8-K 1 jpc04c01_10501.txt 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: January 18, 2005 (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 January 18, 2005, 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 January 18, 2005 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: January 18, 2005 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 January 18, 2005 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: January 18, 2005 Record Date: December 31, 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 2005, 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 ~~143~~84,~~532~~758,~~199~~868.2239 58694,~~773,330~~848.8336 ~~336~~215,~~891~~640.4369 A-2 46625MV63 4.302000% 210,000,000.00 210,000,000.00 0.00 ~~694~~752,~~550~~850.0100 A-3 46625MV71 4.719000% 303,158,000.00 303,158,000.00 0.00 1,~~099~~192,~~848~~168.4184 A-1A 46625MW62 4.503000% 231,741,000.00 230,~~198~~012,~~408~~701.6676 ~~185~~163,~~706~~541.9030 ~~796~~863,~~926~~122.1666 B 46625MV89 4.814000% 27,355,000.00 27,355,000.00 0.00 ~~101~~109,~~241~~739.0414 C 46625MV97 4.850000% 11,724,000.00 11,724,000.00 0.00 4347,~~715~~384.0950 D 46625MW21 4.899000% 22,145,000.00 22,145,000.00 0.00 8390,~~405~~406.9396 E 46625MW39 4.949000% 13,026,000.00 13,026,000.00 0.00 4953,~~561~~721.2740 F 46625MW70 5.~~107032~~038323% 11,723,000.00 11,723,000.00 0.00 4649,~~027~~220.8922 G 46625MW88 5.~~211032~~142323% 9,119,000.00 9,119,000.00 0.00 3639,~~532~~077.9537 H 46625MW96 5.~~688032~~619323% 10,421,000.00 10,421,000.00 0.00 4548,~~570~~799.6514 J 46625MX20 5.015000% 6,513,000.00 6,513,000.00 0.00 2527,~~111~~218.1091 K 46625MX38 5.015000% 5,210,000.00 5,210,000.00 0.00 2021,~~087~~773.3446 L 46625MX46 5.015000% 3,908,000.00 3,908,000.00 0.00 1516,~~067~~332.4318 M 46625MX53 5.015000% 5,211,000.00 5,211,000.00 0.00 2021,~~091~~777.2064 N 46625MX61 5.015000% 2,605,000.00 2,605,000.00 0.00 10,~~043~~886.6773 P 46625MX79 5.015000% 2,605,000.00 2,605,000.00 0.00 10,~~043~~886.6773 NR 46625MX87 5.015000% 15,631,997.71 15,631,997.71 0.00 6065,~~036~~206.5510 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 1975,~~034~~126,~~085,605~~567.5986 58858,~~959,037~~389.7366 3,~~494~~636,~~751~~212.7967

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 59910,~~110,222~~489.2605 84,~~758~~064,~~868~~020.3903 15.1011% A-2 46625MV63 0.00 0.00 ~~694~~752,~~550~~850.0100 210,000,000.00 15.1011% A-3 46625MV71 0.00 0.00 1,~~099~~192,~~848~~168.4184 303,158,000.00 15.1011% A-1A 46625MW62 0.00 0.00 ~~982~~1,~~633~~026,663.0696 ~~230~~229,~~012~~849,~~701~~160.7646 15.1011% B 46625MV89 0.00 0.00 ~~101~~109,~~241~~739.0414 27,355,000.00 12.2930% C 46625MV97 0.00 0.00 4347,~~715~~384.0950 11,724,000.00 11.0910% D 46625MW21 0.00 0.00 8390,~~405~~406.9396 22,145,000.00 8.82% E 46625MW39 0.00 0.00 4953,~~561~~721.2740 13,026,000.00 7.4849% F 46625MW70 0.00 0.00 4649,~~027~~220.8922 11,723,000.00 6.28% G 46625MW88 0.00 0.00 3639,~~532~~077.9537 9,119,000.00 5.3435% H 46625MW96 0.00 0.00 4548,~~570~~799.6514 10,421,000.00 4.2728% J 46625MX20 0.00 0.00 2527,~~111~~218.1091 6,513,000.00 3.61% K 46625MX38 0.00 0.00 2021,~~087~~773.3446 5,210,000.00 3.0708% L 46625MX46 0.00 0.00 1516,~~067~~332.4318 3,908,000.00 2.67% M 46625MX53 0.00 0.00 2021,~~091~~777.2064 5,211,000.00 2.14% N 46625MX61 0.00 0.00 10,~~043~~886.6773 2,605,000.00 1.87% P 46625MX79 0.00 0.00 10,~~043~~886.6773 2,605,000.00 1.60% NR 46625MX87 0.00 0.00 6065,~~036~~206.5510 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 0.00 624,~~453~~494,~~789~~602.5233 ~~975~~974,~~126~~268,~~567~~178.8620

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-1 46625MW47 0.~~256646~~046634% 1,042,095,997.71 1975,~~034~~126,~~085,605~~567.5986 ~~221~~37,~~161~~894.6387 X-2 46625MW54 1.~~133321~~133051% 948,215,000.00 948,215,000.00 895,~~527~~313.0004

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-1 46625MW47 ~~4,013,110~~0.5900 437,~~234,272~~894.2287 ~~975~~974,~~126~~268,~~567~~178.8620 X-2 46625MW54 0.00 895,~~527~~313.0004 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 ~~956~~565.~~88132813~~05912260 ~~391~~4.~~82220553~~63232240 21.~~24594287~~43760460 0.00000000 0.00000000 ~~565~~560.~~05912260~~42680020 A-2 46625MV63 1,000.00000000 0.00000000 3.~~30738100~~58500000 0.00000000 0.00000000 1,000.00000000 A-3 46625MV71 1,000.00000000 0.00000000 3.~~62797093~~93250002 0.00000000 0.00000000 1,000.00000000 A-1A 46625MW62 ~~993~~992.~~34346818~~54211279 0.~~80135539~~70570723 3.~~43886563~~72451426 0.00000000 0.00000000 ~~992~~991.~~54211279~~83640556 B 46625MV89 1,000.00000000 0.00000000 34.~~70100676~~01166661 0.00000000 0.00000000 1,000.00000000 C 46625MV97 1,000.00000000 0.00000000 34.~~72868390~~04166667 0.00000000 0.00000000 1,000.00000000 D 46625MW21 1,000.00000000 0.00000000 34.~~76635493~~08249989 0.00000000 0.00000000 1,000.00000000 E 46625MW39 1,000.00000000 0.00000000 34.~~80479579~~12416705 0.00000000 0.00000000 1,000.00000000 F 46625MW70 1,000.00000000 0.00000000 34.~~92628935~~19860275 0.00000000 0.00000000 1,000.00000000 G 46625MW88 1,000.00000000 0.00000000 4.~~00624520~~28526922 0.00000000 0.00000000 1,000.00000000 H 46625MW96 1,000.00000000 0.00000000 4.~~37296325~~68276941 0.00000000 0.00000000 1,000.00000000 J 46625MX20 1,000.00000000 0.00000000 34.~~85553508~~17916628 0.00000000 0.00000000 1,000.00000000 K 46625MX38 1,000.00000000 0.00000000 34.~~85553551~~17916699 0.00000000 0.00000000 1,000.00000000 L 46625MX46 1,000.00000000 0.00000000 34.~~85553480~~17916581 0.00000000 0.00000000 1,000.00000000 M 46625MX53 1,000.00000000 0.00000000 34.~~85553637~~17916715 0.00000000 0.00000000 1,000.00000000 N 46625MX61 1,000.00000000 0.00000000 34.~~85553551~~17916699 0.00000000 0.00000000 1,000.00000000 P 46625MX79 1,000.00000000 0.00000000 34.~~85553551~~17916699 0.00000000 0.00000000 1,000.00000000 NR 46625MX87 1,000.00000000 0.00000000 34.~~84061917~~17132226 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 ~~992~~935.~~31319174~~73583432 0.~~21222769~~03636409 30.~~85099895~~00000000 ~~935~~934.~~73583432~~91211975 X-2 46625MW54 1,000.00000000 0.~~94443454~~94420890 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 011,692.0093 Servicing Advances Outstanding ~~166~~226,~~150~~453.5053 Reimbursement for Interest on Advances ~~233~~122.1862 paid from general collections

Master Servicing Fee Summary Current Period Accrued Servicing Fees 4443,~~165~~625.3388 Less Delinquent Servicing Fees 111,~~975~~914.6724 Less Reductions to Servicing Fees ~~17,234~~0.7600 Plus Servicing Fees for Delinquent Payments Received 1110,~~324~~015.9002 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 2651,~~279~~726.8066

Certificate Interest Reconciliation 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 ~~365~~215,~~169~~640.8469 ~~28,278~~0.4100 ~~336~~215,~~891~~640.4369 0.00 0.00 ~~336~~215,~~891~~640.4369 0.00 A-2 752,850.00 ~~58,299~~0.9900 ~~694~~752,~~550~~850.0100 0.00 0.00 ~~694~~752,~~550~~850.0100 0.00 A-3 1,192,168.84 ~~92,320~~0.4300 1,~~099~~192,~~848~~168.4184 0.00 0.00 1,~~099~~192,~~848~~168.4184 0.00 A-1A 863,~~819~~122.53 66~~,893~~ 0.3700 ~~796~~863,~~926~~122.1666 0.00 0.00 ~~796~~863,~~926~~122.1666 0.00 X-1 ~~221~~37,~~161~~894.6387 0.00 ~~221~~37,~~161~~894.6387 0.00 0.00 ~~221~~37,~~161~~894.6387 0.00 X-2 895,~~527~~313.0004 0.00 895,~~527~~313.0004 0.00 0.00 895,~~527~~313.0004 0.00 B 109,739.14 ~~8,498~~0.1000 ~~101~~109,~~241~~739.0414 0.00 0.00 ~~101~~109,~~241~~739.0414 0.00 C 47,384.50 ~~3,669~~0.4100 4347,~~715~~384.0950 0.00 0.00 4347,~~715~~384.0950 0.00 D 90,406.96 ~~7,001~~0.0300 8390,~~405~~406.9396 0.00 0.00 8390,~~405~~406.9396 0.00 E 53,721.40 ~~4,160~~0.1300 4953,~~561~~721.2740 0.00 0.00 4953,~~561~~721.2740 0.00 F 49,~~891~~220.4422 ~~3,863~~0.5500 4649,~~027~~220.8922 0.00 0.00 4649,~~027~~220.8922 0.00 G 39,~~599~~077.5037 ~~3,066~~0.5500 3639,~~532~~077.9537 0.00 0.00 3639,~~532~~077.9537 0.00 H 4948,~~395~~799.8114 ~~3,825~~0.1600 4548,~~570~~799.6514 0.00 0.00 4548,~~570~~799.6514 0.00 J 27,218.91 ~~2,107~~0.8100 2527,~~111~~218.1091 0.00 0.00 2527,~~111~~218.1091 0.00 K 21,773.46 ~~1,686~~0.1200 2021,~~087~~773.3446 0.00 0.00 2021,~~087~~773.3446 0.00 L 16,332.18 ~~1,264~~0.7500 1516,~~067~~332.4318 0.00 0.00 1516,~~067~~332.4318 0.00 M 21,777.64 ~~1,686~~0.4400 2021,~~091~~777.2064 0.00 0.00 2021,~~091~~777.2064 0.00 N 10,886.73 ~~843~~0.0600 10,~~043~~886.6773 0.00 0.00 10,~~043~~886.6773 0.00 P 10,886.73 ~~843~~0.0600 10,~~043~~886.6773 0.00 0.00 10,~~043~~886.6773 0.00 NR 65,328.72 ~~5,058~~0.9900 6065,~~269~~328.7372 0.00 ~~233~~122.1862 6065,~~036~~206.5510 ~~705~~827.1476 S 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total 4,~~905~~569,~~039~~543.9620 ~~293,366~~0.3600 4,~~611~~569,~~673~~543.6020 0.00 ~~233~~122.1862 4,~~611~~569,~~440~~420.4258 ~~705~~827.1476

Other Required Information Available Distribution Amount (1) 675,~~583~~427,~~588~~810.7424 Principal Distribution Amount 58858,~~959,037~~389.7366 (a) Principal portion of Monthly Payments ~~959~~858,~~037~~389.7366 and any Assumed Monthly Payments (b) Principal Prepayments ~~58,000,000~~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 paid to the Sequential Pay Certificates Aggregate Number of Outstanding Loans 116 Aggregate Unpaid Principal Balance of Loans ~~975~~974,~~508~~323,~~535~~292.2214 Aggregate Stated Principal Balance of Loans ~~975~~974,~~126~~268,~~567~~178.8721 Aggregate Amount of Servicing Fee 2651,~~279~~726.8066 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~066~~015.2708 Aggregate Trust Fund Expenses ~~233~~122.1862 Interest Reserve Deposit 0151,856.0080 Interest Reserve Withdrawal 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

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,767,040.98 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 4,767,040.98 Principal: Scheduled Principal 858,389.66 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 858,389.66 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 5,625,430.64 Total Funds Distributed Fees: Master Servicing Fee 43,625.88 Trustee Fee 2,015.08 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 45,640.96 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 122.62 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 122.62 Interest Reserve Deposit 151,856.80 Payments to Certificateholders & Others: Interest Distribution 4,569,420.58 Principal Distribution 858,389.66 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 5,427,810.24 Total Funds Distributed 5,625,430.62

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 46625MV55 AAA Aaa X AAA Aaa X A-2 46625MV63 AAA Aaa X AAA Aaa X A-3 46625MV71 AAA Aaa X AAA Aaa X A-1A 46625MW62 AAA Aaa X AAA Aaa X X-1 46625MW47 AAA Aaa X AAA Aaa X X-2 46625MW54 AAA Aaa X AAA Aaa X B 46625MV89 AA Aa2 X AA Aa2 X C 46625MV97 AA- 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 NR NR X NR NRB3 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. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. 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. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. 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) 438-2430

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,~~667~~639,~~511~~001.9260 1.81 ~~104~~103 6.0121 1.~~508224~~507999 2,000,000 to 2,999,999 23 59,~~883~~793,~~832~~771.3653 6.14 ~~126~~125 6.0403 1.~~431957~~453800 3,000,000 to 3,999,999 18 61,~~402~~327,~~574~~028.5116 6.3029 ~~111~~109 5.8420 1.~~508169~~540667 4,000,000 to 4,999,999 13 58,~~784~~722,~~822~~261.3230 6.03 ~~127~~126 6.0452 1.~~441828~~439156 5,000,000 to 6,999,999 17 98,~~796~~693,~~284~~865.8815 10.13 ~~107~~106 5.7878 1.~~426434~~426426 7,000,000 to 9,999,999 14 115,~~500~~396,~~464~~612.6638 11.84 9998 5.9587 1.~~604520~~601152 10,000,000 to 14,999,999 9 108,~~965~~849,~~245~~920.8925 11.17 ~~108~~107 5.8264 1.~~354480~~349349 15,000,000 to 24,999,999 3 62,~~784~~744,~~571~~908.7234 6.44 8786 5.5076 1.~~910870~~910829 25,000,000 to 49,999,999 3 122,~~241~~177,~~710~~912.94 12.54 ~~113~~112 5.~~7466~~7464 1.~~544798~~544933 50,000,000 or more 3 ~~269~~268,~~099~~922,~~548~~896.6756 27.60 8786 5.~~2443~~2437 1.~~678351~~678666 Totals 116 ~~975~~974,~~126~~268,~~567~~178.8721 100.00 ~~103~~102 5.~~6777~~6774 1.~~562932~~565308

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 11,~~812~~800,~~844~~636.4581 1.21 9796 5.~~4381~~4382 1.~~484917~~484912 Alaska 1 4,~~934~~929,~~351~~551.7113 0.51 ~~107~~106 5.7000 1.~~631000~~603800 Arizona 8 41,~~569~~528,~~110~~613.5550 4.26 8786 5.~~6311~~6310 1.~~651398~~651417 Arkansas 1 4,~~849~~841,~~865~~643.5559 0.50 ~~168~~167 5.8600 1.~~441800~~437100 California 26 162,~~453~~277,~~099~~381.9425 16.66 ~~112~~111 5.7833 1.~~544747~~544435 Colorado 3 22,~~376~~372,~~278~~828.6985 2.2930 ~~107~~106 5.4597 2.~~141914~~141733 Connecticut 1 1,~~858~~855,~~452~~521.7722 0.19 ~~106~~105 5.3600 0.783400 Florida 13 94,~~716~~681,~~336~~343.6006 9.7172 9392 5.~~5863~~5862 1.~~664853~~665514 Georgia 8 45,~~372~~333,~~681~~231.0306 4.65 ~~108~~107 5.~~9594~~9593 1.~~584167~~628122 Idaho 2 12,~~769~~758,~~544~~499.5297 1.31 ~~109~~108 6.1200 1.320000 Illinois 3 23,~~405~~376,~~142~~497.1299 2.40 ~~108~~107 6.~~1987~~1988 1.~~636999~~637044 Indiana 5 31,~~979~~946,~~352~~817.6936 3.28 ~~117~~116 5.9626 1.~~185934~~178689 Kansas 1 2,~~370~~367,~~743~~123.8169 0.24 ~~108~~107 5.4700 0.743700 Louisiana 1 1,~~126~~124,~~093~~693.6025 0.12 ~~107~~106 6.6100 1.450000 Maryland 1 98,~~004~~995,~~342~~199.0207 0.92 9998 5.7300 3.278100 Massachusetts 4 11,~~090~~079,~~078~~131.4696 1.14 9190 5.~~7293~~7292 1.~~543193~~543383 Michigan 6 31,~~197~~182,~~300~~016.3246 3.20 ~~107~~106 5.~~8207~~8206 1.~~625281~~635183 Minnesota 1 6,800,000.00 0.70 ~~107~~106 5.4880 1.945700 Missouri 1 3,~~928~~922,~~962~~641.84 0.40 4948 5.1400 1.411700 Nevada 1 155,000,000.00 15.9091 7271 4.7931 1.783500 New Jersey 1 3,~~417~~415,~~854~~172.8121 0.35 ~~109~~108 6.4900 1.340000 New York 2 73,~~572~~385,~~911~~090.2959 7.5453 ~~107~~106 6.~~0537~~0536 1.~~114020~~113890 North Carolina 8 62,~~381~~288,~~298~~906.2810 6.4039 ~~116~~115 6.~~1840~~1841 1.~~397697~~397738 North Dakota 1 3,~~705~~700,~~821~~162.0932 0.38 ~~108~~107 5.4700 1.372600 Ohio 2 13,300,000.00 1.3637 ~~110~~109 5.6000 1.284436 Ontario 1 4,~~537~~531,~~124~~674.4032 0.47 ~~109~~108 6.7100 1.619200 Pennsylvania 2 8,~~802~~791,~~730~~895.6853 0.90 ~~209~~208 6.6240 1.~~297214~~297206 South Carolina 1 3,~~481~~478,~~921~~938.9129 0.36 ~~108~~107 6.1800 1.194100 Tennessee 2 15,~~392~~374,~~954~~914.4235 1.58 7574 5.7174 1.~~503592~~503630 Texas 18 65,~~196~~110,~~917~~801.2748 6.6968 ~~117~~116 6.~~0043~~0042 1.~~457357~~462851 Virginia 3 39,~~957~~955,~~909~~288.5558 4.10 ~~124~~123 5.6281 1.~~586240~~584360 Washington 1 2,~~764~~761,~~542~~962.4533 0.28 ~~107~~106 5.8700 1.271200 Totals 131 ~~975~~974,~~126~~268,~~567~~178.8721 100.00 ~~103~~102 5.~~6777~~6774 1.~~562932~~565308

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 1617 ~~133~~144,~~689~~697,~~575~~692.1452 1314.7185 ~~108~~107 65.~~0208~~9949 1.~~072396~~080166 1.20 to 1.29 2019 ~~147~~136,~~856~~589,~~747~~439.8738 1514.1602 ~~114~~113 56.~~9922~~0069 1.~~259811~~265888 1.30 to 1.34 89 3040,~~944~~380,~~416~~936.0354 34.1714 ~~108~~107 6.~~1595~~1362 1.~~325602~~322536 1.35 to 1.39 1311 8168,~~656~~952,~~606~~829.3181 87.3708 ~~103~~102 5.~~9275~~9325 1.~~374753~~371932 1.40 to 1.44 1514 9794,~~248~~062,~~677~~720.1054 9.9765 ~~123~~122 5.~~6497~~6401 1.~~419115~~418147 1.45 to 1.49 910 4750,~~608~~661,~~634~~920.9732 45.8820 ~~108~~107 5.~~8054~~8136 1.~~466819~~466219 1.50 to 1.69 13 54,~~416~~356,~~915~~832.5480 5.58 ~~100~~99 5.~~7532~~7531 1.~~588795~~586329 1.70 to 1.99 910 ~~304~~307,~~657~~613,~~597~~121.2237 31.2457 8584 5.~~1757~~1821 1.~~832319~~831087 2.00 to 2.99 1110 6461,~~842~~760,~~947~~827.9598 6.6534 ~~112~~111 56.~~9642~~0080 2.~~289806~~291536 3.00 or greater 23 1215,~~204~~191,~~449~~856.7495 1.2556 ~~101~~102 5.~~6146~~5051 3.~~288483~~233549 Totals 116 ~~975~~974,~~126~~268,~~567~~178.8721 100.00 ~~103~~102 5.~~6777~~6774 1.~~562932~~565308

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 33,~~836~~808,~~760~~223.6331 3.47 ~~108~~107 5.6144 1.~~283831~~283688 Mixed Use 2 14,~~077~~065,~~826~~911.0262 1.44 ~~106~~105 6.2728 1.~~226501~~248216 Multi-Family 31 146,~~560~~398,~~424~~969.4317 15.03 ~~104~~103 5.6644 1.~~297596~~308563 Office 26 252,~~691~~322,~~600~~097.6147 25.9190 ~~108~~107 5.~~9176~~9175 1.~~593516~~593665 Other 28 161,~~274~~244,~~375~~436.8953 16.5455 9998 5.~~5609~~5608 1.~~818167~~818178 Retail 36 364,~~436~~184,~~310~~262.7479 37.3738 9998 5.~~5506~~5502 1.~~571623~~572548 Self Storage 1 2,~~249~~244,~~269~~277.5027 0.23 ~~110~~109 5.7800 2.011900 Totals 131 ~~975~~974,~~126~~268,~~567~~178.8721 100.00 ~~103~~102 5.~~6777~~6774 1.~~562932~~565308

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.499% or less 23 371,~~574~~466,~~591~~520.8340 38.1113 8584 5.1436 1.~~722874~~728334 5.500% to 5.999% 40 272,~~822~~572,~~658~~008.1179 27.98 ~~109~~108 5.~~7610~~7609 1.~~525059~~527627 6.000% to 6.499% 42 ~~288~~287,~~362~~914,~~109~~933.4178 29.5755 ~~116~~115 6.1492 1.~~367570~~365883 6.500% to 6.999% 11 42,~~367~~314,~~208~~715.5224 4.34 ~~122~~121 6.6162 1.~~733757~~733786 7.000% to 7.499% 0 0.00 0.00 0 0.0000 0.000000 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 116 ~~975~~974,~~126~~268,~~567~~178.8721 100.00 ~~103~~102 5.~~6777~~6774 1.~~562932~~565308

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 100 months or less 116 ~~975~~974,~~126~~268,~~567~~178.8721 100.00 ~~103~~102 5.~~6777~~6774 1.~~562932~~565308 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 116 ~~975~~974,~~126~~268,~~567~~178.8721 100.00 ~~103~~102 5.~~6777~~6774 1.~~562932~~565308

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 13 229,~~800~~742,~~332~~675.1433 23.5758 6766 4.~~9881~~9879 1.~~778174~~778190 101 to 110 months 8586 ~~648~~658,~~010~~351,~~763~~059.7164 6667.4557 ~~108~~107 5.~~8802~~8770 1.~~503396~~503457 111 to 120 months 10 ~~11,040,000~~0.00 10.1300 ~~111~~0 50.~~7000~~0000 10.~~229200~~000000 121 to 200 months 6 48,~~168~~135,~~235~~031.6234 4.94 ~~145~~144 5.~~8359~~8357 1.~~398825~~398374 201 months or more 3 8,~~419~~402,~~636~~230.3831 0.86 ~~228~~227 6.4142 1.~~205570~~205571 Totals 108 ~~945~~944,~~438~~630,~~967~~996.8562 96.96 ~~101~~100 5.~~6637~~6635 1.~~559002~~562270

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 3 16,~~521~~505,~~930~~452.7662 1.69 ~~107~~106 6.1181 1.~~579297~~533194 110 to 119 months 0 0.00 0.00 0 0.0000 0.000000 120 to 149 months 0 0.00 0.00 0 0.0000 0.000000 150 to 199 months 3 5,~~459~~439,~~477~~214.3830 0.56 ~~167~~166 5.8764 2.~~384171~~384185 200 months or greater 2 7,~~706~~692,~~191~~514.8867 0.79 ~~257~~256 6.~~3035~~3037 1.~~428209~~428218 Totals 8 29,~~687~~637,~~600~~181.0259 3.04 ~~157~~156 6.~~1218~~1219 1.~~688092~~662126

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 24,150,000.00 2.48 5049 5.3295 1.786517 170 months or less 1 2,~~787~~776,~~525~~991.8563 0.29 ~~169~~168 6.0000 1.200000 171 to 180 months 1 1,~~246~~242,~~622~~761.7052 0.13 ~~178~~177 6.7000 1.572700 181 to 240 months 8 8079,~~058~~844,~~642~~744.9887 8.2120 ~~119~~118 6.1539 1.~~238352~~238370 241 to 270 months 1 4,~~849~~841,~~865~~643.5559 0.50 ~~168~~167 5.8600 1.~~441800~~437100 271 to 290 months 27 174,~~465~~224,~~834~~776.0062 17.8988 ~~108~~107 6.~~0318~~0319 1.~~409483~~407383 291 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 330 months 5 118,~~918~~909,~~903~~951.4205 12.2021 ~~108~~107 5.5753 1.~~869206~~869187 331 to 350 months 63 538,~~961~~640,~~573~~127.3534 55.2729 9694 5.~~5004~~5002 1.~~579273~~585542 351 months or more 0 0.00 0.00 0 0.0000 0.000000 Totals 108 ~~945~~944,~~438~~630,~~967~~996.8562 96.96 ~~101~~100 5.~~6637~~6635 1.~~559002~~562270

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 4240 ~~236~~224,~~939~~249,~~823~~274.0864 2423.3002 110 5.~~8086~~8079 1.~~403391~~392915 1 year or less 7476 ~~738~~750,~~186~~018,~~744~~903.7957 7576.7098 ~~100~~99 5.~~6357~~6384 1.~~614141~~616852 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 116 ~~975~~974,~~126~~268,~~567~~178.8721 100.00 ~~103~~102 5.~~6777~~6774 1.~~562932~~565308 (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~~Off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization 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 ~~127~~126,~~051~~875,~~027~~948.5847 13.0302 ~~127~~126 6.1319 1.~~453037~~463279 5,000,000 to 9,999,999.99 19 ~~137~~136,~~052~~915,~~684~~234.4268 14.05 ~~102~~101 6.0202 1.~~592971~~590148 10,000,000 to 14,999,999.99 8 9594,~~011~~909,~~382~~176.0907 9.74 ~~108~~107 5.8244 1.~~404764~~401324 15,000,000 to 19,999,999.99 1 15,~~482~~466,~~326~~300.9126 1.59 ~~107~~106 5.4400 1.419800 20,000,000 to 24,999,999.99 1 24,~~702~~678,~~244~~608.8108 2.53 ~~108~~107 5.7400 2.352200 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 3.08 ~~130~~129 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,~~100~~036,~~705~~907.94 10.06 ~~107~~106 5.~~7699~~7697 1.~~632468~~632692 55,000,000 and greater 2 217,~~712~~535,~~553~~901.6756 22.33 8281 5.~~1868~~1860 1.~~615249~~615586 Totals 77 ~~745~~744,~~112~~418,~~925~~077.4206 76.41 ~~104~~102 5.~~7004~~7001 1.~~570623~~571548

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 8,~~388~~379,~~191~~214.2163 0.86 ~~108~~107 5.2700 1.540000 Arizona 2 13,~~593~~574,~~070~~353.3593 1.39 ~~107~~106 6.0896 1.~~875212~~875201 California 22 139,~~602~~452,~~692~~862.0283 14.3231 ~~111~~110 5.8234 1.~~569578~~569212 Colorado 2 19,176,171.00 1.97 ~~107~~106 5.4880 1.945700 Florida 9 37,~~516~~493,~~964~~515.6095 3.85 ~~105~~104 5.~~7211~~7210 1.~~551509~~553028 Georgia 5 36,~~277~~245,~~256~~411.6278 3.72 ~~107~~106 6.1041 1.~~559834~~559828 Idaho 2 12,~~769~~758,~~544~~499.5297 1.31 ~~109~~108 6.1200 1.320000 Illinois 3 23,~~405~~376,~~142~~497.1299 2.40 ~~108~~107 6.~~1987~~1988 1.~~636999~~637044 Indiana 2 6,~~769~~760,~~685~~760.2243 0.69 ~~156~~155 6.~~3604~~3602 1.~~127986~~127952 Louisiana 1 1,~~126~~124,~~093~~693.6025 0.12 ~~107~~106 6.6100 1.450000 Maryland 1 98,~~004~~995,~~342~~199.0207 0.92 9998 5.7300 3.278100 Massachusetts 2 6,~~041~~036,~~087~~028.6834 0.62 7877 5.6546 1.~~541671~~541723 Michigan 3 15,~~075~~062,~~936~~875.6219 1.55 ~~107~~106 6.1791 1.~~380570~~400843 Minnesota 1 6,800,000.00 0.70 ~~107~~106 5.4880 1.945700 Missouri 1 3,~~928~~922,~~962~~641.84 0.40 4948 5.1400 1.411700 Nevada 1 155,000,000.00 15.9091 7271 4.7931 1.783500 New Jersey 1 3,~~417~~415,~~854~~172.8121 0.35 ~~109~~108 6.4900 1.340000 New York 2 73,~~572~~385,~~911~~090.2959 7.5453 ~~107~~106 6.~~0537~~0536 1.~~114020~~113890 North Carolina 5 60,~~410~~320,~~039~~154.7009 6.2019 ~~116~~115 6.~~1763~~1764 1.~~399580~~399622 Ontario 1 4,~~537~~531,~~124~~674.4032 0.47 ~~109~~108 6.7100 1.619200 Pennsylvania 2 8,~~802~~791,~~730~~895.6853 0.90 ~~209~~208 6.6240 1.~~297214~~297206 Tennessee 2 15,~~392~~374,~~954~~914.4235 1.58 7574 5.7174 1.~~503592~~503630 Texas 10 44,~~546~~485,~~260~~161.1115 4.57 ~~123~~122 6.0775 1.~~458605~~466631 Virginia 3 39,~~957~~955,~~909~~288.5558 4.10 ~~124~~123 5.6281 1.~~586240~~584360 Totals 84 ~~745~~744,~~112~~418,~~925~~077.4206 76.41 ~~104~~102 5.~~7004~~7001 1.~~570623~~571548

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 1011 ~~102~~113,~~152~~196,~~720~~300.4148 1011.4862 ~~111~~110 6.~~1006~~0597 1.~~093542~~103429 1.200 to 1.249 108 4935,~~593~~286,~~787~~662.6269 53.0962 ~~126~~131 56.~~9333~~0179 1.~~227266~~227230 1.250 to 1.299 6 79,~~469~~368,~~427~~820.0397 8.15 ~~108~~107 6.0951 1.~~276285~~280130 1.300 to 1.399 10 64,~~843~~776,~~229~~513.7655 6.65 ~~106~~105 6.1174 1.~~362182~~350858 1.400 to 1.449 109 7673,~~375~~217,~~570~~022.3875 7.8352 128 5.~~7181~~7086 1.~~414273~~413138 1.450 to 1.499 89 4346,~~550~~607,~~598~~806.1670 4.4778 ~~108~~107 5.~~8198~~8279 1.~~464659~~464151 1.500 to 1.549 1 8,~~388~~379,~~191~~214.2163 0.86 ~~108~~107 5.2700 1.540000 1.550 to 1.599 2 3,~~585~~576,~~834~~933.1446 0.37 ~~132~~131 6.~~3151~~3150 1.~~576223~~576224 1.600 to 1.649 3 9,~~232~~223,~~560~~015.7194 0.95 ~~108~~107 6.4134 1.616379 1.650 to 1.699 1 8,~~599~~591,~~775~~127.8920 0.88 4948 5.5100 1.685900 1.700 and greater 1617 ~~299~~302,~~321~~194,~~230~~658.1169 3031.7002 9089 5.~~2963~~3015 1.~~965015~~962091 Totals 77 ~~745~~744,~~112~~418,~~925~~077.4206 76.41 ~~104~~102 5.~~7004~~7001 1.~~570623~~571548

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 7 33,~~836~~808,~~760~~223.6331 3.47 ~~108~~107 5.6144 1.~~283831~~283688 Mixed Use 2 14,~~077~~065,~~826~~911.0262 1.44 ~~106~~105 6.2728 1.~~226501~~248216 Multi-Family 2 18,~~760~~742,~~560~~145.3542 1.92 ~~108~~107 5.6506 0.~~885876~~885893 Office 26 252,~~691~~322,~~600~~097.6147 25.9190 ~~108~~107 5.~~9176~~9175 1.~~593516~~593665 Other 10 59,~~060~~051,~~597~~159.5314 6.06 ~~107~~106 5.~~6205~~6203 1.~~913552~~913584 Retail 36 364,~~436~~184,~~310~~262.7479 37.3738 9998 5.~~5506~~5502 1.~~571623~~572548 Self Storage 1 2,~~249~~244,~~269~~277.5027 0.23 ~~110~~109 5.7800 2.011900 Totals 84 ~~745~~744,~~112~~418,~~925~~077.4206 76.41 ~~104~~102 5.~~7004~~7001 1.~~570623~~571548

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 15.9091 7271 4.7931 1.783500 5.0000% to 5.3999% 3 13,~~926~~906,~~135~~916.2765 1.43 8483 5.2287 1.~~481851~~481882 5.4000% to 5.7999% 18 217,~~427~~281,~~629~~145.4523 22.30 ~~108~~107 5.6008 1.~~684538~~683045 5.8000% to 5.9999% 10 53,~~670~~607,~~227~~362.1196 5.50 ~~107~~106 5.9368 1.~~327162~~353752 6.0000% to 6.1999% 21 204,~~570~~218,~~800~~168.0557 20.9896 ~~112~~111 6.0935 1.~~386202~~382565 6.2000% or greater 24 100,~~518~~404,~~133~~483.5465 10.31 ~~126~~125 6.4537 1.~~513580~~516150 Totals 77 ~~745~~744,~~112~~418,~~925~~077.4206 76.41 ~~104~~102 5.~~7004~~7001 1.~~570623~~571548

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 77 ~~745~~744,~~112~~418,~~925~~077.4206 76.41 ~~104~~102 5.~~7004~~7001 1.~~570623~~571548 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 77 ~~745~~744,~~112~~418,~~925~~077.4206 76.41 ~~104~~102 5.~~7004~~7001 1.~~570623~~571548

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 4 15,~~687~~668,~~719~~829.9522 1.61 4948 5.~~4133~~4134 1.~~623859~~623978 61 to 85 months 2 160,~~241~~236,~~087~~028.6834 16.4345 7271 4.8221 1.~~773573~~773583 86 to 120 months 56 493,~~850~~264,~~192~~028.3882 50.6463 ~~108~~107 5.~~9524~~9523 1.~~515447~~518326 121 months or more 7 45,~~646~~612,~~325~~009.3909 4.68 ~~154~~153 5.~~8807~~8804 1.~~360430~~360504 Totals 69 ~~715~~714,~~425~~780,~~325~~895.4047 73.37 ~~101~~100 5.~~6829~~6826 1.~~565749~~567793

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,~~521~~505,~~930~~452.7662 1.69 ~~107~~106 6.1181 1.~~579297~~533194 121 to 235 months 5 13,~~165~~131,~~669~~728.2697 1.35 ~~220~~219 6.~~1264~~1267 1.~~824623~~824183 Totals 8 29,~~687~~637,~~600~~181.0259 3.04 ~~157~~156 6.~~1218~~1219 1.~~688092~~662126

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 1,550,000.00 0.16 4746 5.7600 2.101700 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 2 4,~~034~~019,~~148~~753.5515 0.41 ~~172~~171 6.~~2163~~2164 1.~~315171~~315225 181 to 240 months 7 77,~~329~~121,~~652~~641.2126 7.9392 ~~119~~118 6.1558 1.~~238294~~238313 241 to 300 months 17 ~~144~~143,~~103~~906,~~946~~213.0518 14.7877 ~~106~~105 6.0631 1.~~439804~~437257 301 to 360 months 42 488,~~407~~183,~~578~~287.5988 50.0911 9796 5.~~4912~~4910 1.~~655124~~658707 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 69 ~~715~~714,~~425~~780,~~325~~895.4047 73.37 ~~101~~100 5.~~6829~~6826 1.~~565749~~567793

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 2524 ~~160~~150,~~298~~673,~~410~~249.1318 1615.4447 ~~118~~117 5.~~9124~~9030 1.~~397882~~398395 1 year or less 5253 ~~584~~593,~~814~~744,~~515~~827.2988 5960.9794 ~~100~~99 5.~~6422~~6485 1.~~617972~~615489 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 77 ~~745~~744,~~112~~418,~~925~~077.4206 76.41 ~~104~~102 5.~~7004~~7001 1.~~570623~~571548 (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 Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 0 to 4,999,999.99 24 70,~~687~~606,~~713~~114.5312 7.25 ~~106~~105 5.7005 1.~~487542~~513579 5,000,000 to 9,999,999.99 12 77,~~244~~175,~~065~~242.1285 7.92 ~~102~~101 5.6310 1.~~397238~~397230 10,000,000 to 14,999,999.99 1 13,~~953~~940,~~863~~744.8018 1.43 ~~107~~106 5.8400 10.~~012100~~995500 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 2.32 5049 5.3000 1.764900 35,000,000 and greater 1 45,528,000.00 4.67 ~~107~~106 5.4880 1.903800 Totals 39 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 3,~~424~~421,~~653~~422.2418 0.35 7069 5.8500 1.350000 Alaska 1 4,~~934~~929,~~351~~551.7113 0.51 ~~107~~106 5.7000 1.~~631000~~603800 Arizona 6 27,~~976~~954,~~040~~259.2057 2.87 7877 5.~~4083~~4084 1.~~542650~~542749 Arkansas 1 4,~~849~~841,~~865~~643.5559 0.50 ~~168~~167 5.8600 1.~~441800~~437100 California 4 22,~~850~~824,~~407~~518.9242 2.34 ~~114~~113 5.~~5384~~5383 1.~~393044~~393049 Colorado 1 3,~~200~~196,~~107~~657.6985 0.33 ~~106~~105 5.2900 3.317700 Connecticut 1 1,~~858~~855,~~452~~521.7722 0.19 ~~106~~105 5.3600 0.783400 Florida 4 57,~~199~~187,~~372~~827.0011 5.87 8584 5.~~4979~~4978 1.~~739195~~739263 Georgia 3 9,~~095~~087,~~424~~819.4128 0.93 ~~108~~107 5.~~3822~~3820 1.~~681220~~900499 Indiana 3 25,~~209~~186,~~667~~056.4793 2.59 ~~107~~106 5.8558 1.~~201495~~192308 Kansas 1 2,~~370~~367,~~743~~123.8169 0.24 ~~108~~107 5.4700 0.743700 Massachusetts 2 5,~~048~~043,~~990~~103.7862 0.52 ~~108~~107 5.~~8188~~8185 1.~~545015~~545371 Michigan 3 16,~~121~~119,~~363~~141.7027 1.65 ~~107~~106 5.4855 1.~~854123~~854167 North Carolina 3 1,~~971~~968,~~258~~752.5801 0.20 ~~109~~108 6.4200 1.340000 North Dakota 1 3,~~705~~700,~~821~~162.0932 0.38 ~~108~~107 5.4700 1.372600 Ohio 2 13,300,000.00 1.3637 ~~110~~109 5.6000 1.284436 South Carolina 1 3,~~481~~478,~~921~~938.9129 0.36 ~~108~~107 6.1800 1.194100 Texas 8 20,~~650~~625,~~657~~640.1633 2.12 ~~104~~103 5.8463 1.~~454666~~454698 Washington 1 2,~~764~~761,~~542~~962.4533 0.28 ~~107~~106 5.8700 1.271200 Totals 47 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096

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 7 34,~~265~~224,~~845~~495.5065 3.51 ~~100~~99 5.7890 1.~~022704~~015942 1.250 to 1.299 34 1619,~~064~~210,~~542~~852.4511 1.6597 ~~109~~108 5.~~6465~~6093 1.~~282158~~281724 1.300 to 1.399 1110 4744,~~757~~557,~~792~~252.5880 4.9057 ~~102~~101 5.~~8200~~8483 1.~~359974~~357802 1.400 to 1.449 5 20,~~873~~845,~~106~~697.7279 2.14 ~~104~~103 5.~~3993~~3992 1.~~436833~~435741 1.450 to 1.499 1 4,~~058~~054,~~036~~113.8162 0.42 ~~110~~109 5.6500 1.490000 1.500 to 1.599 5 19,~~676~~656,~~201~~990.8844 2.02 ~~108~~107 5.6665 1.~~545920~~545919 1.600 to 1.699 1 4,~~934~~929,~~351~~551.7113 0.51 ~~107~~106 5.7000 1.~~631000~~603800 1.700 and greater 6 82,~~383~~371,~~764~~147.8061 8.45 9291 5.~~4231~~4230 1.~~925999~~954369 Totals 39 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 29 127,~~799~~656,~~864~~823.0875 13.1110 ~~103~~102 5.6664 1.~~358035~~370618 Other 18 102,~~213~~193,~~778~~277.3639 10.4849 9594 5.5264 1.~~763052~~763048 Totals 47 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 1 5,~~422~~416,~~737~~494.1421 0.56 4847 4.9500 1.430000 5.0000% to 5.3999% 9 56,~~935~~901,~~949~~028.2398 5.84 7170 5.2802 1.~~671521~~712749 5.4000% to 5.7999% 12 90,~~759~~723,~~600~~203.6657 9.31 ~~108~~107 5.5287 1.~~662922~~657672 5.8000% to 5.9999% 9 51,~~254~~202,~~971~~377.0859 5.26 ~~110~~109 5.8834 1.~~323258~~318274 6.0000% to 6.1999% 5 15,~~169~~148,~~247~~430.6001 1.5655 ~~107~~106 6.0796 1.~~173988~~173996 6.2000% or greater 3 10,~~471~~458,~~136~~566.7479 1.07 ~~143~~142 6.3041 1.~~363996~~363992 Totals 39 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 39 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096 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 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096

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,~~442~~421,~~529~~196.2350 4.25 4948 5.2363 1.~~563866~~563989 61 to 85 months 1 3,~~424~~421,~~653~~422.2317 0.35 7069 5.8500 1.350000 86 to 120 months 31 174,~~204~~082,~~913~~229.3892 17.8687 ~~108~~107 5.~~6562~~6561 1.~~543587~~553026 121 months or more 2 10,~~941~~925,~~546~~252.6156 1.12 ~~167~~166 6.~~0938~~0939 1.~~410288~~408200 Totals 39 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096

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 2.32 5049 5.3000 1.764900 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,~~728~~723,~~990~~103.7761 0.28 ~~108~~107 6.1000 1.240000 241 to 300 months 11 35,~~211~~160,~~753~~207.5003 3.61 ~~124~~123 5.8803 1.~~289846~~289201 301 to 360 months 26 169,~~472~~366,~~898~~790.1851 17.38 ~~101~~100 5.5794 1.~~564123~~573794 361 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 39 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096

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 1716 7673,~~641~~576,~~412~~025.9546 7.8655 9694 5.~~5916~~6132 1.~~414913~~381695 1 year or less 2223 ~~153~~156,~~372~~274,~~229~~075.5069 1516.7304 101 5.~~6105~~5999 1.~~599534~~622028 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 ~~230~~229,~~013~~850,~~642~~101.4515 23.59 9998 5.~~6042~~6041 1.~~538017~~545096 (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 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 ~~619~~639,~~108~~745.7571 0.00 4.793% 991088627 2 OF Bronx NY ~~322~~332,~~881~~655.4326 ~~186~~176,~~425~~652.9411 6.160% ~~991088651 3 RT Mesa AZ 22,185.79 58,000,000.00 7.000%~~ 991088702 4 OT Various Various ~~235~~242,~~009~~843.8652 0.00 5.488% 991088665 5 RT Garner NC ~~237~~244,~~044~~572.1923 7163,~~326~~798.0400 6.080% 991088704 6 OT Various Various ~~208~~215,~~214~~155.7221 0.00 5.488% 991088732 7 OF Norfolk VA ~~140~~145,~~500~~183.0033 0.00 5.620% 991088685 8 OF Lake Forest CA ~~118~~122,~~290~~097.3571 2723,~~444~~636.0973 5.740% 991088660 9 OT Hialeah Gardens FL 99103,~~816~~143.6789 0.00 5.300% 991088629 10 RT Murrieta CA 7072,~~269~~526.4310 1816,~~283~~026.3265 5.440% 991088675 11 MF Greenfield IN 6770,~~983~~172.3143 1513,~~308~~119.7462 5.840% 991088714 12 OF Woodridge IL 6466,~~756~~810.4126 2018,~~433~~379.4560 5.950% 991088636 13 OF Los Angeles CA 6062,~~311~~220.4697 2019,~~918~~008.2069 5.600% 991088678 14 OF Kennesaw GA 6466,~~814~~903.21 1311,~~811~~722.15 6.010% 991088705 15 RT Boise ID 6264,~~159~~165.5648 1210,~~536~~530.7785 6.120% 991088728 16 RT DeSoto TX 5355,~~572~~270.9126 1816,~~045~~347.2085 5.690% 991088703 17 IN Ontario CA 5254,~~440~~188.00 0.00 5.700% 991088670 18 MF New York NY 4950,~~291~~874.4374 1211,~~751~~168.9059 5.440% 991088709 19 OF Scottsdale AZ 5456,~~369~~094.0107 1615,~~773~~048.3529 6.040% 991088737 20 RT Amarillo TX 4749,~~899~~443.0839 108,~~028~~484.6130 6.060% 991088688 21 RT Atlanta GA 5051,~~015~~631.0127 97,~~308~~692.9468 6.350% 991088708 22 OF Rockville MD 4344,~~045~~428.9992 109,~~525~~142.8895 5.730% 991088650 23 RT Markham IL 4748,~~275~~792.5066 108,~~469~~952.5337 6.510% 991088707 24 OF Nashville TN 3940,~~532~~803.8555 98,~~919~~648.3969 5.510% 991042179 25 MF Tampa FL 4243,~~170~~529.5498 87,~~981~~621.1470 5.980% 991088731 26 IN Birmingham AL 3638,~~882~~066.7608 108,~~159~~976.9058 5.270% 991088730 27 MU Grand Blanc MI 4446,~~901~~352.4624 86,~~322~~871.2143 6.410% 991088701 28 MF Tucson AZ 3637,~~659~~835.1352 98,~~986~~810.4607 5.300% 991088662 29 MF Beverly Hills CA 3940,~~148~~409.1254 87,~~507~~246.7634 5.940% 991088666 30 RT Canoga Park CA 3839,~~050~~278.1653 76,~~473~~245.8548 6.210% 991088656 31 OT Elyria OH 3435,~~533~~684.3344 0.00 5.600% 991088632 32 OT Austin TX 3839,~~639~~870.5534 108,~~155~~924.4869 6.540% 991088640 33 RT Alpharetta GA 3536,~~375~~515.0585 76,~~375~~235.8000 6.040% 991088724 34 OF Chattanooga TN 3334,~~904~~981.84 10 9,~~467~~391.6438 5.980% 991088659 35 MF Wilmington CA 2829,~~534~~451.8804 76,~~640~~724.6953 5.320% 991088658 36 MF Santa Ana CA 2829,~~534~~451.8804 76,~~640~~724.6953 5.320% 991088676 37 MF McKinleyville CA 3132,~~927~~942.3546 98,~~087~~072.2009 6.280% 991088633 38 RT Fresno CA 2829,~~634~~555.5184 65,~~730~~809.9360 5.720% 991088710 39 MF Dallas TX 2930,~~950~~900.4925 98,~~389~~439.1943 6.010% 991088655 40 OT Vermilion OH 2728,~~533~~451.3311 0.00 5.600% 991088686 41 OF Irvine CA 2930,~~167~~107.7695 65,~~205~~265.7253 6.000% 991088644 42 OT Indianapolis IN 2829,~~188~~096.4146 65,~~213~~305.5146 5.900% 991042793 43 MU Riverside CA 2829,~~762~~690.8439 5,~~970~~042.5297 6.070% 991088715 44 OF Merced CA 2728,~~745~~625.3912 87,~~805~~926.7704 5.950% 991088719 45 MF Lubbock TX 2526,~~425~~242.1514 65,~~513~~696.0607 5.440% 991088630 46 MF Evansville IN 2627,~~982~~851.3223 65,~~054~~185.3746 5.850% 991088661 47 RT Raleigh NC 3031,~~054~~012.1267 76,~~564~~606.8530 6.640% 991088687 48 MF Tucson AZ 2223,~~397~~114.5042 6,~~959~~242.8593 4.950% 991088667 49 OF Cambridge MA 2425,~~835~~634.5574 5,~~858~~059.5334 5.680% 991088699 50 IN Sunrise FL 2425,~~497~~285.2471 54,~~716~~928.5407 5.710% 991088726 51 RT Cleona PA 2627,~~412~~253.2013 76,~~129~~288.7885 6.430% 991088727 52 MF Anchorage AK 2324,~~464~~219.5644 54,~~555~~800.4658 5.700% 991088698 53 MF Conway AR 2324,~~727~~472.3096 8,~~967~~221.6296 5.860% 991088712 54 OF St. Augustine FL 2526,~~624~~452.8301 4,~~982~~154.0688 6.290% 991043556 55 RT Austin TX 2324,~~381~~135.8689 4,~~902~~148.2623 6.010% 991088663 56 OF Atlanta GA 23,~~215~~963.7999 4,~~992~~243.0282 5.970% 991088631 57 OF Bloomfield Hills MI 2122,~~791~~492.1005 54,~~196~~495.5358 5.680% 991088664 58 OF Kingston ON 2526,~~405~~215.1076 65,~~260~~450.7408 6.710% 991088681 59 IN San Dimas CA 2122,~~757~~458.4620 4,~~847~~146.3662 5.870% 991088722 60 MF Sierra Vista AZ 20,~~142~~791.4804 43,~~505~~856.3983 5.890% 991088738 61 RT San Diego CA 2122,~~474~~157.6153 65,~~055~~372.7987 6.310% 991088657 62 OT Melbourne FL 19,~~127~~743.9648 43,~~538~~923.7119 5.650% 991088690 63 OF Indianapolis IN 2021,~~976~~653.5670 43,~~134~~457.6753 6.200% 991088672 64 OF Overland MO 1617,~~858~~390.4103 6,~~852~~321.6200 5.140% 991088696 65 MF Pasadena CA 1617,~~600~~132.6346 4,~~900~~368.1835 5.100% 991088647 66 RT Washington PA 22,~~246~~957.9845 54,~~256~~546.7730 6.870% 991088638 67 RT El Cajon CA 1718,~~855~~429.2596 43,~~175~~601.8918 5.690% 991088646 68 MF Fargo ND 1617,~~920~~455.6045 65,~~193~~658.6277 5.470% 991042383 69 OF Cupertino CA 17,~~406~~917.7817 1413,~~128~~618.4607 5.740% 991088692 70 MF Florence SC 1718,~~950~~529.2563 32,~~563~~983.0062 6.180% 991088634 71 RT San Diego CA 17,~~419~~981.9965 3,~~654~~092.3771 6.040% 991088689 72 MF Mobile AL 1617,~~713~~251.5669 3,~~769~~231.1906 5.850% 991088639 73 RT Audubon NJ 1819,~~502~~101.6406 32,~~281~~682.0260 6.490% 991088673 74 OT Colorado Springs CO 14,~~124~~577.3538 3,~~902~~449.8784 5.290% 991088693 75 RT Friendswood TX 17,~~309~~869.5836 32,~~074~~514.6183 6.500% 991088677 76 MF Athens GA 14,~~254~~711.3496 3,~~754~~297.6200 5.420% 991088729 77 RT Panama City FL 15,~~400~~896.6378 32,~~363~~867.8772 5.940% 991088723 78 RT Canoga Park CA 16,~~122~~634.3172 4,~~630~~117.1473 6.270% 991088669 79 OF Calabasas CA 15,~~403~~899.2181 32,~~242~~746.6909 6.030% 991088668 80 OF Eureka CA 1516,~~599~~082.8899 6,~~932~~449.5948 6.180% 991088694 81 RT Mansfield TX 1415,~~591~~061.2220 32,~~254~~784.4951 5.850% 991088654 82 MF Clarkston GA 1213,~~650~~071.0067 0.00 5.060% 991088720 83 RT Springfield VA 1415,~~960~~442.2377 32,~~103~~620.5197 6.040% 991088642 84 MF Tucson AZ 14,~~069~~522.5121 32,~~323~~870.5080 5.690% 991088718 85 MF Augusta GA 1314,~~929~~370.2436 4,~~749~~308.2513 5.670% 991088691 86 RT Randleman NC 13,~~990~~937.0463 10,~~481~~534.8122 6.000% 991088735 87 RT La Marque TX 14,~~145~~576.9252 7,~~818~~388.9636 6.080% 991088635 88 RT Phoenix AZ 1415,~~717~~185.1333 43,~~136~~668.3313 6.280% 991088653 89 RT Orange Park FL 1314,~~913~~362.6519 2,~~985~~537.9844 5.930% 991088711 90 RT Fayetteville NC 1516,~~802~~306.8454 3,~~961~~457.4676 6.760% 991088674 91 MF Vancouver WA 13,~~537~~973.9799 32,~~016~~580.1412 5.870% 991088641 92 MF Boston MA 1314,~~904~~334.4878 65,~~317~~887.4616 6.100% 991088680 93 RT Greensburg IN 1415,~~958~~423.7566 5,~~932~~467.1726 6.600% 991088700 94 RT Harrisburg NC 14,~~546~~997.0774 5,~~941~~489.0033 6.490% 991088671 95 RT Los Angeles CA 1213,~~693~~103.8139 2,~~553~~143.0850 6.160% 991088637 96 MF Various TX 12,~~144~~529.3345 3,~~856~~471.4028 5.930% 991088649 97 OT Mission TX 1213,~~595~~002.3626 21,~~398~~991.1929 6.270% 991088645 98 MF Wichita KS 1011,~~824~~166.7086 3,~~962~~620.2812 5.470% 991088725 99 OF Tampa FL 1112,~~938~~307.0350 5,~~408~~039.9750 6.110% 991088683 100 IN Inglewood CA 11,~~442~~805.4312 3,~~703~~340.3768 5.870% 991088717 101 SS Dublin CA 1011,~~859~~195.6411 54,~~327~~992.7023 5.780% 991088721 102 OF Lawrenceville GA 11,~~304~~669.4916 21,~~315~~951.8619 6.090% 991088648 103 OT Bay City MI 10,~~046~~369.1503 2,~~545~~222.3143 5.470% 991088697 104 OF Birmingham MI 11,~~016~~372.5253 21,~~050~~694.4342 6.350% 991088643 105 OT Roxboro NC 10,~~561~~897.4477 2,~~842~~506.9057 6.420% 991088716 106 MF Waterbury CT 8,~~315~~577.3679 32,~~193~~931.9855 5.360% 991088628 107 MF Arlington TX 9,~~059~~346.0376 2,~~692~~405.9219 6.140% 991088684 108 RT Mahomet IL 9,~~036~~328.4869 1,~~604~~312.3716 6.520% 991088733 109 IN Fort Meyers FL 7,~~030~~246.5123 43,~~136~~921.7604 5.230% 991088695 110 OF Rancho Santa Margarit CA 7,~~440~~688.00 0.00 5.760% 991088682 111 RT Amarillo TX 67,~~983~~192.0432 43,~~070~~861.4618 6.700% 991088652 112 MF Houston TX 5,~~465~~638.7033 21,~~084~~911.0138 5.330% 991088713 113 OT Mansfield TX 6,~~105~~302.4526 1,~~299~~102.0019 6.000% 991088679 114 RT Baton Rouge LA 6,~~211~~409.7066 1,~~598~~400.3135 6.610% 991088736 115 RT Cedar Park TX 5,~~021~~169.8291 3,~~568~~420.7768 6.280% 991042520 116 IN Stafford TX 4,~~409~~539.4915 3,~~353~~224.9933 6.000% 991088706 117 OT Boise ID 3,~~032~~130.1702 ~~611~~513.5570 6.120% Totals 4,~~640~~767,~~670~~040.4898 58858,~~959,037~~389.7366

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 1201/01/~~2004~~2005 991088627 N/A 11/11/2013 N 62,~~898,979.61 62,~~712,553.67 ~~11/11/2004 991088651 N/A 10/15/2006 N 58~~62,~~000~~535,~~000~~901.0056 ~~0.00 10~~01/1511/~~2004~~2005 991088702 N/A 11/01/2013 N 51,386,995.00 51,386,995.00 1201/01/~~2004~~2005 991088665 N/A 12/01/2013 N 46,~~785~~713,~~036~~710.9894 46,~~713~~649,~~710~~912.94 1201/01/~~2004~~2005 991088704 N/A 11/01/2013 N 45,528,000.00 45,528,000.00 1201/01/~~2004~~2005 991088732 N/A 10/01/2015 N 30,000,000.00 30,000,000.00 1201/01/~~2004~~2005 991088685 N/A 12/01/2013 N 24,~~729~~702,~~688~~244.9081 24,~~702~~678,~~244~~608.8108 1201/01/~~2004~~2005 991088660 N/A 02/11/2009 N 22,600,000.00 22,600,000.00 1101/11/~~2004~~2005 991088629 N/A 11/11/2013 N 15,~~500~~482,~~610~~326.2391 15,~~482~~466,~~326~~300.9126 1201/11/~~2004~~2005 991088675 N/A 11/01/2013 N 13,~~969~~953,~~172~~863.5480 13,~~953~~940,~~863~~744.8018 1201/01/~~2004~~2005 991088714 N/A 11/11/2013 N 13,~~060~~039,~~115~~682.4803 13,~~039~~021,~~682~~302.0343 1201/11/~~2004~~2005 991088636 N/A 02/11/2014 N 12,~~923~~902,~~885~~966.0080 12,~~902~~883,~~966~~958.8011 1201/11/~~2004~~2005 991088678 N/A 10/01/2013 N 12,~~941~~927,~~274~~463.1702 12,~~927~~915,~~463~~740.0287 1201/01/~~2004~~2005 991088705 N/A 01/11/2014 N 12,~~188~~175,~~148~~612.9518 12,~~175~~165,~~612~~081.1833 1101/11/~~2004~~2005 991088728 N/A 02/01/2014 N 11,~~298~~280,~~328~~283.7757 11,~~280~~263,~~283~~935.5772 1201/01/~~2004~~2005 991088703 N/A 03/01/2014 N 11,040,000.00 11,040,000.00 1201/01/~~2004~~2005 991088670 N/A 12/01/2013 N 10,~~873~~860,~~109~~357.5363 10,~~860~~849,~~357~~189.6304 1201/01/~~2004~~2005 991088709 N/A 10/11/2013 N 10,~~801~~785,~~790~~016.2186 10,~~785~~769,~~016~~968.8657 1101/11/~~2004~~2005 991088737 N/A 10/11/2013 N 9,~~484~~474,~~966~~938.8120 9,~~474~~466,~~938~~453.2090 1101/11/~~2004~~2005 991088688 N/A 01/01/2014 N 9,~~451~~442,~~654~~346.9602 9,~~442~~434,~~346~~653.0234 1112/01/2004 991088708 N/A 03/11/2013 N 9,~~014~~004,~~867~~342.9305 98,~~004~~995,~~342~~199.0510 1201/11/~~2004~~2005 991088650 N/A 02/11/2014 N 8,~~714~~703,~~377~~908.9542 8,~~703~~694,~~908~~956.4205 12/11/2004 991088707 N/A 01/11/2009 N 8,~~609~~599,~~695~~775.2889 8,~~599~~591,~~775~~127.8920 1101/11/~~2004~~2005 991042179 N/A 12/01/2013 N 8,~~462~~453,~~316~~335.3319 8,~~453~~445,~~335~~713.1949 1201/01/~~2004~~2005 991088731 N/A 12/01/2013 N 8,~~398~~388,~~351~~191.1121 8,~~388~~379,~~191~~214.2163 1201/01/~~2004~~2005 991088730 N/A 10/01/2013 N 8,~~405~~397,~~890~~567.2099 8,~~397~~390,~~567~~696.9956 1201/01/~~2004~~2005 991088701 N/A 12/01/2008 N 8,~~300~~290,~~180~~193.3185 8,~~290~~281,~~193~~383.8578 1201/01/~~2004~~2005 991088662 N/A 11/01/2013 N 7,~~908~~900,~~710~~202.4872 7,~~900~~892,~~202~~956.7238 1201/01/~~2004~~2005 991088666 N/A 12/01/2013 N 7,~~352~~345,~~687~~214.9409 7,~~345~~338,~~214~~968.0961 1201/01/~~2004~~2005 991088656 N/A 02/11/2014 N 7,400,000.00 7,400,000.00 1101/11/~~2004~~2005 991088632 N/A 11/11/2013 N 7,~~089~~079,~~825~~670.6719 7,~~079~~070,~~670~~745.1950 1101/11/~~2004~~2005 991088640 12/11/2013 12/11/2033 N 7,~~028~~020,~~154~~778.6484 7,~~020~~014,~~778~~543.84 1201/11/~~2004~~2005 991088724 N/A 01/11/2014 N 6,~~803~~793,~~646~~178.1753 6,~~793~~783,~~178~~787.5315 12/11/2004 991088659 N/A 02/11/2014 N 6,~~436~~428,~~439~~798.0334 6,~~428~~422,~~798~~073.3481 1101/11/~~2004~~2005 991088658 N/A 02/11/2014 N 6,~~436~~428,~~439~~798.0334 6,~~428~~422,~~798~~073.3481 1101/11/~~2004~~2005 991088676 N/A 11/01/2018 N 6,~~100~~091,~~768~~681.2606 6,~~091~~083,~~681~~608.0697 1201/01/~~2004~~2005 991088633 N/A 11/11/2013 N 6,~~007,239.65 6,~~000,508.72 5,994,699.12 01/11/~~2004~~2005 991088710 N/A 09/11/2013 N 5,~~980~~970,~~131~~742.4526 5,~~970~~962,~~742~~302.2683 1101/11/~~2004~~2005 991088655 N/A 02/11/2014 N 5,900,000.00 5,900,000.00 1101/11/~~2004~~2005 991088686 N/A 11/01/2013 N 5,~~833~~827,~~551~~345.1240 5,~~827~~822,~~345~~079.4087 1201/01/~~2004~~2005 991088644 N/A 11/11/2013 N 5,~~733~~727,~~236~~022.2069 5,~~727~~721,~~022~~717.6923 1112/11/2004 991042793 N/A 11/01/2013 N 5,~~686~~680,~~228~~258.5402 5,~~680~~675,~~258~~215.0205 1201/01/~~2004~~2005 991088715 N/A 10/11/2013 N 5,~~595~~586,~~708~~902.6184 5,~~586~~578,~~902~~976.8480 1101/11/~~2004~~2005 991088719 N/A 02/06/2014 N 5,~~608~~601,~~488~~975.3428 5,~~601~~596,~~975~~279.2821 1201/06/~~2004~~2005 991088630 N/A 11/01/2013 N 5,~~534~~528,~~835~~780.3497 5,~~528~~523,~~780~~595.9751 1101/11/~~2004~~2005 991088661 N/A 01/01/2014 N 5,~~431~~423,~~467~~902.2843 5,~~423~~417,~~902~~296.4313 1201/01/~~2004~~2005 991088687 N/A 12/01/2008 N 5,~~429~~422,~~696~~737.9914 5,~~422~~416,~~737~~494.1421 1201/01/~~2004~~2005 991088667 N/A 01/01/2011 N 5,~~246~~241,~~946~~087.2168 5,~~241~~236,~~087~~028.6834 1201/01/~~2004~~2005 991088699 N/A 01/01/2014 N 5,~~148~~142,~~281~~565.7218 5,~~142~~137,~~565~~637.1811 1201/01/~~2004~~2005 991088726 N/A 12/01/2028 N 4,~~929~~922,~~181~~052.9719 4,~~922~~915,~~052~~763.1934 1201/01/~~2004~~2005 991088727 N/A 11/01/2013 N 4,~~939~~934,~~907~~351.1771 4,~~934~~929,~~351~~551.7113 1201/01/~~2004~~2005 991088698 N/A 12/01/2018 N 4,~~858~~849,~~833~~865.1755 4,~~849~~841,~~865~~643.5559 1201/01/~~2004~~2005 991088712 N/A 09/11/2013 N 4,~~888~~883,~~679~~697.7266 4,~~883~~879,~~697~~542.6678 1101/11/~~2004~~2005 991043556 N/A 01/01/2014 N 4,~~668~~663,~~591~~689.9569 4,~~663~~659,~~689~~541.6946 1201/01/~~2004~~2005 991088663 N/A 11/01/2013 N 4,~~666~~661,~~490~~498.8280 4,~~661~~657,~~498~~254.8098 1201/01/~~2004~~2005 991088631 N/A 11/11/2013 N 4,~~603~~598,~~753~~556.2471 4,~~598~~594,~~556~~061.7113 1101/11/~~2004~~2005 991088664 N/A 01/01/2014 N 4,~~543~~537,~~385~~124.1440 4,~~537~~531,~~124~~674.4032 1201/01/~~2004~~2005 991088681 N/A 11/01/2013 N 4,~~447~~443,~~862~~014.0367 4,~~443~~438,~~014~~868.6705 1201/01/~~2004~~2005 991088722 N/A 09/11/2013 N 4,~~103~~099,~~730~~225.7637 4,~~099~~095,~~225~~368.3754 1101/11/~~2004~~2005 991088738 N/A 11/11/2013 N 4,~~083~~077,~~919~~864.8001 4,~~077~~072,~~864~~491.0114 1201/11/~~2004~~2005 991088657 N/A 02/11/2014 N 4,~~062~~058,~~575~~036.5281 4,~~058~~054,~~036~~113.8162 1101/11/~~2004~~2005 991088690 N/A 12/01/2013 N 4,~~059~~055,~~979~~844.4275 4,~~055~~052,~~844~~387.7522 1201/01/~~2004~~2005 991088672 N/A 01/01/2009 N 3,~~935~~928,~~815~~962.4684 3,~~928~~922,~~962~~641.84 1201/01/~~2004~~2005 991088696 N/A 11/01/2008 N 3,~~906~~901,~~030~~130.3618 3,~~901~~896,~~130~~761.1883 1201/01/~~2004~~2005 991088647 N/A 12/11/2013 N 3,~~885~~880,~~935~~678.2548 3,~~880~~876,~~678~~132.4818 1101/11/~~2004~~2005 991088638 N/A 02/11/2014 N 3,~~765~~761,~~605~~429.8596 3,~~761~~757,~~429~~828.9678 1201/11/~~2004~~2005 991088646 N/A 12/11/2013 N 3,~~712~~705,~~014~~821.7109 3,~~705~~700,~~821~~162.0932 1101/11/~~2004~~2005 991042383 N/A 11/01/2018 N 3,~~639~~624,~~047~~919.5004 3,~~624~~611,~~919~~300.0497 1201/01/~~2004~~2005 991088692 N/A 12/01/2013 N 3,~~485~~481,~~484~~921.92 3,~~481~~478,~~921~~938.9230 1201/01/~~2004~~2005 991088634 N/A 11/11/2013 N 3,~~460~~457,~~925~~271.6225 3,~~457~~454,~~271~~178.2554 1201/11/~~2004~~2005 991088689 N/A 10/01/2010 N 3,~~428~~424,~~422~~653.4223 3,~~424~~421,~~653~~422.2317 1201/01/~~2004~~2005 991088639 N/A 01/11/2014 N 3,~~421~~417,~~135~~854.8381 3,~~417~~415,~~854~~172.8121 1101/11/~~2004~~2005 991088673 N/A 10/01/2013 N 3,~~204~~200,~~010~~107.5669 3,~~200~~196,~~107~~657.6985 1201/01/~~2004~~2005 991088693 N/A 12/01/2018 N 3,~~195~~192,~~615~~540.0746 3,~~192~~190,~~540~~025.4663 1201/01/~~2004~~2005 991088677 N/A 10/01/2013 N 3,~~155~~152,~~941~~186.4078 3,~~152~~148,~~186~~889.78 1201/01/~~2004~~2005 991088729 N/A 10/01/2013 N 3,~~111~~107,~~237~~874.8700 3,~~107~~105,~~874~~006.0028 1201/01/~~2004~~2005 991088723 N/A 10/01/2013 N 3,~~085~~080,~~609~~979.3218 3,~~080~~076,~~979~~861.1845 1201/01/~~2004~~2005 991088669 N/A 11/01/2013 N 3,~~065~~062,~~315~~072.1546 3,~~062~~059,~~072~~326.4637 1201/01/~~2004~~2005 991088668 N/A 12/01/2023 N 3,~~029~~022,~~103~~171.7314 3,~~022~~015,~~171~~721.1466 1201/01/~~2004~~2005 991088694 N/A 12/01/2013 N 2,~~993~~989,~~071~~817.7627 2,~~989~~987,~~817~~032.2776 1112/01/2004 991088654 N/A 02/11/2014 N 3,000,000.00 3,000,000.00 1101/11/~~2004~~2005 991088720 N/A 01/01/2014 N 2,~~972~~969,~~232~~128.0655 2,~~969~~966,~~128~~507.5558 1201/01/~~2004~~2005 991088642 N/A 12/11/2013 N 2,~~967~~963,~~207~~883.3686 2,~~963~~961,~~883~~013.8606 1101/11/~~2004~~2005 991088718 N/A 01/11/2014 N 2,~~947~~943,~~986~~237.8863 2,~~943~~938,~~237~~929.6350 1201/11/~~2004~~2005 991088691 N/A 01/01/2019 N 2,~~798~~787,~~007~~525.6685 2,~~787~~776,~~525~~991.8563 1201/01/~~2004~~2005 991088735 N/A 11/01/2021 N 2,~~791~~784,~~958~~139.6569 2,~~784~~776,~~139~~751.6933 1201/01/~~2004~~2005 991088635 N/A 01/11/2014 N 2,~~812~~808,~~189~~053.8350 2,~~808~~804,~~053~~385.5037 1101/11/~~2004~~2005 991088653 N/A 02/11/2014 N 2,~~815~~812,~~578~~592.0810 2,~~812~~810,~~592~~054.1066 1201/11/~~2004~~2005 991088711 N/A 08/11/2013 N 2,~~805~~801,~~237~~275.1872 2,~~801~~797,~~275~~817.7296 1201/11/~~2004~~2005 991088674 N/A 11/01/2013 N 2,~~767~~764,~~558~~542.5945 2,~~764~~761,~~542~~962.4533 1201/01/~~2004~~2005 991088641 N/A 12/11/2013 N 2,~~735~~728,~~308~~990.2377 2,~~728~~723,~~990~~103.7761 1101/11/~~2004~~2005 991088680 N/A 12/01/2023 N 2,~~719~~713,~~772~~840.6346 2,~~713~~708,~~840~~373.4620 12/01/2004 991088700 N/A 12/01/2023 N 2,~~689~~683,~~565~~624.78 2,~~683~~678,~~624~~135.7845 1201/01/~~2004~~2005 991088671 N/A 11/01/2013 N 2,~~472~~470,~~819~~266.4537 2,~~470~~468,~~266~~122.3787 1201/01/~~2004~~2005 991088637 N/A 11/11/2013 N 2,~~457~~453,~~538~~681.2383 2,~~453~~450,~~681~~210.8355 1112/11/2004 991088649 N/A 02/11/2014 N 2,~~410~~408,~~595~~197.2910 2,~~408~~406,~~197~~205.1081 1201/11/~~2004~~2005 991088645 N/A 12/11/2013 N 2,~~374~~370,~~706~~743.0880 2,~~370~~367,~~743~~123.8068 1101/11/~~2004~~2005 991088725 N/A 12/11/2013 N 2,~~344~~339,~~620~~211.4144 2,~~339~~334,~~211~~171.4494 1112/11/2004 991088683 N/A 11/01/2013 N 2,~~339~~335,~~167~~464.5215 2,~~335~~332,~~464~~123.1547 1201/01/~~2004~~2005 991088717 N/A 02/06/2014 N 2,~~254~~249,~~597~~269.2050 2,~~249~~244,~~269~~277.5027 1201/06/~~2004~~2005 991088721 N/A 12/01/2013 N 2,~~227~~225,~~485~~169.8094 2,~~225~~223,~~169~~218.9475 1201/01/~~2004~~2005 991088648 N/A 02/11/2014 N 2,~~203~~201,~~909~~363.0170 2,~~201~~199,~~363~~141.7027 1201/11/~~2004~~2005 991088697 N/A 01/01/2014 N 2,~~081~~079,~~862~~811.3390 2,~~079~~078,~~811~~117.9048 1201/01/~~2004~~2005 991088643 N/A 01/11/2014 N 1,~~974~~971,~~101~~258.4858 1,~~971~~968,~~258~~752.5801 1101/11/~~2004~~2005 991088716 N/A 10/11/2013 N 1,~~861~~858,~~646~~452.7577 1,~~858~~855,~~452~~521.7722 1101/11/~~2004~~2005 991088628 N/A 11/11/2013 N 1,~~770~~767,~~493~~800.7987 1,~~767~~765,~~800~~395.8768 11/11/2004 991088684 N/A 11/01/2013 N 1,~~663~~661,~~156~~551.0467 1,~~661~~660,~~551~~239.6751 1201/01/~~2004~~2005 991088733 N/A 11/01/2008 N 1,~~613~~608,~~117~~981.9822 1,~~608~~605,~~981~~060.2218 1101/01/~~2004~~2005 991088695 N/A 11/01/2008 N 1,550,000.00 1,550,000.00 1201/01/~~2004~~2005 991088682 N/A 10/01/2019 N 1,~~250~~246,~~693~~622.1670 1,~~246~~242,~~622~~761.7052 1201/01/~~2004~~2005 991088652 N/A 01/11/2009 N 1,~~230~~228,~~552~~468.0706 1,~~228~~226,~~468~~556.0668 1112/11/2004 991088713 N/A 11/11/2013 N 1,~~221~~219,~~090~~791.78 1,~~219~~218,~~791~~689.7859 1101/11/~~2004~~2005 991088679 N/A 11/01/2013 N 1,~~127~~126,~~691~~093.9059 1,~~126~~124,~~093~~693.5924 1201/01/~~2004~~2005 991088736 N/A 11/01/2018 N ~~959,582.91~~ 956,014.14 12952,593.46 01/01/~~2004~~2005 991042520 N/A 11/01/2018 N ~~881,898.19~~ 878,544.20 12875,319.87 01/01/~~2004~~2005 991088706 N/A 01/11/2014 N ~~594~~593,~~543~~932.8934 593,~~932~~418.3464 1101/11/~~2004~~2005 Totals ~~1,034,085,605.60~~ 975,126,567.87 974,268,178.21

Principal Prepayment Detail No Principal Prepayments this Period

~~Principal~~Historical ~~Prepayment~~ Detail ~~Loan~~Delinquencies ~~Number~~Distribution ~~Offering~~30-59 ~~Principal~~Days ~~Prepayment~~60-89 ~~Amount~~Days ~~Prepayment~~90 ~~Penalties~~Days ~~Document~~or ~~Payoff~~More ~~Curtailment~~Date ~~Prepayment~~# ~~Yield~~Balance ~~Maintenance~~# ~~Cross-Reference~~Balance ~~Amount~~# ~~Amount~~Balance ~~Premium~~01/18/2005 ~~Premium~~1 ~~991088651 3 58~~$1,~~000~~765,~~000~~395.68 0 $0.00 0 $0.00 12/15/2004 0 $0.00 ~~4,013,110~~0 $0.5900 ~~Totals~~0 ~~58,000,000~~$0.00 11/15/2004 0 $0.00 0 $0.00 40 $0.00 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,~~013~~475,~~110~~983.5986 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

~~Historical Detail Delinquencies~~ Distribution ~~30-59~~Foreclosure ~~Days~~REO ~~60-89~~Modifications ~~Days 90 Days or More~~ Date # Balance # Balance # Balance 01/18/2005 0 $0.00 0 $0.00 0 $0.00 12/15/2004 0 $0.00 0 $0.00 0 $0.00 11/15/2004 0 $0.00 0 $0.00 0 $0.00 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 10 $~~9,475,983~~0.8600 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 ~~Foreclosure~~Curtailments ~~REO~~Payoff ~~Modifications~~Next Weighted Avg. WAM Date # ~~Balance~~Amount # ~~Balance~~Amount #Coupon ~~Balance~~Remit 1201/1518/~~2004~~2005 0 $0.00 0 $0.00 5.677425% 5.623067% 102 12/15/2004 0 $0.00 1 $58,000,000.00 5.677681% 5.623323% 103 11/15/2004 0 $0.00 0 $0.00 05.752117% $05.00698429% 99 10/15/2004 0 $0.00 0 $0.00 05.752295% $05.00698606% 100 09/15/2004 0 $0.00 0 $0.00 05.752493% $05.00698802% 101 08/16/2004 0 $0.00 0 $0.00 05.752668% $05.00698976% 102 07/15/2004 0 $0.00 0 $0.00 05.752841% $05.00699149% 103 06/15/2004 0 $0.00 0 $0.00 05.753035% $05.00699341% 104 05/17/2004 0 $0.00 0 $0.00 05.753206% $05.00699511% 105 04/15/2004 0 $0.00 0 $0.00 05.753397% $05.00699701% 106 03/15/2004 0 $0.00 0 $0.00 05.753566% $05.00699869% 107 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

~~Prepayments~~Delinquency ~~Rate~~Loan ~~and~~Detail ~~Maturities~~Offering ~~Distribution~~# ~~Curtailments~~of ~~Payoff~~Paid ~~Next~~Through ~~Weighted~~Current ~~Avg.~~Outstanding ~~WAM~~Status ~~Date~~of #Loan ~~Amount~~Number #Document ~~Amount~~Months ~~Coupon~~Date ~~Remit~~P ~~12/15/2004~~& 0I ~~$0.00~~P 1& ~~$58,000,000.00~~I ~~5.677681%~~Mortgage 5Cross- Delinq.~~623323%~~ ~~103~~Advances ~~11/15/2004~~Advances 0** ~~$0.00~~Loan 0(1) ~~$0.00~~Reference ~~5.752117%~~991088688 ~~5.698429%~~21 990 1012/1501/2004 0 $0.00 0 $0.00 ~~5.752295%~~B ~~5.698606%~~991088650 ~~100~~23 090 12/1511/2004 0 $0.00 0 $0.00 ~~5.752493%~~A ~~5.698802%~~991088644 ~~101~~42 080 12/1611/2004 0 $0.00 0 $0.00 ~~5.752668%~~A ~~5.698976%~~991088694 ~~102~~81 070 12/1501/2004 0 $0.00 0 $0.00 ~~5.752841%~~A ~~5.699149%~~991088680 ~~103~~93 060 12/1501/2004 0 $0.00 0 $0.00 ~~5.753035%~~B ~~5.699341%~~991088637 ~~104~~96 050 12/1711/2004 0 $0.00 0 $0.00 ~~5.753206%~~A ~~5.699511%~~991088628 ~~105~~107 041 11/1511/2004 ~~0 $0~~11,691.0006 ~~0 $0~~11,692.0093 ~~5.753397%~~1 ~~5.699701%~~991088652 ~~106~~112 030 12/1511/2004 0 $0.00 0 $0.00 ~~5.753566%~~A ~~5.699869% 107 Note: Foreclosure and REO~~ Totals ~~are~~8 ~~excluded~~11,691.06 ~~from the delinquencies aging categories~~11,692.93

~~Delinquency~~Resolution ~~Loan~~Servicing ~~Detail~~Actual ~~Offering~~Outstanding #Loan ofStrategy ~~Paid~~Transfer ~~Through~~Foreclosure ~~Current~~Principal ~~Outstanding~~Servicing ~~Status~~Bankruptcy ofREO ~~Loan~~ Number ~~Document~~Code ~~Months~~(2) Date PDate &Balance ~~I P & I Mortgage Cross- Delinq.~~ Advances ~~Advances~~Date **Date ~~Loan (1) Reference~~ 991088688 219,442,346.02 0.00 ~~11/01/2004~~991088650 8,703,908.42 0.00 991088644 5,727,022.69 0.00 B 991088694 812,989,817.27 0.00 ~~11/01/2004~~991088680 02,713,840.0046 0.00 A991088637 ~~991088733~~2,453,681.83 ~~109~~ 0.00 ~~11/01/2004~~991088628 01,770,493.0079 0.00 B991088652 ~~Totals~~1,228,468.06 3 0.00 Totals 35,029,578.54 0.00

~~Resolution~~Current ~~Servicing~~Outstanding Actual Outstanding ~~Loan~~P ~~Strategy~~& ~~Transfer~~I ~~Foreclosure~~P & I Principal Servicing ~~Bankruptcy~~Advances ~~REO~~Advances** ~~Number~~Balance Advances Totals By Delinquency Code: ~~(2)~~Total ~~Date~~for ~~Date~~Status ~~Balance~~Code ~~Advances~~= ~~Date~~1 ~~Date~~(1 ~~991088688~~loan) 911,~~451~~691.06 11,~~654~~692.9693 1,770,493.79 0.00 ~~991088694~~Total ~~2,993,071~~for Status Code = A (5 loans) 0.7600 0.00 ~~991088733 1~~21,~~613~~102,~~117~~898.9827 0.00 ~~Totals~~Total 14for Status Code = B (2 loans) 0.00 0.00 12,~~057~~156,~~844~~186.7048 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

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (1 loan) 0.00 0.00 2,993,071.76 0.00 Total for Status Code = B (2 loans) 0.00 0.00 11,064,772.94 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.

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