-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, HQ8NLS/xPmkjveQQtVf5pqhaan/Oq5FQ7k4baGQJCjbT1u9VH42wcze1vAoBWiTM wNQW0KljKi7ZqboecinBsg== 0000914121-06-003759.txt : 20061213 0000914121-06-003759.hdr.sgml : 20061213 20061212185521 ACCESSION NUMBER: 0000914121-06-003759 CONFORMED SUBMISSION TYPE: FWP PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 20061213 DATE AS OF CHANGE: 20061212 SUBJECT COMPANY: COMPANY DATA: COMPANY CONFORMED NAME: COMM 2006-C8 Mortgage Trust CENTRAL INDEX KEY: 0001382141 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP SEC ACT: 1934 Act SEC FILE NUMBER: 333-130390-03 FILM NUMBER: 061272653 BUSINESS ADDRESS: STREET 1: ONE INTERNATIONAL PLACE STREET 2: ROOM 520 CITY: BOSTON STATE: MA ZIP: 02110 BUSINESS PHONE: 6179517690 MAIL ADDRESS: STREET 1: ONE INTERNATIONAL PLACE STREET 2: ROOM 608 CITY: BOSTON STATE: MA ZIP: 02110 FILED BY: COMPANY DATA: COMPANY CONFORMED NAME: DEUTSCHE MORTGAGE & ASSET RECEIVING CORP CENTRAL INDEX KEY: 0001013454 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 043310019 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: FWP BUSINESS ADDRESS: STREET 1: ONE INTERNATIONAL PLACE STREET 2: ROOM 520 CITY: BOSTON STATE: MA ZIP: 02110 BUSINESS PHONE: 6179517690 MAIL ADDRESS: STREET 1: ONE INTERNATIONAL PLACE STREET 2: ROOM 608 CITY: BOSTON STATE: MA ZIP: 02110 FWP 1 dm6492081-fwp.txt FREE WRITING PROSPECTUS Filed Pursuant to Rule 433 File No. 333-130390-03 December 12, 2006 UPDATE No. 2 to the CMBS New Issue Term Sheet Free Writing Prospectus dated December 4, 2006 (the "Term Sheet FWP"), the Free Writing Prospectus dated December 4, 2006, (the "December 4 FWP") and the Free Writing Prospectus dated December 8, 2006 (the "December 8 FWP"). Deutsche Mortgage & Asset Receiving Corporation, Commercial Mortgage Pass-Through Certificates, Series COMM 2006-C8 (the "Certificates") GENERAL UPDATE 1. J.P. Morgan Securities Inc. No Longer a Co-Manager. J.P. Morgan Securities Inc. will no longer act as a co-manager of the offering. Deutsche Bank Securities Inc., Banc of America Securities LLC and Barclays Capital Inc. are acting as co-lead managers of the offering. Morgan Stanley & Co. Incorporated will act as co-manager of the offering. COLLATERAL UPDATE 1. General Loan Information. Attachment A-1 to this Update contains updates and corrections to certain information with respect to the Mortgage Loans sold to the trust by German American Capital Corporation, Barclays Capital Real Estate Inc. and General Electric Capital Corporation included in Annex A-1, Annex A-2 and elsewhere in the December 4 FWP. Attachment A-2 to this Update contains updates and corrections to certain information with respect to the Mortgage Loans sold to the trust by Bank of America, National Association included in Annex A-1 and elsewhere in the December 4 FWP. 2. Summary Pool Information. Attachment B to this Update contains certain updated summary information concerning Loan Group 1, Loan Group 2 and the Mortgage Pool included in the December 4 FWP and will replace the analogous information in the final prospectus supplement. Set forth below is some additional information with regards to the Mortgage Pool, Loan Group 1 and Loan Group 2: Collateral 173 loans/413 properties/$3,775,704,017 cut-off date balance Loan Sellers: German American Capital Corporation (47.58%), Barclays Capital Real Estate Inc. (19.52%), Bank of America, National Association (17.88%), General Electric Capital Corporation (15.03%). Property types (by allocated loan amount): Retail 28.73%, Office 22.11%, Multifamily 21.05%, Hotel 11.07%, Self-Storage 7.66%, Manufactured Housing 5.47%, Industrial 3.50%, Mixed Use 0.33%, Land 0.08%. Geographic (by allocated loan amount): Texas 13.39%, Minnesota 10.99%, New York 10.68%, California 9.05% (So. California 3.01%, No. California 6.03%), Florida 7.72%, No others >5%. DSCR/LTV (Weighted Average): 1.40x/71.09% Mortgage Rate (Weighted Average): 5.8931% Inv. Grade: 5.54% of pool Top 10%: 36.31% of pool 3. First City Tower Loan Combination Split Loan Disclosure. The following paragraph will replace the section "Description of the Mortgage Pool--Split Loan Structures--Rights of the Holder of the First City Tower B Loan--Cure Rights" contained on pages S-129 to S-130 of the December 4 FWP in its entirety: "Cure Rights. In the event that a monetary event of default exists under the First City Tower Loan Combination or in any non-monetary event of default with respect to the First City Tower Loan Combination exists and is continuing, the First City Tower B Loan Holder will generally have the right to cure such event of default. In the event that the borrower fails to make any payment of principal or interest on the First City Tower Loan Combination, resulting in a monetary event of default, the holder of the First City Tower B Loan Controlling Holder will have the right to cure such monetary event of default, but may cure no more than three Cure Events during any 12-month period; provided, that no such Cure Event shall exceed three consecutive months or nine total Cure Events during the life of the First City Tower Loan Combination. For purposes of this paragraph a "Cure Event" shall mean the one-month period for which the holder of the First City Tower B Loan Holder exercised its cure rights. So long as the First City Tower B Loan Holder is exercising a cure right, neither the Master Servicer nor the Special Servicer will be permitted to (i) accelerate the First City Tower Loan Combination, (ii) treat such event of default as such for purposes of transferring the First City Tower Loan Combination to special servicing, or (iii) commence foreclosure proceedings." 4. Casual Male HQ Loan Combination Split Loan Disclosure. The following two paragraphs will replace the second and third paragraph of the section "Description of the Mortgage Pool--Split Loan Structures--The Casual Male HQ Loan Combination" contained on page S-134 of the December 4 FWP in their entirety: "The Casual HQ B Loan has the same maturity date and amortization term as the Casual Male HQ Loan, but an interest rate of 8.3900% per annum. Only the Casual Male HQ Loan is included in the trust. The Casual Male HQ B Loan is not an asset of the trust. The Casual Male HQ B Loan is owned by Bank of America, National Association, but may be sold at any time." Attachment C to this Update sets forth the section "Description of the Mortgage Pool--Split Loan Structures--Rights of the Holder of the Casual Male HQ B Loan," which replaces the section contained on pages S-134 to S-137 the December 4 FWP in its entirety. With respect to the Casual Male HQ Loan Combination, the following paragraph defines the "Directing Holder" for such loan combination and replaces in its entirety the definition contained on page S-257 of the December 4 FWP: "with respect to the Casual Male HQ Loan Combination, either (a) the holder of the Casual Male HQ B Loan unless a Casual Male HQ Control Appraisal Period then exists or (b) if a Casual Male HQ Control Appraisal Period then exists, the holder of the Casual Male HQ Loan. At any time prior to the occurrence of a Casual Male HQ Control Appraisal Period the holder of the Casual Male HQ B Loan is the related borrower or any borrower related party, the Directing Holder with respect to the Casual Male HQ Loan Combination shall be the holder of the Casual Male HQ Loan." 5. Updated Footnote 5. With respect to Footnote 5 on page A-1-2 of the December 4 FWP, Loan No. 117, identified as River Crossing on Annex A-1 to the December 4 FWP, the loan sponsor guarantees up to $1,800,000, which guaranty will be reduced to $900,000 when the DSCR is 1.00x and released when the DSCR is at least 1.20x. The DSCR to be shown throughout the final prospectus supplement will be 1.20x, reflecting the threshold at which the recourse guaranty will be released. The current actual underwritten DSCR is 0.96x. 6. Updated Footnote 6. With respect to Footnote 6 on pages A-1-2 and A-1-3 of the December 4 FWP, Loan No. 148, identified as "Town Center - Sugarland" on Annex A-1 to the December 4 FWP, has a holdback amount of $115,000, an adjusted U/W DSCR as shown of 1.25x, an as-is U/W DSCR of 1.21x and an eligibility determination date of December 1, 2008. 7. Updated Footnote 14. Footnote 14 to Annex A-1 on page A-1-5 of the December 4 FWP is replaced in its entirety by the following: "With respect to each of the Mortgage Loans listed below, a holdback reserve has been escrowed which reserve will be released to the related borrower upon satisfaction of certain conditions, including achieving specified debt service coverage ratios, loan-to-value ratios or, in some cases, satisfaction by the borrower of leasing-related or other conditions. If such performance triggers are not met with respect to each of the Mortgage Loans listed below, the lender will be permitted under the pooling and servicing agreement to either hold the holdback reserve or letter of credit as additional collateral or apply the holdback reserve or letter of credit to the Mortgage Loan as a partial prepayment (in which event the amortization schedule of the related Mortgage Loan will be recast): o Valencia Medical Building o Park Avenue Villas With respect to the Valencia Medical Building loan above, the conditions for release of the $2,400,000 reserve must be satisfied by November 30, 2009 and include a DSCR of 1.20x and an LTV of 80%. If such performance triggers are not met with respect to each of the Mortgage Loans listed below, the borrower may request the holdback reserve or letter of credit to either be held by the lender as additional collateral or be applied to the Mortgage Loan as a partial prepayment (in which event the amortization schedule of the related Mortgage Loan will be recast): o Casa De Luna o Pine Haven Mobile Home Park o Colony Woods" STRUCTURE UPDATE 1. Class A-3FL Floating Rate Certificates and Related Swap Agreement Cancelled. The Class A-3FL Certificates will not be offered by the final prospectus supplement. The Class A-3FX Certificates and Class A-3FL Certificates set forth in the Term Sheet FWP and the December 4 FWP will be combined into one public class, the Class A-3 Certificates. Accordingly, all references to the Class A-3FL Certificates, the Class A-3FL Regular Interest, the Swap Agreement and the Swap Counterparty have been deleted and should be disregarded. All references to the Class A-3FX Certificates in the December 4 FWP will change to references instead to Class A-3 Certificates. 2. Class A-2 Split. Class A-2 has been replaced by new Class A-2A and Class A-2B. In discussions of the offered certificates throughout the December 4 FWP, the references to the Class A-2 Certificates will change to be references instead to the Class A-2A Certificates, and new language (which will also be similar to that used in the December 4 FWP to describe the Class A-2 Certificates) will be added to describe the Class A-2B Certificates consistent with the following terms: (A) Class A-2B will be pro rata with respect to the Class A-1, Class A-2A, Class A-3, Class A-AB and Class A-4 Certificates with respect to the distribution of interest described in clauses first and second under the heading "Description of the Offered Certificates--Distributions--Distribution of Available Funds" on page S-183 of the December 4 FWP. (B) Class A-2B will be entitled to the payment of principal after the principal balance of Class A-2A has been reduced to zero and prior to the right of Class A-3 to receive principal under clause third under the heading "Description of the Offered Certificates--Distributions--Distribution of Available Funds" on page S-183 of the December 4 FWP. (C) Class A-2B will be pro rata with respect to the Class A-1, Class A-2A, Class A-3, Class A-AB and Class A-4 Certificates with respect to the distribution of unreimbursed Realized Losses described in clause fourth under the heading "Description of the Offered Certificates--Distributions--Distribution of Available Funds" on page S-185 of the December 4 FWP. Similarly, in the description of the allocation of losses and expenses to the certificates under "Description of the Offered Certificates--Subordination" on page S-195 of the December 4 FWP, the language will be revised to clarify that to the extent not covered by allocations to the Class A-M Certificates and the Classes of Certificates having later sequential designations, such losses and expenses will be allocated pro rata among the Class A-1, Class A-2A, Class A-2B, Class A-AB, Class A-4 and Class A-1A Certificates. (D) Class A-2B will be entitled to receive distributions of Prepayment Premiums and Yield Maintenance Charges from Loan Group 1 in a manner analogous to that described for the Class A-2 Certificates beginning on page S-190 of the December 4 FWP under "Description of the Offered Certificates--Prepayment Premiums and Yield Maintenance Charges". 3. Updated Structure. Attachment D to this Update sets forth the updated structure for the Certificates. The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission ("SEC") (registration statement file no. 333-130390) for the new offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in that registration statement and other documents the issuer has filed with the SEC for more complete information about the depositor, the issuing trust and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by e-mail to any of the following addresses: blake.catlett@db.com or chris.springer@bankofamerica.com. This free writing prospectus does not contain all information that is required to be included in the base prospectus and the prospectus supplement, or required to be filed as part of a registration statement. This free writing prospectus is not an offer to sell or a solicitation of an offer to buy these securities in any state where such offer, solicitation or sale is not permitted. The information in this free writing prospectus, if conveyed prior to the time of your contractual commitment to purchase any of the Certificates, supersedes any information contained in any prior similar materials relating to the Certificates. The information in this free writing prospectus is preliminary, and is subject to completion or change. This free writing prospectus is being delivered to you solely to provide you with information about the offering of the Certificates referred to in this free writing prospectus and to solicit an offer to purchase the Certificates, when, as and if issued. Any such offer to purchase made by you will not be accepted and will not constitute a contractual commitment by you to purchase any of the Certificates, until we have accepted your offer to purchase Certificates. You are advised that the terms of the Certificates, and the characteristics of the mortgage loan pool backing them, may change (due, among other things, to the possibility that mortgage loans that comprise the pool may become delinquent or defaulted or may be removed or replaced and that similar or different mortgage loans may be added to the pool, and that one or more classes of Certificates may be split, combined or eliminated), at any time prior to issuance or availability of a final prospectus. You are advised that Certificates may not be issued that have the characteristics described in these materials. The underwriter's obligation to sell such Certificates to you is conditioned on the mortgage loans and Certificates having the characteristics described in these materials. If for any reason the issuer does not deliver such Certificates, the underwriter will notify you, and neither the issuer nor any underwriter will have any obligation to you to deliver all or any portion of the Certificates which you have committed to purchase, and none of the issuer nor any underwriter will be liable for any costs or damages whatsoever arising from or related to such non-delivery. This free writing prospectus was prepared on the basis of certain assumptions (including, in certain cases, assumptions specified by the recipient hereof) regarding the pool assets and structure, including payments, interest rates, weighted average lives and weighted average loan age, loss, spreads, market availability and other matters. The actual amount, rate or timing of payments on any of the underlying assets may be different, and sometimes materially different than anticipated, and therefore the pricing, payment or yield information regarding the certificates may be different from the information provided herein. There can be no assurance that actual pricing will be completed at the indicated value(s). In addition, pricing of the certificates may vary significantly from the information contained in this free writing prospectus as a result of various factors, including, without limitation, prevailing credit spreads, market positioning, financing costs, hedging costs and risk and use of capital and profit. The pricing estimates contained herein may vary during the course of any particular day and from day to day. You should consult with your own accounting or other advisors as to the adequacy of the information in this free writing prospectus for your purposes. IRS CIRCULAR 230 NOTICE: THIS FREE WRITING PROSPECTUS IS NOT INTENDED OR WRITTEN TO BE USED, AND CANNOT BE USED, FOR THE PURPOSE OF AVOIDING U.S. FEDERAL, STATE OR LOCAL TAX PENALTIES. THIS FREE WRITING PROSPECTUS IS WRITTEN AND PROVIDED BY THE UNDERWRITERS IN CONNECTION WITH THE PROMOTION OR MARKETING OF THE TRANSACTIONS OR MATTERS ADDRESSED HEREIN. INVESTORS SHOULD SEEK ADVICE BASED ON THEIR PARTICULAR CIRCUMSTANCES FROM AN INDEPENDENT TAX ADVISOR. ATTACHMENT A-1 Updates and Corrections for GACC, BCRE and GECC Loans
# Field Loan/Property Seller ID - --- -------------------------------------- ---------------------------------------- ------ ----------- 1 Appraisal "As Cured" App. Value 1 North Central Avenue GACC DBM28056 2 Borrower 1 North Central Avenue GACC DBM28056 3 Cash Management (Y/N) 1 North Central Avenue GACC DBM28056 4 Date of Engineering Report 1 North Central Avenue GACC DBM28056 5 Date of Phase I Report 1 North Central Avenue GACC DBM28056 6 Engineering Reserve taken at Closing 1 North Central Avenue GACC DBM28056 7 Interest Rate 1 North Central Avenue GACC DBM28056 8 LTV at Cut-off 1 North Central Avenue GACC DBM28056 9 LTV at Maturity 1 North Central Avenue GACC DBM28056 10 Major Tenant Rental Rate #1 1 North Central Avenue GACC DBM28056 11 Maturity Balance 1 North Central Avenue GACC DBM28056 12 Maturity Date 1 North Central Avenue GACC DBM28056 13 Maturity/ARD Date 1 North Central Avenue GACC DBM28056 14 Monthly Debt Service Payment 1 North Central Avenue GACC DBM28056 15 Monthly Replacement Reserve 1 North Central Avenue GACC DBM28056 16 Monthly Tax Constant/Escrow 1 North Central Avenue GACC DBM28056 17 Monthly TI/LC 1 North Central Avenue GACC DBM28056 18 Note Date 1 North Central Avenue GACC DBM28056 19 Original Balloon Term (Months) 1 North Central Avenue GACC DBM28056 20 Original Interest Only Period (Months) 1 North Central Avenue GACC DBM28056 21 Prepayment Provision 1 North Central Avenue GACC DBM28056 22 Rem IO Period 1 North Central Avenue GACC DBM28056 23 Remaining Term to Maturity (Months) 1 North Central Avenue GACC DBM28056 24 Tax at Closing 1 North Central Avenue GACC DBM28056 25 UW DSCR (Based on UW NCF) 1 North Central Avenue GACC DBM28056 26 UW EGI 1 North Central Avenue GACC DBM28056 27 UW Exp 1 North Central Avenue GACC DBM28056 28 UW NCF 1 North Central Avenue GACC DBM28056 29 UW NOI 1 North Central Avenue GACC DBM28056 30 UW Revenue 1 North Central Avenue GACC DBM28056 31 Year Renovated 1 North Central Avenue GACC DBM28056 32 Physical Occupancy at UW 1576 Taylor Avenue GACC DBM28336-1 33 Utilities Tenant Pays 1576 Taylor Avenue GACC DBM28336-1 34 UW Exp 1576 Taylor Avenue GACC DBM28336-1 35 UW NCF 1576 Taylor Avenue GACC DBM28336-1 36 UW NOI 1576 Taylor Avenue GACC DBM28336-1 37 Borrower 1900 Bryant Street GACC DBM26688 38 Cash Management (Y/N) 1900 Bryant Street GACC DBM26688 39 Future Mortgage Debt Amount Permitted 1900 Bryant Street GACC DBM26688 40 Future Mortgage Debt Description 1900 Bryant Street GACC DBM26688 41 Future Mortgage Debt Permitted? 1900 Bryant Street GACC DBM26688 42 Insurance at Closing 1900 Bryant Street GACC DBM26688 43 Interest Rate 1900 Bryant Street GACC DBM26688 44 LTV at Maturity 1900 Bryant Street GACC DBM26688 45 Maturity Balance 1900 Bryant Street GACC DBM26688 46 Maturity Date 1900 Bryant Street GACC DBM26688 47 Maturity/ARD Date 1900 Bryant Street GACC DBM26688 48 Monthly Debt Service Payment 1900 Bryant Street GACC DBM26688 49 Monthly Insurance Constant/Escrow 1900 Bryant Street GACC DBM26688 50 Monthly Replacement Reserve 1900 Bryant Street GACC DBM26688 51 Monthly Tax Constant/Escrow 1900 Bryant Street GACC DBM26688 52 Monthly TI/LC 1900 Bryant Street GACC DBM26688 53 Note Date 1900 Bryant Street GACC DBM26688 54 Original Balloon Term (Months) 1900 Bryant Street GACC DBM26688 55 Original Interest Only Period (Months) 1900 Bryant Street GACC DBM26688 56 Prepayment Provision 1900 Bryant Street GACC DBM26688 57 Rem IO Period 1900 Bryant Street GACC DBM26688 58 Remaining Term to Maturity (Months) 1900 Bryant Street GACC DBM26688 59 Tax at Closing 1900 Bryant Street GACC DBM26688 60 TI/LC taken at Closing 1900 Bryant Street GACC DBM26688 61 UW DSCR (Based on UW NCF) 1900 Bryant Street GACC DBM26688 62 UW EGI 1900 Bryant Street GACC DBM26688 63 UW Exp 1900 Bryant Street GACC DBM26688 64 UW NCF 1900 Bryant Street GACC DBM26688 65 UW NOI 1900 Bryant Street GACC DBM26688 66 UW Revenue 1900 Bryant Street GACC DBM26688 67 Borrower 2 West 46th Street GACC DBM28667 68 Cash Management (Y/N) 2 West 46th Street GACC DBM28667 69 Earthquake Insurance (Y/N/R) 2 West 46th Street GACC DBM28667 70 Insurance at Closing 2 West 46th Street GACC DBM28667 71 Interest Rate 2 West 46th Street GACC DBM28667 72 Maturity Date 2 West 46th Street GACC DBM2866 73 Maturity/ARD Date 2 West 46th Street GACC DBM28667 74 Monthly Debt Service Payment 2 West 46th Street GACC DBM28667 75 Monthly Insurance Constant/Escrow 2 West 46th Street GACC DBM28667 76 Monthly Replacement Reserve 2 West 46th Street GACC DBM28667 77 Monthly Tax Constant/Escrow 2 West 46th Street GACC DBM28667 78 Monthly TI/LC 2 West 46th Street GACC DBM28667 79 Note Date 2 West 46th Street GACC DBM28667 80 Original Balloon Term (Months) 2 West 46th Street GACC DBM28667 81 Original Interest Only Period (Months) 2 West 46th Street GACC DBM28667 82 Prepayment Provision 2 West 46th Street GACC DBM28667 83 Rem IO Period 2 West 46th Street GACC DBM28667 84 Remaining Term to Maturity (Months) 2 West 46th Street GACC DBM28667 85 Tax at Closing 2 West 46th Street GACC DBM28667 86 TIC Structure 2 West 46th Street GACC DBM28667 87 UW DSCR (Based on UW NCF) 2 West 46th Street GACC DBM28667 88 UW EGI 2 West 46th Street GACC DBM28667 89 UW Exp 2 West 46th Street GACC DBM28667 90 UW NCF 2 West 46th Street GACC DBM28667 91 UW NOI 2 West 46th Street GACC DBM28667 92 UW Res 2 West 46th Street GACC DBM28667 93 Utilities Tenant Pays 2264 Grand Avenue GACC DBM28336-7 94 UW Exp 2264 Grand Avenue GACC DBM28336-7 95 UW NCF 2264 Grand Avenue GACC DBM28336-7 96 UW NOI 2264 Grand Avenue GACC DBM28336-7 97 Physical Occupancy at UW 2500 University Avenue GACC DBM28336-4 98 Utilities Tenant Pays 2500 University Avenue GACC DBM28336-4 99 UW Exp 2500 University Avenue GACC DBM28336-4 100 UW NCF 2500 University Avenue GACC DBM28336-4 101 UW NOI 2500 University Avenue GACC DBM28336-4 102 Utilities Tenant Pays 2505 Aqueduct Avenue GACC DBM28336-5 103 UW Exp 2505 Aqueduct Avenue GACC DBM28336-5 104 UW NCF 2505 Aqueduct Avenue GACC DBM28336-5 105 UW NOI 2505 Aqueduct Avenue GACC DBM28336-5 106 Utilities Tenant Pays 266 Washington Avenue GACC DBM28471 107 Utilities Tenant Pays 2770-80 Kingsbridge Terrace GACC DBM28336-3 108 UW Exp 2770-80 Kingsbridge Terrace GACC DBM28336-3 109 UW NCF 2770-80 Kingsbridge Terrace GACC DBM28336-3 110 UW NOI 2770-80 Kingsbridge Terrace GACC DBM28336-3 111 Utilities Tenant Pays 2785 Sedgwick Avenue GACC DBM28336-9 112 UW Exp 2785 Sedgwick Avenue GACC DBM28336-9 113 UW NCF 2785 Sedgwick Avenue GACC DBM28336-9 114 UW NOI 2785 Sedgwick Avenue GACC DBM28336-9 115 Rent Roll/Census Date 29 Barstow Road GACC DBM28552 116 UW DSCR (Based on UW NCF) 29 Barstow Road GACC DBM28552 117 UW NCF 29 Barstow Road GACC DBM28552 118 UW TI/LC 29 Barstow Road GACC DBM28552 119 Assumption Fee 290 Madison Avenue GACC DBM27946 120 Cash Management (Y/N) 290 Madison Avenue GACC DBM2794 121 Assumption Fee 300 7th Street GACC DBM28300 122 Borrower 300 7th Street GACC DBM28300 123 Cash Management (Y/N) 300 7th Street GACC DBM28300 124 Earthquake Insurance (Y/N/R) 300 7th Street GACC DBM28300 125 Engineering Reserve taken at Closing 300 7th Street GACC DBM28300 126 Insurance at Closing 300 7th Street GACC DBM28300 127 Interest Rate 300 7th Street GACC DBM28300 128 Major Tenant Lease Expiration Date # 1 300 7th Street GACC DBM28300 129 Monthly Debt Service Payment 300 7th Street GACC DBM28300 130 Monthly Insurance Constant/Escrow 300 7th Street GACC DBM28300 131 Monthly Replacement Reserve 300 7th Street GACC DBM28300 132 Monthly Tax Constant/Escrow 300 7th Street GACC DBM28300 133 Sponsor 300 7th Street GACC DBM28300 134 Tax at Closing 300 7th Street GACC DBM28300 135 UW DSCR (Based on UW NCF) 300 7th Street GACC DBM2830 136 Physical Occupancy at UW 3018 Heath Avenue GACC DBM28336-10 137 Utilities Tenant Pays 3018 Heath Avenue GACC DBM28336-10 138 UW Exp 3018 Heath Avenue GACC DBM28336-10 139 UW NCF 3018 Heath Avenue GACC DBM28336-10 140 UW NOI 3018 Heath Avenue GACC DBM28336-10 141 Elevator (Y/N) 3215 Holland Avenue GACC DBM28336-2 142 Utilities Tenant Pays 3215 Holland Avenue GACC DBM28336-2 143 UW Exp 3215 Holland Avenue GACC DBM28336-2 144 UW NCF 3215 Holland Avenue GACC DBM28336-2 145 UW NOI 3215 Holland Avenue GACC DBM28336-2 146 Borrower 369 Lexington Avenue GACC DBM28666 147 Cash Management (Y/N) 369 Lexington Avenue GACC DBM28666 148 Description Other Reserve 369 Lexington Avenue GACC DBM28666 149 Insurance at Closing 369 Lexington Avenue GACC DBM28666 150 Interest Rate 369 Lexington Avenue GACC DBM28666 151 LTV at Maturity 369 Lexington Avenue GACC DBM28666 152 Major Tenant Rental Rate # 2 369 Lexington Avenue GACC DBM28666 153 Maturity Balance 369 Lexington Avenue GACC DBM28666 154 Maturity Date 369 Lexington Avenue GACC DBM28666 155 Maturity/ARD Date 369 Lexington Avenue GACC DBM28666 156 Monthly Debt Service Payment 369 Lexington Avenue GACC DBM28666 157 Monthly Insurance Constant/Escrow 369 Lexington Avenue GACC DBM28666 158 Monthly Replacement Reserve 369 Lexington Avenue GACC DBM28666 159 Monthly Tax Constant/Escrow 369 Lexington Avenue GACC DBM28666 160 Monthly TI/LC 369 Lexington Avenue GACC DBM28666 161 Note Date 369 Lexington Avenue GACC DBM28666 162 Original Balloon Term (Months) 369 Lexington Avenue GACC DBM28666 163 Original Interest Only Period (Months) 369 Lexington Avenue GACC DBM28666 164 Other Reserve 369 Lexington Avenue GACC DBM28666 165 Prepayment Provision 369 Lexington Avenue GACC DBM28666 166 Rem IO Period 369 Lexington Avenue GACC DBM28666 167 Remaining Term to Maturity (Months) 369 Lexington Avenue GACC DBM28666 168 Tax at Closing 369 Lexington Avenue GACC DBM28666 169 TIC Structure 369 Lexington Avenue GACC DBM28666 170 UW DSCR (Based on UW NCF) 369 Lexington Avenue GACC DBM28666 171 UW EGI 369 Lexington Avenue GACC DBM28666 172 UW Exp 369 Lexington Avenue GACC DBM28666 173 UW NCF 369 Lexington Avenue GACC DBM28666 174 UW NOI 369 Lexington Avenue GACC DBM28666 175 Borrower 41-29 46th Street GACC DBM28474 176 Insurance at Closing 41-29 46th Street GACC DBM28474 177 Interest Rate 41-29 46th Street GACC DBM28474 178 Maturity Balance 41-29 46th Street GACC DBM28474 179 Monthly Debt Service Payment 41-29 46th Street GACC DBM28474 180 Monthly Insurance Constant/Escrow 41-29 46th Street GACC DBM28474 181 Monthly Replacement Reserve 41-29 46th Street GACC DBM28474 182 Monthly Tax Constant/Escrow 41-29 46th Street GACC DBM28474 183 Tax at Closing 41-29 46th Street GACC DBM28474 184 Utilities Tenant Pays 41-29 46th Street GACC DBM28474 185 Terrorism Insurance (Y/N/R) 4400 Pacific Boulevard GACC DBM28059 186 Current Operating Statements Date 5 Enterprise Drive GACC DBM28365 187 Engineering Reserve taken at Closing 5 Enterprise Drive GACC DBM28365 188 Interest Rate 5 Enterprise Drive GACC DBM28365 189 Maturity Balance 5 Enterprise Drive GACC DBM28365 190 Monthly Debt Service Payment 5 Enterprise Drive GACC DBM28365 191 Monthly Tax Constant/Escrow 5 Enterprise Drive GACC DBM28365 192 Rolling 12 NOI 2006 5 Enterprise Drive GACC DBM28365 193 Sponsor 5 Enterprise Drive GACC DBM28365 194 Tax at Closing 5 Enterprise Drive GACC DBM28365 195 UW Exp 5 Enterprise Drive GACC DBM28365 196 UW NCF 5 Enterprise Drive GACC DBM28365 197 UW NOI 5 Enterprise Drive GACC DBM28365 198 Cash Management (Y/N) 5151 Tyler Lakes Boulevard GACC DBM28221 199 Utilities Tenant Pays 686 Rosewood Street GACC DBM28336-6 200 UW Exp 686 Rosewood Street GACC DBM28336-6 201 UW NCF 686 Rosewood Street GACC DBM28336-6 202 UW NOI 686 Rosewood Street GACC DBM28336-6 203 Utilities Tenant Pays 75 West 190th Street GACC DBM28336-8 204 UW Exp 75 West 190th Street GACC DBM28336-8 205 UW NCF 75 West 190th Street GACC DBM28336-8 206 UW NOI 75 West 190th Street GACC DBM28336-8 207 Earthquake Insurance (Y/N/R) Annunziata Multifamily Portfolio GACC ROLLUP 208 Monthly Tax Constant/Escrow Annunziata Multifamily Portfolio GACC ROLLUP 209 Replacement Reserve taken at Closing Annunziata Multifamily Portfolio GACC ROLLUP 210 Tax at Closing Annunziata Multifamily Portfolio GACC ROLLUP 211 Borrower Annunziata Portfolio I GACC DBM28702 212 Earthquake Insurance (Y/N/R) Annunziata Portfolio I GACC DBM28702 213 Monthly Tax Constant/Escrow Annunziata Portfolio I GACC DBM28702 214 Sponsor Annunziata Portfolio I GACC DBM28702 215 Tax at Closing Annunziata Portfolio I GACC DBM28702 216 Year Renovated Annunziata Portfolio I GACC DBM28702 217 Borrower Annunziata Portfolio II GACC DBM28703 218 Earthquake Insurance (Y/N/R) Annunziata Portfolio II GACC DBM28703 219 Engineering Reserve taken at Closing Annunziata Portfolio II GACC DBM28703 220 Monthly Tax Constant/Escrow Annunziata Portfolio II GACC DBM28703 221 Tax at Closing Annunziata Portfolio II GACC DBM28703 222 Year Renovated Annunziata Portfolio II GACC DBM28703 223 Borrower Annunziata Portfolio III GACC DBM28704 224 Earthquake Insurance (Y/N/R) Annunziata Portfolio III GACC DBM28704 225 Monthly Tax Constant/Escrow Annunziata Portfolio III GACC DBM28704 226 Replacement Reserve taken at Closing Annunziata Portfolio III GACC DBM28704 227 Tax at Closing Annunziata Portfolio III GACC DBM28704 228 TI/LC taken at Closing Annunziata Portfolio III GACC DBM28704 229 Year Renovated Annunziata Portfolio III GACC DBM28704 230 Date of Engineering Report Bawabeh VII - Banco Popular GACC DBM28413 231 Date of Valuation Bawabeh VII - Banco Popular GACC DBM28413 232 Major Tenant Rental Rate #1 Bawabeh VII - Banco Popular GACC DBM28413 233 Earthquake Insurance (Y/N/R) BJ's Wholesale Club - Wallingford GACC DBM27824 234 Interest Rate BJ's Wholesale Club - Wallingford GACC DBM27824 235 Monthly Debt Service Payment BJ's Wholesale Club - Wallingford GACC DBM27824 236 Note Date BJ's Wholesale Club - Wallingford GACC DBM27824 237 UW DSCR (Based on UW NCF) BJ's Wholesale Club - Wallingford GACC DBM27824 238 UW EGI BJ's Wholesale Club - Wallingford GACC DBM27824 239 UW Exp BJ's Wholesale Club - Wallingford GACC DBM27824 240 UW NCF BJ's Wholesale Club - Wallingford GACC DBM27824 241 UW NOI BJ's Wholesale Club - Wallingford GACC DBM27824 242 UW Revenue BJ's Wholesale Club - Wallingford GACC DBM27824 243 2004 Broward Multifamily Portfolio GACC DBM28660 244 2005 Broward Multifamily Portfolio GACC DBM28660 245 Borrower Broward Multifamily Portfolio GACC DBM28660 246 Cash Management (Y/N) Broward Multifamily Portfolio GACC DBM28660 247 Current Operating Statements Date Broward Multifamily Portfolio GACC DBM28660 248 Physical Occupancy at UW Broward Multifamily Portfolio GACC DBM28660 249 Properties per Loan Broward Multifamily Portfolio GACC DBM28660 250 Rent Roll/Census Date Broward Multifamily Portfolio GACC DBM28660 251 Rolling 12 NOI 2006 Broward Multifamily Portfolio GACC DBM28660 252 Second Most Recent Operating Stmt Date Broward Multifamily Portfolio GACC DBM28660 253 Subject 1BR Units Broward Multifamily Portfolio GACC DBM28660 254 Subject 3BR Units Broward Multifamily Portfolio GACC DBM28660 255 Third Most Recent Operating Stmt Date Broward Multifamily Portfolio GACC DBM28660 256 Utilities Tenant Pays Broward Multifamily Portfolio GACC DBM28660 257 Appraisal "As Cured" App. Value CityPlace II GACC DBM28548 258 Cash Management (Y/N) CityPlace II GACC DBM28548 259 Date of Engineering Report CityPlace II GACC DBM28548 260 Date of Valuation CityPlace II GACC DBM28548 261 Earthquake Insurance (Y/N/R) CityPlace II GACC DBM28548 262 Insurance at Closing CityPlace II GACC DBM28548 263 LTV at Cut-off CityPlace II GACC DBM28548 264 LTV at Maturity CityPlace II GACC DBM28548 265 Major Tenant Lease Expiration Date # 2 CityPlace II GACC DBM28548 266 Major Tenant Rental Rate # 2 CityPlace II GACC DBM28548 267 Monthly Insurance Constant/Escrow CityPlace II GACC DBM28548 268 Monthly Replacement Reserve CityPlace II GACC DBM28548 269 Monthly Tax Constant/Escrow CityPlace II GACC DBM28548 270 Monthly TI/LC CityPlace II GACC DBM28548 271 Prepayment Provision CityPlace II GACC DBM28548 272 Rent Roll/Census Date CityPlace II GACC DBM28548 273 Sponsor CityPlace II GACC DBM28548 274 Tax at Closing CityPlace II GACC DBM28548 275 UW DSCR (Based on UW NCF) CityPlace II GACC DBM28548 276 UW EGI CityPlace II GACC DBM28548 277 UW Exp CityPlace II GACC DBM28548 278 UW NCF CityPlace II GACC DBM28548 279 UW NOI CityPlace II GACC DBM28548 280 Borrower Empirian Chesapeake GACC DBM28675 281 Earthquake Insurance (Y/N/R) Empirian Chesapeake GACC DBM28675 282 Existing Additional Debt Empirian Chesapeake GACC DBM28675 283 Existing Additional Debt Amount Empirian Chesapeake GACC DBM28675 284 Existing Additional Debt Description Empirian Chesapeake GACC DBM28675 285 Insurance at Closing Empirian Chesapeake GACC DBM28675 286 Interest Rate Empirian Chesapeake GACC DBM28675 287 LTV at Maturity Empirian Chesapeake GACC DBM28675 288 Maturity Balance Empirian Chesapeake GACC DBM28675 289 Monthly Debt Service Payment Empirian Chesapeake GACC DBM28675 290 Monthly Insurance Constant/Escrow Empirian Chesapeake GACC DBM28675 291 Monthly Replacement Reserve Empirian Chesapeake GACC DBM28675 292 Monthly Tax Constant/Escrow Empirian Chesapeake GACC DBM28675 293 Note Date Empirian Chesapeake GACC DBM28675 294 Tax at Closing Empirian Chesapeake GACC DBM28675 295 UW DSCR (Based on UW NCF) Empirian Chesapeake GACC DBM28675 296 UW EGI Empirian Chesapeake GACC DBM28675 297 UW Exp Empirian Chesapeake GACC DBM28675 298 UW NCF Empirian Chesapeake GACC DBM28675 299 UW NOI Empirian Chesapeake GACC DBM28675 300 Date of Valuation Fortress/Ryan's Portfolio GACC GA27986 301 Earthquake Insurance (Y/N/R) Hampton Inn Salt Lake City GACC DBM28464 302 Insurance at Closing Hampton Inn Salt Lake City GACC DBM28464 303 Monthly Insurance Constant/Escrow Hampton Inn Salt Lake City GACC DBM28464 304 Monthly Replacement Reserve Hampton Inn Salt Lake City GACC DBM28464 305 Monthly Tax Constant/Escrow Hampton Inn Salt Lake City GACC DBM28464 306 Note Date Hampton Inn Salt Lake City GACC DBM28464 307 Rent Roll/Census Date Hampton Inn Salt Lake City GACC DBM28464 308 Replacement Reserve taken at Closing Hampton Inn Salt Lake City GACC DBM28464 309 Tax at Closing Hampton Inn Salt Lake City GACC DBM28464 310 Borrower Heron Cay MHP GACC DBM28533 311 Date of Engineering Report Heron Cay MHP GACC DBM28533 312 Insurance at Closing Heron Cay MHP GACC DBM28533 313 Monthly Insurance Constant/Escrow Heron Cay MHP GACC DBM28533 314 Monthly Replacement Reserve Heron Cay MHP GACC DBM28533 315 Monthly Tax Constant/Escrow Heron Cay MHP GACC DBM28533 316 Note Date Heron Cay MHP GACC DBM28533 317 Prepayment Provision Heron Cay MHP GACC DBM28533 318 Tax at Closing Heron Cay MHP GACC DBM28533 319 Utilities Tenant Pays Heron Cay MHP GACC DBM28533 320 Assumption Fee Hotel Lucia GACC DBM27475 321 Description Other Reserve Hotel Lucia GACC DBM27475 322 Insurance at Closing Hotel Lucia GACC DBM27475 323 Interest Rate Hotel Lucia GACC DBM27475 324 LTV at Maturity Hotel Lucia GACC DBM27475 325 Maturity Balance Hotel Lucia GACC DBM27475 326 Maturity Date Hotel Lucia GACC DBM27475 327 Maturity/ARD Date Hotel Lucia GACC DBM27475 328 Monthly Debt Service Payment Hotel Lucia GACC DBM27475 329 Monthly Insurance Constant/Escrow Hotel Lucia GACC DBM27475 330 Monthly Replacement Reserve Hotel Lucia GACC DBM27475 331 Monthly Tax Constant/Escrow Hotel Lucia GACC DBM27475 332 Note Date Hotel Lucia GACC DBM27475 333 Original Balloon Term (Months) Hotel Lucia GACC DBM27475 334 Original Interest Only Period (Months) Hotel Lucia GACC DBM27475 335 Other Reserve Hotel Lucia GACC DBM27475 336 Prepayment Provision Hotel Lucia GACC DBM27475 337 Rem IO Period Hotel Lucia GACC DBM27475 338 Remaining Term to Maturity (Months) Hotel Lucia GACC DBM27475 339 Sponsor Hotel Lucia GACC DBM27475 340 Tax at Closing Hotel Lucia GACC DBM27475 341 UW DSCR (Based on UW NCF) Hotel Lucia GACC DBM27475 342 Assumption Fee Hotel Max GACC DBM27476 343 Borrower Hotel Max GACC DBM27476 344 Guarantor Hotel Max GACC DBM27476 345 Insurance at Closing Hotel Max GACC DBM27476 346 Interest Rate Hotel Max GACC DBM27476 347 LTV at Maturity Hotel Max GACC DBM27476 348 Maturity Balance Hotel Max GACC DBM27476 349 Maturity Date Hotel Max GACC DBM27476 350 Maturity/ARD Date Hotel Max GACC DBM27476 351 Monthly Debt Service Payment Hotel Max GACC DBM27476 352 Monthly Insurance Constant/Escrow Hotel Max GACC DBM27476 353 Monthly Replacement Reserve Hotel Max GACC DBM27476 354 Monthly Tax Constant/Escrow Hotel Max GACC DBM27476 355 Note Date Hotel Max GACC DBM27476 356 Original Balloon Term (Months) Hotel Max GACC DBM27476 357 Original Interest Only Period (Months) Hotel Max GACC DBM27476 358 Prepayment Provision Hotel Max GACC DBM27476 359 Rem IO Period Hotel Max GACC DBM27476 360 Remaining Term to Maturity (Months) Hotel Max GACC DBM27476 361 Sponsor Hotel Max GACC DBM27476 362 Tax at Closing Hotel Max GACC DBM27476 363 UW DSCR (Based on UW NCF) Hotel Max GACC DBM27476 364 Appraisal "As Cured" App. Value Lake Lucerne Towers GACC DBM28366 365 Borrower Lake Lucerne Towers GACC DBM28366 366 Date of Valuation Lake Lucerne Towers GACC DBM28366 367 Earthquake Insurance (Y/N/R) Lake Lucerne Towers GACC DBM28366 368 Elevator (Y/N) Lake Lucerne Towers GACC DBM28366 369 Engineering Reserve taken at Closing Lake Lucerne Towers GACC DBM28366 370 Insurance at Closing Lake Lucerne Towers GACC DBM28366 371 Interest Rate Lake Lucerne Towers GACC DBM28366 372 LTV at Cut-off Lake Lucerne Towers GACC DBM28366 373 LTV at Maturity Lake Lucerne Towers GACC DBM28366 374 Maturity Date Lake Lucerne Towers GACC DBM28366 375 Maturity/ARD Date Lake Lucerne Towers GACC DBM28366 376 Monthly Debt Service Payment Lake Lucerne Towers GACC DBM28366 377 Monthly Insurance Constant/Escrow Lake Lucerne Towers GACC DBM28366 378 Monthly Replacement Reserve Lake Lucerne Towers GACC DBM28366 379 Monthly Tax Constant/Escrow Lake Lucerne Towers GACC DBM28366 380 Note Date Lake Lucerne Towers GACC DBM28366 381 Original Balloon Term (Months) Lake Lucerne Towers GACC DBM28366 382 Original Interest Only Period (Months) Lake Lucerne Towers GACC DBM28366 383 Physical Occupancy at UW Lake Lucerne Towers GACC DBM28366 384 Prepayment Provision Lake Lucerne Towers GACC DBM28366 385 Rem IO Period Lake Lucerne Towers GACC DBM28366 386 Remaining Term to Maturity (Months) Lake Lucerne Towers GACC DBM28366 387 Rent Roll/Census Date Lake Lucerne Towers GACC DBM28366 388 Subject 1BR Avg Rent Lake Lucerne Towers GACC DBM28366 389 Subject 1BR Max Rent Lake Lucerne Towers GACC DBM28366 390 Subject 2BR Avg Rent Lake Lucerne Towers GACC DBM28366 391 Subject 2BR Max Rent Lake Lucerne Towers GACC DBM28366 392 Subject 3BR Avg Rent Lake Lucerne Towers GACC DBM28366 393 Tax at Closing Lake Lucerne Towers GACC DBM28366 394 Utilities Tenant Pays Lake Lucerne Towers GACC DBM28366 395 UW DSCR (Based on UW NCF) Lake Lucerne Towers GACC DBM28366 396 Appraisal "As Cured" App. Value Longford Medical Center GACC DBM28304 397 Cash Management (Y/N) Longford Medical Center GACC DBM28304 398 Insurance at Closing Longford Medical Center GACC DBM28304 399 Interest Rate Longford Medical Center GACC DBM28304 400 Letter of Credit Longford Medical Center GACC DBM28304 401 LTV at Cut-off Longford Medical Center GACC DBM28304 402 LTV at Maturity Longford Medical Center GACC DBM28304 403 Major Tenant Lease Expiration Date # 1 Longford Medical Center GACC DBM28304 404 Major Tenant Lease Expiration Date # 2 Longford Medical Center GACC DBM28304 405 Major Tenant Lease Expiration Date # 3 Longford Medical Center GACC DBM28304 406 Major Tenant Name # 2 Longford Medical Center GACC DBM28304 407 Major Tenant Name # 3 Longford Medical Center GACC DBM28304 408 Major Tenant Rental Rate # 2 Longford Medical Center GACC DBM28304 409 Major Tenant Rental Rate # 3 Longford Medical Center GACC DBM28304 410 Major Tenant Rental Rate #1 Longford Medical Center GACC DBM28304 411 Major Tenant Sq. Ft. # 1 Longford Medical Center GACC DBM28304 412 Major Tenant Sq. Ft. # 2 Longford Medical Center GACC DBM28304 413 Major Tenant Sq. Ft. # 3 Longford Medical Center GACC DBM28304 414 Maturity Balance Longford Medical Center GACC DBM28304 415 Monthly Debt Service Payment Longford Medical Center GACC DBM28304 416 Monthly Insurance Constant/Escrow Longford Medical Center GACC DBM28304 417 Monthly Replacement Reserve Longford Medical Center GACC DBM28304 418 Monthly Tax Constant/Escrow Longford Medical Center GACC DBM28304 419 Monthly TI/LC Longford Medical Center GACC DBM28304 420 Note Date Longford Medical Center GACC DBM28304 421 Physical Occupancy at UW Longford Medical Center GACC DBM28304 422 Rent Roll/Census Date Longford Medical Center GACC DBM28304 423 Tax at Closing Longford Medical Center GACC DBM28304 424 Units/Rentable Square Ft. Longford Medical Center GACC DBM28304 425 UW DSCR (Based on UW NCF) Longford Medical Center GACC DBM28304 426 Cash Management (Y/N) Manhattan Office Portfolio GACC ROLLUP 427 Insurance at Closing Manhattan Office Portfolio GACC ROLLUP 428 Interest Rate Manhattan Office Portfolio GACC ROLLUP 429 LTV at Maturity Manhattan Office Portfolio GACC ROLLUP 430 Maturity Balance Manhattan Office Portfolio GACC ROLLUP 431 Monthly Debt Service Payment Manhattan Office Portfolio GACC ROLLUP 432 Monthly Insurance Constant/Escrow Manhattan Office Portfolio GACC ROLLUP 433 Monthly Replacement Reserve Manhattan Office Portfolio GACC ROLLUP 434 Monthly Tax Constant/Escrow Manhattan Office Portfolio GACC ROLLUP 435 Monthly TI/LC Manhattan Office Portfolio GACC ROLLUP 436 Note Date Manhattan Office Portfolio GACC ROLLUP 437 Tax at Closing Manhattan Office Portfolio GACC ROLLUP 438 TIC Structure Manhattan Office Portfolio GACC ROLLUP 439 Units/Rentable Square Ft. Manhattan Office Portfolio GACC ROLLUP 440 UW DSCR (Based on UW NCF) Manhattan Office Portfolio GACC ROLLU 441 UW EGI Manhattan Office Portfolio GACC ROLLUP 442 UW Exp Manhattan Office Portfolio GACC ROLLUP 443 UW NCF Manhattan Office Portfolio GACC ROLLUP 444 UW NOI Manhattan Office Portfolio GACC ROLLUP 445 UW Res Manhattan Office Portfolio GACC ROLLUP 446 Borrower Marks Portfolio GACC DBM26864 447 Cash Management (Y/N) Montego Bay Apartments GACC DBM28447 448 Sponsor Montego Bay Apartments GACC DBM28447 449 Borrower Moses Multifamily Portfolio GACC DBM28362 450 Letter of Credit Moses Multifamily Portfolio GACC DBM28362 451 Assumption Fee North Bronx Portfolio GACC DBM28336 452 Borrower North Bronx Portfolio GACC DBM28336 453 Date of Valuation North Bronx Portfolio GACC DBM28336 454 Earthquake Insurance (Y/N/R) North Bronx Portfolio GACC DBM28336 455 Engineering Reserve taken at Closing North Bronx Portfolio GACC DBM28336 456 Future Mortgage Debt Amount Permitted North Bronx Portfolio GACC DBM28336 457 Future Mortgage Debt Description North Bronx Portfolio GACC DBM28336 458 Future Mortgage Debt Permitted? North Bronx Portfolio GACC DBM28336 459 Insurance at Closing North Bronx Portfolio GACC DBM28336 460 Interest Rate North Bronx Portfolio GACC DBM28336 461 Monthly Debt Service Payment North Bronx Portfolio GACC DBM28336 462 Monthly Insurance Constant/Escrow North Bronx Portfolio GACC DBM28336 463 Monthly Replacement Reserve North Bronx Portfolio GACC DBM28336 464 Monthly Tax Constant/Escrow North Bronx Portfolio GACC DBM28336 465 Note Date North Bronx Portfolio GACC DBM28336 466 Sponsor North Bronx Portfolio GACC DBM28336 467 Tax at Closing North Bronx Portfolio GACC DBM28336 468 TIC Structure North Bronx Portfolio GACC DBM28336 469 Utilities Tenant Pays North Bronx Portfolio GACC DBM28336 470 UW DSCR (Based on UW NCF) North Bronx Portfolio GACC DBM28336 471 UW Exp North Bronx Portfolio GACC DBM28336 472 UW NCF North Bronx Portfolio GACC DBM28336 473 UW NOI North Bronx Portfolio GACC DBM28336 474 Assumption Fee Office Max Plaza - Scottsdale GACC DBM28375 475 Future Mortgage Debt Amount Permitted Office Max Plaza - Scottsdale GACC DBM28375 476 Future Mortgage Debt Description Office Max Plaza - Scottsdale GACC DBM28375 477 Future Mortgage Debt Permitted? Office Max Plaza - Scottsdale GACC DBM28375 478 Insurance at Closing Office Max Plaza - Scottsdale GACC DBM28375 479 Interest Rate Office Max Plaza - Scottsdale GACC DBM28375 480 LTV at Maturity Office Max Plaza - Scottsdale GACC DBM28375 481 Maturity Balance Office Max Plaza - Scottsdale GACC DBM28375 482 Maturity Date Office Max Plaza - Scottsdale GACC DBM28375 483 Maturity/ARD Date Office Max Plaza - Scottsdale GACC DBM28375 484 Monthly Debt Service Payment Office Max Plaza - Scottsdale GACC DBM28375 485 Monthly Insurance Constant/Escrow Office Max Plaza - Scottsdale GACC DBM28375 486 Monthly Replacement Reserve Office Max Plaza - Scottsdale GACC DBM28375 487 Monthly Tax Constant/Escrow Office Max Plaza - Scottsdale GACC DBM28375 488 Monthly TI/LC Office Max Plaza - Scottsdale GACC DBM28375 489 Note Date Office Max Plaza - Scottsdale GACC DBM28375 490 Original Balloon Term (Months) Office Max Plaza - Scottsdale GACC DBM28375 491 Original Interest Only Period (Months) Office Max Plaza - Scottsdale GACC DBM28375 492 Prepayment Provision Office Max Plaza - Scottsdale GACC DBM28375 493 Rem IO Period Office Max Plaza - Scottsdale GACC DBM28375 494 Remaining Term to Maturity (Months) Office Max Plaza - Scottsdale GACC DBM28375 495 Tax at Closing Office Max Plaza - Scottsdale GACC DBM28375 496 UW DSCR (Based on UW NCF) Office Max Plaza - Scottsdale GACC DBM28375 497 UW EGI Office Max Plaza - Scottsdale GACC DBM28375 498 UW Exp Office Max Plaza - Scottsdale GACC DBM28375 499 UW NCF Office Max Plaza - Scottsdale GACC DBM28375 500 UW NOI Office Max Plaza - Scottsdale GACC DBM28375 501 UW Res Office Max Plaza - Scottsdale GACC DBM28375 502 UW Revenue Office Max Plaza - Scottsdale GACC DBM28375 503 UW TI/LC Office Max Plaza - Scottsdale GACC DBM28375 504 Related Principal Physicians Medical Center of Baton Rouge GACC DBM27961 505 2004 River Crossing GACC DBM28281 506 2005 River Crossing GACC DBM28281 507 Borrower River Crossing GACC DBM28281 508 Condo Structure River Crossing GACC DBM28281 509 Insurance at Closing River Crossing GACC DBM28281 510 Interest Rate River Crossing GACC DBM28281 511 LTV at Maturity River Crossing GACC DBM28281 512 Maturity Balance River Crossing GACC DBM28281 513 Monthly Debt Service Payment River Crossing GACC DBM28281 514 Monthly Insurance Constant/Escrow River Crossing GACC DBM28281 515 Monthly Replacement Reserve River Crossing GACC DBM28281 516 Monthly Tax Constant/Escrow River Crossing GACC DBM28281 517 Note Date River Crossing GACC DBM28281 518 Prepayment Provision River Crossing GACC DBM28281 519 Rolling 12 NOI 2006 River Crossing GACC DBM28281 520 Subject 1BR Max Rent River Crossing GACC DBM28281 521 Subject 2BR Max Rent River Crossing GACC DBM28281 522 Subject Studio Max Rent River Crossing GACC DBM28281 523 Tax at Closing River Crossing GACC DBM28281 524 UW DSCR (Based on UW NCF) River Crossing GACC DBM28281 525 UW EGI River Crossing GACC DBM28281 526 UW Exp River Crossing GACC DBM28281 527 UW NCF River Crossing GACC DBM28281 528 UW NOI River Crossing GACC DBM28281 529 UW Revenue River Crossing GACC DBM28281 530 Description Other Reserve Scottsdale 101 GACC GA27052 531 Borrower Signature Place GACC DBM28385 532 Cash Management (Y/N) Signature Place GACC DBM28385 533 Fee Simple / Leasehold Signature Place GACC DBM28385 534 Insurance at Closing Signature Place GACC DBM28385 535 Interest Rate Signature Place GACC DBM28385 536 Letter of Credit Signature Place GACC DBM28385 537 Maturity Balance Signature Place GACC DBM28385 538 Monthly Debt Service Payment Signature Place GACC DBM28385 539 Monthly Insurance Constant/Escrow Signature Place GACC DBM28385 540 Monthly Replacement Reserve Signature Place GACC DBM28385 541 Monthly Tax Constant/Escrow Signature Place GACC DBM28385 542 Note Date Signature Place GACC DBM28385 543 Rent Roll/Census Date Signature Place GACC DBM28385 544 Replacement Reserve taken at Closing Signature Place GACC DBM28385 545 Sponsor Signature Place GACC DBM28385 546 Tax at Closing Signature Place GACC DBM28385 547 TI/LC taken at Closing Signature Place GACC DBM28385 548 TIC Structure Signature Place GACC DBM28385 549 UW DSCR (Based on UW NCF) Signature Place GACC DBM2838 550 UW EGI Signature Place GACC DBM28385 551 UW Exp Signature Place GACC DBM28385 552 UW NCF Signature Place GACC DBM28385 553 UW NOI Signature Place GACC DBM28385 554 UW Res Signature Place GACC DBM28385 555 Utilities Tenant Pays Skylark Pointe GACC DBM28361 556 2004 Southern Pointe GACC DBM28660-1 557 2005 Southern Pointe GACC DBM28660-1 558 Current Operating Statements Date Southern Pointe GACC DBM28660-1 559 Physical Occupancy at UW Southern Pointe GACC DBM28660-1 560 Rent Roll/Census Date Southern Pointe GACC DBM28660-1 561 Rolling 12 NOI 2006 Southern Pointe GACC DBM28660-1 562 Second Most Recent Operating Stmt Date Southern Pointe GACC DBM28660-1 563 Subject 1BR Avg Rent Southern Pointe GACC DBM28660-1 564 Subject 1BR Max Rent Southern Pointe GACC DBM28660-1 565 Subject 2BR Avg Rent Southern Pointe GACC DBM28660-1 566 Subject 2BR Max Rent Southern Pointe GACC DBM28660-1 567 Third Most Recent Operating Stmt Date Southern Pointe GACC DBM28660-1 568 Utilities Tenant Pays Southern Pointe GACC DBM28660-1 569 Insurance at Closing Strand Capital Partners XI GACC DBM23345 570 Interest Rate Strand Capital Partners XI GACC DBM23345 571 LTV at Maturity Strand Capital Partners XI GACC DBM23345 572 Maturity Balance Strand Capital Partners XI GACC DBM23345 573 Monthly Debt Service Payment Strand Capital Partners XI GACC DBM23345 574 Monthly Insurance Constant/Escrow Strand Capital Partners XI GACC DBM23345 575 Monthly Tax Constant/Escrow Strand Capital Partners XI GACC DBM23345 576 Note Date Strand Capital Partners XI GACC DBM23345 577 Tax at Closing Strand Capital Partners XI GACC DBM23345 578 UW DSCR (Based on UW NCF) Strand Capital Partners XI GACC DBM23345 579 Year Renovated Strand Capital Partners XI GACC DBM23345 580 Assumption Fee The Park at Spanish Ridge GACC DBM28202 581 Borrower Vero Palm MHP GACC DBM28534 582 Engineering Reserve taken at Closing Vero Palm MHP GACC DBM28534 583 Insurance at Closing Vero Palm MHP GACC DBM28534 584 Monthly Insurance Constant/Escrow Vero Palm MHP GACC DBM28534 585 Monthly Replacement Reserve Vero Palm MHP GACC DBM28534 586 Monthly Tax Constant/Escrow Vero Palm MHP GACC DBM28534 587 Note Date Vero Palm MHP GACC DBM28534 588 Prepayment Provision Vero Palm MHP GACC DBM28534 589 Tax at Closing Vero Palm MHP GACC DBM28534 590 Borrower Vestin Corporate Center GACC DBM28312 591 Description Other Reserve Vestin Corporate Center GACC DBM28312 592 Insurance at Closing Vestin Corporate Center GACC DBM28312 593 Letter of Credit Vestin Corporate Center GACC DBM28312 594 Monthly Insurance Constant/Escrow Vestin Corporate Center GACC DBM28312 595 Monthly Replacement Reserve Vestin Corporate Center GACC DBM28312 596 Monthly Tax Constant/Escrow Vestin Corporate Center GACC DBM28312 597 Monthly TI/LC Vestin Corporate Center GACC DBM28312 598 Other Reserve Vestin Corporate Center GACC DBM28312 599 Tax at Closing Vestin Corporate Center GACC DBM28312 600 TI/LC taken at Closing Vestin Corporate Center GACC DBM28312 601 TIC Structure Vestin Corporate Center GACC DBM28312 602 2004 Water's Edge GACC DBM28660-2 603 2005 Water's Edge GACC DBM28660-2 604 Current Operating Statements Date Water's Edge GACC DBM28660-2 605 Rolling 12 NOI 2006 Water's Edge GACC DBM28660-2 606 Second Most Recent Operating Stmt Date Water's Edge GACC DBM28660-2 607 Subject 1BR Avg Rent Water's Edge GACC DBM28660-2 608 Subject 1BR Max Rent Water's Edge GACC DBM28660-2 609 Subject 1BR Units Water's Edge GACC DBM28660-2 610 Subject 2BR Avg Rent Water's Edge GACC DBM28660-2 611 Subject 2BR Max Rent Water's Edge GACC DBM28660-2 612 Subject 3BR Avg Rent Water's Edge GACC DBM28660-2 613 Subject 3BR Max Rent Water's Edge GACC DBM28660-2 614 Subject 3BR Units Water's Edge GACC DBM28660-2 615 Third Most Recent Operating Stmt Date Water's Edge GACC DBM28660-2 616 Utilities Tenant Pays Water's Edge GACC DBM28660-2 617 Assumption Fee Westin Portland GACC DBM27474 618 Description Other Reserve Westin Portland GACC DBM27474 619 Earthquake Insurance (Y/N/R) Westin Portland GACC DBM27474 620 Insurance at Closing Westin Portland GACC DBM27474 621 Interest Rate Westin Portland GACC DBM27474 622 LTV at Maturity Westin Portland GACC DBM27474 623 Maturity Balance Westin Portland GACC DBM27474 624 Maturity Date Westin Portland GACC DBM27474 625 Maturity/ARD Date Westin Portland GACC DBM27474 626 Monthly Debt Service Payment Westin Portland GACC DBM27474 627 Monthly Insurance Constant/Escrow Westin Portland GACC DBM27474 628 Monthly Replacement Reserve Westin Portland GACC DBM27474 629 Monthly Tax Constant/Escrow Westin Portland GACC DBM27474 630 Note Date Westin Portland GACC DBM27474 631 Original Balloon Term (Months) Westin Portland GACC DBM27474 632 Original Interest Only Period (Months) Westin Portland GACC DBM27474 633 Other Reserve Westin Portland GACC DBM27474 634 Prepayment Provision Westin Portland GACC DBM27474 635 Rem IO Period Westin Portland GACC DBM27474 636 Remaining Term to Maturity (Months) Westin Portland GACC DBM27474 637 Sponsor Westin Portland GACC DBM27474 638 Tax at Closing Westin Portland GACC DBM27474 639 UW DSCR (Based on UW NCF) Westin Portland GACC DBM27474 640 Terrorism Insurance (Y/N/R) Atlantic Crossings GECC 760056300 641 Monthly Insurance Constant/Escrow Cambridge at Southern GECC 760056644 642 Monthly Tax Constant/Escrow Cambridge at Southern GECC 760056644 643 Assumption Fee Capistrano Self Storage GECC 760061724 644 Borrower Capistrano Self Storage GECC 760061724 645 Future Mortgage Debt Amount Permitted Capistrano Self Storage GECC 760061724 646 Future Mortgage Debt Description Capistrano Self Storage GECC 760061724 647 Guarantor Capistrano Self Storage GECC 760061724 648 Insurance at Closing Capistrano Self Storage GECC 760061724 649 Monthly Insurance Constant/Escrow Capistrano Self Storage GECC 760061724 650 Monthly Replacement Reserve Capistrano Self Storage GECC 760061724 651 Monthly Tax Constant/Escrow Capistrano Self Storage GECC 760061724 652 Note Date Capistrano Self Storage GECC 760061724 653 Sponsor Capistrano Self Storage GECC 760061724 654 Tax at Closing Capistrano Self Storage GECC 760061724 655 Assumption Fee Designer Outlet Center GECC 760057681 656 Description Other Reserve Designer Outlet Center GECC 760057681 657 Guarantor Designer Outlet Center GECC 760057681 658 Insurance at Closing Designer Outlet Center GECC 760057681 659 Maturity Balance Designer Outlet Center GECC 760057681 660 Maturity Date Designer Outlet Center GECC 76005768 661 Maturity/ARD Date Designer Outlet Center GECC 760057681 662 Monthly Insurance Constant/Escrow Designer Outlet Center GECC 760057681 663 Note Date Designer Outlet Center GECC 760057681 664 Original Balloon Term (Months) Designer Outlet Center GECC 76005768 665 Remaining Term to Maturity (Months) Designer Outlet Center GECC 76005768 666 Sponsor Designer Outlet Center GECC 760057681 667 Terrorism Insurance (Y/N/R) Designer Outlet Center GECC 760057681 668 Monthly Insurance Constant/Escrow Embarcadero Business Park GECC 760058357 669 Monthly Tax Constant/Escrow Embarcadero Business Park GECC 760058357 670 Cut-off Balance Lake Shore GECC 0 671 Maturity Balance Lake Shore GECC 0 672 Assumption Fee Lake Shore and Willow Club Estates GECC 760062745 673 Guarantor Lake Shore and Willow Club Estates GECC 760062745 674 Insurance at Closing Lake Shore and Willow Club Estates GECC 760062745 675 Monthly Insurance Constant/Escrow Lake Shore and Willow Club Estates GECC 760062745 676 Monthly Replacement Reserve Lake Shore and Willow Club Estates GECC 760062745 677 Monthly Tax Constant/Escrow Lake Shore and Willow Club Estates GECC 760062745 678 Note Date Lake Shore and Willow Club Estates GECC 760062745 679 Prepayment Provision Lake Shore and Willow Club Estates GECC 760062745 680 Tax at Closing Lake Shore and Willow Club Estates GECC 760062745 681 Maturity Balance North American GECC 760035978 682 Maturity Balance Parkside GECC 760035978 683 Monthly Insurance Constant/Escrow San Pedro Plaza GECC 760051964 684 Monthly Tax Constant/Escrow San Pedro Plaza GECC 760051964 685 Assumption Fee Shoppes at Dadeland GECC 760061686 686 Borrower Shoppes at Dadeland GECC 760061686 687 Description Other Reserve Shoppes at Dadeland GECC 760061686 688 Guarantor Shoppes at Dadeland GECC 760061686 689 Monthly Replacement Reserve Shoppes at Dadeland GECC 760061686 690 Monthly TI/LC Shoppes at Dadeland GECC 760061686 691 Note Date Shoppes at Dadeland GECC 760061686 692 Other Reserve Shoppes at Dadeland GECC 760061686 693 Sponsor Shoppes at Dadeland GECC 760061686 694 Maturity Balance Sugar Lakes GECC 760055997 695 Maturity Balance Sunset Heights GECC 760058157 696 Maturity Balance Sweetwater GECC 760055997 697 Subject 3BR Avg Rent Terrace View Apartments GECC 760056624 698 Subject 3BR Max Rent Terrace View Apartments GECC 760056624 699 Assumption Fee The Ashley at Spring Valley GECC 760063483 700 Borrower The Ashley at Spring Valley GECC 760063483 701 Earthquake Insurance (Y/N/R) The Ashley at Spring Valley GECC 760063483 702 Engineering Reserve taken at Closing The Ashley at Spring Valley GECC 760063483 703 Guarantor The Ashley at Spring Valley GECC 760063483 704 Insurance at Closing The Ashley at Spring Valley GECC 760063483 705 Monthly Insurance Constant/Escrow The Ashley at Spring Valley GECC 760063483 706 Monthly Replacement Reserve The Ashley at Spring Valley GECC 760063483 707 Monthly Tax Constant/Escrow The Ashley at Spring Valley GECC 760063483 708 Note Date The Ashley at Spring Valley GECC 760063483 709 Tax at Closing The Ashley at Spring Valley GECC 760063483 710 Terrorism Insurance (Y/N/R) The Ashley at Spring Valley GECC 760063483 711 Maturity Balance Timberline GECC 760058157 712 Assumption Fee Town Center- Sugarland GECC 760055983 713 Borrower Town Center- Sugarland GECC 760055983 714 Description Other Reserve Town Center- Sugarland GECC 760055983 715 Guarantor Town Center- Sugarland GECC 760055983 716 Insurance at Closing Town Center- Sugarland GECC 760055983 717 Maturity Balance Town Center- Sugarland GECC 760055983 718 Maturity Date Town Center- Sugarland GECC 760055983 719 Maturity/ARD Date Town Center- Sugarland GECC 760055983 720 Monthly Insurance Constant/Escrow Town Center- Sugarland GECC 760055983 721 Monthly Replacement Reserve Town Center- Sugarland GECC 760055983 722 Monthly Tax Constant/Escrow Town Center- Sugarland GECC 760055983 723 Monthly TI/LC Town Center- Sugarland GECC 760055983 724 Note Date Town Center- Sugarland GECC 760055983 725 Original Balloon Term (Months) Town Center- Sugarland GECC 760055983 726 Other Reserve Town Center- Sugarland GECC 760055983 727 Physical Occupancy at UW Town Center- Sugarland GECC 760055983 728 Remaining Term to Maturity (Months) Town Center- Sugarland GECC 760055983 729 Sponsor Town Center- Sugarland GECC 760055983 730 Tax at Closing Town Center- Sugarland GECC 760055983 731 Terrorism Insurance (Y/N/R) Town Center- Sugarland GECC 760055983 732 UW DSCR (Based on UW NCF) Town Center- Sugarland GECC 760055983 733 UW EGI Town Center- Sugarland GECC 760055983 734 UW Exp Town Center- Sugarland GECC 760055983 735 UW NCF Town Center- Sugarland GECC 760055983 736 UW NOI Town Center- Sugarland GECC 760055983 737 UW Revenue Town Center- Sugarland GECC 760055983 738 UW TI/LC Town Center- Sugarland GECC 760055983 739 Terrorism Insurance (Y/N/R) Westchase Plaza GECC 760054927 740 Cut-off Balance Willow Club Estates GECC 760062745 741 Maturity Balance Willow Club Estates GECC 760062745 742 Insurance at Closing Country Inn & Suites Calabasas BCRE 20061811 743 Monthly Insurance Constant/Escrow Country Inn & Suites Calabasas BCRE 20061811 744 Monthly Tax Constant/Escrow Country Inn & Suites Calabasas BCRE 20061811 745 Tax at Closing Country Inn & Suites Calabasas BCRE 20061811 746 LTV at Maturity East Wintonbury Apartments BCRE 20061508 747 Maturity Balance East Wintonbury Apartments BCRE 20061508 748 Note Date East Wintonbury Apartments BCRE 20061508 749 Original Interest Only Period (Months) East Wintonbury Apartments BCRE 20061508 750 Rem IO Period East Wintonbury Apartments BCRE 20061508 751 Tax at Closing Fairways Apartments BCRE 20061459 752 Prepayment Provision First City Tower BCRE 20061746 753 UW EGI First City Tower BCRE 20061746 754 UW NCF First City Tower BCRE 20061746 755 UW NOI First City Tower BCRE 20061746 756 UW Revenue First City Tower BCRE 20061746 757 Insurance at Closing Holiday Inn Express-Lexington SC BCRE 20061876 758 Monthly Insurance Constant/Escrow Holiday Inn Express-Lexington SC BCRE 20061876 759 Monthly Tax Constant/Escrow Holiday Inn Express-Lexington SC BCRE 20061876 760 Tax at Closing Holiday Inn Express-Lexington SC BCRE 20061876 761 Date of Phase I Report I-35 Liberty BCRE 0 762 Date of Phase I Report Independence South BCRE 0 763 Cash Management (Y/N) JPIM Self Storage Portfolio BCRE 20061828 764 Date of Seismic Report JPIM Self Storage Portfolio BCRE 20061828 765 Earthquake Insurance (Y/N/R) JPIM Self Storage Portfolio BCRE 20061828 766 Interest Rate Marrietta Plaza BCRE 20061930 767 LTV at Maturity Marrietta Plaza BCRE 20061930 768 Maturity Balance Marrietta Plaza BCRE 20061930 769 Monthly Debt Service Payment Marrietta Plaza BCRE 20061930 770 Note Date Marrietta Plaza BCRE 20061930 771 Prepayment Provision Marrietta Plaza BCRE 20061930 772 UW DSCR (Based on UW NCF) Marrietta Plaza BCRE 20061930 773 Date of Phase I Report Martin City BCRE 0 774 Description Other Reserve Morgan Resort Portfolio BCRE 20061624 775 Other Reserve Morgan Resort Portfolio BCRE 20061624 776 Engineering Reserve taken at Closing Northpoint Business Center BCRE 20061980 777 Date of Phase I Report Olathe BCRE 0 778 Date of Phase I Report Pleasant Valley BCRE 0 779 Cash Management (Y/N) Raymour & Flanigan Paramus BCRE 20061734 780 Note Date Raymour & Flanigan Paramus BCRE 20061734 781 Cross-Collateralized Safety Storage portfolio BCRE 20061974 782 Date of Phase I Report Safety Storage portfolio BCRE 20061974 783 Insurance at Closing Safety Storage portfolio BCRE 20061974 784 State Safety Storage portfolio BCRE 20061974 785 Tax at Closing Safety Storage portfolio BCRE 20061974 786 Year Built Safety Storage portfolio BCRE 20061974 787 Year Renovated Safety Storage portfolio BCRE 20061974 788 Total Administrative fee Crystal Pointe BCRE 20061946 # Revised - --- ------------------------------------------------------------------- 1 8,200,000.00 2 1-15 North Central Avenue LLC 3 Soft at Closing, Springing Hard 4 11/16/2006 5 11/16/2006 6 3,500.00 7 5.8900% 8 74.4% 9 69.5% 10 36.69 11 5,698,623.34 12 1/1/2017 13 1/1/2017 14 36,142.30 15 240.00 16 11,228.00 17 600.00 18 12/4/2006 19 121 20 61 21 L(24),D(93),O(4) 22 61 23 04/30/00 24 49,347.00 25 1.20 26 685,698.00 27 155,297.00 28 520,323.00 29 530,401.00 30 543,881.00 31 2001 32 94.4% 33 Electric, Gas 34 323,160.15 35 240,311.66 36 258,311.66 37 1900 Bryant Street Investors LLC and 1900 Bryant Street Investors II LLC 38 Soft at Closing, Springing Hard 39 DSCR >= 1.10x, LTV <= 90% 40 Mezzanine 41 Yes 42 43 5.7500% 44 58.4% 45 21,885,768.04 46 1/1/2017 47 1/1/2017 48 151,728.94 49 50 2,474.00 51 3,889.00 52 15,500.00 53 12/7/2006 54 121 55 1 56 L(24),YM1%(93),O(4) 57 1 58 04/30/00 59 19,443.00 60 1,000,000.00 61 1.58 62 3,766,443.45 63 678,085.30 64 2,872,674.15 65 3,088,358.15 66 3,451,973.00 67 46th R&F Realty, LLC; 46th Rach Realty, LLC 68 Soft at Closing, Springing Hard 69 Yes 70 77,000.00 71 5.7000% 72 1/1/2012 73 1/1/2012 74 221,534.72 75 7,000.00 76 1,907.00 77 94,639.00 78 9,531.00 79 12/4/2006 80 61 81 61 82 L(24),D(30),O(7) 83 61 84 61 85 189,277.00 86 Yes 87 1.15 88 5,658,326.06 89 2,472,490.78 90 3,048,388.88 91 3,185,835.28 92 23,084.40 93 Electric, Gas 94 135,564.86 95 165,107.20 96 172,197.14 97 98.3% 98 Electric, Gas 99 246,333.01 100 248,833.99 101 263,333.99 102 Electric, Gas 103 245,168.69 104 232,604.31 105 244,854.31 106 Electric, Gas 107 Electric, Gas 108 323,848.83 109 311,212.05 110 329,412.21 111 Electric, Gas 112 216,115.19 113 210,996.81 114 223,246.81 115 11/17/2006 116 1.04 117 319,989.51 118 23,769.67 119 $50,000 (first); 1.00% (thereafter) 120 Soft at Closing, Springing Hard 121 0.50% (first); 1.00% (thereafter) 122 300 Seventh Street NY Owner LLC 123 Hard 124 Yes 125 121,875.00 126 46,185.00 127 5.7350% 128 11/30/2017 129 247,122.74 130 3,553.00 131 2,988.00 132 52,984.00 133 Steven H. Klein, Lawrence Botel 134 211,936.00 135 1.23 136 97.7% 137 Electric, Gas 138 360,005.68 139 321,000.42 140 342,750.42 141 Yes 142 Electric, Gas 143 222,937.17 144 183,501.82 145 196,501.82 146 Kensington Delaware, LLC; Rach Delaware, LLC 147 Soft at Closing, Springing Hard 148 Rent Reserve 149 102,695.00 150 5.5060% 151 74.2% 152 40.00 153 55,754,033.53 154 1/1/2017 155 1/1/2017 156 340,899.30 157 9,930.00 158 2,507.00 159 114,680.00 160 15,666.00 161 12/4/2006 162 121 163 61 164 354,233.00 165 L(24),D(90),O(7) 166 61 167 121 168 229,359.00 169 Yes 170 1.22 171 7,803,533.44 172 2,603,410.80 173 4,982,061.42 174 5,200,122.64 175 AV 4129, LLC 176 6,460.00 177 5.8960% 178 7,007,352.87 179 44,466.04 180 2,154.00 181 2,000.00 182 12,884.00 183 12,884.00 184 None 185 No (GL), Yes (Property) 186 Ann. 10/31/2006 187 4,375.00 188 5.7430% 189 8,111,533.15 190 50,732.16 191 5,711.00 192 592,653.00 193 The Seaview Realty Irrevocable Trust 194 5,711.00 195 110,658.00 196 609,467.00 197 623,342.00 198 Hard 199 Electric, Gas 200 159,075.80 201 183,910.84 202 192,050.85 203 Electric, Gas 204 250,906.37 205 258,522.63 206 271,272.63 207 Yes 208 27,841.00 209 56,900.00 210 55,682.00 211 Nunz Equities East LLC; JA 406 Realty LLC 212 Yes 213 7,955.00 214 Joseph Annunziata; Patricia Annunziata 215 15,910.00 216 Various 217 462 West 51st Realty LLC; Nikki Equities LLC 218 Yes 219 20,313.00 220 3,684.00 221 7,368.00 222 Various 223 JP Equities LLC, Nikki Equities LLC, PA 254 Realty LLC, Nunz Equities West LLC; Central Park West Realty LLC 224 Yes 225 16,202.00 226 28,800.00 227 32,404.00 228 6,200.00 229 Various 230 10/11/2006 231 9/29/2006 - 10/6/2006 232 70.38 233 Yes 234 5.9700% 235 82,521.43 236 11/29/2006 237 1.22 238 1,617,901.80 239 397,773.05 240 1,208,168.95 241 1,220,128.75 242 1,268,666.00 243 3,797,062.00 244 4,258,139.00 245 Broward Multifamily Ventures, LLC 246 Soft at Closing, Springing Hard 247 T-12 8/31/2006 248 97.1% 249 2 250 10/27/2006 251 4,104,329.00 252 12/31/2005 253 244.00 254 36.00 255 12/31/2004 256 Electric, Water, Sewer 257 31,800,000.00 258 None 259 11/1/2006 260 10/24/2006 261 Yes 262 72,113.00 263 78.6% 264 78.6% 265 7/31/2011 266 16.38 267 9,015.00 268 4,869.00 269 142,200.00 270 12,213.00 271 L(23),YM1%(12),O(25) 272 10/1/2006 273 Northland Diversified Portfolio Limited Partnership 274 142,200.00 275 1.22 276 6,593,775.42 277 4,442,852.93 278 1,858,883.49 279 2,150,922.49 280 Empirian Chesapeake, LLC 281 Yes 282 Yes 283 4,000,000.00 284 Mezzanine 285 89,700.00 286 5.8150% 287 74.6% 288 58,794,580.54 289 370,256.42 290 6,900.00 291 6,234.00 292 52,040.00 293 12/5/2006 294 104,079.00 295 1.25 296 6,026,624.00 297 1,530,978.56 298 4,420,845.44 299 4,495,645.44 300 Various 301 Yes 302 303 304 13,162.00 305 306 11/30/2006 307 9/30/2006 308 157,944.00 309 310 Heron Cay MHC, LLC 311 11/20/2006 312 313 314 1,742.00 315 16,134.00 316 11/30/2006 317 L(24),D(91),O(5) 318 319 Electric, Water, Sewer 320 0.50% (first); 1.00% (thereafter) 321 Typhoon Restaurant Reserve 322 41,183.00 323 5.8100% 324 64.9% 325 22,506,467.50 326 1/1/2017 327 1/1/2017 328 146,847.50 329 4,576.00 330 20,590.00 331 3,417.00 332 12/6/2006 333 121 334 37 335 152,981.00 336 L(24),D(90),O(7) 337 37 338 04/30/00 339 Gordon D. Sondland, Aspen Hotel Holdings, LLC 340 10,251.00 341 1.49 342 0.50% (first); 1.00% (thereafter) 343 Vance Hotel Associates, LLC 344 Gordon D. Sondland, Aspen Hotel Holdings, LLC 345 44,169.00 346 5.8100% 347 64.2% 348 20,165,794.88 349 1/1/2017 350 1/1/2017 351 131,575.36 352 4,908.00 353 21,185.00 354 12,250.00 355 12/6/2006 356 121 357 37 358 L(24),D(90),O(7) 359 37 360 04/30/00 361 Gordon D. Sondland, Aspen Hotel Holdings, LLC 362 49,000.00 363 1.74 364 14,000,000.00 365 Lake Lucerne Towers, L.L.C. 366 10/27/2006 367 Yes 368 Yes 369 556,194.00 370 80,000.00 371 5.7700% 372 65.0% 373 65.0% 374 1/1/2017 375 1/1/2017 376 44,363.55 377 10,000.00 378 3,520.00 379 10,311.00 380 12/5/2006 381 121 382 121 383 87.9% 384 L(25),YM1%(71),O(25) 385 121 386 04/30/00 387 10/27/2006 388 900.00 389 900.00 390 1,056.00 391 1,150.00 392 1,300.00 393 30,933.00 394 Electric 395 1.02 396 42,150,000.00 397 Soft at Closing, Springing Hard 398 29,260.00 399 5.5100% 400 Yes - ($3,500,000) 401 77.6% 402 74.1% 403 11/30/2012 404 8/31/2011 405 7/31/2012 406 Advanced Lipo Dissolve 407 Nevada Heart and Vascular 408 26.04 409 21.63 410 23.48 411 37,398.00 412 17,777.00 413 11,533.00 414 34,749,499.33 415 205,766.80 416 3,733.00 417 2,203.00 418 26,332.00 419 11,012.00 420 12/1/2006 421 85.9% 422 10/30/2006 423 52,663.00 424 132,135.00 425 1.03 426 Soft at Closing, Springing Hard 427 179,695.00 428 5.5902% 429 77.1% 430 101,754,033.53 431 562,434.02 432 16,930.00 433 4,414.00 434 209,319.00 435 25,197.00 436 12/4/2006 437 418,636.00 438 Yes 439 265,809.00 440 1.19 441 13,461,859.50 442 5,075,901.59 443 8,030,450.30 444 8,385,957.92 445 53,161.80 446 213 West 23rd Street, LLC; 22 Warren Street, LLC 447 Soft at Closing, Springing Hard 448 J.I. Kislak, Inc. 449 Chondro Realty LLC; Galron Realty LLC 450 Yes - ($1,300,000) 451 0.50% (first); 1.00% (thereafter) 452 NYB-M I, LLC; NYB-M II, LLC; NYB-M III, LLC; NYB-M IV, LLC; NYB-M V, LLC; NYB-M VI, LLC 453 Various 454 Yes 455 352,125.00 456 DSCR >= 1.15x, LTV <= 90% (existing Mezzanine paid off) 457 Mezzanine 458 Yes 459 31,484.00 460 5.8300% 461 172,403.36 462 15,742.00 463 11,495.00 464 60,202.00 465 11/29/2006 466 Massoud Yashouafar; Solyman Yashouafar 467 60,202.00 468 Yes 469 Electric, Gas 470 1.14 471 2,483,115.76 472 2,356,001.72 473 2,493,931.83 474 0.50% (first); 1.00% (thereafter) 475 DSCR >= 1.20x, LTV <= 80% 476 Mezzanine 477 Yes 478 3,878.00 479 5.5700% 480 74.4% 481 8,631,423.54 482 12/1/2016 483 12/1/2016 484 53,099.11 485 1,939.00 486 542.00 487 7,983.00 488 9,000.00 489 11/30/2006 490 120 491 60 492 L(24),D(92),O(4) 493 60 494 04/29/00 495 39,914.00 496 1.21 497 1,073,515.25 498 242,594.46 499 773,001.95 500 830,920.79 501 6,513.80 502 810,101.00 503 51,405.05 504 No 505 431,128.00 506 396,087.00 507 Nesmith Apartments, LLC 508 Yes 509 5,226.00 510 5.8800% 511 68.4% 512 6,363,182.70 513 42,613.73 514 2,613.00 515 1,840.00 516 8,904.00 517 11/29/2006 518 L(24),YM1%(89),O(7) 519 452,625.00 520 1,005.00 521 1,155.00 522 750.00 523 24,281.13 524 1.20 525 949,536.00 526 437,075.00 527 488,461.00 528 512,461.00 529 928,585.00 530 Ground Rent Reserve ($712,621 per annum with escalations) 531 Signature Place LLC; DSF Holdings LLC 532 Soft at Closing, Springing Hard 533 Fee Simple 534 1,640.00 535 5.9020% 536 Yes - ($125,000) 537 4,914,800.60 538 31,739.65 539 820.00 540 1,349.00 541 3,505.00 542 11/30/2006 543 11/28/2006 544 110,000.00 545 Warren Silverberg; David Friedman 546 3,505.00 547 125,000.00 548 Yes 549 1.31 550 1,148,075.68 551 548,533.36 552 497,642.96 553 599,542.32 554 16,183.36 555 Electric, Gas 556 1,798,258.00 557 2,029,636.00 558 T-12 8/31/2006 559 97.6% 560 10/27/2006 561 1,943,947.00 562 12/31/2005 563 1,053.00 564 1,060.00 565 1,234.00 566 1,270.00 567 12/31/2004 568 Electric, Water, Sewer 569 570 6.8000% 571 39.4% 572 3,546,089.52 573 35,461.11 574 575 2,073.00 576 11/29/2006 577 26,949.00 578 2.22 579 580 0.50% (first); 1.00% (thereafter) 581 Vero Palm MHC, LLC 582 583 584 585 832.00 586 8,009.00 587 11/30/2006 588 L(24),D(91),O(5) 589 590 Birkeland Family LLC III and Birkeland Family LLC V 591 592 1,893.00 593 Yes - ($700,000) 594 947.00 595 683.00 596 4,469.00 597 3,412.00 598 599 8,938.00 600 700,000.00 601 Yes 602 1,998,804.00 603 2,228,503.00 604 T-12 8/31/2006 605 2,160,382.00 606 12/31/2005 607 1,045.00 608 1,050.00 609 128.00 610 1,249.00 611 1,285.00 612 1,410.00 613 1,410.00 614 36.00 615 12/31/2004 616 Electric, Water, Sewer 617 0.50% (first); 1.00% (thereafter) 618 Hotel Upgrade Reserve (1,500,000); Franchise Reserve (1,409,736) 619 Yes 620 28,889.00 621 5.8100% 622 68.6% 623 36,688,185.51 624 1/1/2017 625 1/1/2017 626 234,956.00 627 6,110.00 628 33,704.00 629 25,111.00 630 12/6/2006 631 121 632 49 633 2,909,736.00 634 L(24),D(90),O(7) 635 49 636 04/30/00 637 Gordon D. Sondland, Aspen Hotel Holdings, LLC 638 75,333.00 639 1.43 640 No 641 4,330.08 642 13,166.67 643 1.00% 644 Capistrano/ Fortune Partners, LLC 645 LTV <= 80%; DSCR >= 1.20x 646 Mezzanine Debt 647 Richard Fell, Lionel C. Epstein, Blaine A. Briggs 648 8,466.65 649 1,693.33 650 1,065.00 651 3,078.06 652 11/6/2006 653 Richard Fell, Lionel C. Epstein, Blaine A. Briggs 654 9,234.19 655 1.00% 656 Design Within Reach Reserve Fund (100,620) and Children's Place Reserve Fund (260,000) 657 Alexander Gurevich, Gene Kiselman 658 10,828.64 659 9,194,063.37 660 1/1/2017 661 1/1/2017 662 3,609.55 663 12/7/2006 664 121 665 121 666 Alexander Gurevich, Gene Kiselman 667 Yes 668 2,973.50 669 16,200.89 670 3,559,824.56 671 3,424,078.11 672 1.00% 673 Julio C. Jaramillo 674 1,010.50 675 505.25 676 950.00 677 2,281.48 678 11/30/2006 679 L(24),D(35),O(1) 680 4,562.96 681 1,988,397.29 682 1,126,758.46 683 605.75 684 1,316.63 685 0.50% 686 Sunshine Land Associates Limited Partnership 687 Estoppel Escrow Fund 688 Stephen P. Hayman, Alan J. Hayman 689 1,315.00 690 8,240.00 691 11/30/2006 692 25,000.00 693 Stephen P. Hayman, Alan J. Hayman 694 1,668,042.07 695 2,383,540.77 696 3,977,638.78 697 1,100.00 698 1,100.00 699 1.00% 700 WK Ashley LLC 701 No 702 240,000.00 703 Steven Weinreb 704 28,166.67 705 14,083.33 706 5,875.00 707 15,593.32 708 11/29/2006 709 15,593.32 710 Yes 711 1,881,742.72 712 1.00% 713 Town Center Plaza Lakeside Partners LP 714 Existing Tenant Escrow (341,525.28); Rent Step-Up Escrow (14,340.6); Earn-Out Escrow Fund (115,000) 715 Pritesh Shah, Kolbe M. Curtice 716 1,652.50 717 3,809,514.11 718 1/1/2017 719 1/1/2017 720 550.83 721 265.00 722 4,570.72 723 2,360.00 724 12/5/2006 725 121 726 470,865.00 727 86.1% 728 121 729 Pritesh Shah, Kolbe M. Curtice 730 4,570.72 731 Yes 732 1.25 733 527,098.00 734 114,801.00 735 390,625.00 736 412,297.00 737 413,757.00 738 18,507.00 739 No 740 1,590,175.44 741 1,529,537.43 742 6,159.30 743 3,079.65 744 9,906.00 745 27,986.73 746 65.4% 747 7,002,019.42 748 11/21/2006 749 60 750 60 751 22,001.33 752 L(28),D(85),O(7) 753 31,624,652.63 754 13,835,534.77 755 14,684,656.78 756 31,624,652.63 757 5,344.50 758 1,781.50 759 4,981.00 760 4,981.00 761 11/28/2006 762 11/28/2006 763 None at Closing; Springing Soft 764 Various 765 766 5.750% 767 76.9% 768 10,116,434.49 769 61,391.86 770 11/14/2006 771 L(24),D(32),O(4) 772 1.23 773 11/28/2006 774 Seasonality Reserve($2,887,142.86); Environmental Reserve ($17,000) 775 2,904,142.86 776 777 11/28/2006 778 11/28/2006 779 Yes 780 11/29/2006 781 No 782 11/28/2006 783 19,916.91 784 Various 785 786 Various 787 Various 788 0.060540% # December 4 FWP - --- --------------------------------------------------------- 1 8,100,000.00 2 TBD 3 None 4 3/23/2006 5 3/20/2006 6 16,250.00 7 5.9800% 8 75.3% 9 70.4% 10 39.04 11 5,705,768.60 12 12/1/2016 13 12/1/2016 14 36,494.18 15 239.83 16 17 599.58 18 11/29/2006 19 120 20 60 21 L(24),D(92),O(4) 22 60 23 120 24 25 1.16 26 671,560.00 27 154,873.00 28 506,609.00 29 516,687.00 30 529,743.00 31 32 90.3% 33 Electric 34 325,460.15 35 238,011.66 36 256,011.66 37 TBD 38 Soft 39 40 41 No 42 20,833.33 43 5.6900% 44 58.3% 45 21,848,159.18 46 12/1/2016 47 12/1/2016 48 150,739.39 49 10,416.67 50 2,473.67 51 35,043.75 52 18,091.44 53 11/28/2006 54 120 55 0 56 L(24),D(92),O(4) 57 0 58 120 59 70,087.50 60 61 1.56 62 3,766,443.00 63 733,968.00 64 2,816,791.00 65 3,032,475.00 66 3,271,973.00 67 2 West 46th Street, LLC 68 Soft 69 No 70 10,000.00 71 5.8600% 72 12/1/2011 73 12/1/2011 74 227,753.24 75 5,000.00 76 1,906.03 77 98,270.00 78 9,530.17 79 11/30/2006 80 60 81 60 82 L(24),D(32),O(4) 83 60 84 60 85 196,540.00 86 No 87 1.11 88 5,658,326.00 89 2,492,071.00 90 3,029,021.00 91 3,166,255.00 92 22,872.00 93 Electric 94 135,007.86 95 165,664.20 96 172,754.14 97 100.0% 98 Electric 99 245,220.01 100 249,946.99 101 264,446.99 102 Electric 103 247,234.69 104 230,538.31 105 242,788.31 106 Gas 107 Electric 108 322,149.83 109 312,911.05 110 331,111.21 111 Electric 112 212,556.19 113 214,555.81 114 226,805.81 115 9/1/2006 116 1.05 117 322,700.45 118 21,058.73 119 0.01 120 Soft 121 0 122 TBD 123 Soft 124 No 125 126 10,044.99 127 5.7600% 128 11/30/2007 129 248,200.00 130 5,022.49 131 1,195.11 132 37,085.63 133 Larry Botel; Michael Young 134 74,171.27 135 1.23 136 98.8% 137 Electric 138 358,107.68 139 322,898.42 140 344,648.42 141 No 142 Electric 143 221,551.17 144 184,887.82 145 197,887.82 146 Kensington Delaware, LLC 147 Soft 148 149 15,811.67 150 5.6300% 151 74.4% 152 38.00 153 55,853,733.06 154 12/1/2016 155 12/1/2016 156 345,583.27 157 7,905.83 158 2,506.45 159 115,840.17 160 15,665.32 161 11/30/2006 162 120 163 60 164 165 L(24),D(92),O(4) 166 60 167 120 168 231,680.33 169 No 170 1.20 171 7,770,879.00 172 2,592,071.00 173 4,960,746.78 174 5,178,808.00 175 TBD 176 4,306.50 177 5.9100% 178 7,008,680.67 179 44,533.24 180 2,153.25 181 1,600.00 182 16,479.42 183 32,958.83 184 185 Yes 186 Ann. 8/30/2006 187 188 5.7440% 189 8,111,645.54 190 50,737.68 191 5,796.17 192 592,576.50 193 Michael Lech 194 11,592.33 195 109,140.00 196 610,985.00 197 624,860.00 198 None 199 Electric 200 158,703.80 201 184,282.84 202 192,422.85 203 Electric 204 249,541.37 205 259,887.63 206 272,637.63 207 No 208 27,019.76 209 56,886.00 210 54,039.50 211 TBD 212 No 213 7,871.17 214 Joseph Annunziata 215 15,742.33 216 217 TBD 218 No 219 220 3,660.17 221 7,320.33 222 223 TBD 224 No 225 15,488.42 226 28,786.00 227 30,976.83 228 6,214.00 229 230 10/24/2006 231 9/25/2006 232 80.68 233 No 234 5.9750% 235 82,590.54 236 11/28/2006 237 1.23 238 1,499,561.80 239 272,222.85 240 1,215,379.15 241 1,227,338.95 242 1,272,325.80 243 244 245 TBD 246 Soft 247 248 98.5% 249 1 250 7/1/2006 251 252 253 245.00 254 35.00 255 256 Electric, Gas, Water 257 31,400,000.00 258 Soft 259 11/3/2006 260 11/2/2006 261 No 262 15,127.17 263 79.6% 264 79.6% 265 7/30/2011 266 27.50 267 7,563.58 268 2,433.66 269 139,607.58 270 20,686.10 271 L(24),YM1%(11),O(25) 272 9/1/2006 273 Northland Investment Corporation 274 279,215.17 275 1.18 276 6,507,669.42 277 4,422,864.75 278 1,792,765.67 279 2,084,804.67 280 TBD 281 No 282 No 283 284 285 286 5.9100% 287 74.7% 288 58,870,559.21 289 374,079.22 290 291 292 293 12/4/2006 294 295 1.20 296 6,109,109.00 297 1,527,277.00 298 4,507,032.00 299 4,581,832.00 300 10/1/2006 301 No 302 5,641.86 303 2,820.93 304 13,322.10 305 11,272.08 306 11/29/2006 307 9/26/2006 308 309 22,544.17 310 TBD 311 11/9/2006 312 7,938.33 313 3,969.17 314 2,487.50 315 17,870.50 316 11/29/2006 317 L(24),D(92),O(4) 318 35,741.00 319 320 0.01 321 322 14,987.50 323 5.7100% 324 64.7% 325 22,462,933.45 326 12/1/2016 327 12/1/2016 328 145,258.57 329 7,421.42 330 20,432.67 331 3,416.67 332 11/30/2006 333 120 334 36 335 336 L(24),D(92),O(4) 337 36 338 120 339 Gordon Sondland, Steve Rosenberg, Joseph Angel 340 6,628.50 341 1.50 342 0.01 343 TBD 344 Gordon Sondland, Steve Rosenberg, Joseph Angel 345 13,382.17 346 5.7100% 347 64.1% 348 20,126,788.24 349 12/1/2016 350 12/1/2016 351 130,151.68 352 6,691.08 353 21,829.26 354 16,492.50 355 11/30/2006 356 120 357 36 358 L(24),D(92),O(4) 359 36 360 120 361 Gordon Sondland, Steve Rosenberg, Joseph Angel 362 32,985.00 363 1.76 364 11,375,000.00 365 TBD 366 11/1/2006 367 No 368 No 369 550,000.00 370 21,086.00 371 5.7400% 372 80.0% 373 80.0% 374 12/1/2016 375 12/1/2016 376 44,132.89 377 10,543.00 378 2,616.67 379 3,416.67 380 11/29/2006 381 120 382 120 383 92.7% 384 L(24),YM1%(71),O(25) 385 120 386 120 387 8/1/2006 388 863.00 389 863.00 390 972.69 391 972.69 392 1,308.00 393 6,833.33 394 395 1.02 396 45,250,000.00 397 Soft 398 7,257.83 399 5.6600% 400 401 72.3% 402 69.2% 403 11/1/2002 404 8/1/2011 405 6/1/2010 406 ALDC Corp. 407 Behavioral Health 408 409 410 411 36,270.00 412 17,255.00 413 7,716.00 414 34,792,043.06 415 209,188.25 416 3,628.92 417 2,202.25 418 3,416.67 419 11,011.25 420 11/30/2006 421 84.4% 422 9/15/2006 423 6,833.33 424 131,644.00 425 1.02 426 Soft 427 25,811.67 428 Various 429 77.2% 430 101,853,733.06 431 573,336.51 432 12,905.83 433 4,412.48 434 214,110.17 435 25,195.49 436 11/30/2006 437 428,220.33 438 No 439 266,250.00 440 1.16 441 13,429,205.00 442 5,084,142.00 443 7,989,767.78 444 8,345,063.00 445 52,949.40 446 213 West 23rd Street, LLC and 22 Warren Street, LLC 447 Soft 448 Kislak, Inc. 449 Chondro Realty LLC and Galron Realty LLC 450 451 0.01 452 TBD 453 10/13/2006 454 No 455 456 457 458 No 459 31,185.39 460 5.7300% 461 169,446.18 462 15,592.69 463 11,494.18 464 59,569.67 465 11/27/2006 466 Massoud Yashouafar 467 119,139.33 468 No 469 Electric 470 1.16 471 2,475,532.76 472 2,363,584.72 473 2,501,514.83 474 0.01 475 476 477 No 478 3,241.33 479 5.6600% 480 74.5% 481 8,642,014.15 482 1/1/2017 483 1/1/2017 484 53,626.16 485 1,620.67 486 812.55 487 8,504.67 488 4,283.75 489 12/5/2006 490 121 491 61 492 L(24),D(93),O(4) 493 61 494 121 495 17,009.33 496 1.20 497 1,075,850.35 498 245,114.00 499 772,817.35 500 830,736.35 501 6,514.00 502 809,978.35 503 51,405.00 504 Yes - Cambridge 505 422,101.00 506 386,963.00 507 TBD 508 No 509 6,063.67 510 5.9100% 511 68.5% 512 6,367,552.99 513 42,751.91 514 3,031.83 515 1,600.00 516 8,421.50 517 11/30/2006 518 L(24),D(92),O(4) 519 443,077.00 520 932.16 521 1,050.00 522 723.75 523 16,843.00 524 1.06 525 1,044,884.00 526 474,910.00 527 545,974.00 528 569,974.00 529 1,023,933.48 530 Ground Rent Reserve ($712,621 per month with escalations) 531 TBD 532 None 533 Leasehold 534 3,224.00 535 5.9000% 536 537 4,914,638.32 538 31,732.80 539 1,612.00 540 541 3,184.00 542 11/27/2006 543 11/2/2006 544 545 Warren Silverberg 546 6,368.00 547 548 No 549 1.21 550 1,148,076.00 551 587,160.00 552 459,017.00 553 560,916.00 554 16,183.00 555 Electric 556 557 558 559 98.8% 560 7/1/2006 561 562 563 1,003.00 564 565 1,159.00 566 567 568 Electric, Gas, Water 569 4,083.33 570 6.5600% 571 39.1% 572 3,516,435.88 573 34,753.39 574 2,041.67 575 2,249.83 576 11/28/2006 577 4,499.67 578 2.27 579 N/A 580 0.5% (first); 1.00% (thereafter) 581 TBD 582 2,937.50 583 4,593.33 584 2,296.67 585 1,187.50 586 8,595.75 587 11/29/2006 588 L(24),D(92),O(4) 589 17,191.50 590 TBD 591 Vestin Corporate Reserve (LC) 592 988.67 593 594 494.33 595 682.33 596 4,826.00 597 598 70000000.0% 599 9,652.00 600 601 No 602 603 604 605 606 607 997.00 608 609 129.00 610 1,174.00 611 612 1,339.00 613 614 35.00 615 616 Electric, Gas, Water 617 0.01 618 Hotel Upgrade Reserve 619 No 620 16,114.17 621 5.7100% 622 68.5% 623 36,628,327.56 624 12/1/2016 625 12/1/2016 626 232,413.72 627 8,201.17 628 33,339.92 629 30,340.33 630 11/30/2006 631 120 632 48 633 1,500,000.00 634 L(24),D(92),O(4) 635 48 636 120 637 Gordon Sondland, Steve Rosenberg, Joseph Angel 638 58,137.33 639 1.45 640 Yes 641 642 643 644 Capistrano/ Fortune Partners LLC 645 Mezzanine 646 LTV <= 80%; DSCR >= 1.20x 647 648 649 650 651 652 653 Richard Fell, Lionel Epstein, Blaine Briggs 654 655 656 Tenant rent escrows 657 658 37,000.00 659 9,194,777.29 660 12/1/2016 661 12/1/2016 662 3,083.33 663 664 120 665 120 666 Alexander Gurevich, Gennady Kiselman 667 668 669 670 3,559,825.00 671 672 673 674 675 676 677 678 679 L(24),D(33),O(3) 680 681 682 683 684 685 686 Sunshine Land Associates LP 687 688 689 690 691 692 693 Stephen P. Hayman, Alan J. Hayman, Neal Higgins Walters, The Hayman Company 694 695 696 697 698 699 700 WK Ashley, LLC 701 702 703 704 705 706 707 708 709 710 711 712 713 Town Center Lakeside Partners LP 714 715 716 717 3,809,920.38 718 12/1/2016 719 12/1/2016 720 721 722 723 724 725 120 726 727 80.0% 728 120 729 Pritesh Shah 2006 Trust, Pareen Shah 2006 Trust, Kolbe M. Curtice 730 731 732 1.26 733 494,518.00 734 113,384.00 735 355,983.00 736 381,134.00 737 378,577.00 738 21,986.00 739 Yes 740 1,590,175.00 741 742 743 13,158.00 744 10,930.00 745 746 64.3% 747 6,882,821.34 748 11/22/2006 749 48 750 48 751 14,913.00 752 L(28),D(85),(7) 753 31,624,653.00 754 13,835,535.00 755 14,684,657.00 756 31,624,653.00 757 758 2,060.00 759 4,980.00 760 58,026.00 761 11/17/2006 762 11/17/2006 763 None at Closing; Springing 764 765 No 766 5.830% 767 77.0% 768 10,122,833.16 769 61,927.54 770 11/15/2006 771 L(24),D(34),O(2) 772 1.21 773 11/17/2006 774 Seasonality Reserve 775 2,887,142.86 776 28,750.00 777 11/17/2006 778 11/17/2006 779 No 780 11/27/2006 781 Yes 782 11/17/2006 783 784 MO 785 19,916.91 786 1998 787 2003 788 0.070540%
ATTACHMENT A-2 Updates and Corrections for BofA Loans ATTACHMENT A-2 Loan Field Name December 4 FWP Revised Casual Male HQ Coupon 5.089203125% 5.036796875% Casual Male HQ PandI 168,133.14 166,724.15 Casual Male HQ AnnPandI 2,017,597.68 2,000,689.85 Casual Male HQ UWDscr 2.02 2.03 Casual Male HQ PaymentCheck 5,398.55 5,779.12 ATTACHMENT B Revised Summary Pool Information Initial Mortgage Pool Balance 3,775,704,017 Loan Group 1 3,106,423,677 82.27% Loan Group 2 669,280,340 17.73%
The Mortgage Pool - --------------------------------------------------------------------------- Outstanding Pool Balance as of the Cut-off Date $3,775,704,017 Number of Mortgage Loans 173 Number of Mortgaged Properties 413 Average Mortgage Loan Balance $21,824,879 Weighted Average Mortgage Rate 5.8931% Weighted Average Remaining Term to Maturity 107 Weighted Average Debt Service Coverage Ratio 1.40 x Weighted Average Loan-to-Value Ratio 71.09% All Mortgage Loans Loan Group 1 Loan Group 2 ------------------ ------------- ------------- Number of Mortgage Loans 173 129 44 Number of Mortgaged Properties 413 357 56 Number of Balloon Mortgage Loans 37 32 5 Number of Hyper-Amortizing Loans 1 1 0 Number of Fully Amortizing Mortgage Loans 0 0 0 Number of Interest-Only Mortgage Loans 38 22 16 Number of Partial Interest-Only Mortgage Loans 97 74 23 Aggregate Principal Balance $3,775,704,017 $3,106,423,677 $669,280,340 Range of Mortgage Loan Principal Balance Minimum Mortgage Loan Balance $1,347,736 $1,347,736 $2,500,000 Maximum Mortgage Loan Balance $345,000,000 $345,000,000 $64,800,000 Average Mortgage Loan Principal Balance $21,824,879 $24,080,804 $15,210,917 Range of Mortgage Rates Minimum Mortgage Rate 5.0368% 5.0368% 5.3210% Maximum Mortgage Rate 7.0000% 7.0000% 6.4000% Weighted Average Mortgage Rate 5.8931% 5.8855% 5.9285% Range of Remaining Terms to Maturity Minimum Remaining Terms 57 months 57 months 58 months Maximum Remaining Terms 130 months 130 months 121 months Weighted Average Remaining Terms to Maturity 107 months 107 months 104 months Range of Remaining Amortization Term Minimum Remaining Amort Terms 215 months 215 months 357 months Maximum Remaining Amort Terms 360 months 360 months 360 months Weighted Average Remaining Amortization Term 357 months 356 months 360 months Range of Loan-to-Value Ratio Minimum Loan-to-Value Ratio 36.44% 36.44% 43.10% Maximum Loan-to-Value Ratio 83.33% 83.33% 81.33% Weighted Average Loan-to-Value Ratio 71.09% 70.66% 73.09% Range of Debt Service Coverage Ratio Minimum Debt Service Coverage Ratio 1.00 1.00 1.01 Maximum Debt Service Coverage Ratio 2.88 2.88 1.86 Weighted Average Debt Service Coverage Ratio 1.40 x 1.44 x 1.25 x
% of % of % of Number Initial Initial Initial Cut-off of Outstanding Loan Loan Date Mortgage Pool Group 1 Group 2 Principal Mortgage Loan Seller Loans Balance Balance Balance Balances - -------------------- -------- ----------- ------- ------- -------------- GACC 52 47.58% 48.23% 44.57% $1,796,482,777 BCRE 38 19.52% 22.30% 6.59% $736,898,769 BofA 34 17.88% 18.59% 14.58% $674,920,679 GECC 49 15.03% 10.88% 34.26% $567,401,793 -------- ----------- ------- ------- -------------- 173 100.00% 100.00% 100.00% $3,775,704,017 -------- ----------- ------- ------- --------------
Range of Cut-off Date Balances - All Mortgage Loans
Weighted Averages ---------------------------------------------------- % of Number Aggregate Outstanding Stated Cut-off LTV of Cut-off Initial Remaining Date Ratio Mortgage Date Pool Mortgage Term LTV at Range of Cut-off Date Balances Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ------------------------------ -------- ------------- ----------- -------- --------- ------ ------- -------- 1,347,736 - 2,999,999 11 23,777,070 0.63% 6.116% 117 1.43x 63.58% 55.82% 3,000,000 - 3,999,999 10 34,931,719 0.93% 5.979% 115 1.32 66.64% 60.59% 4,000,000 - 5,999,999 25 121,080,348 3.21% 5.984% 116 1.35 68.06% 60.03% 6,000,000 - 6,999,999 11 70,246,326 1.86% 5.935% 120 1.29 73.52% 64.02% 7,000,000 - 9,999,999 26 220,824,692 5.85% 5.853% 113 1.31 70.30% 63.74% 10,000,000 - 24,999,999 44 656,793,657 17.40% 5.933% 106 1.35 70.23% 65.53% 25,000,000 - 49,999,999 30 961,557,429 25.47% 5.864% 109 1.32 72.39% 68.05% 50,000,000 - 149,999,999 13 951,492,777 25.20% 5.985% 100 1.59 65.43% 62.69% 150,000,000 - 345,000,000 3 735,000,000 19.47% 5.759% 108 1.37 78.44% 78.44% - ------------------------------ -------- ------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 173 3,775,704,017 100.00% 5.893% 107 1.40x 71.09% 67.55%
Type of Mortgaged Properties - All Mortgage Loans
Cut-off % of Number Date Number Aggregate Outstanding of Balance of Cut-off Initial Units per # of Mortgaged Date Pool or Units or Property Type Properties Balance Balance NRA NRA - ---------------------- ---------- ------------- ----------- --------- ---------- Retail 170 1,084,698,809 28.73% 8,959,356 121.07 Anchored 30 908,401,809 24.06% 7,273,625 124.89 Unanchored 9 106,932,000 2.83% 332,174 321.92 Restaurant 131 69,365,000 1.84% 1,353,557 51.25 Office 32 834,688,753 22.11% 5,795,261 144.03 Multifamily 63 794,604,656 21.05% 10,666 74,498.84 Hotel 25 418,122,033 11.07% 4,483 93,268.35 Self Storage 80 289,204,000 7.66% 5,505,941 52.53 Manufactured Housing 30 206,586,032 5.47% 9,704 21,288.75 Industrial 10 131,963,263 3.50% 3,224,226 40.93 Mixed Use 2 12,636,471 0.33% 142,947 88.40 Land 1 3,200,000 0.08% 13,500 237.04 - ---------------------- ---------- ------------- ----------- Total/Weighted Average 413 3,775,704,017 100.00% Weighted Averages ------------------------------------------------------------------- Stated Cut-off LTV Remaining Date Ratio Mortgage Term LTV at Property Type Rate (Mos.) Occupancy DSCR Ratio Maturity - ---------------------- -------- --------- --------- ------- ------- -------- Retail 5.814% 113 95.46% 1.46 70.85% 68.21% Anchored 5.798% 112 94.62% 1.39 72.82% 70.87% Unanchored 5.785% 120 99.66% 1.14 75.69% 68.68% Restaurant 6.061% 119 100.00% 2.83 37.66% 32.79% Office 5.853% 102 92.45% 1.40 72.16% 69.36% Multifamily 5.906% 108 95.14% 1.26 73.16% 69.68% Hotel 6.113% 108 72.96% 1.54 66.35% 58.81% Self Storage 5.830% 105 73.98% 1.49 73.71% 71.89% Manufactured Housing 6.293% 76 93.13% 1.25 70.36% 67.61% Industrial 5.527% 121 97.06% 1.47 64.44% 57.72% Mixed Use 6.079% 110 96.11% 1.25 70.74% 51.27% Land 5.740% 120 100.00% 1.09 64.65% 60.27% - ---------------------- -------- --------- --------- ------- ------- -------- Total/Weighted Average 5.893% 107 90.53% 1.40x 71.09% 67.55%
Mortgaged Properties by State and/or Location - All Mortgage Loans
Weighted Averages ---------------------------------------------------- % of Number Aggregate Outstanding Stated Cut-off LTV of Cut-off Initial Remaining Date Ratio Mortgage Date Pool Mortgage Term LTV at State/Location Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- ------------- ----------- -------- --------- ------ ------- -------- Texas 28 505,648,753 13.39% 5.945% 97 1.55x 68.49% 66.22% Minnesota 14 414,874,677 10.99% 5.779% 120 1.49x 73.62% 72.83% New York 41 403,361,000 10.68% 5.840% 106 1.21x 72.40% 68.62% California 31 341,593,388 9.05% 5.884% 115 1.36x 69.73% 65.18% Southern 17 113,782,041 3.01% 6.064% 113 1.32x 68.39% 62.00% Northern 14 227,811,347 6.03% 5.795% 116 1.38x 70.39% 66.76% Florida 23 291,617,866 7.72% 5.893% 92 1.25x 74.69% 72.51% Nevada 8 160,950,000 4.26% 5.766% 119 1.16x 72.41% 69.33% Massachusetts 12 120,520,995 3.19% 5.606% 117 1.49x 71.40% 67.94% Hawaii 3 107,789,849 2.85% 5.693% 61 1.33x 66.45% 64.60% Virginia 5 93,231,508 2.47% 6.009% 120 1.33x 74.63% 68.39% Georgia 21 93,155,330 2.47% 5.912% 112 1.53x 74.98% 70.60% Arizona 3 92,880,000 2.46% 5.734% 110 1.68x 64.04% 63.48% Arkansas 9 91,999,363 2.44% 6.215% 118 1.39x 71.89% 64.93% Illinois 7 84,449,409 2.24% 5.872% 119 1.36x 71.66% 64.85% Michigan 26 82,251,243 2.18% 5.658% 120 1.32x 82.04% 81.43% Oregon 3 81,148,310 2.15% 5.815% 121 1.45x 72.67% 67.40% Maryland 6 70,232,040 1.86% 5.909% 95 1.50x 65.18% 59.95% Indiana 11 66,786,750 1.77% 5.863% 115 1.44x 71.88% 66.13% Connecticut 6 65,307,736 1.73% 5.943% 97 1.23x 76.35% 74.30% Washington 9 62,185,845 1.65% 5.966% 108 1.49x 68.19% 61.74% New Jersey 8 62,149,000 1.65% 6.319% 83 1.36x 66.78% 62.09% Oklahoma 3 60,925,000 1.61% 6.073% 118 1.24x 75.80% 67.51% District of Columbia 1 51,000,000 1.35% 5.735% 120 1.23x 80.70% 80.70% Ohio 12 42,228,599 1.12% 6.095% 87 1.38x 72.43% 69.83% Kansas 5 36,629,161 0.97% 6.223% 117 1.39x 65.47% 57.76% Mississippi 6 36,328,972 0.96% 6.155% 118 1.40x 68.51% 60.94% Pennsylvania 10 35,448,139 0.94% 5.884% 100 1.72x 62.31% 57.11% Colorado 3 32,500,000 0.86% 6.370% 58 1.43x 67.15% 64.03% Louisiana 7 28,882,373 0.76% 5.950% 106 1.49x 66.28% 59.07% Maine 2 21,823,000 0.58% 6.380% 58 1.25x 71.53% 69.11% Missouri 9 21,214,336 0.56% 6.115% 119 1.46x 66.26% 57.02% South Carolina 25 21,200,630 0.56% 6.167% 119 2.43x 48.62% 39.35% Delaware 4 20,925,000 0.55% 5.818% 120 1.21x 73.98% 67.52% North Carolina 10 17,301,435 0.46% 6.324% 101 1.66x 63.94% 55.49% New Hampshire 1 10,875,000 0.29% 6.580% 57 1.25x 69.25% 66.17% Utah 1 10,000,000 0.26% 5.610% 120 1.85x 66.23% 50.61% Tennessee 13 8,623,745 0.23% 5.904% 119 2.48x 45.60% 40.64% Wisconsin 1 8,000,000 0.21% 6.580% 57 1.25x 69.25% 66.17% Alabama 12 6,139,601 0.16% 6.005% 119 2.88x 36.44% 32.29% Iowa 2 3,450,000 0.09% 5.960% 117 1.25x 73.40% 66.28% Rhode Island 1 3,214,812 0.09% 5.647% 120 1.33x 82.69% 82.69% Kentucky 5 2,830,448 0.07% 6.005% 119 2.88x 36.44% 32.29% West Virginia 5 2,232,372 0.06% 6.005% 119 2.88x 36.44% 32.29% New Mexico 1 1,798,334 0.05% 6.380% 119 1.23x 71.93% 61.74% - ---------------------- -------- ------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 413 3,775,704,017 100.00% 5.893% 107 1.40x 71.09% 67.55%
Range of Debt Service Coverage Ratios as of the Cut-off Date - All Mortgage Loans
Weighted Averages ---------------------------------------------------- % of Number Aggregate Outstanding Stated Cut-off LTV of Cut-off Initial Remaining Date Ratio Range of Debt Service Mortgage Date Pool Mortgage Term LTV at Coverage Ratios Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 1.00x - 1.19x 26 $537,660,000 14.24% 5.816% 104 1.11x 75.84% 72.70% 1.20x - 1.29x 74 1,143,979,157 30.30% 5.961% 102 1.24 72.88% 67.90% 1.30x - 1.39x 30 928,423,444 24.59% 5.905% 108 1.34 75.01% 72.20% 1.40x - 1.49x 14 542,661,182 14.37% 5.853% 115 1.43 73.63% 71.56% 1.50x - 1.74x 14 179,654,087 4.76% 5.792% 119 1.62 66.94% 62.74% 1.75x - 1.99x 7 158,000,000 4.18% 5.717% 106 1.89 58.59% 54.18% 2.00x - 2.49x 7 220,811,148 5.85% 5.951% 97 2.20 49.99% 47.65% 2.50x - 2.88x 1 64,515,000 1.71% 6.005% 119 2.88 36.44% 32.29% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 173 3,775,704,017 100.00% 5.893% 107 1.40x 71.09% 67.55%
Range of LTV Ratios as of the Cut-off Date - All Mortgage Loans
Weighted Averages ---------------------------------------------------- % of Number Aggregate Outstanding Stated Cut-off LTV of Cut-off Initial Remaining Date Ratio Range of LTV Ratios as Mortgage Date Pool Mortgage Term LTV at of the Cut-off Date Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 36.44% - 50.00% 6 $178,456,338 4.73% 6.070% 114 2.45x 41.31% 39.41% 50.01% - 60.00% 24 391,831,148 10.38% 5.809% 103 1.80 56.55% 52.53% 60.01% - 70.00% 38 689,838,587 18.27% 6.072% 99 1.33 66.55% 61.29% 70.01% - 75.00% 54 750,446,506 19.88% 5.935% 112 1.28 72.32% 66.59% 75.01% - 80.00% 45 1,468,491,438 38.89% 5.832% 107 1.29 77.90% 75.60% 80.01% - 83.33% 6 296,640,000 7.86% 5.683% 111 1.26 81.94% 81.47% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 173 $3,775,704,017 100.00% 5.893% 107 1.40x 71.09% 67.55%
Range of LTV Ratios as of Maturity Dates - All Mortgage Loans
Weighted Averages ---------------------------------------------------- % of Number Aggregate Outstanding Stated Cut-off LTV of Cut-off Initial Remaining Date Ratio Range of LTV Ratios as Mortgage Date Pool Mortgage Term LTV at of the Maturity Date Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 32.29% - 40.00% 6 $85,656,338 2.27% 5.988% 119 2.62x 40.09% 33.60% 40.01% - 50.00% 11 202,900,997 5.37% 5.879% 113 2.00 49.69% 45.20% 50.01% - 60.00% 38 649,611,096 17.21% 6.013% 110 1.57 61.97% 56.18% 60.01% - 70.00% 67 964,954,382 25.56% 5.985% 101 1.27 70.92% 65.53% 70.01% - 75.00% 31 623,335,427 16.51% 5.825% 116 1.23 77.06% 72.42% 75.01% - 80.00% 15 967,245,777 25.62% 5.823% 101 1.34 77.60% 77.57% 80.01% 83.33% 5 282,000,000 7.47% 5.674% 110 1.25 81.97% 81.97% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 173 $3,775,704,017 100.00% 5.893% 107 1.40x 71.09% 67.55%
Range of Mortgage Rates as of the Cut-off Date - All Mortgage Loans
Weighted Averages ---------------------------------------------------- % of Number Aggregate Outstanding Stated Cut-off LTV Range of Mortgage of Cut-off Initial Remaining Date Ratio Rates as of the Cut-off Mortgage Date Pool Mortgage Term LTV at Date Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 5.037% - 5.499% 2 $46,422,589 1.23% 5.127% 110 1.89x 57.98% 52.48% 5.500% - 5.749% 31 867,896,558 22.99% 5.634% 111 1.35 73.32% 70.72% 5.750% - 5.999% 78 1,674,157,030 44.34% 5.823% 111 1.33 74.35% 71.23% 6.000% - 6.249% 39 775,262,298 20.53% 6.102% 102 1.62 63.79% 59.66% 6.250% - 7.000% 23 411,965,543 10.91% 6.418% 89 1.33 68.34% 62.47% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 173 $3,775,704,017 100.00% 5.893% 107 1.40x 71.09% 67.55%
Range of Remaining Terms to Maturity in Months - All Mortgage Loans
Weighted Averages ---------------------------------------------------- % of Number Aggregate Outstanding Stated Cut-off LTV of Cut-off Initial Remaining Date Ratio Range of Remaining Mortgage Date Pool Mortgage Term LTV at Terms to Maturity Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 57 - 84 26 $877,119,393 23.23% 5.986% 65 1.34x 72.64% 71.70% 85 - 119 70 1,271,699,939 33.68% 5.997% 118 1.53 65.93% 60.70% 120 - 130 77 1,626,884,685 43.09% 5.761% 120 1.34 74.29% 70.67% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 173 $3,775,704,017 100.00% 5.893% 107 1.40x 71.09% 67.55%
Range of Cut-off Date Balances - Loan Group 1
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV of Cut-off Loan Remaining Date Ratio Range of Cut-off Mortgage Date Group 1 Mortgage Term LTV at Date Balances Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ------------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 1,347,736 - 2,999,999 9 18,777,070 0.60% 6.153% 116 1.39 x 64.53% 56.09% 3,000,000 - 3,999,999 7 23,891,500 0.77% 5.893% 114 1.34 66.12% 60.74% 4,000,000 - 5,999,999 22 106,180,348 3.42% 6.012% 116 1.37 67.21% 58.91% 6,000,000 - 6,999,999 9 57,446,326 1.85% 5.951% 120 1.30 73.34% 63.10% 7,000,000 - 9,999,999 18 154,424,692 4.97% 5.856% 113 1.37 71.26% 63.68% 10,000,000 - 24,999,999 27 407,978,535 13.13% 5.944% 112 1.36 69.38% 63.39% 25,000,000 - 49,999,999 22 716,032,429 23.05% 5.839% 105 1.36 71.68% 67.33% 50,000,000 - 149,999,999 12 886,692,777 28.54% 5.982% 103 1.62 64.37% 61.42% 150,000,000 - 345,000,000 3 735,000,000 23.66% 5.759% 108 1.37 78.44% 78.44% - ------------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 129 3,106,423,677 100.00% 5.886% 107 1.44x 70.66% 67.09%
Type of Mortgaged Properties - Loan Group 1
Cut-off Number Date Number Aggregate % of of Balance of Cut-off Loan Units per # of Mortgaged Date Group 1 or Units or Property Type Properties Balance Balance NRA NRA - ---------------------- ---------- -------------- ----------- --------- ----------- Retail 170 1,084,698,809 34.92% 8,959,356 121.07 Anchored 30 908,401,809 29.24% 7,273,625 124.89 Unanchored 9 106,932,000 3.44% 332,174 321.92 Restaurant 131 69,365,000 2.23% 1,353,557 51.25 Office 32 834,688,753 26.87% 5,795,261 144.03 Hotel 25 418,122,033 13.46% 4,483 93,268.35 Self Storage 80 289,204,000 9.31% 5,505,941 52.53 Multifamily 15 192,003,927 6.18% 1,430 134,268.48 Manufactured Housing 22 139,906,420 4.50% 7,817 17,897.71 Industrial 10 131,963,263 4.25% 3,224,226 40.93 Mixed Use 2 12,636,471 0.41% 142,947 88.40 Land 1 3,200,000 0.10% 13,500 237.04 - ---------------------- ---------- -------------- ----------- Total/Weighted Average 357 $3,106,423,677 100.00% Weighted Averages ------------------------------------------------------------------- Stated Cut-off LTV Remaining Date Ratio Mortgage Term LTV at Property Type Rate (Mos.) Occupancy DSCR Ratio Maturity - ---------------------- -------- --------- --------- ------- ------- -------- Retail 5.814% 113 95.46% 1.46 70.85% 68.21% Anchored 5.798% 112 94.62% 1.39 72.82% 70.87% Unanchored 5.785% 120 99.66% 1.14 75.69% 68.68% Restaurant 6.061% 119 100.00% 2.83 37.66% 32.79% Office 5.853% 102 92.45% 1.40 72.16% 69.36% Hotel 6.113% 108 72.96% 1.54 66.35% 58.81% Self Storage 5.830% 105 73.98% 1.49 73.71% 71.89% Multifamily 5.819% 119 94.94% 1.29 72.63% 69.32% Manufactured Housing 6.491% 60 94.51% 1.25 70.09% 66.99% Industrial 5.527% 121 97.06% 1.47 64.44% 57.72% Mixed Use 6.079% 110 96.11% 1.25 70.74% 51.27% Land 5.740% 120 100.00% 1.09 64.65% 60.27% - ---------------------- -------- --------- --------- ------- ------- -------- Total/Weighted Average 5.886% 107 89.62% 1.44x 70.66% 67.09%
Mortgaged Properties by State and/or Location - Loan Group 1
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV of Cut-off Loan Remaining Date Ratio Mortgage Date Group 1 Mortgage Term LTV at State/Location Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- Texas 23 $467,979,494 15.06% 5.951% 95 1.57x 68.19% 66.36% Minnesota 14 $414,874,677 13.36% 5.779% 120 1.49x 73.62% 72.83% New York 27 $337,861,000 10.88% 5.827% 107 1.22x 73.46% 69.04% California 26 $291,703,009 9.39% 5.882% 115 1.36x 70.57% 65.89% Southern 14 91,831,823 2.96% 6.074% 111 1.33x 68.86% 61.79% Northern 12 199,871,187 6.43% 5.794% 116 1.38x 71.36% 67.77% Florida 15 $126,517,866 4.07% 5.928% 110 1.33x 73.08% 68.36% Nevada 7 $122,950,000 3.96% 5.781% 119 1.16x 71.44% 67.40% Massachusetts 11 $113,320,995 3.65% 5.589% 117 1.51x 71.02% 67.91% Hawaii 3 $107,789,849 3.47% 5.693% 61 1.33x 66.45% 64.60% Virginia 5 $93,231,508 3.00% 6.009% 120 1.33x 74.63% 68.39% Michigan 26 $82,251,243 2.65% 5.658% 120 1.32x 82.04% 81.43% Arizona 2 $79,280,000 2.55% 5.641% 118 1.77x 61.30% 60.64% Illinois 6 $67,874,409 2.18% 5.881% 119 1.32x 70.84% 62.38% Indiana 11 $66,786,750 2.15% 5.863% 115 1.44x 71.88% 66.13% Arkansas 8 $65,999,363 2.12% 6.244% 118 1.43x 68.88% 62.67% Oregon 2 $65,000,000 2.09% 5.810% 121 1.45x 73.72% 67.15% New Jersey 8 $62,149,000 2.00% 6.319% 83 1.36x 66.78% 62.09% Connecticut 4 $51,407,736 1.65% 5.965% 91 1.24x 77.91% 76.57% District of Columbia 1 $51,000,000 1.64% 5.735% 120 1.23x 80.70% 80.70% Washington 6 $44,366,452 1.43% 5.920% 120 1.54x 69.69% 62.65% Maryland 5 $43,032,040 1.39% 5.973% 79 1.81x 60.89% 54.73% Ohio 12 $42,228,599 1.36% 6.095% 87 1.38x 72.43% 69.83% Georgia 17 $37,477,330 1.21% 5.920% 102 1.66x 69.54% 65.83% Pennsylvania 10 $35,448,139 1.14% 5.884% 100 1.72x 62.31% 57.11% Colorado 3 $32,500,000 1.05% 6.370% 58 1.43x 67.15% 64.03% Louisiana 7 $28,882,373 0.93% 5.950% 106 1.49x 66.28% 59.07% Maine 2 $21,823,000 0.70% 6.380% 58 1.25x 71.53% 69.11% Missouri 9 $21,214,336 0.68% 6.115% 119 1.46x 66.26% 57.02% South Carolina 25 $21,200,630 0.68% 6.167% 119 2.43x 48.62% 39.35% Kansas 4 $19,529,161 0.63% 6.318% 118 1.47x 68.17% 57.97% North Carolina 10 $17,301,435 0.56% 6.324% 101 1.66x 63.94% 55.49% Delaware 2 $11,125,000 0.36% 5.805% 120 1.19x 72.20% 64.99% New Hampshire 1 $10,875,000 0.35% 6.580% 57 1.25x 69.25% 66.17% Utah 1 $10,000,000 0.32% 5.610% 120 1.85x 66.23% 50.61% Tennessee 13 $8,623,745 0.28% 5.904% 119 2.48x 45.60% 40.64% Wisconsin 1 $8,000,000 0.26% 6.580% 57 1.25x 69.25% 66.17% Alabama 12 $6,139,601 0.20% 6.005% 119 2.88x 36.44% 32.29% Oklahoma 1 $5,350,000 0.17% 5.902% 120 1.31x 76.43% 70.21% Mississippi 5 $3,253,972 0.10% 6.005% 119 2.88x 36.44% 32.29% Rhode Island 1 $3,214,812 0.10% 5.647% 120 1.33x 82.69% 82.69% Kentucky 5 $2,830,448 0.09% 6.005% 119 2.88x 36.44% 32.29% West Virginia 5 $2,232,372 0.07% 6.005% 119 2.88x 36.44% 32.29% New Mexico 1 $1,798,334 0.06% 6.380% 119 1.23x 71.93% 61.74% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 357 $3,106,423,677 100.00% 5.886% 107 1.44x 70.66% 67.09%
Range of Debt Service Coverage Ratios as of the Cut-off Date - Loan Group 1
Weighted Averages ---------------------------------------------------- % of Number Aggregate Outstanding Stated Cut-off LTV of Cut-off Initial Remaining Date Ratio Range of Debt Service Mortgage Date Pool Mortgage Term LTV at Coverage Ratios Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 1.00x - 1.19x 16 $321,560,000 10.35% 5.767% 109 1.10x 76.41% 71.92% 1.20x - 1.29x 52 834,699,545 26.87% 5.946% 100 1.24 72.66% 67.80% 1.30x - 1.39x 24 867,514,185 27.93% 5.902% 109 1.34 75.65% 72.89% 1.40x - 1.49x 12 511,872,872 16.48% 5.854% 114 1.44 73.57% 71.65% 1.50x - 1.74x 11 129,950,927 4.18% 5.842% 119 1.63 65.08% 59.28% 1.75x - 1.99x 6 155,500,000 5.01% 5.713% 106 1.89 58.84% 54.46% 2.00x - 2.49x 7 220,811,148 7.11% 5.951% 97 2.20 49.99% 47.65% 2.50x - 2.88x 1 64,515,000 2.08% 6.005% 119 2.88 36.44% 32.29% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 129 $3,106,423,677 100.00% 5.886% 107 1.44x 70.66% 67.09%
Range of LTV Ratios as of the Cut-off Date - Loan Group 1
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV of Cut-off Loan Remaining Date Ratio Range of LTV Ratios as Mortgage Date Group 1 Mortgage Term LTV at of the Cut-off Date Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 36.44% - 50.00% 4 $165,956,338 5.34% 6.065% 117 2.54x 40.82% 38.88% 50.01% - 60.00% 22 374,731,148 12.06% 5.801% 102 1.83 56.55% 52.41% 60.01% - 70.00% 29 590,111,247 19.00% 6.096% 97 1.33 66.78% 61.31% 70.01% - 75.00% 38 491,046,506 15.81% 5.965% 112 1.31 72.22% 65.21% 75.01% - 80.00% 31 1,202,578,438 38.71% 5.801% 110 1.31 77.79% 75.67% 80.01% - 83.33% 5 282,000,000 9.08% 5.674% 110 1.25 81.97% 81.97% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 129 $3,106,423,677 100.00% 5.886% 107 1.44x 70.66% 67.09%
Range of LTV Ratios as of Maturity Dates - Loan Group 1
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV Range of LTV of Cut-off Loan Remaining Date Ratio Ratios as of the Mortgage Date Group 1 Mortgage Term LTV at Maturity Date Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 32.29% - 40.00% 5 $83,156,338 2.68% 5.989% 119 2.65x 40.00% 33.51% 40.01% - 50.00% 9 185,400,997 5.97% 5.862% 115 2.08 49.63% 44.85% 50.01% - 60.00% 32 591,751,618 19.05% 6.003% 109 1.59 61.85% 56.10% 60.01% - 70.00% 51 765,561,519 24.64% 6.012% 97 1.28 70.89% 65.43% 70.01% - 75.00% 17 389,595,427 12.54% 5.765% 120 1.22 77.73% 72.46% 75.01% 80.00% 10 808,957,777 26.04% 5.807% 105 1.36 77.51% 77.47% 80.01% 83.33% 5 282,000,000 9.08% 5.674% 110 1.25 81.97% 81.97% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 129 $3,106,423,677 100.00% 5.886% 107 1.44x 70.66% 67.09%
Range of Mortgage Rates as of the Cut-off Date - Loan Group 1
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV Range of Mortgage of Cut-off Loan Remaining Date Ratio Rates as of the Cut- Mortgage Date Group 1 Mortgage Term LTV at off Date Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 5.037% - 5.499% 1 $31,682,429 1.02% 5.037% 110 2.03x 55.58% 47.52% 5.500% - 5.749% 28 815,096,558 26.24% 5.629% 110 1.36 73.25% 70.61% 5.750% 5.999% 53 1,360,686,461 43.80% 5.825% 112 1.35 74.75% 71.45% 6.000% - 6.249% 27 517,542,905 16.66% 6.103% 103 1.82 58.64% 54.92% 6.250% - 7.000% 20 381,415,324 12.28% 6.426% 88 1.34 68.08% 62.12% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 129 $3,106,423,677 100.00% 5.886% 107 1.44x 70.66% 67.09%
Range of Remaining Terms to Maturity in Months - Loan Group 1
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV of Cut-off Loan Remaining Date Ratio Range of Remaining Mortgage Date Group 1 Mortgage Term LTV at Terms to Maturity Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 57 - 84 18 $716,040,000 23.05% 5.988% 66 1.38x 72.05% 71.03% 85 - 119 50 961,786,992 30.96% 6.002% 118 1.60 63.73% 58.58% 120 - 130 61 1,428,596,685 45.99% 5.755% 121 1.35 74.63% 70.84% - ---------------------- -------- -------------- ----------- -------- --------- ------ ------- -------- 129 $3,106,423,677 100.00% 5.886% 107 1.44x 70.66% 67.09%
Range of Cut-off Date Balances - Loan Group 2
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV of Cut-off Loan Remaining Date Ratio Range of Cut-off Mortgage Date Group 2 Mortgage Term LTV at Date Balances Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ----------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 2,500,000 - 2,999,999 2 $5,000,000 0.75% 5.975% 120 1.58x 60.01% 54.80% 3,000,000 - 3,999,999 3 11,040,219 1.65% 6.165% 117 1.26 67.77% 60.27% 4,000,000 - 6,999,999 5 27,700,000 4.14% 5.823% 120 1.22 74.23% 68.06% 7,000,000 - 9,999,999 8 66,400,000 9.92% 5.845% 113 1.19 68.07% 63.90% 10,000,000 - 14,999,999 10 123,353,812 18.43% 5.955% 94 1.29 69.91% 66.04% 15,000,000 - 29,999,999 11 234,236,310 35.00% 5.948% 108 1.30 74.41% 70.27% 30,000,000 - 64,800,000 5 201,550,000 30.11% 5.917% 100 1.17 75.60% 74.31% - ----------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 44 669,280,340 100.00% 5.929% 104 1.25x 73.09% 69.70%
Type of Mortgaged Properties - Loan Group 2
Cut-off Number Date Number Aggregate % of of Balance of Cut-off Loan Units per # of Mortgaged Date Group 2 or Units or Property Type Properties Balance Balance NRA NRA - ---------------------- ---------- -------------- ----------- --------- ----------- Multifamily 48 $602,600,729 90.04% 9,236 $65,244.77 Manufactured Housing 8 $66,679,612 9.96% 1,887 $35,336.31 - ---------------------- ---------- -------------- ----------- Total/Weighted Average 56 $669,280,340 100.00% 11,123 Weighted Averages ------------------------------------------------------------------ Stated Cut-off LTV Remaining Date Ratio Mortgage Term LTV at Property Type Rate (Mos.) Occupancy DSCR Ratio Maturity - ---------------------- -------- --------- --------- ------- ------- -------- Multifamily 5.934% 104 95.21% 1.25x 73.32% 69.79% Manufactured Housing 5.877% 109 90.24% 1.24x 70.92% 68.89% - ---------------------- -------- --------- --------- ------- ------- -------- Total/Weighted Average 5.929% 104 94.71% 1.25x 73.09% 69.70%
Mortgaged Properties by State and/or Location - Loan Group 2
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV of Cut-off Loan Remaining Date Ratio Mortgage Date Group 2 Mortgage Term LTV at State/Location Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- Florida 8 $165,100,000 24.67% 5.866% 79 1.18x 75.93% 75.69% New York 14 $65,500,000 9.79% 5.908% 99 1.16x 66.89% 66.50% Georgia 4 $55,678,000 8.32% 5.907% 119 1.44x 78.65% 73.81% Oklahoma 2 $55,575,000 8.30% 6.090% 118 1.24x 75.74% 67.25% California 5 $49,890,379 7.45% 5.900% 116 1.34x 64.79% 61.02% Southern 3 21,950,219 3.28% 6.023% 118 1.26x 66.42% 62.89% Northern 2 27,940,160 4.17% 5.802% 114 1.41x 63.51% 59.54% Nevada 1 $38,000,000 5.68% 5.714% 119 1.19x 75.55% 75.55% Texas 5 $37,669,259 5.63% 5.868% 118 1.24x 72.30% 64.45% Mississippi 1 $33,075,000 4.94% 6.170% 118 1.25x 71.67% 63.76% Maryland 1 $27,200,000 4.06% 5.808% 120 1.01x 71.96% 68.22% Arkansas 1 $26,000,000 3.88% 6.140% 118 1.27x 79.51% 70.68% Washington 3 $17,819,393 2.66% 6.080% 79 1.36x 64.46% 59.49% Kansas 1 $17,100,000 2.55% 6.115% 115 1.31x 62.39% 57.52% Illinois 1 $16,575,000 2.48% 5.835% 119 1.52x 75.00% 75.00% Oregon 1 $16,148,310 2.41% 5.835% 119 1.43x 68.43% 68.43% Connecticut 2 $13,900,000 2.08% 5.863% 120 1.23x 70.56% 65.90% Arizona 1 $13,600,000 2.03% 6.280% 59 1.19x 80.00% 80.00% Delaware 2 $9,800,000 1.46% 5.832% 120 1.24x 76.00% 70.38% Massachusetts 1 $7,200,000 1.08% 5.880% 120 1.20x 77.42% 68.42% Iowa 2 $3,450,000 0.52% 5.960% 117 1.25x 73.40% 66.28% - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 56 $669,280,340 100.00% 5.929% 104 1.25x 73.09% 69.70%
Range of Debt Service Coverage Ratios as of the Cut-off Date - Loan Group 2
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV of Cut-off Loan Remaining Date Ratio Range of Debt Service Mortgage Date Group 2 Mortgage Term LTV at Coverage Ratios Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 1.01x - 1.19x 10 $216,100,000 32.29% 5.890% 96 1.13x 74.99% 73.86% 1.20x - 1.29x 22 $309,279,612 46.21% 6.002% 108 1.23x 73.48% 68.16% 1.30x - 1.49x 8 $91,697,569 13.70% 5.913% 106 1.36x 68.79% 64.89% 1.50x - 1.86x 4 $52,203,160 7.80% 5.677% 117 1.61x 70.41% 70.10% - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- Total/Weighted Average 44 $669,280,340 100.00% 5.929% 104 1.25x 73.09% 69.70%
Range of LTV Ratios as of the Cut-off Date - Loan Group 2
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV of Cut-off Loan Remaining Date Ratio Range of LTV Ratios as Mortgage Date Group 2 Mortgage Term LTV at of the Cut-off Date Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 43.10% - 60.00% 4 $29,600,000 4.42% 6.050% 98 1.28x 52.86% 51.43% 60.01% - 70.00% 9 $99,727,340 14.90% 5.926% 110 1.32x 65.24% 61.17% 70.01% - 75.00% 16 $259,400,000 38.76% 5.877% 112 1.22x 72.51% 69.20% 75.01% - 77.50% 5 $73,288,000 10.95% 5.764% 114 1.32x 75.96% 74.42% 77.51% - 81.33% 10 $207,265,000 30.97% 6.035% 89 1.21x 79.46% 75.38% - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 44 $669,280,340 100.00% 5.929% 104 1.25x 73.09% 69.70%
Range of LTV Ratios as of Maturity Dates - Loan Group 2
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV Range of LTV of Cut-off Loan Remaining Date Ratio Ratios as of the Mortgage Date Group 2 Mortgage Term LTV at Maturity Date Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 36.53% - 50.00% 3 $20,000,000 2.99% 6.044% 90 1.25x 49.43% 47.32% 50.01% - 60.00% 6 $57,859,478 8.65% 6.120% 117 1.29x 63.15% 56.99% 60.01% - 70.00% 16 $199,392,863 29.79% 5.883% 115 1.24x 71.03% 65.90% 70.01% - 80.00% 19 $392,028,000 58.57% 5.917% 98 1.24x 76.81% 74.66% - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 44 $669,280,340 100.00% 5.929% 104 1.25x 73.09% 69.70%
Range of Mortgage Rates as of the Cut-off Date - Loan Group 2
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV Range of Mortgage of Cut-off Loan Remaining Date Ratio Rates as of the Mortgage Date Group 2 Mortgage Term LTV at Cut-off Date Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 5.321% - 5.499% 1 $14,740,160 2.20% 5.321% 110 1.58x 63.13% 63.13% 5.500% - 5.749% 3 $52,800,000 7.89% 5.710% 119 1.19x 74.44% 72.40% 5.750% - 5.999% 25 $313,470,569 46.84% 5.815% 108 1.26x 72.62% 70.28% 6.000% - 6.400% 15 $288,269,612 43.07% 6.123% 97 1.23x 73.85% 68.92% - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 44 $669,280,340 100.00% 5.929% 104 1.25x 73.09% 69.70%
Range of Remaining Terms to Maturity in Months - Loan Group 2
Weighted Averages ---------------------------------------------------- Number Aggregate % of Stated Cut-off LTV of Cut-off Loan Remaining Date Ratio Range of Remaining Mortgage Date Group 2 Mortgage Term LTV at Terms to Maturity Loans Balance Balance Rate (Mos.) DSCR Ratio Maturity - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 58 - 115 10 $192,919,553 28.82% 5.938% 68 1.23x 73.18% 72.29% 116 - 121 34 $476,360,788 71.18% 5.925% 119 1.25x 73.05% 68.66% - ---------------------- ------------ -------------- ----------- -------- --------- ------ ------- -------- 44 $669,280,340 100.00% 5.929% 104 1.25x 73.09% 69.70%
ATTACHMENT C Rights of the Holder of the Casual Male B Loan General. The Casual Male HQ Loan Combination will be serviced pursuant to the terms of the Pooling and Servicing Agreement and the related intercreditor agreement (and all decisions, consents, waivers, approvals and other actions on the part of any holder of the Casual Male HQ Loan Combination will be effected in accordance with the Pooling and Servicing Agreement and the related intercreditor agreement). The Master Servicer or the Trustee, as applicable, will be obligated to make: (i) any required P&I Advances on the Casual Male HQ Loan unless the Master Servicer, the Special Servicer or the Trustee, as applicable, determines that such an advance would not be recoverable from collections on the Casual Male HQ Loan Combination and (ii) Property Advances with respect to the Casual Male HQ Loan Combination unless the Master Servicer, the Special Servicer or the Trustee, as applicable, determines that such an advance would not be recoverable from collections on the Casual Male HQ Loan Combination. Distributions. The holders of the Casual Male HQ Loan and the Casual Male HQ B Loan have entered into an intercreditor agreement that sets forth the respective rights of each of the holders of the Casual Male HQ Loan Combination and provides, in general, that: o the rights of the holder of the Casual Male HQ Loan to receive payments of interest, principal and other amounts is senior to the rights of the holder of the Casual Male HQ B Loan; o if no Sequential Pay Event (defined below) has occurred and is continuing (or if a Sequential Pay Event has occurred but is not continuing) with respect to the Casual Male HQ Loan Combination, the borrower will make separate monthly payments of principal and interest to the holder of the Casual Male HQ Loan and the Casual Male HQ B Loan. For the Casual Male HQ Loan Combination, a "Sequential Pay Event" consists of any of the following events: (a) the acceleration of the Casual Male HQ Loan or the Casual Male HQ B Loan; (b) the existence of an event of default that causes the Casual Male HQ Loan Combination to become a Specially Serviced Loan; or (c) an event of default caused by the filing of a bankruptcy or insolvency action by, or against, the related borrower or by the related borrower otherwise being the subject of a bankruptcy or insolvency proceeding; o if a Sequential Pay Event has occurred and is continuing, or if a partial or full prepayment of the Casual Male HQ Loan Combination results from the payment of insurance proceeds or condemnation awards, the holder of the Casual Male HQ B Loan will not be entitled to receive payments of principal or interest until the holder of the Casual Male HQ Loan receives the unreimbursed costs and expenses of the Master Servicer or the Trustee to the extent payable under the Pooling and Servicing Agreement with respect to the Casual Male HQ Loan Combination, including unreimbursed advances (including advance interest), accrued and unpaid servicing fees and other servicing compensation, accrued and unpaid interest (excluding default interest), the outstanding principal balance and its percentage interest of any prepayment or yield maintenance premium. Consent to Modifications. Prior to agreeing to any of the following with respect to the Casual Male HQ Loan Combination, the Master Servicer and the Special Servicer will be required to obtain the prior written consent of the holder of the Casual Male HQ B Loan with respect to any amendment, deferral, extension, waiver or other modification of the Casual Male HQ Loan Combination which would require approval of the Controlling Class Representative under the Pooling and Servicing Agreement. A "Casual Male HQ Control Appraisal Period" shall exist with respect to the Mortgage Loans, if and for so long as: (a) (1) the initial principal balance of the Casual Male HQ B Loan minus (2) the sum (without duplication) of (x) any payments of principal (whether as principal prepayments or otherwise) allocated to and received on the Casual Male HQ B Loan, (y) any appraisal reduction amounts allocated to the Casual Male HQ B Loan and, without duplication, (z) any realized losses with respect to either the Casual Male HQ Loan or the Casual Male HQ B Loan under the Pooling and Servicing Agreement then in effect that are allocated to the Casual Male HQ B Loan, plus (3) the amount of any reserve collateral posted by the holder of the Casual Male HQ B Loan, is less than (b) 25% of the excess of (1) the initial principal balance of the Casual Male HQ B Loan over (2) any payments of principal (whether as principal prepayments or otherwise) allocated to and received on the Casual Male HQ B Loan. The consent of the holder of the Casual Male HQ B Loan will not be required in connection with any such modification of the Casual Male HQ Loan Combination after the occurrence of a Casual Male HQ Control Appraisal Period. Notwithstanding any approval or disapproval of, or right to approve or disapprove, any such modification by the holder of the Casual Male HQ B Loan, no such modification may adversely affect the REMIC status of any REMIC under the Pooling and Servicing Agreement or result in the imposition of a "prohibited transaction" or "prohibited contribution" tax under the REMIC provisions of the Code. In addition, neither the Master Servicer nor the Special Servicer shall agree to any modification of the Casual Male HQ Loan Combination if such modification would constitute a "significant modification" of either the Casual Male HQ Loan under the Pooling and Servicing Agreement or the Casual Male HQ B Loan under any pooling and servicing agreement affecting such loan under the REMIC provisions of the Code unless such modification is permitted by such REMIC provisions. In no event will the Special Servicer or the Master Servicer be required to take any action or refrain from taking any action which would violate any law of any applicable jurisdiction or be inconsistent with the Servicing Standard. Notwithstanding anything herein to the contrary, the Controlling Class Representative will have the right to consult with the Master Servicer and the Special Servicer, at any time, regarding the Casual Male HQ Loan Combination. If, at any time after the occurrence of a Casual Male HQ Control Appraisal Period, the Master Servicer or Special Servicer, as applicable, determines that immediate action is necessary to protect the interests of the holders of the Casual Male HQ Loan Combination (as a collective whole), the Master Servicer or the Special Servicer, as applicable, may agree to any such modification without obtaining the prior written consent of the holder of the Casual Male HQ B Loan provided that such action would not violate the REMIC provisions of the Code. Cure Rights. In the event that the borrower fails to make any payment of principal or interest on the Casual Male HQ Loan Combination, resulting in a monetary event of default, the holder of the Casual Male HQ B Loan will have the right to cure such monetary event of default, but may cure no more than three consecutive Cure Events, four Cure Events during any 12-month period or six total Cure Events during the life of the Casual Male HQ Loan Combination (of which no more than four may be with respect to a non-monetary event of default). For purposes of this paragraph a "Cure Event" shall mean the one-month period for which the holder of the Casual Male HQ B Loan exercised its cure rights. The holder of the Casual Male HQ B Loan may also have the right to reverse a control appraisal period by delivery to the Master Service or Special Servicer, as applicable, cash collateral or an irrevocable standby letter of credit in the amount (when added to the value of the related Mortgaged Property) necessary to stop such control appraisal period from existing, subject to certain limitations set forth in the related intercreditor agreement. Purchase Option. In the event that the Casual Male HQ Loan is a Specially Serviced Mortgage Loan (or as to which an event of default has occurred and is continuing), the holder of the Casual Male HQ B Loan will have an option to purchase the Casual Male HQ Loan from the Trust at a price generally equal to the unpaid principal balance of the Casual Male HQ Loan, plus accrued and unpaid interest on such balance, any applicable liquidation fee, any other amounts due under the Casual Male HQ Loan (other than prepayment premiums), all related unreimbursed Servicing Advances together with accrued and unpaid interest on all Advances and any recovered costs not previously reimbursed to the Trust. Termination of the Special Servicer. So long as a Casual Male HQ Control Appraisal Event does not exist and is continuing, the holder of the Casual Male HQ B Loan will be entitled to terminate the Special Servicer with respect to the special servicing of the Casual Male HQ Loan Combination at any time, with or without cause, and to appoint a replacement special servicer, subject to satisfaction of the conditions contained in the Pooling and Servicing Agreement and the related intercreditor agreement. ATTACHMENT D Revised Structure Ratings (Moody's/ Class Size Fitch) Sub Level WAL Prin Window - ----- -------------- --------- --------- ----- ----------- A-1 $52,500,000 Aaa/AAA 30.000% 3.01 1/07-9/11 A-2A $100,000,000 Aaa/AAA 30.000% 4.72 9/11-9/11 A-2B $366,000,000 Aaa/AAA 30.000% 4.86 9/11-1/12 A-3 $244,500,000 Aaa/AAA 30.000% 6.80 10/13-12/13 A-AB $92,500,000 Aaa/AAA 30.000% 7.29 1/12-2/16 A-4 $1,118,212,000 Aaa/AAA 30.000% 9.82 2/16-12/16 A-1A $669,280,000 Aaa/AAA 30.000% 8.51 1/07-12/16 XP $3,698,510,000 Aaa/AAA N/A N/A 12/16-12/16 A-M $377,571,000 Aaa/AAA 20.000% 9.97 12/16-12/16 A-J $302,056,000 Aaa/AAA 12.000% 9.97 12/16-12/16 B $28,318,000 Aa1/AA+ 11.250% 9.97 12/16-12/16 C $42,476,000 Aa2/AA 10.125% 9.97 12/16-12/16 D $37,758,000 Aa3/AA- 9.125% 9.97 12/16-12/16 E $23,598,000 A1/A+ 8.500% 9.97 12/16-12/16 F $28,317,000 A2/A 7.750% 10.02 12/16-1/17 G $51,916,000 A3/A- 6.375% 10.05 1/17-1/17 ANY DISCLAIMERS OR OTHER NOTICES THAT MAY APPEAR BELOW THIS SENTENCE ARE NOT APPLICABLE TO THIS MESSAGE AND SHOULD BE DISREGARDED. SUCH DISCLAIMERS OR OTHER NOTICES HAVE BEEN AUTOMATICALLY GENERATED AS A RESULT OF THIS MESSAGE HAVING BEEN SENT VIA BLOOMBERG OR ANOTHER SYSTEM.
-----END PRIVACY-ENHANCED MESSAGE-----