Deal Name: Lehman Brothers Floating-Rate Comm Mtg Trust 2006-LLF C5

  ClassAmt$mlnSubLevel%AvgLife (yrs)RatingS&PRatingFitchRatingMoody'sFinalPricing (bp)BnchmarkA-11,240.340.281.56AAAAAAAaa+8LiborA-2413.420.3752.15AAAAAAAaa+12LiborB62.317.3752.55AA+AA+Aa1+17LiborC57.114.6252.94AAAAAa2+21LiborD36.312.8752.96AA-AA-Aa3+23LiborE48.410.5462.96AA-AA-NR+29LiborF28.19.1952.96A+A+NR+34LiborG47.96.8872.96AANR+36LiborH43.54.7922.96A-A-NR+40LiborJ3.94.6042.96BBB+BBB+NR+65LiborK34.92.9212.96BBBBBBNR+80LiborL60.70.002.96BBB-BBB-NR+170Libor*Notional amount, interest onlyCollateral balance: $2,137.35 millionBookrunner(s): Lehman BrothersLead Managers: Lehman BrothersCo-managers: Bear StearnsMaster Servicer: Wachovia BankSpecial Servicer: TriMont Real Estate Advisors Inc.Trustee: LaSalle BankOriginators: Lehman Brothers (92.3 percent), UBS (7.7 percent)Number of Loans/Properties: 26/564Property Types: Hotel ...

  ClassAmt$mlnSubLevel%AvgLife (yrs)*RatingS&PRatingFitchRatingMoody'sFinalPricing (bp)BnchmarkA-11,419.8638.401.37AAAAAAAaa+30LiborA-2473.2917.871.76AAAAAAAaa+35LiborA-381.9014.321.81NRAAAAaa+40LiborB53.4212.001.81AAAAAa2+50LiborC48.999.881.81AA-AA-Aa3+60LiborD31.698.501.81A+A+A1+80LiborE28.817.251.81AAA2+90LiborF28.816.001.81A-A-A3+100LiborG28.814.751.81BBB+BBB+Baa1+125LiborH51.862.502.36BBBBBBBaa2+160LiborJ57.630.002.48BBB-BBB-Baa3+230LiborX-12,305.10**NANAAAAAAAAaaNALiborX-22.305.10**NANAAAAAAAAaaNALibor*assumes no extension**Notional amount, interest onlyCollateral balance: $2,305.09 millionBookrunner(s): Lehman BrothersLead Managers: Lehman BrothersCo-managers: RBS Greenwich Capital MarketsMaster Servicer: KeyCorp Real Estate Capital Markets Inc.Special Servicer: TriMont Real Estate Advisors Inc.Trustee: LaSalle BankOriginators: Lehman Brothers (93.3 percent), ...

  ClassAmt$mlnSubLevel%AvgLife (yrs)*RatingS&PRatingFitchRatingMoody'sFinalPricing (bp)BnchmarkA-11,419.8638.401.37AAAAAAAaa+30LiborA-2473.2917.871.76AAAAAAAaa+35LiborA-381.9014.321.81NRAAAAaa+40LiborB53.4212.001.81AAAAAa2+50LiborC48.999.881.81AA-AA-Aa3+60LiborD31.698.501.81A+A+A1+80LiborE28.817.251.81AAA2+90LiborF28.816.001.81A-A-A3+100LiborG28.814.751.81BBB+BBB+Baa1+125LiborH51.862.502.36BBBBBBBaa2+160LiborJ57.630.002.48BBB-BBB-Baa3+230LiborX-12,305.10**NANAAAAAAAAaaNALiborX-22.305.10**NANAAAAAAAAaaNALibor*assumes no extension**Notional amount, interest onlyCollateral balance: $2,305.09 millionBookrunner(s): Lehman BrothersLead Managers: Lehman BrothersCo-managers: RBS Greenwich Capital MarketsMaster Servicer: KeyCorp Real Estate Capital Markets Inc.Special Servicer: TriMont Real Estate Advisors Inc.Trustee: LaSalle BankOriginators: Lehman Brothers (93.3 percent), ...

Deal NameCurrentPoolBal. $mlnOrig.PoolBal $mlnClassSize$mlnMoody'sNewRatingMoody'sOldRatingReason for Rating ActionCalWest Industrial Trust, 2002-CALW625.0950.0B50.0AaaAa1Defeasance (100 percent)---C100.0AaaA2-DLJ Commercial Mortgage Corp., 1998-CF2866.91,100.0B-141.5AaaAa1Increased subordination; defeasance (42.8 percent of pool)---B-216.6Aa1Aa3-Banc of America Large Loan Inc., 2001-FM252.4269.7C30.9AaaAa1Improved collateral performance---D35.6Aa1A1----E6.3A1Baa1-DLJ Commercial Mortgage Corp., 1997-CF2165.5661.9B-136.4AaaA2Increased subordination---B-213.2A1Baa2----B-3TB6.0Ba1B1-LB-UBS Commercial Mortgage Trust, 2002-C11,000.01,240.0F24.9AaaAa1Increased subordination; ...

Deal NameCurrentPoolBal. $mlnOrig.PoolBal $mlnClassSize$mlnMoody'sNewRatingMoody'sOldRatingReason for Rating ActionCalWest Industrial Trust, 2002-CALW625.0950.0B50.0AaaAa1Defeasance (100 percent)---C100.0AaaA2-DLJ Commercial Mortgage Corp., 1998-CF2866.91,100.0B-141.5AaaAa1Increased subordination; defeasance (42.8 percent of pool)---B-216.6Aa1Aa3-Banc of America Large Loan Inc., 2001-FM252.4269.7C30.9AaaAa1Improved collateral performance---D35.6Aa1A1----E6.3A1Baa1-DLJ Commercial Mortgage Corp., 1997-CF2165.5661.9B-136.4AaaA2Increased subordination---B-213.2A1Baa2----B-3TB6.0Ba1B1-LB-UBS Commercial Mortgage Trust, 2002-C11,000.01,240.0F24.9AaaAa1Increased subordination; ...