8-K 1 jpc04c01.txt MAY 8-K UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington D.C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 Date of Report: May 17, 2004 (Date of earliest event reported) Commission File No.: 333-105805-05 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-C1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-6601015 54-2144728 54-2144727 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) ITEM 5. Other Events On May 17, 2004, a distribution was made to holders of J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2004-C1. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-C1, relating to the May 17, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-C1 By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: May 19, 2004 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-C1, relating to the May 17, 2004 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-C1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: May 17, 2004 Record Date: April 30, 2004 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 20 Principal Prepayment Detail 21 Historical Detail 22 Delinquency Loan Detail 23 Specially Serviced Loan Detail 24 - 25 Modified Loan Detail 26 Liquidated Loan Detail 27 Depositor J.P. Morgan Chase Commercial Mortgage Securities Corp. 270 Park Avenue 10th Floor New York, NY 10017 Contact: Brian Baker Phone Number: (212) 834-3813 Master Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer Clarion Partners, LLC 335 Madison Avenue, 7th Floor New York, NY 10017 Contact: Bruce G. Morrison Phone Number: (212) 883-2500 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2004, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 46625MV55 3.053000% 150,000,000.00 ~~149~~148,~~175~~514,~~609~~069.2362 ~~661~~748,~~539~~293.6102 ~~379~~377,~~527~~844.6155 A-2 46625MV63 4.302000% 210,000,000.00 210,000,000.00 0.00 752,850.00 A-3 46625MV71 4.719000% 303,158,000.00 303,158,000.00 0.00 1,192,168.84 A-1A 46625MW62 4.503000% 231,741,000.00 231,~~539~~383,~~303~~259.0881 ~~156~~180,~~043~~075.2716 868,~~851~~265.2368 B 46625MV89 4.814000% 27,355,000.00 27,355,000.00 0.00 109,739.14 C 46625MV97 4.850000% 11,724,000.00 11,724,000.00 0.00 47,384.50 D 46625MW21 4.899000% 22,145,000.00 22,145,000.00 0.00 90,406.96 E 46625MW39 4.949000% 13,026,000.00 13,026,000.00 0.00 53,721.40 F 46625MW70 5.~~297749~~108342% 11,723,000.00 11,723,000.00 0.00 5149,~~754~~904.5924 G 46625MW88 5.~~401749~~212342% 9,119,000.00 9,119,000.00 0.00 4139,~~048~~609.7945 H 46625MW96 5.~~878749~~689342% 10,421,000.00 10,421,000.00 0.00 5149,~~052~~407.0319 J 46625MX20 5.015000% 6,513,000.00 6,513,000.00 0.00 27,218.91 K 46625MX38 5.015000% 5,210,000.00 5,210,000.00 0.00 21,773.46 L 46625MX46 5.015000% 3,908,000.00 3,908,000.00 0.00 16,332.18 M 46625MX53 5.015000% 5,211,000.00 5,211,000.00 0.00 21,777.64 N 46625MX61 5.015000% 2,605,000.00 2,605,000.00 0.00 10,886.73 P 46625MX79 5.015000% 2,605,000.00 2,605,000.00 0.00 10,886.73 NR 46625MX87 5.015000% 15,631,997.71 15,631,997.71 0.00 65,328.72 S N/A 0.000000% 0.00 0.00 0.00 0.00 R 46625MX95 0.000000% 0.00 0.00 0.00 0.00 LR 46625MY29 0.000000% 0.00 0.00 0.00 0.00 Totals 1,042,095,997.71 1,~~041~~040,~~069~~252,~~910~~327.0214 ~~817~~928,~~582~~368.8818 3,~~812~~805,~~709~~506.4632

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 46625MV55 0.00 0.00 1,~~041~~126,~~067~~137.2257 ~~148~~147,~~514~~765,~~069~~776.6260 14.1516% A-2 46625MV63 0.00 0.00 752,850.00 210,000,000.00 14.1516% A-3 46625MV71 0.00 0.00 1,192,168.84 303,158,000.00 14.1516% A-1A 46625MW62 0.00 0.00 1,~~024~~048,~~894~~340.5084 231,~~383~~203,~~259~~184.8165 14.1516% B 46625MV89 0.00 0.00 109,739.14 27,355,000.00 11.5253% C 46625MV97 0.00 0.00 47,384.50 11,724,000.00 10.3940% D 46625MW21 0.00 0.00 90,406.96 22,145,000.00 8.2627% E 46625MW39 0.00 0.00 53,721.40 13,026,000.00 7.0102% F 46625MW70 0.00 0.00 5149,~~754~~904.5924 11,723,000.00 5.89% G 46625MW88 0.00 0.00 4139,~~048~~609.7945 9,119,000.00 5.01% H 46625MW96 0.00 0.00 5149,~~052~~407.0319 10,421,000.00 4.01% J 46625MX20 0.00 0.00 27,218.91 6,513,000.00 3.38% K 46625MX38 0.00 0.00 21,773.46 5,210,000.00 2.88% L 46625MX46 0.00 0.00 16,332.18 3,908,000.00 2.5051% M 46625MX53 0.00 0.00 21,777.64 5,211,000.00 2.0001% N 46625MX61 0.00 0.00 10,886.73 2,605,000.00 1.75% P 46625MX79 0.00 0.00 10,886.73 2,605,000.00 1.50% NR 46625MX87 0.00 0.00 65,328.72 15,631,997.71 0.00% S N/A 0.00 0.00 0.00 0.00 0.00% R 46625MX95 0.00 0.00 0.00 0.00 0.00% LR 46625MY29 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 4,~~630~~733,~~292~~874.3450 1,~~040~~039,~~252~~323,~~327~~958.1496

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-1 46625MW47 0.~~289275~~268784% 1,042,095,997.71 1,~~041~~040,~~069~~252,~~910~~327.0214 ~~250~~233,~~963~~002.0554 X-2 46625MW54 1.~~316100~~135081% 948,215,000.00 948,215,000.00 1896,~~039,954~~917.5871

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-1 46625MW47 0.00 ~~250~~233,~~963~~002.0554 1,~~040~~039,~~252~~323,~~327~~958.1496 X-2 46625MW54 0.00 1896,~~039,954~~917.5871 948,215,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 46625MV55 ~~994~~990.~~50406153~~09379747 4.~~41026407~~98862013 2.~~53018407~~51896367 0.00000000 0.00000000 ~~990~~985.~~09379747~~10517733 A-2 46625MV63 1,000.00000000 0.00000000 3.58500000 0.00000000 0.00000000 1,000.00000000 A-3 46625MV71 1,000.00000000 0.00000000 3.93250002 0.00000000 0.00000000 1,000.00000000 A-1A 46625MW62 ~~999~~998.~~12964508~~45629306 0.~~67335202~~77705352 3.~~74923397~~74670723 0.00000000 0.00000000 ~~998~~997.~~45629306~~67923954 B 46625MV89 1,000.00000000 0.00000000 4.01166661 0.00000000 0.00000000 1,000.00000000 C 46625MV97 1,000.00000000 0.00000000 4.04166667 0.00000000 0.00000000 1,000.00000000 D 46625MW21 1,000.00000000 0.00000000 4.08249989 0.00000000 0.00000000 1,000.00000000 E 46625MW39 1,000.00000000 0.00000000 4.12416705 0.00000000 0.00000000 1,000.00000000 F 46625MW70 1,000.00000000 0.00000000 4.~~41479058~~25695129 0.00000000 0.00000000 1,000.00000000 G 46625MW88 1,000.00000000 0.00000000 4.~~50145740~~34361772 0.00000000 0.00000000 1,000.00000000 H 46625MW96 1,000.00000000 0.00000000 4.~~89895691~~74111793 0.00000000 0.00000000 1,000.00000000 J 46625MX20 1,000.00000000 0.00000000 4.17916628 0.00000000 0.00000000 1,000.00000000 K 46625MX38 1,000.00000000 0.00000000 4.17916699 0.00000000 0.00000000 1,000.00000000 L 46625MX46 1,000.00000000 0.00000000 4.17916581 0.00000000 0.00000000 1,000.00000000 M 46625MX53 1,000.00000000 0.00000000 4.17916715 0.00000000 0.00000000 1,000.00000000 N 46625MX61 1,000.00000000 0.00000000 4.17916699 0.00000000 0.00000000 1,000.00000000 P 46625MX79 1,000.00000000 0.00000000 4.17916699 0.00000000 0.00000000 1,000.00000000 NR 46625MX87 1,000.00000000 0.00000000 4.17916643 0.00000000 0.00000000 1,000.00000000 S N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 46625MX95 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 46625MY29 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-1 46625MW47 ~~999~~998.~~01536164~~23080544 0.~~24082527~~22359028 0.00000000 ~~998~~997.~~23080544~~33993916 X-2 46625MW54 1,000.00000000 10.~~09674977~~94590120 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 ~~Advances~~ paid from general collections

Master Servicing Fee Summary Current Period Accrued Servicing Fees 4544,~~950~~435.9993 Less Delinquent Servicing Fees 01,901.0064 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received ~~10,971~~0.6000 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5642,~~922~~534.5929

Certificate Interest Reconciliation ~~Remaining~~ Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 ~~379~~377,~~527~~844.6155 0.00 ~~379~~377,~~527~~844.6155 0.00 0.00 ~~379~~377,~~527~~844.6155 0.00 A-2 752,850.00 0.00 752,850.00 0.00 0.00 752,850.00 0.00 A-3 1,192,168.84 0.00 1,192,168.84 0.00 0.00 1,192,168.84 0.00 A-1A 868,~~851~~265.2368 0.00 868,~~851~~265.2368 0.00 0.00 868,~~851~~265.2368 0.00 X-1 ~~250~~233,~~963~~002.0554 0.00 ~~250~~233,~~963~~002.0554 0.00 0.00 ~~250~~233,~~963~~002.0554 0.00 X-2 1896,~~039,954~~917.5871 0.00 1896,~~039,954~~917.5871 0.00 0.00 1896,~~039,954~~917.5871 0.00 B 109,739.14 0.00 109,739.14 0.00 0.00 109,739.14 0.00 C 47,384.50 0.00 47,384.50 0.00 0.00 47,384.50 0.00 D 90,406.96 0.00 90,406.96 0.00 0.00 90,406.96 0.00 E 53,721.40 0.00 53,721.40 0.00 0.00 53,721.40 0.00 F 5149,~~754~~904.5924 0.00 5149,~~754~~904.5924 0.00 0.00 5149,~~754~~904.5924 0.00 G 4139,~~048~~609.7945 0.00 4139,~~048~~609.7945 0.00 0.00 4139,~~048~~609.7945 0.00 H 5149,~~052~~407.0319 0.00 5149,~~052~~407.0319 0.00 0.00 5149,~~052~~407.0319 0.00 J 27,218.91 0.00 27,218.91 0.00 0.00 27,218.91 0.00 K 21,773.46 0.00 21,773.46 0.00 0.00 21,773.46 0.00 L 16,332.18 0.00 16,332.18 0.00 0.00 16,332.18 0.00 M 21,777.64 0.00 21,777.64 0.00 0.00 21,777.64 0.00 N 10,886.73 0.00 10,886.73 0.00 0.00 10,886.73 0.00 P 10,886.73 0.00 10,886.73 0.00 0.00 10,886.73 0.00 S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total 54,~~038~~870,~~298~~097.3785 0.00 54,~~038~~870,~~298~~097.3785 0.00 0.00 54,~~038~~870,~~298~~097.3785 0.00

Other Required Information Available Distribution Amount (1) 5,~~921~~863,~~209~~794.9775 Principal Distribution Amount ~~817~~928,~~582~~368.8818 (a) Principal ~~Portion~~portion of Monthly Payments ~~817~~928,~~582~~368.8818 and any ~~assumed~~Assumed Monthly Payments (b) Principal Prepayments 0.00 (c) Collection of Principal on a Balloon 0.00 Loan after its stated Maturity Date (d) Liquidation Proceeds and Insurance 0.00 Proceeds received on a Mortgage Loan (e) Liquidation Proceeds, Insurance Proceeds, 0.00 or REO Revenues received on an REO Plus the excess of the prior Principal Distribution 0.00 Amount over the ~~principal~~Principal paid to the Sequential Pay Certificates Aggregate Number of Outstanding Loans 117 Aggregate Unpaid Principal Balance of Loans 1,~~040~~039,~~252~~323,~~327~~958.1597 Aggregate Stated Principal Balance of Loans 1,~~040~~039,~~252~~323,~~327~~958.1597 Aggregate Amount of Servicing Fee 5642,~~922~~534.5929 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~149~~078.3960 Aggregate Trust Fund Expenses 0.00 ~~Interst~~Interest Reserve Deposits 0.00 ~~Interst~~Interest Reserve Withdrawals 0.00 Excess Liquidation Proceeds Account Balance 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Original Subordination Level Class A-1 14.14% Class G 5.00% Class A-2 14.14% Class H 4.00% Class A-3 14.14% Class J 3.38% Class A-1A 14.14% Class K 2.88% Class B 11.51% Class L 2.50% Class C 10.39% Class M 2.00% Class D 8.26% Class N 1.75% Class E 7.01% Class P 1.50% Class F 5.88% Class NR 0.00%

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,981,941.13 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 4,981,941.13 Principal: Scheduled Principal 928,368.18 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 928,368.18 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 5,910,309.31 Total Funds Distributed Fees: Master Servicing Fee 44,435.93 Trustee Fee 2,078.60 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 46,514.54 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,935,426.57 Principal Distribution 928,368.18 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 5,863,794.75 Total Funds Distributed 5,910,309.29

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,999,999 or less 13 17,~~901~~870,~~015~~974.7901 1.72 ~~112~~111 6.0122 1.~~431342~~431266 2,000,000 to 2,999,999 22 57,~~611~~519,~~956~~209.4571 5.5453 ~~135~~134 6.0505 1.~~397050~~411923 3,000,000 to 3,999,999 19 6564,~~044~~959,~~552~~366.1846 6.25 ~~118~~117 5.8423 1.~~524802~~582953 4,000,000 to 4,999,999 13 59,~~312~~242,~~535~~768.9402 5.70 ~~136~~135 6.0453 1.~~375101~~371723 5,000,000 to 6,999,999 17 99,~~656~~543,~~320~~105.8970 9.58 ~~115~~114 5.~~7881~~7880 1.~~378933~~378935 7,000,000 to 9,999,999 14 116,~~382~~265,~~938~~512.1416 11.19 ~~107~~106 5.9588 1.~~385010~~384994 10,000,000 to 14,999,999 9 109,~~929~~803,~~848~~320.7654 10.5756 ~~116~~115 5.8264 1.~~922992~~922988 15,000,000 to 24,999,999 3 63,~~119~~075,~~772~~400.0920 6.07 9594 5.5082 1.~~595512~~881022 25,000,000 to 49,999,999 3 122,~~771~~702,~~305~~301.4833 11.8081 ~~121~~120 5.~~7481~~7479 1.~~437503~~437507 50,000,000 or more 4 328,~~522~~342,~~081~~000.4384 31.5859 8382 5.~~5583~~5579 1.~~968886~~969220 Totals 117 1,~~040~~039,~~252~~323,~~327~~958.1597 100.00 ~~106~~105 5.~~7534~~7532 1.~~654282~~676026

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 11,~~915~~901,~~508~~981.9804 1.15 ~~105~~104 5.4380 1.~~484954~~484950 Alaska 1 4,~~974~~969,~~993~~604.4666 0.48 ~~115~~114 5.7000 1.460000 Arizona 9 99,~~907~~863,~~324~~027.5948 9.6061 5756 6.~~4260~~4263 2.~~047489~~047788 Arkansas 1 4,~~917~~908,~~284~~602.3315 0.47 ~~176~~175 5.8600 1.230000 California 26 163,~~922~~729,~~625~~897.0096 15.7675 ~~120~~119 5.7834 1.~~417182~~535048 Colorado 3 22,~~405~~401,~~172~~380.7000 2.1516 ~~115~~114 5.4595 1.~~735178~~734912 Connecticut 1 1,~~882~~879,~~517~~416.6892 0.18 ~~114~~113 5.3600 1.210000 Florida 13 9594,~~010~~972,~~920~~051.3352 9.1314 ~~101~~100 5.~~5872~~5871 1.~~509002~~527648 Georgia 8 45,~~708~~664,~~906~~047.6379 4.39 ~~116~~115 5.9596 1.~~430359~~441633 Idaho 2 12,~~864~~851,~~359~~627.2544 1.24 ~~117~~116 6.1200 1.320000 Illinois 3 23,~~644~~613,~~759~~314.7860 2.27 ~~116~~115 6.1983 1.~~340745~~340737 Indiana 5 32,~~254~~218,~~478~~025.3811 3.10 ~~125~~124 5.~~9631~~9630 1.~~288848~~288856 Kansas 1 2,~~400~~396,~~521~~676.3979 0.23 ~~116~~115 5.4700 1.670000 Louisiana 1 1,~~137~~136,~~825~~283.9344 0.11 ~~115~~114 6.6100 1.450000 Maryland 1 9,~~081~~071,~~523~~315.1555 0.87 ~~107~~106 5.7300 1.360000 Massachusetts 4 11,~~180~~168,~~756~~966.0416 1.07 9998 5.~~7307~~7306 1.~~417604~~417669 Michigan 6 31,~~328~~310,~~219~~674.3111 3.01 ~~115~~114 5.~~8217~~8215 1.~~424848~~452112 Minnesota 1 6,800,000.00 0.65 ~~115~~114 5.4880 1.470000 Missouri 1 3,~~980~~974,~~754~~094.8168 0.38 5756 5.1400 1.560000 Nevada 1 155,000,000.00 14.9091 8079 4.7931 2.180000 New Jersey 1 3,~~441~~438,~~199~~026.1564 0.33 ~~117~~116 6.4900 1.340000 New York 2 7574,~~089~~896,~~398~~934.5922 7.2221 ~~115~~114 6.~~0550~~0548 2.~~185701~~186887 North Carolina 8 63,~~143~~044,~~433~~710.9509 6.07 ~~124~~123 6.1839 1.~~399113~~399135 North Dakota 1 3,~~752~~746,~~367~~358.8113 0.36 ~~116~~115 5.4700 1.680000 Ohio 2 13,300,000.00 1.28 ~~118~~117 5.6000 1.284436 Ontario 1 4,~~582~~576,~~928~~888.5390 0.44 ~~117~~116 6.7100 1.180000 Pennsylvania 2 8,~~893~~881,~~584~~630.7780 0.85 ~~217~~216 6.6239 1.~~329154~~329153 South Carolina 1 3,~~507~~504,~~573~~124.9167 0.34 ~~116~~115 6.1800 1.250000 Tennessee 2 15,~~543~~523,~~728~~966.7883 1.49 8483 5.~~7178~~7177 1.~~415068~~415092 Texas 18 65,~~912~~819,~~817~~418.0915 6.3433 ~~125~~124 6.0044 1.~~437666~~437642 Virginia 3 39,~~980~~977,~~350~~344.2508 3.8485 ~~132~~131 5.~~6284~~6283 1.~~444412~~444383 Washington 1 2,~~786~~783,~~492~~569.5301 0.27 ~~115~~114 5.8700 1.310000 Totals 132 1,~~040~~039,~~252~~323,~~327~~958.1597 100.00 ~~106~~105 5.~~7534~~7532 1.~~654282~~676026

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 2 7,~~657~~644,~~528~~790.1120 0.74 ~~165~~164 6.~~4972~~4973 1.180000 1.20 to 1.29 2322 ~~112~~108,~~015~~144,~~855~~244.9723 10.7741 ~~135~~132 6.~~0967~~1089 1.~~249961~~250663 1.30 to 1.34 2221 ~~111~~109,~~555~~346,~~642~~908.9978 10.7252 ~~114~~113 5.~~9477~~9400 1.~~325169~~325076 1.35 to 1.39 16 161,~~329~~032,~~107~~399.5847 15.5149 ~~117~~116 6.~~0266~~0265 1.~~366393~~366398 1.40 to 1.44 1819 ~~157~~162,~~458~~210,~~347~~286.6099 15.1461 ~~118~~117 5.~~8319~~8457 1.~~418259~~417976 1.45 to 1.49 1211 ~~149~~144,~~072~~096,~~537~~319.9526 1413.3386 ~~114~~113 5.~~6054~~5820 1.~~468953~~469601 1.50 to 1.69 1513 9750,~~639~~074,~~998~~423.9576 94.3982 95100 5.~~5136~~4974 1.~~621731~~577206 1.70 to 1.99 35 1237,~~435~~110,~~662~~188.8836 13.2057 ~~116~~80 65.~~2798~~6871 1.~~801930~~783177 2.00 to 2.99 46 ~~216~~245,~~904~~497,~~331~~260.2553 2023.8562 6873 5.~~3919~~4325 2.~~272483~~274239 3.00 or greater 2 14,~~183~~167,~~313~~137.8739 1.36 ~~116~~115 5.4059 6.~~175374~~175403 Totals 117 1,~~040~~039,~~252~~323,~~327~~958.1597 100.00 ~~106~~105 5.~~7534~~7532 1.~~654282~~676026

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 34,~~074~~043,~~099~~136.0236 3.28 ~~116~~115 5.6142 1.~~418457~~418361 Mixed Use 2 14,~~180~~166,~~485~~654.8763 1.36 ~~114~~113 6.2728 1.334036 Multi-Family 31 147,~~913~~735,~~154~~466.3761 14.2221 ~~112~~111 5.6645 1.~~798114~~801632 Office 26 255,~~724~~333,~~200~~271.7959 24.5857 ~~116~~115 5.~~9187~~9186 1.~~413088~~491254 Other 28 161,~~527~~493,~~015~~603.2695 15.5354 ~~107~~106 5.~~5616~~5615 1.~~528993~~541140 Retail 37 424,~~543~~267,~~617~~229.0741 40.8182 9796 5.~~7514~~7512 1.~~824936~~825233 Self Storage 1 2,~~289~~284,~~754~~596.7237 0.22 ~~118~~117 5.7800 1.990000 Totals 132 1,~~040~~039,~~252~~323,~~327~~958.1597 100.00 ~~106~~105 5.~~7534~~7532 1.~~654282~~676026

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 23 372,~~476~~358,~~475~~477.4131 35.8183 9392 5.~~1441~~1440 1.~~959178~~965797 5.500% to 5.999% 40 274,~~920~~645,~~916~~481.4290 26.43 ~~117~~116 5.7612 1.~~408592~~478848 6.000% to 6.499% 42 ~~292~~291,~~047~~570,~~816~~731.0852 28.0705 ~~124~~123 6.1492 1.~~366944~~369183 6.500% to 6.999% 11 42,~~807~~749,~~119~~268.24 4.1211 ~~130~~129 6.6163 1.~~366557~~366565 7.000% to 7.499% 1 58,000,000.00 5.58 3029 7.0000 2.520000 7.500% to 7.999% 0 0.00 0.00 0 0.0000 0.000000 8.000% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 117 1,~~040~~039,~~252~~323,~~327~~958.1597 100.00 ~~106~~105 5.~~7534~~7532 1.~~654282~~676026

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 100 months or less 117 1,~~040~~039,~~252~~323,~~327~~958.1597 100.00 ~~106~~105 5.~~7534~~7532 1.~~654282~~676026 101 to 110 months 0 0.00 0.00 0 0.0000 0.000000 111 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 200 months 0 0.00 0.00 0 0.0000 0.000000 201 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 117 1,~~040~~039,~~252~~323,~~327~~958.1597 100.00 ~~106~~105 5.~~7534~~7532 1.~~654282~~676026

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 100 months or less 13 279,~~200~~147,~~620~~708.7528 26.8486 6564 5.3826 2.~~096184~~103360 101 to 110 months 1 9,~~081~~071,~~523~~315.1858 0.87 ~~107~~106 5.7300 1.360000 111 to 120 months 86 664,~~869~~109,~~094~~851.3201 63.9190 ~~116~~115 5.~~8781~~8780 1.~~512502~~538420 121 to 200 months 6 48,~~438~~403,~~170~~690.6652 4.66 ~~153~~152 5.~~8377~~8375 1.~~337660~~337741 201 months or more 3 8,~~561~~543,~~399~~250.7679 0.82 ~~236~~235 6.4141 1.205565 Totals 109 1,~~010~~009,~~150~~275,~~808~~816.6718 97.11 ~~104~~103 5.~~7424~~7423 1.~~661472~~680627

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 99 months or less 0 0.00 0.00 0 0.0000 0.000000 100 to 109 months 0 0.00 0.00 0 0.0000 0.000000 110 to 119 months 3 16,~~661~~643,~~698~~127.3310 1.60 ~~115~~114 6.~~1183~~1182 1.~~436835~~436853 120 to 149 months 0 0.00 0.00 0 0.0000 0.000000 150 to 199 months 3 5,~~621~~601,~~498~~137.4510 0.54 ~~175~~174 5.8763 12.~~491831~~073792 200 months or greater 2 7,~~818~~803,~~321~~878.7059 0.75 ~~265~~264 6.~~3027~~3028 1.~~305441~~305485 Totals 8 30,~~101~~048,~~518~~142.4879 2.89 ~~165~~164 6.~~1210~~1211 1.~~412978~~521464

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 3 82,150,000.00 7.90 3837 6.5089 2.~~274680~~298642 170 months or less 0 0.00 0.00 0 0.0000 0.000000 171 to 180 months 1 2,~~869~~859,~~934~~812.6244 0.28 ~~177~~176 6.0000 1.200000 181 to 240 months 9 8382,~~061~~838,~~508~~849.4226 7.9897 ~~128~~127 6.1622 1.~~354667~~354664 241 to 270 months 01 04,908,602.0015 0.0047 0175 05.~~0000~~8600 01.~~000000~~230000 271 to 290 months 1 42,~~917~~826,~~284~~468.3399 0.4727 ~~176~~111 56.~~8600~~7600 1.~~230000~~240000 291 to 300 months 2726 ~~176~~173,~~465~~378,~~139~~395.3086 16.9668 ~~116~~115 6.~~0316~~0197 1.~~399765~~402368 301 to 330 months 3 105,~~694~~684,~~919~~806.9400 10.1617 ~~115~~114 5.~~5729~~5728 1.~~454217~~454234 331 to 350 months 3 22,~~381~~371,~~523~~315.1858 2.15 ~~114~~113 5.6527 1.~~315097~~315076 351 months or more 62 532,~~610~~257,~~498~~565.8890 51.2021 ~~103~~102 5.~~4979~~4977 1.~~763601~~796009 Totals 109 1,~~010~~009,~~150~~275,~~808~~816.6718 97.11 ~~104~~103 5.~~7424~~7423 1.~~661472~~680627

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information ~~117~~111 1977,~~040~~944,~~252,327~~388.1562 ~~100~~94.0009 106 5.~~7534~~7612 1.~~654282~~657065 1 year or less 06 061,379,570.0035 05.0091 097 05.~~0000~~6263 01.~~000000~~978125 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or more 0 0.00 0.00 0 0.0000 0.000000 Totals 117 1,~~040~~039,~~252~~323,~~327~~958.1597 100.00 ~~106~~105 5.~~7534~~7532 1.~~654282~~676026 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-~~Amortization~~Amoritization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 0 to 4,999,999.99 43 128,~~501~~312,~~417~~795.0950 12.35 ~~136~~135 6.~~1316~~1317 1.~~386663~~417167 5,000,000 to 9,999,999.99 19 138,~~217~~062,~~080~~553.5139 13.2928 ~~110~~109 6.0202 1.~~391380~~391376 10,000,000 to 14,999,999.99 8 95,~~864~~752,~~470~~782.0537 9.2221 ~~116~~115 5.8244 2.~~024669~~024676 15,000,000 to 19,999,999.99 1 15,~~617~~599,~~088~~333.9769 1.50 ~~115~~114 5.4400 1.340000 20,000,000 to 24,999,999.99 1 24,~~902~~876,~~683~~066.1251 2.39 ~~116~~115 5.7400 12.~~670000~~314700 25,000,000 to 29,999,999.99 0 0.00 0.00 0 0.0000 0.000000 30,000,000 to 34,999,999.99 1 30,000,000.00 2.8889 ~~138~~137 5.6200 1.400000 35,000,000 to 39,999,999.99 0 0.00 0.00 0 0.0000 0.000000 40,000,000 to 44,999,999.99 0 0.00 0.00 0 0.0000 0.000000 45,000,000 to 54,999,999.99 2 98,~~630~~561,~~300~~296.4833 9.48 ~~115~~114 5.~~7716~~7713 1.~~450840~~450855 55,000,000 and greater 3 ~~277~~276,~~135~~955,~~086~~005.4384 26.6465 7877 5.~~5713~~5709 2.~~061391~~061847 Totals 78 808,~~868~~119,~~126~~833.6563 77.7675 ~~106~~105 5.~~7959~~7957 1.~~710402~~735295

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 8,~~463~~453,~~397~~522.0480 0.81 ~~116~~115 5.2700 1.540000 Arizona 3 71,~~748~~728,~~373~~145.9095 6.90 4645 6.~~8255~~8257 2.~~292974~~293244 California 22 140,~~855~~691,~~671~~342.6539 13.54 ~~119~~118 5.8235 1.~~421028~~558193 Colorado 2 19,176,171.00 1.8485 ~~115~~114 5.4880 1.470000 Florida 9 37,~~713~~687,~~236~~473.6301 3.63 ~~113~~112 5.~~7219~~7218 1.~~459097~~453784 Georgia 5 36,~~550~~513,~~236~~627.4582 3.51 ~~115~~114 6.1040 1.~~369290~~369288 Idaho 2 12,~~864~~851,~~359~~627.2544 1.24 ~~117~~116 6.1200 1.320000 Illinois 3 23,~~644~~613,~~759~~314.7860 2.27 ~~116~~115 6.1983 1.~~340745~~340737 Indiana 2 6,~~844~~834,~~031~~309.1127 0.66 ~~164~~163 6.~~3612~~3611 1.~~265665~~265694 Louisiana 1 1,~~137~~136,~~825~~283.9344 0.11 ~~115~~114 6.6100 1.450000 Maryland 1 9,~~081~~071,~~523~~315.1555 0.87 ~~107~~106 5.7300 1.360000 Massachusetts 2 6,~~083~~078,~~937~~253.1975 0.58 8584 5.~~6548~~6547 1.~~478685~~478684 Michigan 3 15,~~188~~173,~~130~~057.7713 1.46 ~~115~~114 6.1789 1.~~366633~~422855 Minnesota 1 6,800,000.00 0.65 ~~115~~114 5.4880 1.470000 Missouri 1 3,~~980~~974,~~754~~094.8168 0.38 5756 5.1400 1.560000 Nevada 1 155,000,000.00 14.9091 8079 4.7931 2.180000 New Jersey 1 3,~~441~~438,~~199~~026.1564 0.33 ~~117~~116 6.4900 1.340000 New York 2 7574,~~089~~896,~~398~~934.5922 7.2221 ~~115~~114 6.~~0550~~0548 2.~~185701~~186887 North Carolina 5 61,~~151~~055,~~232~~254.4161 5.8887 ~~124~~123 6.1762 1.~~401039~~401062 Ontario 1 4,~~582~~576,~~928~~888.5390 0.44 ~~117~~116 6.7100 1.180000 Pennsylvania 2 8,~~893~~881,~~584~~630.7780 0.85 ~~217~~216 6.6239 1.~~329154~~329153 Tennessee 2 15,~~543~~523,~~728~~966.7883 1.49 8483 5.~~7178~~7177 1.~~415068~~415092 Texas 10 4544,~~053~~987,~~295~~248.4768 4.33 ~~131~~130 6.0776 1.~~463346~~463316 Virginia 3 39,~~980~~977,~~350~~344.2508 3.8485 ~~132~~131 5.~~6284~~6283 1.~~444412~~444383 Totals 85 808,~~868~~119,~~126~~833.6563 77.7675 ~~106~~105 5.~~7959~~7957 1.~~710402~~735295

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.199 and Less 2 7,~~657~~644,~~528~~790.1120 0.74 ~~165~~164 6.~~4972~~4973 1.180000 1.200 to 1.249 87 2118,~~880~~106,~~806~~158.2348 21.1074 180 6.~~2783~~3892 1.~~223522~~222198 1.250 to 1.299 7 43,~~526~~474,~~586~~584.5878 4.18 ~~116~~115 6.~~2658~~2659 1.270854 1.300 to 1.399 2726 ~~225~~222,~~028~~579,~~421~~958.6678 21.6342 ~~119~~118 6.~~0397~~0367 1.~~352099~~352300 1.400 to 1.449 1011 ~~124~~129,~~482~~272,~~708~~065.0769 1112.9744 ~~121~~120 5.~~9168~~9309 1.~~416346~~416064 1.450 to 1.499 98 9489,~~478~~511,~~293~~867.8667 98.0861 ~~113~~112 5.~~6551~~6201 1.~~468009~~469000 1.500 to 1.549 3 20,~~268~~245,~~398~~634.2531 1.95 9089 5.4762 1.~~534176~~534175 1.550 to 1.599 1 3,~~980~~974,~~754~~094.8168 0.38 5756 5.1400 1.560000 1.600 to 1.649 2 4,~~384~~381,~~252~~358.3868 0.42 9695 5.8699 1.~~607071~~607075 1.650 to 1.699 21 25979,~~886,070~~943.4008 20.4909 ~~118~~174 56.~~7605~~2800 1.~~669620~~660000 1.700 and greater 710 ~~237~~267,~~294~~949,~~306~~377.3028 2225.8178 7277 5.~~4449~~4834 2.~~467522~~442452 Totals 78 808,~~868~~119,~~126~~833.6563 77.7675 ~~106~~105 5.~~7959~~7957 1.~~710402~~735295

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 34,~~074~~043,~~099~~136.0236 3.28 ~~116~~115 5.6142 1.~~418457~~418361 Mixed Use 2 14,~~180~~166,~~485~~654.8763 1.36 ~~114~~113 6.2728 1.334036 Multi-Family 2 18,~~916~~895,~~292~~665.9206 1.82 ~~116~~115 5.6505 4.~~591373~~591239 Office 26 255,~~724~~333,~~200~~271.7959 24.5857 ~~116~~115 5.~~9187~~9186 1.~~413088~~491254 Other 10 59,~~139~~129,~~676~~280.2217 5.69 ~~115~~114 5.~~6217~~6215 1.~~499936~~499899 Retail 37 424,~~543~~267,~~617~~229.0741 40.8182 9796 5.~~7514~~7512 1.~~824936~~825233 Self Storage 1 2,~~289~~284,~~754~~596.7237 0.22 ~~118~~117 5.7800 1.990000 Totals 85 808,~~868~~119,~~126~~833.6563 77.7675 ~~106~~105 5.~~7959~~7957 1.~~710402~~735295

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 1 155,000,000.00 14.9091 8079 4.7931 2.180000 5.0000% to 5.3999% 3 14,~~084~~064,~~801~~250.7662 1.35 9291 5.2286 1.~~523521~~523541 5.4000% to 5.7999% 18 218,~~650~~490,~~325~~274.3317 21.02 ~~116~~115 5.6010 1.~~734876~~823079 5.8000% to 5.9999% 10 54,~~196~~127,~~558~~448.1627 5.21 ~~115~~114 5.9368 1.~~366316~~366325 6.0000% to 6.1999% 21 207,~~460~~088,~~795~~721.2108 19.9493 ~~120~~119 6.0937 1.~~387873~~387889 6.2000% or greater 25 159,~~475~~349,~~646~~139.1949 15.33 9695 6.~~6525~~6527 1.~~773442~~777873 Totals 78 808,~~868~~119,~~126~~833.6563 77.7675 ~~106~~105 5.~~7959~~7957 1.~~710402~~735295

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 78 808,~~868~~119,~~126~~833.6563 77.7675 ~~106~~105 5.~~7959~~7957 1.~~710402~~735295 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 78 808,~~868~~119,~~126~~833.6563 77.7675 ~~106~~105 5.~~7959~~7957 10.~~710402~~000000

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 5 73,~~844~~823,~~095~~788.4440 7.10 3635 6.~~6594~~6597 2.~~307091~~307312 61 to 85 months 2 160,~~283~~278,~~937~~253.1975 15.4142 8079 4.8223 2.~~156924~~156948 86 to 120 months 56 498,~~715~~081,~~179~~416.1318 47.9492 ~~116~~115 5.~~9533~~9532 1.~~530323~~563860 121 months or more 7 45,~~923~~888,~~396~~232.4151 4.4142 ~~163~~162 5.~~8834~~8831 1.~~343024~~343119 Totals 70 778,~~766~~071,~~608~~690.1784 74.86 ~~103~~102 5.~~7833~~7831 1.~~721898~~743553

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 85 months 0 0.00 0.00 0 0.0000 0.000000 86 to 120 months 3 16,~~661~~643,~~698~~127.3310 1.60 ~~115~~114 6.~~1183~~1182 1.~~436835~~436853 121 to 235 months 5 13,~~439~~405,~~820~~015.1569 1.29 ~~227~~226 6.~~1243~~1246 1.~~383402~~626514 Totals 8 30,~~101~~048,~~518~~142.4879 2.89 ~~165~~164 6.~~1210~~1211 1.~~412978~~521464

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 2 59,550,000.00 5.7273 3130 6.9677 2.496574 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 1 2,~~869~~859,~~934~~812.6244 0.28 ~~177~~176 6.0000 1.200000 181 to 240 months 8 80,~~284~~068,~~689~~136.5886 7.7270 ~~128~~127 6.1644 1.~~358633~~358632 241 to 300 months 17 145,~~744~~531,~~863~~124.1017 14.0100 ~~114~~113 6.~~0628~~0629 1.~~403549~~403548 301 to 360 months 42 490,~~317~~062,~~120~~617.8737 47.1315 ~~105~~104 5.~~4928~~4925 1.~~784976~~819081 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 70 778,~~766~~071,~~608~~690.1784 74.86 ~~103~~102 5.~~7833~~7831 1.~~721898~~743553

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 7874 ~~808~~772,~~868~~516,~~126~~502.6564 7774.7633 ~~106~~104 5.~~7959~~7931 1.~~710402~~716920 1 year or less 04 035,603,330.0099 03.0043 0121 05.~~0000~~8518 02.~~000000~~133994 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 78 808,~~868~~119,~~126~~833.6563 77.7675 ~~106~~105 5.~~7959~~7957 1.~~710402~~735295 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-~~Amortization~~Amoritization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables ~~Group~~Aggregate 2Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 0 to 4,999,999.99 24 71,~~368~~279,~~643~~522.2770 6.86 ~~114~~113 5.~~7008~~7007 1.~~522544~~529787 5,000,000 to 9,999,999.99 12 77,~~822~~746,~~178~~064.5247 7.48 ~~110~~109 5.6311 1.~~365914~~365904 10,000,000 to 14,999,999.99 1 14,~~065~~050,~~378~~538.7117 1.35 ~~115~~114 5.8400 1.230000 15,000,000 to 19,999,999.99 0 0.00 0.00 0 0.0000 0.000000 20,000,000 to 24,999,999.99 1 22,600,000.00 2.17 5857 5.3000 1.~~690000~~777100 35,000,000 and greater 1 45,528,000.00 4.38 ~~115~~114 5.4880 1.470000 Totals 39 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 3,~~452~~448,~~111~~458.9424 0.33 7877 5.8500 1.350000 Alaska 1 4,~~974~~969,~~993~~604.4666 0.48 ~~115~~114 5.7000 1.460000 Arizona 6 28,~~158~~134,~~950~~881.6953 2.71 8685 5.4080 1.~~422000~~422014 Arkansas 1 4,~~917~~908,~~284~~602.3315 0.47 ~~176~~175 5.8600 1.230000 California 4 23,~~066~~038,~~953~~555.3557 2.22 ~~122~~121 5.~~5388~~5387 1.~~393692~~393707 Colorado 1 3,~~229~~225,~~001~~209.7000 0.31 ~~114~~113 5.2900 31.310000 Connecticut 1 1,~~882~~879,~~517~~416.6892 0.18 ~~114~~113 5.3600 1.210000 Florida 4 57,~~297~~284,~~683~~578.7051 5.51 9392 5.~~4986~~4985 1.~~541849~~576244 Georgia 3 9,~~158~~150,~~670~~419.1897 0.88 ~~116~~115 5.~~3834~~3832 1.~~674069~~730316 Indiana 3 25,~~410~~383,~~447~~715.2784 2.44 ~~115~~114 5.8558 1.295092 Kansas 1 2,~~400~~396,~~521~~676.3979 0.23 ~~116~~115 5.4700 1.670000 Massachusetts 2 5,~~096~~090,~~818~~712.8541 0.49 ~~116~~115 5.~~8214~~8211 1.~~344693~~344818 Michigan 3 16,~~140~~137,~~088~~616.5498 1.55 ~~115~~114 5.4855 1.~~479629~~479619 North Carolina 3 1,~~992~~989,~~201~~455.5448 0.19 ~~117~~116 6.4200 1.340000 North Dakota 1 3,~~752~~746,~~367~~358.8113 0.36 ~~116~~115 5.4700 1.680000 Ohio 2 13,300,000.00 1.28 ~~118~~117 5.6000 1.284436 South Carolina 1 3,~~507~~504,~~573~~124.9167 0.34 ~~116~~115 6.1800 1.250000 Texas 8 20,~~859~~832,~~521~~169.6247 2.0100 ~~112~~111 5.8463 1.~~382202~~382201 Washington 1 2,~~786~~783,~~492~~569.5301 0.27 ~~115~~114 5.8700 1.310000 Totals 47 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.249 and Less 5 29,~~800~~759,~~889~~376.2429 2.86 ~~137~~136 5.9281 1.223468 1.250 to 1.299 3 16,~~807~~804,~~573~~124.9268 1.62 ~~118~~117 5.~~7210~~7209 1.~~277250~~277255 1.300 to 1.399 11 47,~~856~~799,~~328~~349.9147 4.60 9796 5.7813 1.~~337513~~337516 1.400 to 1.449 8 32,~~975~~938,~~639~~221.5330 3.17 ~~104~~103 5.~~5113~~5114 1.425479 1.450 to 1.499 3 54,~~594~~584,~~244~~451.0959 5.25 ~~115~~114 5.~~5195~~5194 1.~~470588~~470587 1.500 to 1.599 43 1411,~~367~~174,~~633~~118.9274 1.3808 ~~117~~116 5.~~4707~~4851 1.~~549872~~564046 1.600 to 1.699 3 289,~~752~~319,~~889~~274.1927 20.7690 70114 5.~~3364~~4530 1.~~687025~~671055 1.700 and greater 23 628,~~229~~825,~~001~~209.7000 02.6077 ~~116~~70 5.~~1792~~2739 21.~~789852~~995750 Totals 39 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1)A Bal. Multi-Family 29 128,~~996~~839,~~861~~801.4555 12.40 ~~111~~110 5.6666 1.~~388506~~392508 Other 18 102,~~387~~364,~~339~~323.0478 9.8485 ~~103~~102 5.5269 1.~~545777~~564963 Totals 47 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 1 5,~~474~~467,~~678~~903.2595 0.53 5655 4.9500 1.430000 5.0000% to 5.3999% 9 57,~~227~~189,~~805~~569.4839 5.50 7978 5.~~2803~~2802 1.~~675021~~709490 5.4000% to 5.7999% 12 91,~~064~~024,~~016~~098.1340 8.7576 ~~116~~115 5.5288 1.~~449042~~454650 5.8000% to 5.9999% 9 51,~~699~~640,~~206~~414.7241 4.97 ~~118~~117 5.~~8833~~8834 1.~~327249~~327250 6.0000% to 6.1999% 5 15,~~342~~319,~~010~~506.9822 1.47 ~~115~~114 6.0795 1.~~292863~~292870 6.2000% or greater 3 10,~~576~~562,~~482~~632.9497 1.02 ~~151~~150 6.3041 1.~~256182~~256191 Totals 39 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 39 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 39 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 5 41,~~620~~597,~~476~~207.1990 4.00 5756 5.~~2359~~2360 1.~~549961~~597375 61 to 85 months 1 3,~~452~~448,~~111~~458.9323 0.33 7877 5.8500 1.350000 86 to 120 months 31 175,~~235~~099,~~438~~750.3741 16.85 ~~116~~115 5.~~6567~~6566 1.~~453881~~456812 121 months or more 2 11,~~076~~058,~~174~~708.0180 1.06 ~~175~~174 6.~~0935~~0936 1.~~213319~~213316 Totals 39 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 1 22,600,000.00 2.17 5857 5.3000 1.~~690000~~777100 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 1 2,~~776~~770,~~818~~712.8440 0.27 ~~116~~115 6.1000 1.240000 241 to 300 months 11 35,~~637~~582,~~560~~342.5383 3.4342 ~~132~~131 5.8801 1.~~360865~~360863 301 to 360 months 26 170,~~369~~251,~~821~~070.1311 16.38 ~~109~~108 5.5796 1.~~451230~~454241 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 39 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862

Age of Most Recent NOI Age of Most # of Scheduled % of WAM WAC Weighted Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. Underwriter's Information 3937 ~~231~~205,~~384~~427,~~200~~885.5098 2219.2477 ~~108~~112 5.~~6048~~6411 1.~~458098~~431976 1 year or less 02 025,776,239.0036 02.0048 064 05.~~0000~~3148 01.~~000000~~762831 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 39 231,~~384~~204,~~200~~125.5034 22.2425 ~~108~~106 5.~~6048~~6047 1.~~458098~~468862 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-~~Amortization~~Amoritization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 991088734 1 RT Las Vegas NV ~~639~~619,~~745~~108.7175 0.00 4.793% 991088627 2 OF Bronx NY ~~341~~329,~~093~~226.2978 ~~168~~180,~~214~~080.0859 6.160% 991088651 3 RT Mesa AZ ~~343~~332,~~879~~786.7889 0.00 7.000% 991088702 4 OT Various Various ~~242~~235,~~843~~009.5286 0.00 5.488% 991088665 5 RT Garner NC ~~247~~239,~~662~~366.7908 6069,~~707~~004.4415 6.080% 991088704 6 OT Various Various ~~215~~208,~~155~~214.2172 0.00 5.488% 991088732 7 OF Norfolk VA ~~145~~140,~~183~~500.3300 0.00 5.620% 991088685 8 OF Lake Forest CA ~~123~~119,~~199~~117.8183 2226,~~534~~616.6361 5.740% 991088660 9 OT Hialeah Gardens FL ~~103~~99,~~143~~816.8967 0.00 5.300% 991088629 10 RT Murrieta CA 7370,~~229~~797.1747 1517,~~323~~755.5828 5.440% 991088675 11 MF Greenfield IN 7068,~~796~~451.0751 1214,~~495~~840.9854 5.840% 991088714 12 OF Woodridge IL 6765,~~679~~409.7168 1719,~~510~~780.1518 5.950% 991088636 13 OF Los Angeles CA 6360,~~064~~945.3827 1820,~~165~~284.2839 5.600% 991088678 14 OF Kennesaw GA 6765,~~478~~246.9639 1113,~~146~~378.4097 6.010% 991088705 15 RT Boise ID 6462,~~694~~556.6269 1012,~~001~~139.7164 6.120% 991088728 16 RT DeSoto TX 5654,~~008~~127.0633 1517,~~610~~490.0578 5.690% 991088703 17 IN Ontario CA 5452,~~188~~440.00 0.00 5.700% 991088670 18 MF New York NY 5149,~~364~~659.8955 1012,~~678~~383.4478 5.440% 991088709 19 OF Scottsdale AZ 5654,~~817~~912.3442 1416,~~325~~229.0294 6.040% 991088737 20 RT Amarillo TX 4948,~~864~~214.1591 89,~~063~~712.5478 6.060% 991088688 21 RT Atlanta GA 5250,~~035~~318.2008 79,~~288~~005.7587 6.350% 991088708 22 OF Rockville MD 4443,~~852~~364.7727 810,~~719~~207.1060 5.730% 991088650 23 RT Markham IL 4947,~~266~~631.3309 810,~~478~~113.7094 6.510% 991088707 24 OF Nashville TN 4139,~~188~~822.7210 89,~~263~~630.5214 5.510% 991042179 25 MF Tampa FL 4342,~~902~~450.5319 78,~~249~~701.1549 5.980% 991088731 26 IN Birmingham AL 3837,~~446~~168.3842 89,~~596~~874.2824 5.270% 991088730 27 MU Grand Blanc MI 4645,~~716~~174.5378 68,~~507~~048.1489 6.410% 991088701 28 MF Tucson AZ 3836,~~211~~941.1225 89,~~434~~704.4734 5.300% 991088662 29 MF Beverly Hills CA 4039,~~760~~411.80 68,~~895~~244.08 5.940% 991088666 30 RT Canoga Park CA 3938,~~597~~289.6665 57,~~926~~234.3536 6.210% 991088656 31 OT Elyria OH 3534,~~684~~533.4433 0.00 5.600% 991088632 32 OT Austin TX 4038,~~338~~991.4815 89,~~456~~803.5588 6.540% 991088640 33 RT Alpharetta GA 3635,~~824~~606.1948 57,~~926~~144.6637 6.040% 991088724 34 OF Chattanooga TN 3534,~~428~~240.0967 810,~~944~~131.3981 5.980% 991088659 35 MF Wilmington CA 2928,~~739~~751.1125 67,~~436~~424.4632 5.320% 991088658 36 MF Santa Ana CA 2928,~~739~~751.1125 67,~~436~~424.4632 5.320% 991088676 37 MF McKinleyville CA 3332,~~347~~231.3752 78,~~667~~783.1803 6.280% 991088633 38 RT Fresno CA 2928,~~825~~837.5200 56,~~539~~528.9244 5.720% 991088710 39 MF Dallas TX 3130,~~303~~253.5551 89,~~036~~086.1317 6.010% 991088655 40 OT Vermilion OH 2827,~~451~~533.1133 0.00 5.600% 991088686 41 OF Irvine CA 3029,~~366~~361.1960 56,~~007~~011.2988 6.000% 991088644 42 OT Indianapolis IN 2928,~~351~~379.6498 56,~~050~~021.2894 5.900% 991042793 43 MU Riverside CA 2928,~~941~~951.0901 45,~~792~~782.2735 6.070% 991088715 44 OF Merced CA 28,~~999~~027.9402 78,~~551~~524.2214 5.950% 991088719 45 MF Lubbock TX 2625,~~492~~613.3002 56,~~445~~325.9119 5.440% 991088630 46 MF Evansville IN 2827,~~098~~167.2174 45,~~938~~868.4895 5.850% 991088661 47 RT Raleigh NC 3130,~~365~~319.4203 67,~~253~~299.5594 6.640% 991088687 48 MF Tucson AZ 2322,~~361~~583.3705 56,~~995~~774.9830 4.950% 991088667 49 OF Cambridge MA 25,~~867~~010.9364 45,~~826~~683.1544 5.680% 991088699 50 IN Sunrise FL 2524,~~514~~668.2181 45,~~699~~544.5797 5.710% 991088726 51 RT Cleona PA 2726,~~577~~655.0248 56,~~964~~886.9650 6.430% 991088727 52 MF Anchorage AK 2423,~~441~~631.4022 45,~~578~~388.6280 5.700% 991088698 53 MF Conway AR 24,~~852~~012.74 78,~~842~~682.18 5.860% 991088712 54 OF St. Augustine FL 2625,~~667~~786.1931 34,~~939~~820.7058 6.290% 991043556 55 RT Austin TX 2423,~~339~~535.9302 34,~~944~~749.1910 6.010% 991088663 56 OF Atlanta GA 2423,~~170~~371.9112 4,~~036~~836.9069 5.970% 991088631 57 OF Bloomfield Hills MI 2221,~~699~~946.0855 45,~~288~~041.5508 5.680% 991088664 58 OF Kingston ON 2625,~~510~~626.21 56,~~155~~039.63 6.710% 991088681 59 IN San Dimas CA 2221,~~656~~906.4831 34,~~948~~698.3451 5.870% 991088722 60 MF Sierra Vista AZ 20,~~976~~281.0134 34,~~671~~366.8653 5.890% 991088738 61 RT San Diego CA 2221,~~428~~678.4512 5,~~101~~852.9528 6.310% 991088657 62 OT Melbourne FL 19,~~923~~262.2897 34,~~743~~403.3970 5.650% 991088690 63 OF Indianapolis IN 21,~~830~~108.0489 34,~~281~~002.1934 6.200% 991088672 64 OF Overland MO 17,~~646~~050.1190 6,~~064~~660.9213 5.140% 991088696 65 MF Pasadena CA 1716,~~310~~734.9270 4,~~189~~766.8911 5.100% 991088647 66 RT Washington PA 2322,~~209~~436.5628 45,~~294~~067.1947 6.870% 991088638 67 RT El Cajon CA 1817,~~596~~980.3417 34,~~434~~050.8097 5.690% 991088646 68 MF Fargo ND 17,~~700~~104.2054 56,~~414~~009.0268 5.470% 991042383 69 OF Cupertino CA 1817,~~519~~859.5891 13,~~015~~675.6633 5.740% 991088692 70 MF Florence SC 18,~~681~~064.2101 23,~~832~~449.0424 6.180% 991088634 71 RT San Diego CA 1817,~~134~~534.5173 23,~~939~~539.8563 6.040% 991088689 72 MF Mobile AL 1716,~~405~~829.5205 3,~~077~~653.2370 5.850% 991088639 73 RT Audubon NJ 1918,~~245~~611.7115 23,~~537~~172.9551 6.490% 991088673 74 OT Colorado Springs CO 14,~~724~~234.0552 3,~~303~~792.1770 5.290% 991088693 75 RT Friendswood TX 1817,~~005~~411.1444 2,~~379~~972.0575 6.500% 991088677 76 MF Athens GA 14,~~855~~362.9548 3,~~153~~646.0148 5.420% 991088729 77 RT Panama City FL 1615,~~035~~504.7394 23,~~728~~259.7756 5.940% 991088723 78 RT Canoga Park CA 16,~~840~~277.8415 34,~~911~~475.6130 6.270% 991088669 79 OF Calabasas CA 1615,~~035~~504.2789 23,~~610~~141.6301 6.030% 991088668 80 OF Eureka CA 1615,~~394~~834.6619 6,~~137~~698.8128 6.180% 991088694 81 RT Mansfield TX 1514,~~193~~690.8984 23,~~651~~154.8287 5.850% 991088654 82 MF Clarkston GA 1312,~~071~~650.6700 0.00 5.060% 991088720 83 RT Springfield VA 15,~~572~~057.4457 23,~~491~~006.3017 6.040% 991088642 84 MF Tucson AZ 14,~~654~~169.7402 23,~~738~~223.2799 5.690% 991088718 85 MF Augusta GA 14,~~564~~074.0076 4,~~114~~603.4973 5.670% 991088691 86 RT Randleman NC 14,~~400~~349.0367 10,~~071~~122.8218 6.000% 991088735 87 RT La Marque TX 14,~~925~~408.4027 7,~~039~~556.4861 6.080% 991088635 88 RT Phoenix AZ 1514,~~369~~855.4845 3,~~483~~998.9801 6.280% 991088653 89 RT Orange Park FL 14,~~485~~005.1293 2,~~414~~893.5170 5.930% 991088711 90 RT Fayetteville NC 1615,~~494~~943.4696 3,~~269~~820.8434 6.760% 991088674 91 MF Vancouver WA 1413,~~097~~630.3659 2,~~456~~923.7552 5.870% 991088641 92 MF Boston MA 14,~~615~~115.4650 56,~~606~~106.4844 6.100% 991088680 93 RT Greensburg IN 15,~~706~~171.5942 5,~~184~~719.3350 6.600% 991088700 94 RT Harrisburg NC 1514,~~276~~755.8788 5,~~210~~731.2019 6.490% 991088671 95 RT Los Angeles CA 1312,~~211~~775.8117 2,~~035~~471.0872 6.160% 991088637 96 MF Various TX 12,~~693~~267.0727 3,~~307~~733.6646 5.930% 991088649 97 OT Mission TX 1312,~~105~~672.2967 12,~~888~~320.2688 6.270% 991088645 98 MF Wichita KS 1110,~~323~~942.4438 3,~~463~~844.5460 5.470% 991088725 99 OF Tampa FL 12,~~548~~118.1896 45,~~798~~228.8204 6.110% 991088683 100 IN Inglewood CA 11,~~960~~559.8745 3,~~184~~586.9335 5.870% 991088717 101 SS Dublin CA 11,~~420~~028.3499 45,~~767~~158.0035 5.780% 991088721 102 OF Lawrenceville GA 11,~~766~~377.5962 12,~~853~~242.7673 6.090% 991088648 103 OT Bay City MI 10,~~467~~119.2490 2,~~124~~471.2256 5.470% 991088697 104 OF Birmingham MI 11,~~461~~083.5028 1,~~605~~983.4567 6.350% 991088643 105 OT Roxboro NC 1110,~~026~~658.7028 2,~~377~~746.6406 6.420% 991088716 106 MF Waterbury CT 8,~~701~~408.8258 23,~~807~~100.5276 5.360% 991088628 107 MF Arlington TX 9,~~464~~147.4746 2,~~287~~604.4849 6.140% 991088684 108 RT Mahomet IL 9,~~399~~089.7579 1,~~241~~551.1006 6.520% 991088733 109 IN Fort Meyers FL 7,~~405~~150.7950 34,~~761~~016.4877 5.230% 991088695 110 OF Rancho Santa Margarit CA 7,~~688~~440.00 0.00 5.760% 991088682 111 RT Amarillo TX 7,~~392~~133.4150 3,~~661~~920.0900 6.700% 991088652 112 MF Houston TX 5,~~718~~526.7817 12,~~830~~023.9354 5.330% 991088713 113 OT Mansfield TX 6,~~356~~146.3103 1,~~048~~258.1442 6.000% 991088679 114 RT Baton Rouge LA 6,~~483~~267.9952 1,~~326~~542.0249 6.610% 991088736 115 RT Cedar Park TX 5,~~335~~146.5439 3,~~255~~444.0520 6.280% 991042520 116 IN Stafford TX 4,~~688~~521.2766 3,~~075~~241.2182 6.000% 991088706 117 OT Boise ID 3,~~155~~051.8455 ~~487~~592.8817 6.120% Totals 54,~~151~~981,~~727~~941.5413 ~~817~~928,~~582~~368.8818

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 991088734 N/A 12/01/2010 N 155,000,000.00 155,000,000.00 0405/01/2004 991088627 N/A 11/11/2013 N 64,~~303~~135,~~300~~086.5143 6463,~~135~~955,~~086~~005.4384 0405/11/2004 991088651 N/A 10/15/2006 N 58,000,000.00 58,000,000.00 04/15/2004 991088702 N/A 11/01/2013 N 51,386,995.00 51,386,995.00 0405/01/2004 991088665 N/A 12/01/2013 N 47,~~304~~243,~~012~~305.9248 47,~~243~~174,~~305~~301.4833 0405/01/2004 991088704 N/A 11/01/2013 N 45,528,000.00 45,528,000.00 0405/01/2004 991088732 N/A 10/01/2015 N 30,000,000.00 30,000,000.00 0405/01/2004 991088685 N/A 12/01/2013 N 24,~~925~~902,~~217~~683.7512 24,~~902~~876,~~683~~066.1251 0405/01/2004 991088660 N/A 02/11/2009 N 22,600,000.00 22,600,000.00 0405/11/2004 991088629 N/A 11/11/2013 N 15,~~632~~617,~~412~~088.5597 15,~~617~~599,~~088~~333.9769 0405/11/2004 991088675 N/A 11/01/2013 N 14,~~077~~065,~~874~~378.6971 14,~~065~~050,~~378~~538.7117 0405/01/2004 991088714 N/A 11/11/2013 N 13,~~209~~191,~~377~~867.8166 13,~~191~~172,~~867~~087.6648 0405/11/2004 991088636 N/A 02/11/2014 N 13,~~077~~059,~~865~~700.9062 13,~~059~~039,~~700~~416.6223 0405/11/2004 991088678 N/A 10/01/2013 N 13,~~038~~027,~~712~~566.6525 13,~~027~~014,~~566~~187.2528 0405/01/2004 991088705 N/A 01/11/2014 N 12,~~276~~266,~~018~~016.6594 12,~~266~~253,~~016~~877.9430 0405/11/2004 991088728 N/A 02/01/2014 N 11,~~430~~415,~~864~~254.2419 11,~~415~~397,~~254~~763.1941 0405/01/2004 991088703 N/A 03/01/2014 N 11,040,000.00 11,040,000.00 0405/01/2004 991088670 N/A 12/01/2013 N 10,~~964~~954,~~990~~312.6117 10,~~954~~941,~~312~~928.1739 0405/01/2004 991088709 N/A 10/11/2013 N 10,~~924~~909,~~077~~752.2422 10,~~909~~893,~~752~~522.2228 0405/11/2004 991088737 N/A 10/11/2013 N 9,~~555~~547,~~569~~506.8127 9,~~547~~537,~~506~~793.2749 0405/11/2004 991088688 N/A 01/01/2014 N 9,~~516~~508,~~216~~928.8106 9,~~508~~499,~~928~~922.0619 0405/01/2004 991088708 N/A 03/11/2013 N 9,~~090~~081,~~242~~523.2818 9,~~081~~071,~~523~~315.1858 0405/11/2004 991088650 N/A 02/11/2014 N 8,~~788~~779,~~403~~924.6494 8,~~779~~769,~~924~~811.9400 0405/11/2004 991088707 N/A 01/11/2009 N 8,~~680~~672,~~954~~690.2472 8,~~672~~663,~~690~~060.7258 0405/11/2004 991042179 N/A 12/01/2013 N 8,~~525~~518,~~682~~433.2207 8,~~518~~509,~~433~~731.0758 0405/01/2004 991088731 N/A 12/01/2013 N 8,~~471~~463,~~993~~397.3204 8,~~463~~453,~~397~~522.0480 0405/01/2004 991088730 N/A 10/01/2013 N 8,~~463~~457,~~564~~057.9682 8,~~457~~449,~~057~~008.8293 0405/01/2004 991088701 N/A 12/01/2008 N 8,~~372~~364,~~490~~056.8740 8,~~364~~354,~~056~~352.4006 0405/01/2004 991088662 N/A 11/01/2013 N 7,~~968~~961,~~875~~980.8375 7,~~961~~953,~~980~~736.7567 0405/01/2004 991088666 N/A 12/01/2013 N 7,~~404~~398,~~892~~966.4207 7,~~398~~391,~~966~~731.0771 0405/01/2004 991088656 N/A 02/11/2014 N 7,400,000.00 7,400,000.00 0405/11/2004 991088632 N/A 11/11/2013 N 7,~~162~~154,~~795~~338.4691 7,~~154~~144,~~338~~535.9103 0405/11/2004 991088640 N12/A11/2013 12/11/~~2013~~2033 N 7,~~080~~074,~~061~~134.5791 7,~~074~~066,~~134~~990.9154 0405/11/2004 991088724 N/A 01/11/2014 N 6,~~879~~871,~~982~~038.4506 6,~~871~~860,~~038~~906.0625 0405/11/2004 991088659 N/A 02/11/2014 N 6,~~491~~485,~~680~~244.5408 6,~~485~~477,~~244~~819.0876 0405/11/2004 991088658 N/A 02/11/2014 N 6,~~491~~485,~~680~~244.5408 6,~~485~~477,~~244~~819.0876 0405/11/2004 991088676 N/A 11/01/2018 N 6,~~166~~158,~~556~~889.8668 6,~~158~~150,~~889~~106.6865 0405/01/2004 991088633 N/A 11/11/2013 N 6,~~055~~049,~~260~~720.1220 6,~~049~~043,~~720~~191.2076 0405/11/2004 991088710 N/A 09/11/2013 N 6,~~048~~040,~~670~~634.3320 6,~~040~~031,~~634~~548.2003 0405/11/2004 991088655 N/A 02/11/2014 N 5,900,000.00 5,900,000.00 0405/11/2004 991088686 N/A 11/01/2013 N 5,~~877~~872,~~327~~319.2293 5,~~872~~866,~~319~~308.9305 0405/01/2004 991088644 N/A 11/11/2013 N 5,~~777~~772,~~249~~198.2496 5,~~772~~766,~~198~~177.9602 0405/11/2004 991042793 N/A 11/01/2013 N 5,~~728~~723,~~220~~428.3104 5,~~723~~717,~~428~~645.0469 0405/01/2004 991088715 N/A 10/11/2013 N 5,~~660~~652,~~059~~508.3008 5,~~652~~643,~~508~~983.0894 0405/11/2004 991088719 N/A 02/06/2014 N 5,~~655~~649,~~376~~930.1221 5,~~649~~643,~~930~~605.2102 0405/06/2004 991088630 N/A 11/01/2013 N 5,~~577~~572,~~808~~869.0759 5,~~572~~567,~~869~~000.5964 0405/11/2004 991088661 N/A 01/01/2014 N 5,~~485~~479,~~595~~342.7217 5,~~479~~472,~~342~~042.1723 0405/01/2004 991088687 N/A 12/01/2008 N 5,~~480~~474,~~674~~678.2325 5,~~474~~467,~~678~~903.2595 0405/01/2004 991088667 N/A 01/01/2011 N 5,~~288~~283,~~763~~937.3419 5,~~283~~278,~~937~~253.1975 0405/01/2004 991088699 N/A 01/01/2014 N 5,~~189~~184,~~037~~338.7417 5,~~184~~178,~~338~~793.1720 0405/01/2004 991088726 N/A 12/01/2028 N 4,~~980~~974,~~548~~583.8488 4,~~974~~967,~~583~~697.8838 0405/01/2004 991088727 N/A 11/01/2013 N 4,~~979~~974,~~572~~993.0846 4,~~974~~969,~~993~~604.4666 0405/01/2004 991088698 N/A 12/01/2018 N 4,~~925~~917,~~126~~284.5133 4,~~917~~908,~~284~~602.3315 0405/01/2004 991088712 N/A 09/11/2013 N 4,~~923~~919,~~426~~486.2959 4,~~919~~914,~~486~~666.5901 0405/11/2004 991043556 N/A 01/01/2014 N 4,~~703~~699,~~116~~172.4425 4,~~699~~694,~~172~~423.2515 0405/01/2004 991088663 N/A 11/01/2013 N 4,~~701~~697,~~749~~712.5262 4,~~697~~692,~~712~~875.6293 0405/01/2004 991088631 N/A 11/11/2013 N 4,~~640~~636,~~883~~595.9338 4,~~636~~631,~~595~~554.3830 0405/11/2004 991088664 N/A 01/01/2014 N 4,~~588~~582,~~084~~928.1653 4,~~582~~576,~~928~~888.5390 0405/01/2004 991088681 N/A 11/01/2013 N 4,~~482~~478,~~239~~291.9157 4,~~478~~473,~~291~~593.5706 0405/01/2004 991088722 N/A 09/11/2013 N 4,~~135~~132,~~694~~022.0014 4,~~132~~127,~~022~~655.1461 0405/11/2004 991088738 N/A 11/11/2013 N 4,~~127~~122,~~724~~622.7681 4,~~122~~116,~~622~~770.8153 0405/11/2004 991088657 N/A 02/11/2014 N 4,~~094~~091,~~994~~250.0263 4,~~091~~086,~~250~~846.6393 0405/11/2004 991088690 N/A 12/01/2013 N 4,~~088~~085,~~872~~591.9475 4,~~085~~081,~~591~~589.7541 0405/01/2004 991088672 N/A 01/01/2009 N 3,~~986~~980,~~819~~754.7381 3,~~980~~974,~~754~~094.8168 0405/01/2004 991088696 N/A 11/01/2008 N 3,~~941~~937,~~765~~575.4051 3,~~937~~932,~~575~~809.5140 0405/01/2004 991088647 N/A 12/11/2013 N 3,~~923~~919,~~295~~000.0788 3,~~919~~913,~~000~~933.8841 0405/11/2004 991088638 N/A 02/11/2014 N 3,~~795~~791,~~386~~951.5878 3,~~791~~787,~~951~~900.7881 0405/11/2004 991088646 N/A 12/11/2013 N 3,~~757~~752,~~781~~367.8381 3,~~752~~746,~~367~~358.8113 0405/11/2004 991042383 N/A 11/01/2018 N 3,~~746~~733,~~795~~779.5892 3,~~733~~720,~~779~~104.9259 0405/01/2004 991088692 N/A 12/01/2013 N 3,~~510~~507,~~405~~573.9692 3,~~507~~504,~~573~~124.9268 0405/01/2004 991088634 N/A 11/11/2013 N 3,~~486~~483,~~660~~720.4661 3,~~483~~480,~~720~~180.6198 0405/11/2004 991088689 N/A 10/01/2010 N 3,~~455~~452,~~189~~111.1693 3,~~452~~448,~~111~~458.9323 0405/01/2004 991088639 N/A 01/11/2014 N 3,~~443~~441,~~737~~199.1015 3,~~441~~438,~~199~~026.1564 0405/11/2004 991088673 N/A 10/01/2013 N 3,~~232~~229,~~304~~001.8770 3,~~229~~225,~~001~~209.7000 0405/01/2004 991088693 N/A 12/01/2018 N 3,~~216~~214,~~798~~419.4136 3,~~214~~211,~~419~~446.3661 0405/01/2004 991088677 N/A 10/01/2013 N 3,~~183~~179,~~038~~885.8584 3,~~179~~176,~~885~~239.8436 0405/01/2004 991088729 N/A 10/01/2013 N 3,~~135~~132,~~039~~310.2649 3,~~132~~129,~~310~~050.4993 0405/01/2004 991088723 N/A 10/01/2013 N 3,~~119~~115,~~155~~243.0847 3,~~115~~110,~~243~~768.4717 0405/01/2004 991088669 N/A 11/01/2013 N 3,~~088~~085,~~160~~549.5895 3,~~085~~082,~~549~~408.9594 0405/01/2004 991088668 N/A 12/01/2023 N 3,~~080~~074,~~737~~599.3958 3,~~074~~067,~~599~~901.5830 0405/01/2004 991088694 N/A 12/01/2013 N 3,~~016~~013,~~157~~505.2947 3,~~013~~010,~~505~~350.4760 0405/01/2004 991088654 N/A 02/11/2014 N 3,000,000.00 3,000,000.00 0405/11/2004 991088720 N/A 01/01/2014 N 2,~~994~~991,~~060~~569.5525 2,~~991~~988,~~569~~563.2508 0405/01/2004 991088642 N/A 12/11/2013 N 2,~~990~~988,~~932~~193.1992 2,~~988~~984,~~193~~969.9293 0405/11/2004 991088718 N/A 01/11/2014 N 2,~~982~~978,~~898~~784.8334 2,~~978~~974,~~784~~180.3461 0405/11/2004 991088691 N/A 01/01/2019 N 2,~~880~~869,~~006~~934.4462 2,~~869~~859,~~934~~812.6244 0405/01/2004 991088735 N/A 11/01/2021 N 2,~~850~~843,~~777~~737.3082 2,~~843~~836,~~737~~181.8221 0405/01/2004 991088635 N/A 01/11/2014 N 2,~~842~~838,~~105~~621.6769 2,~~838~~834,~~621~~623.6968 0405/11/2004 991088653 N/A 02/11/2014 N 2,~~836~~834,~~666~~252.8938 2,~~834~~831,~~252~~358.3868 0405/11/2004 991088711 N/A 08/11/2013 N 2,~~833~~830,~~559~~289.1733 2,~~830~~826,~~289~~468.3399 0405/11/2004 991088674 N/A 11/01/2013 N 2,~~788~~786,~~949~~492.2853 2,~~786~~783,~~492~~569.5301 0405/01/2004 991088641 N/A 12/11/2013 N 2,~~782~~776,~~425~~818.3284 2,~~776~~770,~~818~~712.8440 0405/11/2004 991088680 N/A 12/01/2023 N 2,~~763~~758,~~623~~439.6835 2,~~758~~752,~~439~~719.3585 0405/01/2004 991088700 N/A 12/01/2023 N 2,~~733~~728,~~571~~360.0383 2,~~728~~722,~~360~~629.8364 0405/01/2004 991088671 N/A 11/01/2013 N 2,~~490~~488,~~705~~670.4840 2,~~488~~486,~~670~~198.4068 0405/01/2004 991088637 N/A 11/11/2013 N 2,~~485~~482,~~723~~415.1246 2,~~482~~478,~~415~~682.4600 0405/11/2004 991088649 N/A 02/11/2014 N 2,~~427~~425,~~279~~391.9872 2,~~425~~423,~~391~~070.7284 0405/11/2004 991088645 N/A 12/11/2013 N 2,~~403~~400,~~984~~521.9238 2,~~400~~396,~~521~~676.3878 0405/11/2004 991088725 N/A 12/11/2013 N 2,~~384~~380,~~954~~156.9109 2,~~380~~374,~~156~~928.0905 0405/11/2004 991088683 N/A 11/01/2013 N 2,~~366~~363,~~276~~091.0108 2,~~363~~359,~~091~~504.0873 0405/01/2004 991088717 N/A 02/06/2014 N 2,~~294~~289,~~521~~754.72 2,~~289~~284,~~754~~596.7237 0405/06/2004 991088721 N/A 12/01/2013 N 2,~~243~~241,~~748~~894.3761 2,~~241~~239,~~894~~651.6188 0405/01/2004 991088648 N/A 02/11/2014 N 2,~~222~~220,~~212~~088.7654 2,~~220~~217,~~088~~616.5498 0405/11/2004 991088697 N/A 01/01/2014 N 2,~~096~~094,~~083~~477.0055 2,~~094~~092,~~477~~493.5588 0405/01/2004 991088643 N/A 01/11/2014 N 1,~~994~~992,~~579~~201.1854 1,~~992~~989,~~201~~455.5448 0405/11/2004 991088716 N/A 10/11/2013 N 1,~~885~~882,~~325~~517.2068 1,~~882~~879,~~517~~416.6892 0405/11/2004 991088628 N/A 11/11/2013 N 1,~~790~~787,~~065~~778.5608 1,~~787~~785,~~778~~173.0859 0405/11/2004 991088684 N/A 11/01/2013 N 1,~~674~~672,~~208~~967.2818 1,~~672~~671,~~967~~416.1812 0405/01/2004 991088733 N/A 11/01/2008 N 1,~~644~~640,~~411~~649.3991 1,~~640~~636,~~649~~633.9114 0405/01/2004 991088695 N/A 11/01/2008 N 1,550,000.00 1,550,000.00 0405/01/2004 991088682 N/A 10/01/2019 N 1,~~281~~277,~~303~~642.7667 1,~~277~~273,~~642~~722.67 0405/01/2004 991088652 N/A 01/11/2009 N 1,~~245~~244,~~996~~166.9603 1,~~244~~242,~~166~~142.0349 0405/11/2004 991088713 N/A 11/11/2013 N 1,~~230~~229,~~254~~205.0894 1,~~229~~227,~~205~~947.9452 0405/11/2004 991088679 N/A 11/01/2013 N 1,~~139~~137,~~151~~825.9492 1,~~137~~136,~~825~~283.9243 0405/01/2004 991088736 N/A 11/01/2018 N ~~986,642.33~~ 983,387.28 04979,943.08 05/01/2004 991042520 N/A 11/01/2018 N ~~907,406.46~~ 904,331.25 04901,089.43 05/01/2004 991088706 N/A 01/11/2014 N 598,~~830~~342.1931 ~~598~~597,~~342~~750.3114 0405/11/2004 Totals 1,~~041~~040,~~069~~252,~~910~~327.0315 1,~~040~~039,~~252~~323,~~327~~958.1597

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 05/17/2004 0 $0.00 0 $0.00 0 $0.00 04/15/2004 0 $0.00 0 $0.00 0 $0.00 03/15/2004 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 05/17/2004 0 $0.00 0 $0.00 0 $0.00 04/15/2004 0 $0.00 0 $0.00 0 $0.00 03/15/2004 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 05/17/2004 0 $0.00 0 $0.00 5.753206% 5.699511% 105 04/15/2004 0 $0.00 0 $0.00 5.753397% 5.699701% 106 03/15/2004 0 $0.00 0 $0.00 5.753566% 5.699869% 107 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail No Delinquent Loans this Period Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans

Filing Compare · JP MORGAN COMMERCIAL MORT PASS THR CERTS SER 2004-C1