290.6815 ~~336~~262,~~579~~290.6815 6349,~~261~~766,~~922~~650.8274 0.00 ~~Total for Status Code = B~~ (~~2 loans) 133,924.21 133,924.21 24,377,962.02 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 SecuritiesTrust 2006-TOP22