8-K 1 jpc04c01_oct.txt OCTOBER 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: October 15, 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) 54-2144727 54-2144728 54-6601015 (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) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On October 15, 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 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-C1, relating to the October 15, 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 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: October 15, 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 October 15, 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: October 15, 2004 Record Date: September 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 ~~147~~144,~~765~~985,~~776~~491.6094 ~~668~~766,~~857~~026.7353 ~~375~~368,~~940~~867.7626 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~~230,~~203~~544,~~184~~305.6545 ~~157~~184,~~694~~062.1363 ~~867~~865,~~589~~117.9551 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 53,721.39 F 46625MW70 5.~~297371~~107416% 11,723,000.00 11,723,000.00 0.00 5149,~~750~~895.9020 G 46625MW88 5.~~401371~~211416% 9,119,000.00 9,119,000.00 0.00 4139,~~045~~602.9242 H 46625MW96 5.~~878371~~688416% 10,421,000.00 10,421,000.00 0.00 5149,~~048~~399.7615 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,~~110~~476.1998 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,~~039~~035,~~323~~884,~~958~~795.9610 ~~826~~950,~~551~~089.8616 3,~~807~~793,~~632~~505.9600

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,~~044~~134,~~798~~893.4979 ~~147~~144,~~096~~219,~~918~~465.8741 14.1722% A-2 46625MV63 0.00 0.00 752,850.00 210,000,000.00 14.1722% A-3 46625MV71 0.00 0.00 1,192,168.84 303,158,000.00 14.1722% A-1A 46625MW62 0.00 0.00 1,~~025~~049,~~284~~180.0814 ~~231~~230,~~045~~360,~~490~~242.5282 14.1722% B 46625MV89 0.00 0.00 109,739.14 27,355,000.00 11.5458% C 46625MV97 0.00 0.00 47,384.50 11,724,000.00 10.4145% D 46625MW21 0.00 0.00 90,406.96 22,145,000.00 8.2831% E 46625MW39 0.00 0.00 53,721.39 13,026,000.00 7.0205% F 46625MW70 0.00 0.00 5149,~~750~~895.9020 11,723,000.00 5.9092% G 46625MW88 0.00 0.00 4139,~~045~~602.9242 9,119,000.00 5.0203% H 46625MW96 0.00 0.00 5149,~~048~~399.7615 10,421,000.00 4.0103% J 46625MX20 0.00 0.00 27,218.91 6,513,000.00 3.3940% K 46625MX38 0.00 0.00 21,773.46 5,210,000.00 2.89% L 46625MX46 0.00 0.00 16,332.18 3,908,000.00 2.5152% M 46625MX53 0.00 0.00 21,777.64 5,211,000.00 2.01% N 46625MX61 0.00 0.00 10,886.73 2,605,000.00 1.76% P 46625MX79 0.00 0.00 10,886.73 2,605,000.00 1.51% NR 46625MX87 0.00 0.00 65,~~110~~476.1998 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,~~634~~743,~~184~~594.8216 1,~~038~~034,~~497~~934,~~407~~705.1094

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-1 46625MW47 0.~~285569~~260194% 1,042,095,997.71 1,~~039~~035,~~323~~884,~~958~~795.9610 ~~247~~224,~~332~~609.3541 X-2 46625MW54 1.~~315597~~133844% 948,215,000.00 948,215,000.00 1895,~~039,557~~939.2363

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-1 46625MW47 0.00 ~~247~~224,~~332~~609.3541 1,~~038~~034,~~497~~934,~~407~~705.1094 X-2 46625MW54 0.00 1895,~~039,557~~939.2363 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 ~~985~~966.~~10517733~~56994627 45.~~45905153~~10684353 2.~~50627173~~45911507 0.00000000 0.00000000 ~~980~~961.~~64612580~~46310273 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 ~~997~~994.~~67923954~~83606893 0.~~68047575~~79426010 3.~~74379134~~73312237 0.00000000 0.00000000 ~~996~~994.~~99876379~~04180883 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 4.12416628 0.00000000 0.00000000 1,000.00000000 F 46625MW70 1,000.00000000 0.00000000 4.~~41447582~~25618016 0.00000000 0.00000000 1,000.00000000 G 46625MW88 1,000.00000000 0.00000000 4.~~50114267~~34284680 0.00000000 0.00000000 1,000.00000000 H 46625MW96 1,000.00000000 0.00000000 4.~~89864312~~74034642 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.~~16518677~~18865082 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 ~~997~~994.~~33993916~~03970208 0.~~23734123~~21553620 0.00000000 ~~996~~993.~~54677629~~12799225 X-2 46625MW54 1,000.00000000 10.~~09633072~~94486971 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding ~~150~~155,~~601~~384.0337 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued ~~Master~~ Servicing Fees 4544,~~871~~244.8428 Less Delinquent Servicing Fees 1312,~~044~~853.2262 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 112,~~901~~120.6483 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3443,~~729~~511.2649

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 ~~375~~368,~~940~~867.7626 0.00 ~~375~~368,~~940~~867.7626 0.00 0.00 ~~375~~368,~~940~~867.7626 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 ~~867~~865,~~589~~117.9551 0.00 ~~867~~865,~~589~~117.9551 0.00 0.00 ~~867~~865,~~589~~117.9551 0.00 X-1 ~~247~~224,~~332~~609.3541 0.00 ~~247~~224,~~332~~609.3541 0.00 0.00 ~~247~~224,~~332~~609.3541 0.00 X-2 1895,~~039,557~~939.2363 0.00 1895,~~039,557~~939.2363 0.00 0.00 1895,~~039,557~~939.2363 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 53,721.39 0.00 F 5149,~~750~~895.9020 0.00 5149,~~750~~895.9020 0.00 0.00 5149,~~750~~895.9020 0.00 G 4139,~~045~~602.9242 0.00 4139,~~045~~602.9242 0.00 0.00 4139,~~045~~602.9242 0.00 H 5149,~~048~~399.7615 0.00 5149,~~048~~399.7615 0.00 0.00 5149,~~048~~399.7615 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 NR 65,328.72 0.00 65,328.72 0.00 ~~218~~148.5326 65,~~110~~476.1998 ~~218~~412.5349 S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total 54,~~094~~913,~~741~~905.0879 0.00 54,~~094~~913,~~741~~905.0879 0.00 ~~218~~148.5326 54,~~094~~914,~~522~~054.5404 ~~218~~412.5349

Other Required Information Available Distribution Amount (1) 5,~~921~~864,~~074~~143.4020 Principal Distribution Amount ~~826~~950,~~551~~089.7516 (a) Principal portion of Monthly Payments ~~826~~950,~~551~~089.7535 and any Assumed Monthly Payments (b) Principal Prepayments (0.0019) (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 ~~prinicipal~~principal paid to the Sequential Pay Certificates Aggregate Number of Outstanding Loans 117 Aggregate Unpaid Principal Balance of Loans 1,~~038~~035,~~833~~334,~~272~~220.3796 Aggregate Stated Principal Balance of Loans 1,~~038~~034,~~497~~934,~~407~~705.1195 Aggregate Amount of Servicing Fee 3443,~~729~~511.2649 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~145~~069.7887 Aggregate Trust Fund Expenses 0.00 ~~Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00~~ Interest Reserve Deposit 0.00 Interest Reserve ~~Withdrawals~~Withdrawal 0.00 Excess Liquidation Proceeds Account Balance 0.00 Specially Serviced ~~Loan~~Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Original Subordinate 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

~~Ratings Detail Class CUSIP~~ Original ~~Ratings~~Subordination ~~Current~~Level ~~Ratings~~Class ~~(1) Fitch Moody's S & P Fitch Moody's S & P~~ A-1 ~~46625MV55~~14.14% ~~AAA~~Class ~~Aaa~~G X5.00% ~~AAA~~Class ~~Aaa X~~ A-2 ~~46625MV63~~14.14% ~~AAA~~Class ~~Aaa~~H X4.00% ~~AAA~~Class ~~Aaa X~~ A-3 ~~46625MV71~~14.14% ~~AAA~~Class ~~Aaa~~J X3.38% ~~AAA~~Class ~~Aaa X~~ A-1A ~~46625MW62~~14.14% ~~AAA~~Class ~~Aaa~~K ~~X AAA Aaa X X-1 46625MW47 AAA Aaa X AAA Aaa X X-~~2.88% ~~46625MW54~~Class ~~AAA Aaa X AAA Aaa X~~ B ~~46625MV89~~11.51% AAClass ~~Aa2~~L X2.50% AAClass ~~Aa2 X~~ C ~~46625MV97~~10.39% ~~AA-~~Class Aa3 X AA- Aa3 X D 46625MW21 A A2 X A A2 X E 46625MW39 A- A3 X A- A3 X F 46625MW70 BBB+ Baa1 X BBB+ Baa1 X G 46625MW88 BBB Baa2 X BBB Baa2 X H 46625MW96 BBB- Baa3 X BBB- Baa3 X J 46625MX20 BB+ Ba1 X BB+ Ba1 X K 46625MX38 BB Ba2 X BB Ba2 X L 46625MX46 BB- Ba3 X BB- Ba3 X M 46625MX53 B+ B1 X B+ B1 X N 46625MX61 B B2 X B B2 X P 46625MX79 B- B3 X B- B3 X NR 46625MX87 B- B3 X B- B3 X S N/A NR NR X NR NR X NR - Designates that the class was not rated by the above agency at the time of original issuance2.00% XClass -D ~~Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance~~8.26% Class N/A ~~- Data not available this period.~~ 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency.75% ~~The~~Class ~~current~~E ~~ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above~~7.01% ~~The~~Class ~~ratings~~P ~~may have changed since they were obtained~~1.50% ~~Because~~Class ~~the~~F ~~ratings may have changed, you may want to obtain current ratings directly from the rating agencies~~5.88% ~~Fitch,~~Class ~~Inc.~~NR One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-24300.00%

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,960,219.96 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 4,960,219.96 Principal: Scheduled Principal 950,089.35 Unscheduled Principal (0.19) 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 (0.19) Total Principal Collected 950,089.16 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 5,910,309.12 Total Funds Distributed Fees: Master Servicing Fee 44,244.28 Trustee Fee 2,069.87 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 46,314.15 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 (148.26) Other Expenses 0.00 Total Additional Trust Fund Expenses (148.26) Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,914,054.04 Principal Distribution 950,089.16 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 5,864,143.20 Total Funds Distributed 5,910,309.09

~~Current~~Ratings ~~Mortgage~~Detail ~~Loan~~Class ~~and~~CUSIP ~~Property~~Original ~~Stratification~~Ratings ~~Tables~~Current ~~Aggregate~~Ratings ~~Pool~~(1) ~~Scheduled~~Fitch ~~Balance~~Moody's ~~Scheduled~~S #& ofP ~~Scheduled~~Fitch %Moody's ofS ~~WAM~~& ~~WAC~~P ~~Weighted~~A-1 ~~Balance~~46625MV55 ~~Loans~~AAA ~~Balance~~Aaa ~~Agg.~~X (AAA Aaa X A-2) ~~Avg~~46625MV63 ~~DSCR~~AAA ~~(1)~~Aaa ~~Bal.~~X ~~1,999,999~~AAA orAaa ~~less~~X 13A-3 ~~17,843,518.08~~46625MV71 ~~1.72~~AAA ~~110~~Aaa ~~6.0122~~X AAA Aaa X A-1A 46625MW62 AAA Aaa X AAA Aaa X X-1~~.495130~~ ~~2,000,000~~46625MW47 toAAA Aaa X AAA Aaa X X-2~~,999,999~~ 2246625MW54 ~~57,435,184.93~~AAA ~~5.53~~Aaa ~~133~~X ~~6.0505~~AAA ~~1.397660~~Aaa ~~3,000,000~~X toB ~~3,999,999~~46625MV89 19AA ~~64,883,886.18~~Aa2 ~~6.25~~X ~~116~~AA ~~5.8423~~Aa2 ~~1.547116~~X ~~4,000,000~~C to46625MV97 ~~4,999,999~~AA- 13Aa3 ~~59,182,596.21~~X ~~5.70~~AA- ~~134~~Aa3 ~~6.0453~~X ~~1.339709~~D ~~5,000,000~~46625MW21 toA ~~6,999,999~~A2 17X ~~99,444,428.10~~A ~~9.58~~A2 ~~113~~X ~~5.7880~~E ~~1.468959~~46625MW39 ~~7,000,000~~A- toA3 ~~9,999,999~~X 14A- ~~116,165,594.72~~A3 ~~11.19~~X ~~105~~F ~~5.9588~~46625MW70 ~~1.378876~~BBB+ ~~10,000,000~~Baa1 toX ~~14,999,999~~BBB+ 9Baa1 ~~109,692,200~~X G 46625MW88 BBB Baa2 X BBB Baa2 X H 46625MW96 BBB- Baa3 X BBB- Baa3 X J 46625MX20 BB+ Ba1 X BB+ Ba1 X K 46625MX38 BB Ba2 X BB Ba2 X L 46625MX46 BB- Ba3 X BB- Ba3 X M 46625MX53 B+ B1 X B+ B1 X N 46625MX61 B B2 X B B2 X P 46625MX79 B- B3 X B- B3 X NR 46625MX87 NR NR X NR NR X S N/A NR NR X NR NR X NR - Designates that the class was not rated by the above agency at the time of original issuance.77 10X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance.56 ~~114~~N/A 5- Data not available this period.~~8264~~ 1~~.980683~~) 15For any class not rated at the time of original issuance by any particular rating agency,~~000,000~~ no request has been made subsequent to 24issuance to obtain rating information,~~999,999~~ 3if 63any,~~037,144.11~~ 6from such rating agency.07 93The 5current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above.~~5081~~ 1The ratings may have changed since they were obtained.~~880998~~ 25Because the ratings may have changed,~~000,000~~ you may want to ~~49,999,999~~obtain 3current ~~122,640,914.78~~ratings ~~11.81~~directly ~~119~~from 5the rating agencies.~~7477~~ 1Fitch, Inc.~~437511~~ 50One State Street Plaza New York,~~000,000~~ orNew ~~more~~York 410004 ~~328~~(212) 908-0500 Moody's Investors Service 99 Church Street New York,~~171,939.23~~ ~~31.60~~New 81York ~~5.5576~~10007 ~~1.968117~~(212) ~~Totals~~553-0300 ~~117~~Standard 1& Poor's Rating Services 55 Water Street New York,~~038,497,407.11~~ ~~100.00~~New ~~104~~York ~~5.7530~~10041 ~~1.685992~~(212) 438-2430

~~State~~Current ~~(3)~~Mortgage ~~State~~Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted ~~Props~~Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Alabama 2 11~~1,~~890~~999,~~189.79~~999 ~~1.14~~or ~~103~~less ~~5.4381~~13 ~~1.484945 Alaska 1 4~~17,~~964~~726,~~977~~772.12 01.4871 ~~113~~106 56.~~7000~~0122 1.~~460000~~467009 ~~Arizona 9 99~~2,~~823~~000,~~971.28~~000 ~~9.61~~to ~~55 6.4266~~ 2~~.123206 Arkansas 1 4~~,~~900~~999,~~676.58~~999 ~~0.47~~23 ~~174 5.8600 1.424000 California 26 163~~60,~~560~~072,~~547~~058.7279 155.7580 ~~118~~128 56.~~7834~~0404 1.~~547108~~467911 ~~Colorado~~ 3 22,~~398~~000,~~044.49~~000 ~~2.16~~to ~~113 5.4595 1.734677 Connecticut 1 1~~3,~~876~~999,~~582.13~~999 0.18 ~~112 5.3600 1.210000 Florida 13 94~~61,~~938~~561,~~351~~995.0473 95.1495 99113 5.~~5870~~8420 1.~~527689~~512522 ~~Georgia~~4,000,000 8to 454,~~626~~999,~~102.40~~999 ~~4.39~~13 ~~114 5.9596 1.426140 Idaho 2 12~~58,~~841~~918,~~015~~752.4494 15.2469 ~~115~~129 6.~~1200~~0452 1.~~320000~~461169 ~~Illinois 3 23~~5,~~585~~000,~~773.67~~000 ~~2.27~~to ~~114~~ 6~~.1984 1.340729 Indiana 5 32~~,~~186~~999,~~725.81~~999 ~~3.10~~17 ~~123 5.9630 1.178921 Kansas 1 2~~99,~~393~~014,~~178~~430.8253 09.2357 ~~114~~109 5.~~4700~~7879 01.~~456800~~436491 ~~Louisiana 1 1~~7,~~134~~000,~~941.10~~000 ~~0.11~~to ~~113 6.6100 1.450000 Maryland 1~~ 9,~~062~~999,~~503.04~~999 ~~0.87~~14 ~~105 5.7300 1.360000 Massachusetts 4 11~~115,~~158~~724,~~420~~380.6205 111.0718 97101 5.~~7304~~9587 1.~~417732~~448991 ~~Michigan 6 31~~10,~~295~~000,~~981.51~~000 ~~3.01~~to ~~113 5.8214 1.452117 Minnesota 1 6~~14,~~800~~999,~~000.00~~999 ~~0.65~~9 ~~113 5.4880 1.470000 Missouri 1 3~~109,~~967~~209,~~973~~922.4331 010.38 55 110 5.~~1400~~8264 1.~~560000~~354475 ~~Nevada 1 155~~15,000,000~~.00~~ ~~14.93~~to ~~78 4.7931 2.180000 New Jersey 1 3~~24,~~435~~999,~~456.76~~999 ~~0.33~~3 ~~115 6.4900 1.340000 New York 2 74,716,086.13 7.19 113 6.0547 2.181840 North Carolina 8~~ 62,~~955~~869,~~831~~551.2630 6.0607 ~~122~~89 ~~6.1839 1.508776 North Dakota 1 3,740,890.30 0.36 114~~ 5.~~4700~~5078 1.~~239900~~906487 ~~Ohio 2 13~~25,~~300~~000,000~~.00~~ ~~1.28~~to ~~116 5.6000 1.284436 Ontario 1 4~~49,~~571~~999,~~668.58~~999 ~~0.44 115 6.7100 1.180000 Pennsylvania 2 8,871,245.11 0.85 215 6.6239 1.252909 South Carolina 1~~ 3~~,501,259.19~~ ~~0.34 114 6.1800 1.250000 Tennessee 2 15~~122,~~506~~376,~~575~~131.7922 111.49 82 115 5.~~7177~~7470 1.~~415114~~607137 ~~Texas 18 65~~50,~~736~~000,~~528.69~~000 ~~6.33~~or ~~123~~more ~~6.0044~~4 ~~1.475720 Virginia 3 39~~327,~~974~~460,~~824~~710.1896 331.8564 ~~130~~77 5.~~6283~~5563 ~~1.444358 Washington 1~~ 2~~,781,085~~.08004985 ~~0.27 113 5.8700 1.421500~~ Totals ~~132~~117 1,~~038~~034,~~497~~934,~~407~~705.1195 100.00 ~~104~~100 5.~~7530~~7523 1.~~685992~~666113

~~Debt~~State ~~Service Coverage Ratio~~ (13) ~~Debt~~State ~~Service~~ # of Scheduled % of WAM WAC Weighted ~~Coverage~~Props ~~Ratio Loans~~ Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 11,838,859.64 1.1914 or99 ~~less~~5.4381 71.484926 34Alaska 1 4,~~408~~944,~~586~~657.0416 30.3148 ~~124~~109 65.~~1219~~7000 1.~~034077~~631000 Arizona 9 99,654,872.01 9.63 51 6.4279 2.161375 Arkansas 1 4,866,968.2082 to0.47 170 5.8600 1.29441800 18California 8426 162,~~647~~825,~~527~~819.6580 8.15.73 ~~125~~114 65.~~0938~~7833 1.~~256862~~539128 1Colorado 3 22,383,598.3006 to2.16 109 5.4596 2.156174 Connecticut 1 1,864,550.3416 0.18 108 5.3600 0.783400 Florida 13 94,~~070~~791,~~776~~066.8726 9.0616 ~~111~~95 5.~~9183~~5866 1.~~324900~~703187 1Georgia 8 45,457,998.3503 to4.39 110 5.9594 1.39570957 14Idaho ~~145~~2 12,~~412~~793,~~509~~610.1056 141.0024 ~~115~~111 6.~~0303~~1200 1.~~362954~~320000 1Illinois 3 23,465,971.4020 to2.27 110 6.1986 1.44636912 21Indiana ~~170~~5 32,~~732~~049,~~681~~169.0193 163.4410 ~~121~~119 5.~~8382~~9627 1.~~418375~~171293 Kansas 1 2,378,290.4566 to0.23 110 5.4700 0.670800 Louisiana 1 1,129,075.4929 0.11 ~~144~~109 6.6100 1.450000 Maryland 1 9,~~046~~023,~~883~~914.6327 130.87 ~~112~~101 5.~~5819~~7300 1.~~469602~~360000 Massachusetts 4 11,113,084.03 1.5007 to93 5.7297 1.69551373 11Michigan 486 31,~~677~~230,~~792~~525.6035 43.6902 97109 5.~~5446~~8209 1.~~560122~~634898 Minnesota 1 6,800,000.7000 to0.66 109 5.4880 2.000700 Missouri 1 3,942,078.9941 0.38 51 5.1400 1.411700 Nevada 1 155,000,000.00 14.98 74 4.7931 2.180000 New Jersey 1 3,423,785.29 0.33 111 6.4900 391.340000 New York 2 73,~~568~~957,~~005~~882.9654 7.15 109 6.0540 1.033601 North Carolina 8 62,574,783.75 6.05 118 6.1840 1.505339 North Dakota 1 3,717,617.8192 810.36 110 5.~~7020~~4700 1.~~790089~~235300 Ohio 2 13,300,000.00 to1.29 2112 5.996000 91.284436 ~~262~~Ontario 1 4,~~779~~548,~~628~~767.8595 250.3044 75111 56.~~4858~~7100 2.~~275947~~038600 Pennsylvania 2 8,825,820.84 0.85 211 6.6240 1.243491 South Carolina 1 3,488,433.0088 or0.34 ~~greater~~110 6.1800 1.194100 Tennessee 2 1415,~~153~~431,~~015~~192.4011 1.3649 ~~114~~77 5.~~4059~~7175 1.577996 Texas 18 65,378,597.01 6.~~175434~~32 119 6.0043 1.470505 Virginia 3 39,963,604.41 3.86 126 5.6282 1.596006 Washington 1 2,770,110.56 0.27 109 5.8700 1.361500 Totals ~~117~~132 1,~~038~~034,~~497~~934,~~407~~705.1195 100.00 ~~104~~100 5.~~7530~~7523 1.~~685992~~666113

~~Property~~Debt ~~Type~~Service Coverage Ratio (31) ~~Property~~Debt Service # of Scheduled % of WAM WAC Weighted ~~Type~~Coverage ~~Props~~Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Industrial~~1.19 7or less 15 130,309,037.79 12.59 112 6.0486 1.025933 1.20 to 1.29 18 102,132,397.77 9.87 119 5.9721 1.246048 1.30 to 1.34 10 39,~~015~~854,~~590~~809.7430 3.2885 ~~114~~127 56.~~6142~~0890 1.~~417182~~328213 ~~Mixed~~1.35 ~~Use~~to 21.39 14 81,~~155~~589,~~219~~032.6138 17.3688 ~~112~~100 65.~~2728~~8349 1.~~334036~~373538 ~~Multi-Family~~1.40 31to ~~147~~1.44 17 152,~~579~~254,~~761~~307.4126 14.2171 ~~110~~116 5.~~6645~~7969 1.~~786130~~422860 ~~Office~~1.45 26to ~~254~~1.49 7 38,~~977~~507,~~432~~834.7223 243.5572 ~~114~~106 5.~~9184~~7609 1.~~506930~~468019 ~~Other~~1.50 28to ~~161~~1.69 13 53,~~464~~990,~~803~~438.0364 155.5522 ~~105~~104 5.~~5614~~7052 1.~~544614~~590160 ~~Retail~~1.70 37to ~~424~~1.99 8 100,~~024~~687,~~819~~749.5874 409.8373 9596 5.~~7510~~6276 1.~~844328~~864935 ~~Self~~2.00 ~~Storage~~to 12.99 14 332,401,671.78 32.12 79 5.5364 2.231255 3.00 or greater 1 3,~~279~~207,~~779~~427.9706 0.2231 ~~116~~108 5.~~7800~~2900 13.~~990000~~085700 Totals ~~132~~117 1,~~038~~034,~~497~~934,~~407~~705.1195 100.00 ~~104~~100 5.~~7530~~7523 1.~~685992~~666113

~~Note~~Property ~~Rate~~Type ~~Note~~(3) ~~Rate~~Property # of Scheduled % of WAM WAC Weighted ~~Loans~~Type Props Balance Agg. (2) Avg DSCR (1) Bal. ~~5.499%~~Industrial or7 ~~less 23 372~~33,~~254~~896,~~001~~926.2374 353.8528 91110 5.~~1439~~6144 1.~~953540~~279590 ~~5.500%~~Mixed toUse ~~5.999%~~2 ~~40 274~~14,~~403~~103,~~922~~892.0147 261.4236 ~~115~~108 56.~~7611~~2728 1.~~484411~~226499 ~~6.000%~~Multi-Family to31 ~~6.499% 42 291~~146,~~140~~903,~~529~~427.3014 2814.0319 ~~122~~106 65.~~1492~~6644 1.~~393213~~306712 ~~6.500%~~Office to26 ~~6.999% 11 42~~253,~~698~~461,~~954~~209.5770 424.1149 ~~128~~110 65.~~6163~~9179 1.~~512353~~510290 ~~7.000%~~Other to28 ~~7.499% 1 58~~161,~~000~~338,~~000~~489.0080 515.5859 28101 75.~~0000~~5611 21.~~520000~~838029 ~~7.500%~~Retail to37 7422,971,221.~~999%~~73 ~~0 0~~40.0087 ~~0.00~~91 ~~0 0~~5.~~0000~~7501 01.~~000000~~862524 ~~8.000%~~Self orStorage ~~greater~~1 ~~0 0~~2,259,538.0032 0.0022 0112 05.~~0000~~7800 02.~~000000~~011900 Totals ~~117~~132 1,~~038~~034,~~497~~934,~~407~~705.1195 100.00 ~~104~~100 5.~~7530~~7523 1.~~685992~~666113

~~Seasoning~~Note ~~Seasoning~~Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~100~~5.499% ~~months~~ or less ~~117~~23 1371,~~038~~803,~~497~~077.39 35.93 87 5.1437 1.898255 5.500% to 5.999% 40 273,~~407~~354,842.11 ~~100~~26.0041 ~~104~~111 5.~~7530~~7610 1.~~685992~~463081 ~~101~~6.000% to ~~110~~6.499% ~~months~~42 ~~0 0~~289,297,773.0073 027.0095 0118 06.~~0000~~1492 01.~~000000~~370338 ~~111~~6.500% to ~~120~~6.999% ~~months~~11 042,479,012.72 04.0010 0124 6.6163 1.789230 7.000% to 7.499% 1 58,000,000.00 05.60 024 7.0000 02.~~000000~~520000 ~~121~~7.500% to ~~200~~7.999% ~~months~~ 0 0.00 0.00 0 0.0000 0.000000 ~~201~~8.000% ~~months~~ or ~~more~~greater 0 0.00 0.00 0 0.0000 0.000000 Totals 117 1,~~038~~034,~~497~~934,~~407~~705.1195 100.00 ~~104~~100 5.~~7530~~7523 1.~~685992~~666113

~~Anticipated~~Seasoning ~~Remaining~~Seasoning ~~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 13117 ~~279~~1,~~100~~034,~~807~~934,705.9095 26100.8800 63100 5.~~3826~~7523 21.~~103472~~666113 101 to 110 months 20 ~~11,885,660~~0.9300 10.1400 ~~106~~0 50.~~9747~~0000 10.~~331497~~000000 111 to 120 months 850 ~~660,613,082~~0.6800 630.6100 ~~114~~0 50.~~8741~~0000 10.~~548901~~000000 121 to 200 months 60 ~~48,371,722~~0.1800 40.6600 ~~151~~0 50.~~8372~~0000 10.~~385713~~000000 201 months or more 30 ~~8,526,527~~0.0300 0.8200 ~~234~~0 60.~~4141~~0000 10.~~205566~~000000 Totals ~~109~~117 1,~~008~~034,~~497~~934,~~800~~705.7295 97100.1100 ~~102~~100 5.~~7421~~7523 1.~~689086~~666113

Anticipated Remaining ~~Stated~~ Term (~~Fully~~ARD ~~Amortizing~~and Balloon Loans) ~~Remaining~~Anticipated ~~Stated~~ # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 99100 months or less 013 0278,898,500.0064 026.0095 059 05.~~0000~~3826 02.~~000000~~106097 ~~100~~101 to ~~109 months 0 0.00 0.00 0 0.0000 0.000000~~ 110 ~~to 119~~ months 358 16511,~~627~~068,~~289~~073.4473 149.6038 ~~113~~109 65.~~1182~~8728 1.~~436872~~512006 ~~120~~111 to ~~149~~120 months 029 0158,483,062.0045 015.0031 0112 05.~~0000~~8841 01.~~000000~~487986 ~~150~~121 to ~~199~~200 months 36 548,~~581~~236,~~590~~761.3983 04.5466 ~~173~~147 5.~~8763~~8364 21.~~299434~~410106 ~~200~~201 months or ~~greater~~more 23 78,~~790~~455,~~726~~649.5643 0.7582 ~~263~~230 6.~~3029~~4142 1.~~377648~~205569 Totals 8109 291,~~999~~005,~~606~~142,048.3908 297.8912 ~~163~~98 65.~~1212~~7413 1.~~581976~~665594

Remaining ~~Amortization~~Stated Term (~~ARD~~Fully ~~and~~Amortizing ~~Balloon~~ Loans) Remaining ~~Amortization~~Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Interest~~99 ~~Only 3 82,150,000.00 7.91 36 6.5089 2.298642 170~~ months or less 0 0.00 0.00 0 0.0000 0.000000 ~~171~~100 to ~~180~~109 months 1 2 13,~~849~~582,~~639~~585.6692 ~~0.27 175 6.0000~~ 1.~~200000~~31 ~~181~~108 ~~to 240 months 9 82,629,226.59 7.96 126~~ 6.~~1622~~1353 1.~~349026~~350862 ~~241~~110 to ~~270~~119 months 1 ~~4,900,676.58 0.47 174 5.8600 1.424000 271 to 290 months~~ 2 8,~~846~~974,~~581~~823.1541 0.8529 111 6.~~2493~~0400 12.~~287661~~621900 ~~291~~120 to ~~300~~149 months 250 ~~167,126,227~~0.2100 160.0900 ~~114~~0 60.~~0201~~0000 10.~~472135~~000000 ~~301~~150 to ~~330~~199 months 3 ~~105,676,223.07 10.18 113~~ 5~~.5727 1.454248 331 to 350 months 5 31~~,~~397~~500,~~124~~583.8980 30.0253 ~~111~~169 5.~~7835~~8764 12.~~343551~~443266 ~~351~~200 months or ~~more~~greater 602 ~~522~~7,~~922~~734,~~101~~664.5774 500.3575 ~~101~~259 56.~~4870~~3033 1.~~796542~~366869 Totals ~~109~~8 129,~~008~~792,~~497,800~~657.7287 972.1188 ~~102~~159 56.~~7421~~1216 1.~~689086~~683621

~~Age~~Remaining ofAmortization ~~Most~~Term ~~Recent~~(ARD ~~NOI~~and ~~Age~~Balloon ofLoans) ~~Most~~Remaining Amortization # of Scheduled % of WAM WAC Weighted ~~Recent~~Term ~~NOI~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Underwriter's~~Interest ~~Information~~Only 913 ~~825~~82,~~408~~150,~~890~~000.3500 797.4894 ~~102~~32 56.~~7012~~5089 12.~~713379~~296678 1170 ~~year~~months or less 261 ~~213~~2,~~088~~808,~~516~~437.7632 200.5227 ~~113~~171 56.~~9537~~0000 1.~~579903~~200000 1171 to 2180 ~~years~~months 01 01,254,508.0084 0.0012 0180 06.~~0000~~7000 01.~~000000~~572700 2181 ~~years~~to or240 ~~more~~months 08 080,496,643.0044 07.0078 0121 06.~~0000~~1538 01.~~000000~~174747 ~~Totals~~241 ~~117~~to 270 months 1 4,~~038~~866,~~497,407~~968.1182 ~~100~~0.0047 ~~104~~170 5.~~7530~~8600 1.~~685992~~441800 ~~(1)~~271 ~~Debt~~to ~~Service~~290 ~~Coverage~~months ~~Ratios~~25 ~~are~~150,715,995.52 ~~updated periodically as new NOI figures become available from borrowers on an asset level~~14.56 In110 ~~all cases the most current DSCR provided by the Servicer is used~~6.0945 ~~To the extent that no DSCR is provided by the Servicer, information from the offering document is used~~1.484691 ~~The~~291 ~~Trustee makes no representations as~~ to ~~the~~300 ~~accuracy~~months of2 ~~the data provided by the borrower for this calculation~~24,257,211.00 (2).34 ~~Anticipated~~112 ~~Remaining~~5.6420 ~~Term~~1.343978 ~~and~~301 ~~WAM are each calculated based upon the term from the current month~~ to ~~the~~330 ~~earlier~~months of5 ~~the Anticipated Repayment Date~~118, ~~if applicable~~938,217.05 ~~and~~11.49 ~~the~~110 ~~Maturity~~5.5755 ~~Date~~1.901471 ~~(3)~~331 ~~Data in this table was calculated by allocating pro-rata the current loan information~~ to ~~the~~350 ~~properties~~months ~~based~~51 ~~upon~~306,841,356.11 ~~the~~29.65 ~~Cut-off~~104 ~~Date~~5.8383 ~~balance~~1.446880 of351 ~~each~~months ~~property~~or asmore ~~disclosed~~12 in232,812,709.98 ~~the~~22.50 ~~offering~~89 ~~document~~5.0558 ~~Note:~~1.941797 ~~There~~Totals ~~are~~109 no1,005,142,048.08 ~~Hyper-Amortization~~97.12 ~~Loans~~98 ~~included~~5.7413 ~~in the Mortgage Pool~~1.665594

~~Current~~Age ~~Mortgage~~of ~~Loan~~Most ~~and~~Recent ~~Property~~NOI ~~Stratification~~Age ~~Tables~~of ~~Group~~Most ~~1 Scheduled Balance Scheduled~~ # of Scheduled % of WAM WAC Weighted ~~Balance~~Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. 0Underwriter's toInformation ~~4,999,999.99~~50 ~~43 128~~528,~~144~~487,~~343~~694.0771 1251.3406 ~~134~~91 65.~~1317~~6684 1.~~407035~~753113 ~~5,000,000~~1 toyear ~~9,999,999.99~~or 19less ~~137~~67 506,~~930~~447,~~338~~011.6524 1348.2894 ~~108~~110 65.~~0202~~8399 1.~~436265~~575326 ~~10,000,000~~1 to ~~14,999,999.99~~2 8years ~~95,654,296~~0 0.0600 90.2100 ~~114~~0 50.~~8244~~0000 20.~~103119~~000000 ~~15,000,000~~2 toyears ~~19,999,999.99~~or 1more ~~15,583,855~~0 0.1600 10.5000 ~~113~~0 50.~~4400~~0000 10.~~340000~~000000 ~~20,000,000~~Totals to117 ~~24,999,999.99~~ 1 24,~~853~~034,~~288~~934,705.95 2100.3900 ~~114~~100 5.~~7400~~7523 21.~~314700~~666113 ~~25,000,000~~(1) toDebt ~~29,999,999.99~~Service 0Coverage ~~0.00~~Ratios ~~0.00~~are 0updated ~~0.0000~~periodically ~~0.000000~~as ~~30,000,000~~new toNOI ~~34,999,999.99~~figures 1become ~~30,000,000.00~~available ~~2.89~~from ~~136~~borrowers ~~5.6200~~on 1an asset level.~~400000~~ ~~35,000,000~~In toall ~~39,999,999.99~~cases 0the ~~0.00~~most ~~0.00~~current 0DSCR ~~0.0000~~provided 0by the Servicer is used.~~000000~~ ~~40,000,000~~To tothe 44extent that no DSCR is provided by the Servicer,~~999,999.99~~ 0information ~~0.00~~from ~~0.00~~the 0offering ~~0.0000~~document 0is used.~~000000~~ ~~45,000,000~~The Trustee makes no representations as to ~~54,999,999~~the accuracy of the data provided by the borrower for this calculation.99 (2) ~~98,499,909.78~~Anticipated ~~9.48~~Remaining ~~113~~Term ~~5.7712~~and ~~1.450868~~WAM 55are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date,~~000~~ if applicable,~~000~~ and ~~greater~~the 3Maturity ~~276,784,944~~Date.23 ~~26.65~~(3) 76Data ~~5.5706~~in ~~2.060596~~this ~~Totals~~table 78was ~~807,450,975.90~~calculated ~~77.75~~by ~~104~~allocating 5pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.~~7955~~ 1Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.~~750252~~

~~State~~Current ~~(3)~~Mortgage ~~State~~Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted ~~Props~~Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Alabama 1 8,444,842.69~~ 0~~.81~~ ~~114~~to ~~5.2700 1.540000 Arizona 3 71~~4,~~710~~999,~~137~~999.5699 ~~6.91~~43 ~~44 6.8259 2.398102 California 22 140~~127,~~546~~419,~~977~~186.44 1312.5331 ~~117~~130 56.~~8235~~1318 1.~~562504~~475651 ~~Colorado 2 19~~5,~~176~~000,~~171.00~~000 ~~1.85~~to ~~113 5.4880 1.470000 Florida~~ 9 37,~~664~~999,~~886~~999.8399 ~~3.63~~19 ~~111 5.7217 1.453806 Georgia 5 36~~137,~~483~~348,~~024~~170.2212 313.5127 ~~113~~104 6.~~1040~~0202 1.~~349855~~465629 ~~Idaho~~10,000,000 2to 1214,~~841~~999,~~015~~999.4499 ~~1.24~~8 ~~115 6.1200 1.320000 Illinois 3 23~~95,~~585~~227,~~773~~772.6740 29.2720 ~~114~~110 65.~~1984~~8244 1.~~340729~~404745 ~~Indiana~~15,000,000 2to 619,~~825~~999,~~742~~999.9099 ~~0.66 162 6.3610 0.818865 Louisiana~~ 1 115,~~134~~516,~~941~~476.1091 01.1150 ~~113~~109 65.~~6100~~4400 1.~~450000~~419800 ~~Maryland~~20,000,000 1to 924,~~062~~999,~~503~~999.0499 ~~0.87 105 5.7300~~ 1~~.360000~~ ~~Massachusetts 2 6~~24,~~073~~753,~~376~~074.2039 02.5839 83110 5.~~6547~~7400 12.~~478683~~329700 ~~Michigan~~25,000,000 3to 1529,~~160~~999,~~510~~999.4099 ~~1.46~~0 ~~113 6~~0.~~1789~~00 10.~~422854~~00 ~~Minnesota~~0 ~~1 6,800,000~~0.000000 0.65000000 ~~113~~30,000,000 ~~5.4880~~to 134,999,999.~~470000~~99 ~~Missouri~~ 1 330,~~967~~000,~~973~~000.4300 02.3890 55132 5.~~1400~~6200 1.~~560000~~400000 ~~Nevada 1 155~~35,000,000~~.00~~ ~~14.93~~to ~~78 4.7931 2.180000 New Jersey 1 3~~39,~~435~~999,~~456~~999.7699 0~~.33~~ ~~115 6~~0.~~4900~~00 10.~~340000~~00 ~~New~~0 ~~York 2 74,716,086~~0.130000 70.19000000 ~~113 6.0547 2.181840 North Carolina 5 60~~40,~~968~~000,~~781.75~~000 ~~5.87~~to ~~122 6.1762 1.514276 Ontario 1 4~~44,~~571~~999,~~668~~999.5899 0~~.44~~ ~~115 6~~0.~~7100~~00 10.~~180000~~00 ~~Pennsylvania~~0 ~~2 8,871,245~~0.110000 0.85000000 ~~215~~45,000,000 ~~6.6239~~to 154,999,999.~~252909~~99 ~~Tennessee~~ 2 1598,~~506~~235,~~575~~126.7922 19.49 82109 5.~~7177~~7703 1.~~415114~~728534 ~~Texas 10 44~~55,~~928~~000,~~461.64~~000 ~~4.33~~and ~~129~~greater ~~6.0776 1.503825 Virginia~~ 3 39276,~~974~~073,~~824~~715.1896 326.8568 ~~130~~71 5.~~6283~~5690 12.~~444358~~005783 Totals 8578 ~~807~~804,~~450~~573,~~975~~522.9044 77.7574 ~~104~~100 5.~~7955~~7947 1.~~750252~~700705

~~Debt~~State ~~Service Coverage Ratio~~ (13) ~~Debt~~State ~~Service~~ # of Scheduled % of WAM WAC Weighted ~~Coverage~~Props ~~Ratio Loans~~ Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 8,407,241.~~199~~24 ~~and~~0.81 ~~Less~~110 5 ~~17,977,502~~.522700 1.73540000 ~~135~~Arizona ~~6.4287~~3 171,632,489.~~023216~~82 16.~~200~~92 to40 16.~~249~~8267 72.399317 California 22 139,~~299~~920,~~742~~517.3446 213.1552 ~~155~~113 65.~~3179~~8234 1.~~229264~~553561 ~~1.250~~Colorado to2 19,176,171.00 1.~~299~~85 109 5.4880 2.000700 Florida 9 37,~~164~~566,~~009~~755.2755 3.5863 ~~115~~107 65.~~2274~~7213 1.~~269529~~628225 1Georgia 5 36,346,541.~~300~~38 to3.51 109 6.1041 1.~~399~~543433 21Idaho ~~193~~2 12,~~287~~793,~~711~~610.9956 181.6124 ~~118~~111 6.~~0351~~1200 1.~~350079~~320000 1Illinois 3 23,465,971.~~400~~20 to2.27 110 6.1986 1.~~449~~636912 12Indiana ~~130~~2 6,~~990~~788,~~852~~572.2511 120.6166 ~~121~~158 56.~~9024~~3606 1.~~416399~~058918 Louisiana 1 1,129,075.~~450~~29 to0.11 109 6.6100 1.~~499~~450000 8Maryland 891 9,~~470~~023,~~842~~914.5927 80.6287 ~~111~~101 5.~~6200~~7300 1.~~469002~~360000 1Massachusetts 2 6,051,952.~~500~~41 to0.58 79 5.6546 1.~~549~~548831 Michigan 3 2015,~~225~~104,~~846~~416.3827 1.9546 88109 56.~~4763~~1790 1.~~534175~~380576 Minnesota 1 6,800,000.~~550~~00 to0.66 1109 5.~~599~~4880 2.000700 Missouri 1 3,~~967~~942,~~973~~078.4341 0.38 5551 5.1400 1.~~560000~~411700 Nevada 1 155,000,000.~~600~~00 to14.98 174 4.~~649~~7931 2.180000 New Jersey 1 3,423,785.29 0.33 111 6.4900 1.340000 New York 2 73,~~863~~957,~~056~~882.7854 07.6615 ~~101~~109 56.~~9749~~0540 1.~~604879~~033601 North Carolina 5 60,598,205.12 5.86 118 6.1763 1.~~650~~510732 toOntario 1 4,548,767.~~699~~95 0.44 0111 6.007100 02.00038600 0Pennsylvania 02 8,825,820.~~0000~~84 0.~~000000~~85 211 6.6240 1.~~700~~243491 ~~and~~Tennessee ~~greater~~2 1315,431,192.11 ~~285~~1.49 77 5.7175 1.577996 Texas 10 44,~~203~~674,~~438~~957.3517 274.4632 78125 6.0775 1.474373 Virginia 3 39,963,604.41 3.86 126 5.~~5294~~6282 21.~~433697~~596006 Totals 7885 ~~807~~804,~~450~~573,~~975~~522.9044 77.7574 ~~104~~100 5.~~7955~~7947 1.~~750252~~700705

~~Property~~Debt ~~Type~~Service Coverage Ratio (31) ~~Property~~Debt Service # of Scheduled % of WAM WAC Weighted ~~Type~~Coverage ~~Props~~Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Industrial~~1.199 7and 34Less 10 102,~~015~~607,~~590~~134.7409 39.2891 ~~114~~113 56.~~6142~~1008 1.~~417182~~031870 ~~Mixed~~1.200 ~~Use~~to 21.249 149 46,~~155~~893,~~219~~057.6192 4.53 129 5.9338 1.36223829 ~~112~~1.250 to 1.299 5 35,480,590.32 3.43 109 6.~~2728~~2050 1.~~334036~~262618 ~~Multi-Family~~1.300 2to 181.399 12 75,~~877~~499,~~906~~584.0609 7.30 119 6.0306 1.82361533 ~~114~~1.400 to 1.449 11 125,214,912.25 12.10 115 5.~~6505~~8397 41.~~591085~~420936 ~~Office~~1.450 26to ~~254~~1.499 6 34,~~977~~441,~~432~~376.7249 243.5533 ~~114~~105 5.~~9184~~7740 1.~~506930~~465424 ~~Other~~1.500 10to 591.549 2 9,~~120~~957,~~227~~241.1824 50.6996 ~~113~~101 5.~~6214~~3463 1.~~499867~~536248 ~~Retail~~1.550 37to ~~424~~1.599 2 4,~~024~~452,~~819~~607.5863 400.8343 95173 56.~~7510~~5563 1.~~844328~~570186 ~~Self~~1.600 ~~Storage~~to 1.649 2 5,~~279~~293,~~779~~025.9763 0.2251 ~~116~~111 6.0375 1.600468 1.650 to 1.699 2 10,847,671.02 1.05 63 5.~~7800~~6292 1.~~990000~~683475 1.700 and greater 17 353,886,321.76 34.19 81 5.5865 2.204289 Totals 8578 ~~807~~804,~~450~~573,~~975~~522.9044 77.7574 ~~104~~100 5.~~7955~~7947 1.~~750252~~700705

~~Note~~Property ~~Rate~~Type ~~Note~~(3) ~~Rate~~Property # of Scheduled % of WAM WAC Weighted ~~Loans~~Type Props Balance Agg. (2) Avg DSCR (1) Bal. ~~4.9999%~~Industrial or7 ~~less 1 155~~33,~~000~~896,~~000~~926.0074 143.9328 78110 45.~~7931~~6144 21.~~180000~~279590 ~~5.0000%~~Mixed toUse ~~5.3999%~~2 3 14,~~045~~103,~~652~~892.7647 1.3536 90108 56.~~2286~~2728 1.~~523562~~226499 ~~5.4000%~~Multi-Family to2 ~~5.7999%~~ 18 ~~218~~,~~348~~800,~~951~~043.2224 211.0382 ~~114~~110 5.~~6010~~6505 10.~~822917~~885844 5Office 26 253,461,209.~~8000%~~70 to24.49 110 5.~~9999%~~9179 1.510290 Other 10 5459,~~066~~080,~~922~~690.5420 5.2171 ~~113~~109 5.~~9368~~6208 1.~~365649~~961319 ~~6.0000%~~Retail to37 ~~6.1999% 21 206~~422,~~749~~971,~~329~~221.3473 1940.87 91 ~~118 6~~5.~~0937~~7501 1.~~424363~~862524 ~~6.2000%~~Self orStorage ~~greater~~1 ~~25 159~~2,~~240~~259,~~120~~538.0432 150.3322 94112 65.~~6528~~7800 12.~~806009~~011900 Totals 7885 ~~807~~804,~~450~~573,~~975~~522.9044 77.7574 ~~104~~100 5.~~7955~~7947 1.~~750252~~700705

~~Seasoning~~Note ~~Seasoning~~Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 124.9999% ~~months~~ or less 781 ~~807~~155,~~450~~000,~~975~~000.9000 7714.7598 ~~104~~74 54.~~7955~~7931 12.~~750252~~180000 135.0000% to 245.3999% ~~months~~3 ~~0 0~~13,966,322.0055 01.0035 086 05.~~0000~~2287 01.~~000000~~481789 255.4000% to 365.7999% ~~months~~18 ~~0 0~~217,737,630.0055 021.0004 0110 05.~~0000~~6009 01.~~000000~~607681 375.8000% to 485.9999% ~~months~~10 053,803,769.98 05.0020 0109 5.009368 01.367906 06.0000% 0to 6.~~000000~~1999% 4921 ~~months~~205,304,407.64 ~~and~~19.84 114 6.0936 1.394731 6.2000% or greater 025 0158,761,391.0072 015.0034 090 06.~~0000~~6533 01.~~000000~~888065 Totals 78 ~~807~~804,~~450~~573,~~975~~522.9044 77.7574 ~~104~~100 5.~~7955~~7947 1.~~750252~~700705

~~Anticipated~~Seasoning ~~Remaining~~Seasoning ~~Term (ARD and Balloon Loans) Anticipated~~ # of Scheduled % of WAM WAC Weighted ~~Remaining Term (2)~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. 6012 months or less 578 73804,~~805~~573,522.2344 777.1174 34100 65.~~6601~~7947 21.~~307511~~700705 6113 to 8524 months 20 ~~160,273,376~~0.2000 150.4300 780 40.~~8223~~0000 20.~~156968~~000000 8625 to ~~120~~36 months 560 ~~497,517,248~~0.9600 470.9100 ~~114~~0 50.~~9531~~0000 10.~~584225~~000000 ~~121~~37 to 48 months or0 ~~more~~0.00 70.00 ~~45,855,222~~0 0.120000 40.42000000 ~~161~~49 5months and greater 0 0.~~8828~~00 10.~~343210~~00 0 0.0000 0.000000 Totals 7078 ~~777~~804,~~451~~573,~~369~~522.5144 7477.8674 ~~101~~100 5.~~7829~~7947 1.~~756746~~700705

Anticipated Remaining ~~Stated~~ Term (~~Fully~~ARD ~~Amortizing~~and Balloon Loans) ~~Remaining~~Anticipated ~~Stated~~ # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 05 073,727,337.0060 07.0012 030 06.~~0000~~6615 02.~~000000~~316470 61 to 85 months 02 0160,251,952.0041 015.0048 074 04.~~0000~~8222 02.~~000000~~157059 86 to 120 months 356 16495,~~627~~084,~~289~~880.4418 147.6084 ~~113~~110 65.~~1182~~9527 1.~~436872~~493012 121 tomonths ~~235~~or ~~months~~more 57 1345,~~372~~716,~~316~~694.9538 14.2942 ~~226~~156 65.~~1248~~8814 1.~~762401~~368328 Totals 870 29774,~~999~~780,~~606~~864.3957 274.8986 ~~163~~97 65.~~1212~~7821 1.~~581976~~701362

Remaining ~~Amortization~~Stated Term (~~ARD~~Fully ~~and~~Amortizing ~~Balloon~~ Loans) Remaining ~~Amortization~~Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Interest~~60 ~~Only 2 59,550,000.00 5.73 29 6.9677 2.496574 120~~ months or less 0 0.00 0.00 0 0.0000 0.000000 ~~121~~61 to ~~180~~85 months 10 ~~2,849,639~~0.6600 0.2700 ~~175~~0 60.0000 10.~~200000~~000000 ~~181~~86 to ~~240~~120 months 83 7916,~~864~~557,~~182~~409.1833 71.6960 ~~126~~109 6.~~1644~~1181 1.~~352800~~579226 ~~241~~121 to ~~300~~235 months 175 ~~145~~13,~~340~~235,~~817~~248.7654 141.0028 ~~112~~222 6.~~0629~~1259 1.~~496335~~814221 ~~301 to 360 months 42 489,846,729.91 47.17 103 5.4924 1.813169 361 months or greater 0 0.00 0.00 0 0.0000 0.000000~~ Totals 708 ~~777~~29,~~451~~792,~~369~~657.5187 742.8688 ~~101~~159 56.~~7829~~1216 1.~~756746~~683621

~~Age~~Remaining ofAmortization ~~Most~~Term ~~Recent~~(ARD ~~NOI~~and ~~Age~~Balloon ofLoans) ~~Most~~Remaining Amortization # of Scheduled % of WAM WAC Weighted ~~Recent~~Term ~~NOI~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Underwriter's~~Interest ~~Information~~Only 632 ~~663~~59,~~594~~550,~~896~~000.0800 635.9075 ~~101~~25 56.~~7310~~9677 12.~~776254~~493865 1120 ~~year~~months or less ~~15 143,856,079.82 13.85 117 6.0930 1.630310 1 to 2 years~~ 0 0.00 0.00 0 0.0000 0.000000 2121 ~~years~~to or180 ~~greater~~months 02 04,062,946.0016 0.0039 0174 06.~~0000~~2161 01.~~000000~~315078 ~~Totals~~181 78to ~~807~~240 months 7 77,~~450~~755,~~975~~511.9083 777.7551 ~~104~~121 56.~~7955~~1557 1.~~750252~~172446 ~~(1)~~241 ~~Debt~~to ~~Service~~300 ~~Coverage~~months ~~Ratios~~17 ~~are~~144,520,401.36 ~~updated~~13.96 ~~periodically~~108 ~~as new NOI figures become available from borrowers on an asset level~~6.0630 ~~In all cases the most current DSCR provided by the Servicer is used~~1.508586 To301 ~~the~~to ~~extent~~360 ~~that~~months no42 ~~DSCR is provided by the Servicer~~488,892,005.22 ~~information~~47.24 ~~from~~99 ~~the~~5.4916 ~~offering document is used~~1.749148 ~~The~~361 ~~Trustee~~months ~~makes~~or nogreater ~~representations~~0 as0.00 to0.00 ~~the~~0 ~~accuracy~~0.0000 ~~of the data provided by the borrower for this calculation~~0.000000 ~~(2)~~Totals ~~Anticipated~~70 ~~Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date~~774, ~~if applicable~~780,864.57 ~~and the Maturity Date~~74.86 ~~(3)~~97 ~~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~~5.7821 ~~Note: There are no Hyper-Amortization Loans included in the Mortgage Pool~~1.701362

~~Current~~Age ~~Mortgage~~of ~~Loan~~Most ~~and~~Recent ~~Property~~NOI ~~Stratification~~Age ~~Tables~~of ~~Aggregate~~Most ~~Pool Scheduled Balance Scheduled~~ # of Scheduled % of WAM WAC Weighted ~~Balance~~Recent NOI Loans Balance Agg. (2) Avg DSCR (1) Bal. 0Underwriter's toInformation ~~4,999,999.99~~32 ~~24 71~~447,~~200~~796,~~842~~758.3331 643.8627 ~~112~~90 5.~~7007~~6865 1.~~493240~~814802 ~~5,000,000~~1 toyear ~~9,999,999.99~~or 12less 7746 356,~~679~~776,~~684~~764.1713 734.4847 ~~108~~112 5.~~6311~~9304 1.~~392298~~557501 ~~10,000,000~~1 to ~~14,999,999.99~~2 1years ~~14,037,904~~0 0.7100 10.3500 ~~113~~0 50.~~8400~~0000 10.~~146400~~000000 ~~15,000,000~~2 toyears ~~19,999,999.99~~or greater 0 0.00 0.00 0 0.0000 0.000000 ~~20,000,000~~Totals to78 24804,~~999~~573,~~999~~522.9944 ~~1 22,600,000~~77.0074 ~~2.18~~100 56 5.~~3000~~7947 1.~~777100~~700705 ~~35,000,000~~(1) ~~and~~Debt ~~greater~~Service 1Coverage ~~45,528,000~~Ratios are updated periodically as new NOI figures become available from borrowers on an asset level.00 4In all cases the most current DSCR provided by the Servicer is used.38 ~~113~~To 5the extent that no DSCR is provided by the Servicer, information from the offering document is used.~~4880~~ 1The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation.~~470000~~ ~~Totals~~(2) 39Anticipated ~~231~~Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date,~~046~~ if applicable,~~431.21~~ 22and the Maturity Date.25 ~~105~~(3) 5Data 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.~~6047~~ 1Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.~~461416~~

~~State~~Current ~~(3)~~Mortgage ~~State~~Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted ~~Props~~Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Alabama~~0 1to 34,~~445~~999,~~347~~999.1099 ~~0.33~~24 ~~76 5.8500 1.350000 Alaska 1 4~~70,~~964~~860,~~977~~393.1214 06.4885 ~~113~~108 5.~~7000~~7006 1.~~460000~~486919 ~~Arizona 6 28~~5,~~113~~000,~~833.72~~000 ~~2.71~~to ~~84 5.4081 1.422026 Arkansas 1 4~~9,~~900~~999,~~676~~999.5899 ~~0.47~~12 ~~174 5.8600 1.424000 California 4 23~~77,~~013~~390,~~570~~640.2846 27.2248 ~~120~~104 5.~~5387~~6310 1.~~453080~~403471 ~~Colorado 1 3~~10,~~221~~000,~~873.49~~000 ~~0.31~~to ~~112 5.2900 3.310000 Connecticut 1 1~~14,~~876~~999,~~582~~999.1399 ~~0.18 112 5.3600~~ 1~~.210000~~ ~~Florida 4 57~~13,~~273~~982,~~464~~149.~~21 5.52~~ 91 ~~5.4984~~ 1.~~576277~~35 ~~Georgia~~109 ~~3 9,143,078.18 0.88 114~~ 5.~~3831~~8400 1.~~730536~~012100 ~~Indiana 3 25~~15,~~360~~000,~~982.91~~000 ~~2.44~~to ~~113 5.8558 1.275827 Kansas 1 2~~19,~~393~~999,~~178~~999.8299 0~~.23~~ ~~114 5~~0.~~4700~~00 0.~~456800~~00 ~~Massachusetts~~0 ~~2 5,085,044~~0.420000 0.49000000 ~~114 5.8208 1.344935 Michigan 3 16~~20,~~135~~000,~~471.11~~000 ~~1.55~~to ~~113 5.4855 1.479611 North Carolina 3 1~~24,~~987~~999,~~049~~999.5199 ~~0.19 115 6.4200~~ 1~~.340000~~ ~~North Dakota 1 3~~22,~~740~~600,~~890.30 0.36 114 5.4700 1.239900 Ohio 2 13,300,~~000.00 12.2818 ~~116~~52 5.~~6000~~3000 1.~~284436~~777100 ~~South Carolina 1 3~~35,~~501~~000,~~259.19~~000 ~~0.34~~and ~~114~~greater ~~6.1800~~ 1~~.250000~~ ~~Texas 8 20~~45,~~808~~528,~~067~~000.~~05 2.~~00 ~~110 5~~4.~~8463~~40 ~~1.415036~~109 ~~Washington 1 2,781,085.08 0.27 113~~ 5.~~8700~~4880 1.~~421500~~925900 Totals 4739 ~~231~~230,~~046~~361,~~431~~183.2151 22.2526 ~~105~~101 5.~~6047~~6044 1.~~461416~~545292

~~Debt~~State ~~Service Coverage Ratio~~ (13) ~~Debt~~State ~~Service~~ # of Scheduled % of WAM WAC Weighted ~~Coverage~~Props ~~Ratio Loans~~ Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 3,431,618.~~249~~40 ~~and~~0.33 ~~Less~~72 5.8500 241.350000 Alaska 1 4,~~813~~944,~~600~~657.3616 0.48 109 5.7000 1.631000 Arizona 6 28,022,382.19 2.3971 ~~113~~80 5.~~7412~~4082 1.~~109227~~553132 Arkansas 1 4,866,968.~~250~~82 to0.47 170 5.8600 1.~~299~~441800 3California 164 22,~~801~~905,~~259~~302.2034 12.6221 116 5.~~7209~~5385 1.~~277260~~450962 Colorado 1 3,207,427.~~300~~06 to0.31 1108 5.~~399~~2900 113.085700 46Connecticut 1 1,~~195~~864,~~573~~550.9816 0.18 108 5.3600 0.783400 Florida 4 57,224,310.4571 955.53 87 5.~~7818~~4981 1.~~339331~~752398 1Georgia 3 9,111,456.~~400~~65 to0.88 110 5.3825 1.~~449~~680750 9Indiana 393 25,~~741~~260,~~828~~597.7682 32.8344 ~~121~~109 5.~~6268~~8558 1.~~424888~~201493 Kansas 1 2,378,290.~~450~~66 to0.23 1110 5.~~499~~4700 30.670800 54Massachusetts 2 5,~~576~~061,~~041~~131.0462 50.2649 ~~113~~110 5.~~5194~~8195 1.~~470587~~554413 Michigan 3 16,126,109.08 1.~~500~~56 to109 5.4855 1.~~599~~873108 North Carolina 3 141,~~447~~976,~~861~~578.3963 0.19 111 6.4200 1.39340000 ~~115~~North Dakota 1 3,717,617.92 0.36 110 5.~~5743~~4700 1.~~552999~~235300 Ohio 2 13,300,000.00 1.~~600~~29 to112 5.6000 1.~~699~~284436 South Carolina 1 3,~~173~~488,~~054~~433.6288 0.3134 ~~112~~110 56.~~4200~~1800 1.~~661300~~194100 1Texas 8 20,703,639.~~700~~84 ~~and~~2.00 ~~greater~~106 45.8463 311.462158 Washington 1 2,~~297~~770,~~211~~110.8656 30.0127 72109 5.~~3258~~8700 1.~~987554~~361500 Totals 3947 ~~231~~230,~~046~~361,~~431~~183.2151 22.2526 ~~105~~101 5.~~6047~~6044 1.~~461416~~545292

~~Property~~Debt ~~Type~~Service Coverage Ratio (31) ~~Property~~Debt Service # of Scheduled % of WAM WAC Weighted ~~Type~~Coverage ~~Props~~Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. ~~Multi-Family~~1.249 29and ~~128~~Less 7 34,~~701~~160,~~855~~653.3523 3.30 109 5.8332 1.048063 1.250 to 1.299 2 13,300,000.00 1.29 112 5.6000 1.284436 1.300 to 1.399 12 45,944,257.59 4.44 91 5.7337 1.353946 1.400 to 1.449 6 27,039,395.01 2.61 120 5.5984 1.431766 1.450 to 1.499 1 4,066,457.74 0.39 ~~109~~112 5.~~6666~~6500 1.~~374701~~490000 ~~Other~~1.500 to 1.599 4 18,495,235.96 ~~102~~1.79 110 5.6444 1.555395 1.600 to 1.699 1 4,~~344~~944,~~575~~657.8516 90.8648 ~~101~~109 5.~~5268~~7000 1.~~570462~~631000 1.700 and greater 6 82,410,526.82 7.96 94 5.4231 1.932745 Totals 4739 ~~231~~230,~~046~~361,~~431~~183.2151 22.2526 ~~105~~101 5.~~6047~~6044 1.~~461416~~545292

~~Note~~Property ~~Rate~~Type ~~Note~~(3) ~~Rate~~Property # of Scheduled % of WAM WAC Weighted ~~Loans~~Type Props Balance Agg. (2) Avg DSCR (1) Bal. ~~4.9999%~~Multi-Family or29 ~~less 1 5~~128,~~461~~103,~~853~~383.5490 012.5338 54105 ~~4.9500 1.430000~~ 5.~~0000%~~6665 ~~to 5.3999% 9 57,155,804.06 5.50 77 5.2802~~ 1.~~709556~~368477 ~~5.4000%~~Other to18 ~~5.7999% 12 90~~102,~~988~~257,~~965~~799.8460 ~~8.76 114 5.5288 1.404624 5.8000% to 5.9999%~~ 9 ~~51,589,773~~.2888 4.97 ~~116~~ 5.~~8834~~5266 1.~~357762~~766797 ~~6.0000%~~Totals ~~to 6.1999% 5 15,299,474.62 1.~~47 ~~113 6.0795 1.285131 6.2000% or greater 3 10~~230,~~550~~361,~~559~~183.8751 ~~1.02 149 6.3041 1.385677 Totals 39 231,046,431.21~~ 22.2526 ~~105~~101 5.~~6047~~6044 1.~~461416~~545292

~~Seasoning~~Note ~~Seasoning~~Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 124.9999% ~~months~~ or less 391 ~~231~~5,~~046~~435,~~431~~883.2188 220.2553 ~~105~~50 54.~~6047~~9500 1.~~461416~~430000 135.0000% to 245.3999% ~~months~~9 ~~0 0~~57,009,881.0068 05.0051 073 05.~~0000~~2802 01.~~000000~~683265 255.4000% to 365.7999% ~~months~~12 ~~0 0~~90,836,764.0064 08.0078 0110 05.~~0000~~5287 01.~~000000~~666287 375.8000% to 485.9999% ~~months~~9 051,367,666.22 04.0096 0112 5.008834 01.331091 06.0000% 0to 6.~~000000~~1999% 495 ~~months~~15,213,097.39 ~~and~~1.47 109 6.0795 1.183623 6.2000% or greater 03 010,497,889.0070 01.0001 0145 06.~~0000~~3041 01.~~000000~~380995 Totals 39 ~~231~~230,~~046~~361,~~431~~183.2151 22.2526 ~~105~~101 5.~~6047~~6044 1.~~461416~~545292

~~Anticipated~~Seasoning ~~Remaining~~Seasoning ~~Term (ARD and Balloon Loans) Anticipated~~ # of Scheduled % of WAM WAC Weighted ~~Remaining Term (2)~~ Loans Balance Agg. (2) Avg DSCR (1) Bal. 6012 months or less 539 41230,~~576~~361,~~562~~183.3851 422.0026 55101 5.~~2360~~6044 1.~~597480~~545292 6113 to 8524 months 10 ~~3,445,347~~0.0900 0.3300 760 50.~~8500~~0000 10.~~350000~~000000 8625 to ~~120~~36 months 310 ~~174,981,494~~0.6500 160.8500 ~~114~~0 50.~~6566~~0000 10.~~433697~~000000 ~~121~~37 to 48 months or0 ~~more~~0.00 20.00 ~~11,043,027~~0 0.090000 10.06000000 ~~173~~49 6months and greater 0 0.~~0936~~00 10.~~423110~~00 0 0.0000 0.000000 Totals 39 ~~231~~230,~~046~~361,~~431~~183.2151 22.2526 ~~105~~101 5.~~6047~~6044 1.~~461416~~545292

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 2.18 5652 5.3000 1.777100 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,~~765~~741,~~044~~131.4161 0.2726 ~~114~~110 6.1000 1.240000 241 to 300 months 11 35,~~532~~319,~~667~~773.1898 3.4241 ~~130~~126 5.~~8802~~8803 1.~~320582~~284366 301 to 360 months 26 ~~170~~169,~~148~~700,~~719~~277.6292 16.3840 ~~107~~103 5.5795 1.~~452494~~573659 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 39 ~~231~~230,~~046~~361,~~431~~183.2151 22.2526 ~~105~~101 5.~~6047~~6044 1.~~461416~~545292

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 2818 ~~161~~80,~~813~~690,~~994~~936.2740 157.5880 ~~106~~95 5.~~5791~~5678 1.~~455534~~410766 1 year or less 1121 69149,~~232~~670,~~436~~247.9411 614.6746 ~~104~~105 5.~~6644~~6241 1.~~475163~~617818 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~~230,~~046~~361,~~431~~183.2151 22.2526 ~~105~~101 5.~~6047~~6044 1.~~461416~~545292 (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~~Maturity ~~date~~Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 991088734 1 RT Las Vegas NV ~~639~~619,~~745~~108.7175 0.00 4.793% 991088627 2 OF Bronx NY ~~339~~324,~~245~~725.7893 ~~170~~184,~~061~~581.5942 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 ~~246~~237,~~983~~721.6882 6170,~~386~~648.5541 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 ~~122~~118,~~956~~532.8732 2227,~~777~~202.5712 5.740% 991088660 9 OT Hialeah Gardens FL ~~103~~99,~~143~~816.8967 0.00 5.300% 991088629 10 RT Murrieta CA 7370,~~074~~423.2155 1518,~~478~~129.5422 5.440% 991088675 11 MF Greenfield IN 7068,~~658~~120.6030 1215,~~633~~171.4574 5.840% 991088714 12 OF Woodridge IL 6764,~~488~~946.6593 1720,~~701~~242.2194 5.950% 991088636 13 OF Los Angeles CA 6260,~~878~~496.9603 1820,~~350~~733.7062 5.600% 991088678 14 OF Kennesaw GA 6764,~~352~~940.0380 1113,~~273~~684.3356 6.010% 991088705 15 RT Boise ID 6462,~~577~~275.9399 1012,~~118~~420.4034 6.120% 991088728 16 RT DeSoto TX 5553,~~845~~734.8743 1517,~~772~~883.2468 5.690% 991088703 17 IN Ontario CA 5452,~~188~~440.00 0.00 5.700% 991088670 18 MF New York NY 5149,~~256~~398.8688 1012,~~786~~644.4745 5.440% 991088709 19 OF Scottsdale AZ 5654,~~658~~527.4255 1416,~~483~~614.9480 6.040% 991088737 20 RT Amarillo TX 4947,~~771~~991.3962 89,~~156~~936.3004 6.060% 991088688 21 RT Atlanta GA 5150,~~946~~104.1001 79,~~377~~219.8594 6.350% 991088708 22 OF Rockville MD 4443,~~759~~139.3801 810,~~812~~432.4984 5.730% 991088650 23 RT Markham IL 4947,~~162~~379.1071 810,~~582~~365.9332 6.510% 991088707 24 OF Nashville TN 4139,~~103~~617.8232 89,~~348~~834.4293 5.510% 991042179 25 MF Tampa FL 4342,~~820~~252.3945 78,~~331~~899.2923 5.980% 991088731 26 IN Birmingham AL 3836,~~362~~966.5605 810,~~680~~076.1060 5.270% 991088730 27 MU Grand Blanc MI 4644,~~636~~981.1875 68,~~587~~241.4994 6.410% 991088701 28 MF Tucson AZ 3836,~~128~~741.3341 89,~~517~~904.2617 5.300% 991088662 29 MF Beverly Hills CA 4039,~~683~~225.3632 68,~~972~~430.5258 5.940% 991088666 30 RT Canoga Park CA 3938,~~527~~120.2942 57,~~996~~403.7258 6.210% 991088656 31 OT Elyria OH 3534,~~684~~533.4433 0.00 5.600% 991088632 32 OT Austin TX 4038,~~235~~742.6439 810,~~559~~052.3963 6.540% 991088640 33 RT Alpharetta GA 3635,~~756~~442.2086 57,~~994~~307.6599 6.040% 991088724 34 OF Chattanooga TN 3534,~~329~~002.8681 910,~~042~~369.6266 5.980% 991088659 35 MF Wilmington CA 2928,~~675~~598.6100 67,~~499~~577.9657 5.320% 991088658 36 MF Santa Ana CA 2928,~~675~~598.6100 67,~~499~~577.9657 5.320% 991088676 37 MF McKinleyville CA 3332,~~258~~016.4121 78,~~756~~998.1434 6.280% 991088633 38 RT Fresno CA 2928,~~766~~693.0871 56,~~599~~671.3672 5.720% 991088710 39 MF Dallas TX 3130,~~214~~038.9488 89,~~124~~300.7479 6.010% 991088655 40 OT Vermilion OH 2827,~~451~~533.1133 0.00 5.600% 991088686 41 OF Irvine CA 3029,~~309~~224.2653 56,~~064~~148.2295 6.000% 991088644 42 OT Indianapolis IN 2928,~~295~~244.3848 56,~~106~~157.5444 5.900% 991042793 43 MU Riverside CA 2928,~~885~~817.8298 45,~~847~~915.5438 6.070% 991088715 44 OF Merced CA 2827,~~917~~827.5852 78,~~633~~723.5866 5.950% 991088719 45 MF Lubbock TX 2625,~~437~~479.1599 56,~~501~~458.0623 5.440% 991088630 46 MF Evansville IN 2827,~~043~~036.7758 46,~~992~~000.9210 5.850% 991088661 47 RT Raleigh NC 3130,~~287~~131.9266 67,~~331~~487.0531 6.640% 991088687 48 MF Tucson AZ 2322,~~306~~451.9451 6,~~050~~905.4183 4.950% 991088667 49 OF Cambridge MA 2524,~~816~~886.5373 45,~~877~~807.5533 5.680% 991088699 50 IN Sunrise FL 2524,~~463~~547.8440 45,~~749~~666.9438 5.710% 991088726 51 RT Cleona PA 2726,~~505~~483.8632 67,~~036~~058.1266 6.430% 991088727 52 MF Anchorage AK 2423,~~392~~513.4828 45,~~627~~506.5474 5.700% 991088698 53 MF Conway AR 2423,~~769~~810.3542 78,~~925~~884.5749 5.860% 991088712 54 OF St. Augustine FL 2625,~~619~~672.7422 34,~~987~~934.1566 6.290% 991043556 55 RT Austin TX 2423,~~294~~426.9473 34,~~989~~857.1841 6.010% 991088663 56 OF Atlanta GA 2423,~~125~~261.2928 4,~~082~~946.5253 5.970% 991088631 57 OF Bloomfield Hills MI 2221,~~653~~836.4554 45,~~334~~151.1809 5.680% 991088664 58 OF Kingston ON 2625,~~445~~469.5284 56,~~220~~196.3200 6.710% 991088681 59 IN San Dimas CA 2221,~~612~~801.7702 34,~~992~~803.0578 5.870% 991088722 60 MF Sierra Vista AZ 20,~~935~~183.2412 34,~~712~~464.6374 5.890% 991088738 61 RT San Diego CA 2221,~~368~~534.9307 5,~~161~~996.4735 6.310% 991088657 62 OT Melbourne FL 19,~~883~~167.6542 34,~~783~~499.0225 5.650% 991088690 63 OF Indianapolis IN 21,~~791~~015.1538 34,~~320~~095.0886 6.200% 991088672 64 OF Overland MO 1716,~~589~~914.7835 6,~~121~~796.2568 5.140% 991088696 65 MF Pasadena CA 1716,~~271~~639.5968 4,~~229~~861.2211 5.100% 991088647 66 RT Washington PA 2322,~~154~~302.1845 45,~~349~~201.5730 6.870% 991088638 67 RT El Cajon CA 1817,~~559~~891.6677 34,~~471~~139.4838 5.690% 991088646 68 MF Fargo ND 1716,~~646~~974.3913 56,~~467~~140.8309 5.470% 991042383 69 OF Cupertino CA 1817,~~387~~538.6522 13,~~147~~997.5901 5.740% 991088692 70 MF Florence SC 1817,~~647~~983.7861 23,~~865~~529.4763 6.180% 991088634 71 RT San Diego CA 1817,~~100~~453.8161 23,~~973~~620.5574 6.040% 991088689 72 MF Mobile AL 1716,~~371~~747.6135 3,~~111~~735.1440 5.850% 991088639 73 RT Audubon NJ 1918,~~213~~534.7954 23,~~569~~249.8710 6.490% 991088673 74 OT Colorado Springs CO 14,~~691~~156.7247 3,~~335~~870.5074 5.290% 991088693 75 RT Friendswood TX 17,~~975~~339.1853 23,~~409~~044.0165 6.500% 991088677 76 MF Athens GA 14,~~824~~285.2189 3,~~184~~723.7509 5.420% 991088729 77 RT Panama City FL 1615,~~005~~431.1017 23,~~759~~333.4032 5.940% 991088723 78 RT Canoga Park CA 16,~~795~~167.5653 34,~~956~~584.8990 6.270% 991088669 79 OF Calabasas CA 1615,~~005~~433.4100 23,~~640~~212.4989 6.030% 991088668 80 OF Eureka CA 1615,~~326~~668.3509 6,~~206~~864.1237 6.180% 991088694 81 RT Mansfield TX 1514,~~164~~620.6438 23,~~681~~225.0733 5.850% 991088654 82 MF Clarkston GA 1312,~~071~~650.6700 0.00 5.060% 991088720 83 RT Springfield VA 1514,~~543~~988.8576 23,~~519~~074.8997 6.040% 991088642 84 MF Tucson AZ 14,~~625~~098.5260 23,~~767~~294.4941 5.690% 991088718 85 MF Augusta GA 1413,~~521~~971.4463 4,~~157~~706.0586 5.670% 991088691 86 RT Randleman NC 14,~~299~~094.0608 10,~~172~~377.7977 6.000% 991088735 87 RT La Marque TX 14,~~848~~222.9819 7,~~115~~742.9069 6.080% 991088635 88 RT Phoenix AZ 1514,~~329~~757.0154 34,~~524~~095.4592 6.280% 991088653 89 RT Orange Park FL 1413,~~458~~940.0267 2,~~441~~958.6196 5.930% 991088711 90 RT Fayetteville NC 1615,~~453~~844.1916 3,~~311~~920.1112 6.760% 991088674 91 MF Vancouver WA 1413,~~070~~565.1708 2,~~483~~989.9403 5.870% 991088641 92 MF Boston MA 1413,~~553~~965.9489 56,~~668~~256.0006 6.100% 991088680 93 RT Greensburg IN 15,~~644~~020.6275 5,~~246~~870.3018 6.600% 991088700 94 RT Harrisburg NC 1514,~~215~~607.7221 5,~~271~~879.3586 6.490% 991088671 95 RT Los Angeles CA 1312,~~187~~717.9067 2,~~058~~529.9922 6.160% 991088637 96 MF Various TX 12,~~657~~180.1118 3,~~343~~820.6254 5.930% 991088649 97 OT Mission TX 1312,~~082~~618.5605 12,~~910~~375.9950 6.270% 991088645 98 MF Wichita KS 1110,~~289~~858.0195 3,~~497~~928.9703 5.470% 991088725 99 OF Tampa FL 1211,~~495~~990.4268 45,~~851~~356.5832 6.110% 991088683 100 IN Inglewood CA 11,~~926~~476.6454 3,~~219~~669.1627 5.870% 991088717 101 SS Dublin CA 1110,~~370~~908.9487 45,~~816~~278.4046 5.780% 991088721 102 OF Lawrenceville GA 11,~~745~~325.1192 12,~~875~~294.2441 6.090% 991088648 103 OT Bay City MI 10,~~445~~067.5968 2,~~145~~523.8778 5.470% 991088697 104 OF Birmingham MI 11,~~441~~036.8713 12,~~625~~030.0882 6.350% 991088643 105 OT Roxboro NC 10,~~998~~589.3775 2,~~405~~814.9760 6.420% 991088716 106 MF Waterbury CT 8,~~674~~342.5547 23,~~834~~166.7988 5.360% 991088628 107 MF Arlington TX 9,~~438~~084.6184 2,~~313~~667.3411 6.140% 991088684 108 RT Mahomet IL 9,~~384~~052.0715 1,~~256~~588.7870 6.520% 991088733 109 IN Fort Meyers FL 7,~~370~~065.7632 34,~~796~~101.5195 5.230% 991088695 110 OF Rancho Santa Margarit CA 7,~~688~~440.00 0.00 5.760% 991088682 111 RT Amarillo TX 7,~~348~~026.6782 34,~~704~~026.8368 6.700% 991088652 112 MF Houston TX 5,~~701~~483.0929 12,~~848~~066.6243 5.330% 991088713 113 OT Mansfield TX 6,~~344~~117.4034 1,~~060~~287.0511 6.000% 991088679 114 RT Baton Rouge LA 6,~~467~~228.6604 1,~~342~~581.3599 6.610% 991088736 115 RT Cedar Park TX 5,~~299~~058.3101 3,~~291~~532.2861 6.280% 991042520 116 IN Stafford TX 4,~~655~~442.6305 3,~~107~~321.8542 6.000% 991088706 117 OT Boise ID 3,~~150~~037.1485 ~~493~~605.5886 6.120% Totals 54,~~142~~960,~~758~~219.6796 ~~826~~950,~~551~~089.7516

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 0610/01/2004 991088627 N/A 11/11/2013 N 63,~~955~~258,~~005~~297.8238 63,~~784~~073,~~944~~715.2396 0509/11/2004 991088651 N/A 10/15/2006 N 58,000,000.00 58,000,000.00 0509/15/2004 991088702 N/A 11/01/2013 N 51,386,995.00 51,386,995.00 0610/01/2004 991088665 N/A 12/01/2013 N 4746,~~174~~918,~~301~~779.3363 4746,~~112~~848,~~914~~131.7822 0610/01/2004 991088704 N/A 11/01/2013 N 45,528,000.00 45,528,000.00 0610/01/2004 991088732 N/A 10/01/2015 N 30,000,000.00 30,000,000.00 0610/01/2004 991088685 N/A 12/01/2013 N 24,~~876~~780,~~066~~276.5251 24,~~853~~753,~~288~~074.9539 0610/01/2004 991088660 N/A 02/11/2009 N 22,600,000.00 22,600,000.00 0509/11/2004 991088629 N/A 11/11/2013 N 15,~~599~~534,~~333~~606.7013 15,~~583~~516,~~855~~476.1691 0610/11/2004 991088675 N/A 11/01/2013 N 1413,~~050~~997,~~538~~321.1665 1413,~~037~~982,~~904~~149.7191 0609/01/2004 991088714 N/A 11/11/2013 N 13,~~172~~098,~~087~~540.4817 13,~~154~~078,~~386~~297.2723 0610/11/2004 991088636 N/A 02/11/2014 N 1312,~~039~~963,~~416~~435.2269 1312,~~021~~942,~~065~~702.5207 0610/11/2004 991088678 N/A 10/01/2013 N 1312,~~014~~966,~~187~~549.2842 1312,~~002~~952,~~913~~864.9586 0610/01/2004 991088705 N/A 01/11/2014 N 12,~~253~~210,~~877~~979.3021 12,~~243~~198,~~758~~558.9087 0509/11/2004 991088728 N/A 02/01/2014 N 11,~~397~~332,~~763~~392.4161 11,~~381~~314,~~991~~508.1793 0610/01/2004 991088703 N/A 03/01/2014 N 11,040,000.00 11,040,000.00 0610/01/2004 991088670 N/A 12/01/2013 N 10,~~941~~896,~~928~~811.3804 10,~~931~~884,~~141~~166.9159 0610/01/2004 991088709 N/A 10/11/2013 N 10,~~893~~833,~~522~~288.2865 10,~~879~~816,~~038~~673.3485 0509/11/2004 991088737 N/A 10/11/2013 N 9,~~537~~503,~~793~~291.4805 9,~~529~~493,~~637~~355.1801 0509/11/2004 991088688 N/A 01/01/2014 N 9,~~499~~468,~~922~~475.1912 9,~~492~~459,~~544~~255.3418 0509/01/2004 991088708 N/A 03/11/2013 N 9,~~071~~034,~~315~~347.5614 9,~~062~~023,~~503~~914.0730 0510/11/2004 991088650 N/A 02/11/2014 N 8,~~769~~733,~~811~~587.0037 8,~~761~~723,~~228~~222.07 05 10/11/2004 991088707 N/A 01/11/2009 N 8,~~663~~628,~~060~~091.5822 8,~~654~~618,~~712~~256.1629 0509/11/2004 991042179 N/A 12/01/2013 N 8,~~509~~478,~~731~~752.5820 8,~~502~~469,~~400~~852.2997 0610/01/2004 991088731 N/A 12/01/2013 N 8,~~453~~417,~~522~~317.7984 8,~~444~~407,~~842~~241.6924 0510/01/2004 991088730 N/A 10/01/2013 N 8,~~449~~420,~~008~~920.9416 8,~~442~~412,~~421~~678.4522 0610/01/2004 991088701 N/A 12/01/2008 N 8,~~354~~318,~~352~~809.0515 8,~~345~~308,~~834~~904.7998 0610/01/2004 991088662 N/A 11/01/2013 N 7,~~953~~924,~~736~~307.6723 7,~~946~~915,~~764~~876.1565 0610/01/2004 991088666 N/A 12/01/2013 N 7,~~391~~366,~~731~~264.7102 7,~~385~~358,~~734~~860.9944 0610/01/2004 991088656 N/A 02/11/2014 N 7,400,000.00 7,400,000.00 0509/11/2004 991088632 N/A 11/11/2013 N 7,~~144~~108,~~535~~696.0314 7,~~135~~098,~~975~~643.6451 0509/11/2004 991088640 12/11/2013 12/11/2033 N 7,~~066~~041,~~990~~627.5520 7,~~060~~034,~~995~~319.9021 0610/11/2004 991088724 N/A 01/11/2014 N 6,~~860~~823,~~906~~305.2548 6,~~851~~812,~~863~~935.6382 0609/11/2004 991088659 N/A 02/11/2014 N 6,~~477~~450,~~819~~675.7662 6,~~471~~443,~~319~~098.8005 0609/11/2004 991088658 N/A 02/11/2014 N 6,~~477~~450,~~819~~675.7662 6,~~471~~443,~~319~~098.8005 0609/11/2004 991088676 N/A 11/01/2018 N 6,~~150~~117,~~106~~746.6540 6,~~142~~108,~~350~~748.51 06 10/01/2004 991088633 N/A 11/11/2013 N 6,~~043~~019,~~191~~659.7650 6,~~037~~012,~~592~~987.4078 0610/11/2004 991088710 N/A 09/11/2013 N 65,~~031~~997,~~548~~779.0388 65,~~023~~988,~~423~~479.2909 0610/11/2004 991088655 N/A 02/11/2014 N 5,900,000.00 5,900,000.00 0509/11/2004 991088686 N/A 11/01/2013 N 5,~~866~~844,~~308~~906.0564 5,~~861~~838,~~243~~757.8369 0610/01/2004 991088644 N/A 11/11/2013 N 5,~~766~~744,~~177~~640.0288 5,~~761~~738,~~070~~483.4844 0509/11/2004 991042793 N/A 11/01/2013 N 5,~~717~~697,~~645~~129.6962 5,~~712~~691,~~798~~214.1524 0610/01/2004 991088715 N/A 10/11/2013 N 5,~~643~~612,~~983~~273.9502 5,~~636~~603,~~350~~549.3736 0509/11/2004 991088719 N/A 02/06/2014 N 5,~~643~~620,~~605~~585.0271 5,~~638~~614,~~103~~127.9648 0610/06/2004 991088630 N/A 11/01/2013 N 5,~~567~~545,~~000~~964.6356 5,~~562~~539,~~007~~964.7146 0509/11/2004 991088661 N/A 01/01/2014 N 5,~~472~~445,~~042~~480.2232 5,~~465~~437,~~711~~993.1701 0610/01/2004 991088687 N/A 12/01/2008 N 5,~~467~~442,~~903~~789.9571 5,~~461~~435,~~853~~883.5488 0610/01/2004 991088667 N/A 01/01/2011 N 5,~~278~~257,~~253~~759.7574 5,~~273~~251,~~376~~952.2041 0510/01/2004 991088699 N/A 01/01/2014 N 5,~~178~~158,~~793~~824.2009 5,~~174~~153,~~043~~157.2671 0610/01/2004 991088726 N/A 12/01/2028 N 4,~~967~~942,~~697~~455.3759 4,~~961~~935,~~661~~396.2593 0610/01/2004 991088727 N/A 11/01/2013 N 4,~~969~~950,~~604~~163.6690 4,~~964~~944,~~977~~657.1216 0610/01/2004 991088698 N/A 12/01/2018 N 4,~~908~~875,~~602~~853.1531 4,~~900~~866,~~676~~968.5882 0610/01/2004 991088712 N/A 09/11/2013 N 4,~~914~~897,~~666~~720.0004 4,~~910~~892,~~678~~785.8538 0509/11/2004 991043556 N/A 01/01/2014 N 4,~~694~~677,~~423~~550.1699 4,~~690~~672,~~433~~693.9858 0610/01/2004 991088663 N/A 11/01/2013 N 4,~~692~~675,~~875~~633.93 4,~~688~~670,~~793~~687.4140 0609/01/2004 991088631 N/A 11/11/2013 N 4,~~631~~613,~~554~~352.3173 4,~~627~~608,~~220~~201.1364 0509/11/2004 991088664 N/A 01/01/2014 N 4,~~576~~554,~~888~~963.9095 4,~~571~~548,~~668~~767.5895 0610/01/2004 991088681 N/A 11/01/2013 N 4,~~473~~456,~~593~~767.0519 4,~~469~~451,~~601~~963.0041 0610/01/2004 991088722 N/A 09/11/2013 N 4,~~127~~112,~~655~~010.6013 4,~~123~~107,~~942~~545.9739 0509/11/2004 991088738 N/A 11/11/2013 N 4,~~116~~095,~~770~~227.5526 4,~~111~~089,~~609~~230.0891 0610/11/2004 991088657 N/A 02/11/2014 N 4,~~086~~070,~~846~~956.9499 4,~~083~~066,~~063~~457.9274 0509/11/2004 991088690 N/A 12/01/2013 N 4,~~081~~067,~~589~~492.4249 4,~~078~~063,~~269~~396.3463 0610/01/2004 991088672 N/A 01/01/2009 N 3,~~974~~948,~~094~~875.6809 3,~~967~~942,~~973~~078.4341 0610/01/2004 991088696 N/A 11/01/2008 N 3,~~932~~915,~~809~~219.3929 3,~~928~~910,~~580~~358.1718 0610/01/2004 991088647 N/A 12/11/2013 N 3,~~913~~895,~~933~~625.4220 3,~~909~~890,~~583~~423.8590 0509/11/2004 991088638 N/A 02/11/2014 N 3,~~787~~773,~~900~~308.8149 3,~~784~~769,~~429~~169.3311 0610/11/2004 991088646 N/A 12/11/2013 N 3,~~746~~723,~~358~~758.1301 3,~~740~~717,~~890~~617.3092 0509/11/2004 991042383 N/A 11/01/2018 N 3,~~720~~666,~~104~~526.5811 3,~~706~~652,~~956~~529.9910 0610/01/2004 991088692 N/A 12/01/2013 N 3,~~504~~491,~~124~~963.6752 3,~~501~~488,~~259~~433.2089 0610/01/2004 991088634 N/A 11/11/2013 N 3,~~480~~467,~~180~~604.9616 3,~~477~~463,~~207~~983.4142 0610/11/2004 991088689 N/A 10/01/2010 N 3,~~448~~435,~~458~~353.2379 3,~~445~~431,~~347~~618.0939 0610/01/2004 991088639 N/A 01/11/2014 N 3,~~438~~427,~~026~~034.6339 3,~~435~~423,~~456~~785.7629 0509/11/2004 991088673 N/A 10/01/2013 N 3,~~225~~211,~~208~~297.9980 3,~~221~~207,~~873~~427.49 06 10/01/2004 991088693 N/A 12/01/2018 N 3,~~211~~201,~~446~~143.6044 3,~~209~~198,~~037~~098.5979 0610/01/2004 991088677 N/A 10/01/2013 N 3,~~176~~162,~~239~~928.3774 3,~~173~~159,~~054~~205.6265 0610/01/2004 991088729 N/A 10/01/2013 N 3,~~129~~117,~~050~~407.9320 3,~~126~~114,~~291~~073.5388 0610/01/2004 991088723 N/A 10/01/2013 N 3,~~110~~094,~~768~~264.1597 3,~~106~~089,~~811~~680.2607 0610/01/2004 991088669 N/A 11/01/2013 N 3,~~082~~071,~~408~~243.9419 3,~~079~~068,~~768~~030.4530 0610/01/2004 991088668 N/A 12/01/2023 N 3,~~067~~042,~~901~~346.3074 3,~~061~~035,~~695~~482.1837 0610/01/2004 991088694 N/A 12/01/2013 N 32,~~010~~999,~~350~~051.6033 32,~~007~~995,~~669~~826.5300 0609/01/2004 991088654 N/A 02/11/2014 N 3,000,000.00 3,000,000.00 0509/11/2004 991088720 N/A 01/01/2014 N 2,~~988~~977,~~563~~898.0738 2,~~986~~974,~~043~~823.1841 0610/01/2004 991088642 N/A 12/11/2013 N 2,~~984~~973,~~969~~342.9337 2,~~982~~970,~~202~~047.4496 0609/11/2004 991088718 N/A 01/11/2014 N 2,~~974~~956,~~180~~957.6186 2,~~970~~952,~~023~~251.5600 0610/11/2004 991088691 N/A 01/01/2019 N 2,~~859~~818,~~812~~815.4509 2,~~849~~808,~~639~~437.6632 0610/01/2004 991088735 N/A 11/01/2021 N 2,~~836~~807,~~181~~010.2150 2,~~829~~799,~~065~~267.3181 0610/01/2004 991088635 N/A 01/11/2014 N 2,~~834~~819,~~623~~911.6890 2,~~831~~815,~~099~~815.2398 0509/11/2004 991088653 N/A 02/11/2014 N 2,~~831~~821,~~358~~046.6942 2,~~828~~818,~~917~~087.0846 0510/11/2004 991088711 N/A 08/11/2013 N 2,~~826~~812,~~468~~572.9712 2,~~823~~808,~~157~~652.8600 0610/11/2004 991088674 N/A 11/01/2013 N 2,~~783~~773,~~569~~099.0259 2,~~781~~770,~~085~~110.0856 0610/01/2004 991088641 N/A 12/11/2013 N 2,~~770~~747,~~712~~387.4167 2,~~765~~741,~~044~~131.4161 0609/11/2004 991088680 N/A 12/01/2023 N 2,~~752~~731,~~719~~045.8565 2,~~747~~725,~~473~~175.5547 0610/01/2004 991088700 N/A 12/01/2023 N 2,~~722~~700,~~629~~871.6545 2,~~717~~694,~~358~~991.3059 0610/01/2004 991088671 N/A 11/01/2013 N 2,~~486~~477,~~198~~467.6939 2,~~484~~474,~~139~~938.7017 0610/01/2004 991088637 N/A 11/11/2013 N 2,~~478~~464,~~681~~792.9982 2,~~475~~460,~~338~~972.3728 0509/11/2004 991088649 N/A 02/11/2014 N 2,~~423~~414,~~070~~938.8451 2,~~421~~412,~~159~~563.8501 0510/11/2004 991088645 N/A 12/11/2013 N 2,~~396~~382,~~676~~218.7868 2,~~393~~378,~~178~~290.8165 0509/11/2004 991088725 N/A 12/11/2013 N 2,~~374~~354,~~928~~961.0554 2,~~370~~349,~~076~~605.4722 0509/11/2004 991088683 N/A 11/01/2013 N 2,~~359~~346,~~504~~142.7304 2,~~356~~342,~~285~~472.5777 0610/01/2004 991088717 N/A 02/06/2014 N 2,~~284~~264,~~596~~816.3778 2,~~279~~259,~~779~~538.9732 0610/06/2004 991088721 N/A 12/01/2013 N 2,~~239~~231,~~651~~709.8614 2,~~237~~229,~~776~~414.6273 0610/01/2004 991088648 N/A 02/11/2014 N 2,~~217~~208,~~616~~632.9886 2,~~215~~206,~~471~~109.1108 0609/11/2004 991088697 N/A 01/01/2014 N 2,~~092~~085,~~493~~567.8821 2,~~090~~083,~~868~~536.8039 0610/01/2004 991088643 N/A 01/11/2014 N 1,~~989~~979,~~455~~393.4823 1,~~987~~976,~~049~~578.5163 0509/11/2004 991088716 N/A 10/11/2013 N 1,~~879~~867,~~416~~717.9204 1,~~876~~864,~~582~~550.1316 0509/11/2004 991088628 N/A 11/11/2013 N 1,~~785~~775,~~173~~539.5828 1,~~782~~772,~~860~~872.2417 0509/11/2004 991088684 N/A 11/01/2013 N 1,~~671~~666,~~416~~040.1162 1,~~670~~664,~~159~~451.3392 0610/01/2004 991088733 N/A 11/01/2008 N 1,~~636~~621,~~633~~104.1585 1,~~632~~617,~~836~~002.6490 0610/01/2004 991088695 N/A 11/01/2008 N 1,550,000.00 1,550,000.00 0610/01/2004 991088682 N/A 10/01/2019 N 1,~~273~~258,~~722~~535.6752 1,~~270~~254,~~017~~508.84 0610/01/2004 991088652 N/A 01/11/2009 N 1,~~242~~234,~~142~~511.5063 1,~~240~~232,~~293~~445.8820 0509/11/2004 991088713 N/A 11/11/2013 N 1,~~227~~223,~~947~~467.5374 1,~~226~~222,~~887~~180.4863 0509/11/2004 991088679 N/A 11/01/2013 N 1,~~136~~130,~~283~~657.4427 1,~~134~~129,~~941~~075.0928 0509/01/2004 991088736 N/A 11/01/2018 N ~~979~~966,~~943~~498.1060 ~~976~~962,~~651~~965.8299 0610/01/2004 991042520 N/A 11/01/2018 N ~~901~~888,~~089~~410.4313 ~~897~~885,~~981~~088.5871 0610/01/2004 991088706 N/A 01/11/2014 N ~~597~~595,~~750~~657.1255 ~~597~~595,~~256~~051.5469 0509/11/2004 Totals 1,~~039~~035,~~323~~884,~~958~~795.8611 1,~~038~~034,~~497~~934,~~407~~705.1195

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 10/15/2004 0 $0.00 0 $0.00 0 $0.00 09/15/2004 0 $0.00 0 $0.00 0 $0.00 08/16/2004 1 $9,475,983.86 0 $0.00 0 $0.00 07/15/2004 0 $0.00 0 $0.00 0 $0.00 06/15/2004 0 $0.00 0 $0.00 0 $0.00 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 10/15/2004 0 $0.00 0 $0.00 0 $0.00 09/15/2004 0 $0.00 0 $0.00 0 $0.00 08/16/2004 0 $0.00 0 $0.00 0 $0.00 07/15/2004 0 $0.00 0 $0.00 0 $0.00 06/15/2004 0 $0.00 0 $0.00 0 $0.00 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 10/15/2004 0 $0.00 0 $0.00 5.752295% 5.698606% 100 09/15/2004 0 $0.00 0 $0.00 5.752493% 5.698802% 101 08/16/2004 0 $0.00 0 $0.00 5.752668% 5.698976% 102 07/15/2004 0 $0.00 0 $0.00 5.752841% 5.699149% 103 06/15/2004 0 $0.00 0 $0.00 5.753035% 5.699341% 104 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 Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference 991088675 11 0 09/01/2004 0.00 0.00 A 991088688 21 0 0509/01/2004 0.00 0.00 BA ~~991088731~~991088663 2656 0 0509/01/2004 0.00 0.00 BA ~~991088667~~991088694 4981 0 0509/01/2004 0.00 0.00 BA 991088679 114 0 0509/01/2004 0.00 0.00 A Totals 45 0.00 0.00

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 991088675 13,997,321.66 0.00 991088688 9,~~499~~468,~~922~~475.1912 0.00 ~~991088731~~991088663 84,~~453~~675,~~522~~633.8093 0.00 ~~991088667~~991088694 52,~~278~~999,~~253~~051.7533 0.00 991088679 1,~~136~~130,~~283~~657.4325 0.00 Totals 2432,~~367~~271,~~982~~139.1729 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (15 ~~loan) 0.00 0.00 1,136,283.43 0.00 Total for Status Code = B (3~~ loans) 0.00 0.00 2332,~~231~~271,~~698~~139.7429 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

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