8-K 1 wac04c15_10504.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: April 15, 2005 (Date of earliest event reported) Commission File No.: 333-108944-07 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2004-C15 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2163827 54-2163828 54-6648401 (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 April 15, 2005, a distribution was made to holders of Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2004-C15. 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-C15, relating to the April 15, 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. Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2004-C15 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: April 15, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-C15, relating to the April 15, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2004-C15 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: April 15, 2005 Record Date: March 31, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 - 3 Certificate Factor Detail 4 - 5 Reconciliation Detail 6 - 7 Other Required Information 8 Cash Reconciliation 9 Ratings Detail 10 - 11 Current Mortgage Loan and Property Stratification Tables 12 - 20 Mortgage Loan Detail 21 - 23 Principal Prepayment Detail 24 Historical Detail 25 Delinquency Loan Detail 26 Specially Serviced Loan Detail 27 - 28 Modified Loan Detail 29 Liquidated Loan Detail 30 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Timothy S. Ryan Phone Number: (704) 593-7878 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 929766WH2 3.626000% 57,169,000.00 5655,~~258~~236,~~715~~539.7658 ~~443~~448,~~347~~158.7761 ~~169~~166,~~995~~906.0941 A-2 929766WJ8 4.039000% 162,644,000.00 162,644,000.00 0.00 547,432.60 A-3 929766WK5 4.502000% 150,227,000.00 150,227,000.00 0.00 563,601.63 A-4 929766WL3 4.803000% 459,608,000.00 459,608,000.00 0.00 1,839,581.02 A-1A 929766WS8 4.494000% 160,747,000.00 160,~~668~~576,~~494~~813.6837 36,~~428~~895.8815 601,~~703~~360.5117 B 929766WM1 4.892000% 33,205,000.00 33,205,000.00 0.00 135,365.72 C 929766WN9 4.951000% 14,438,000.00 14,438,000.00 0.00 59,568.78 D 929766WP4 5.000000% 21,656,000.00 21,656,000.00 0.00 90,233.33 E 929766WT6 5.109000% 11,549,000.00 11,549,000.00 0.00 49,169.87 F 929766WU3 5.297000% 14,438,000.00 14,438,000.00 0.00 63,731.74 G 929766WV1 5.395000% 12,993,000.00 12,993,000.00 0.00 58,414.36 H 929766WW9 5.~~576328~~749470% 15,881,000.00 15,881,000.00 0.00 7376,~~798~~089.0545 J 929766WX7 5.043000% 7,219,000.00 7,219,000.00 0.00 30,337.85 K 929766WY5 5.043000% 4,331,000.00 4,331,000.00 0.00 18,201.03 L 929766WZ2 5.043000% 4,331,000.00 4,331,000.00 0.00 18,201.03 M 929766XA6 5.043000% 2,888,000.00 2,888,000.00 0.00 12,136.82 N 929766XB4 5.043000% 2,887,000.00 2,887,000.00 0.00 12,132.62 O 929766XC2 5.043000% 2,887,000.00 2,887,000.00 0.00 12,132.62 P 929766XD0 5.043000% 15,881,899.92 15,881,899.92 0.00 66,743.68 175WJ-A 929766XE8 6.043233% 16,000,000.00 16,000,000.00 0.00 80,576.44 175WJ-B 929766XF5 6.043233% 12,700,000.00 12,700,000.00 0.00 63,957.55 175WJ-C 929766YC1 6.043233% 6,300,000.00 6,300,000.00 0.00 31,726.98 175WJ-D 929766YD9 6.043233% 9,500,000.00 9,500,000.00 0.00 47,842.26 175WJ-E 929766YE7 6.043233% 10,500,000.00 10,500,000.00 0.00 52,878.29 180ML-A 929766XG3 5.578233% 9,700,000.00 9,700,000.00 0.00 45,090.72 180ML-B 929766XH1 5.578233% 7,400,000.00 7,400,000.00 0.00 34,399.11 180ML-C 929766YF4 5.578233% 12,350,000.00 12,350,000.00 0.00 57,409.32 180ML-D 929766YG2 5.578233% 15,000,000.00 15,000,000.00 0.00 69,727.92 180ML-E 929766YH0 5.578233% 8,000,000.00 8,000,000.00 0.00 37,188.22 180ML-F 929766YJ6 5.578233% 7,550,000.00 7,550,000.00 0.00 35,096.38 180ML-G 929766YK3 5.578233% 9,500,000.00 9,500,000.00 0.00 44,161.01 Z N/A 0.000000% 0.00 0.00 0.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 1,279,479,899.92 1,~~278~~277,~~491~~377,~~110~~252.3687 ~~479~~485,~~776~~053.6576 5,~~022~~021,~~535~~394.5593

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766WH2 0.00 0.00 ~~613~~615,~~342~~065.8602 5554,~~815~~788,~~367~~380.9997 14.2728% A-2 929766WJ8 0.00 0.00 547,432.60 162,644,000.00 14.2728% A-3 929766WK5 0.00 0.00 563,601.63 150,227,000.00 14.2728% A-4 929766WL3 0.00 0.00 1,839,581.02 459,608,000.00 14.2728% A-1A 929766WS8 0.00 0.00 638,~~132~~255.3932 160,~~632~~539,~~065~~918.8022 14.2728% B 929766WM1 0.00 0.00 135,365.72 33,205,000.00 11.3940% C 929766WN9 0.00 0.00 59,568.78 14,438,000.00 10.1415% D 929766WP4 0.00 0.00 90,233.33 21,656,000.00 8.2627% E 929766WT6 0.00 0.00 49,169.87 11,549,000.00 7.2627% F 929766WU3 0.00 0.00 63,731.74 14,438,000.00 6.01% G 929766WV1 0.00 0.00 58,414.36 12,993,000.00 4.8889% H 929766WW9 0.00 0.00 7376,~~798~~089.0545 15,881,000.00 3.5051% J 929766WX7 0.00 0.00 30,337.85 7,219,000.00 2.88% K 929766WY5 0.00 0.00 18,201.03 4,331,000.00 2.5051% L 929766WZ2 0.00 0.00 18,201.03 4,331,000.00 2.13% M 929766XA6 0.00 0.00 12,136.82 2,888,000.00 1.88% N 929766XB4 0.00 0.00 12,132.62 2,887,000.00 1.63% O 929766XC2 0.00 0.00 12,132.62 2,887,000.00 1.38% P 929766XD0 0.00 0.00 66,743.68 15,881,899.92 0.00% 175WJ-A 929766XE8 0.00 0.00 80,576.44 16,000,000.00 0.00% 175WJ-B 929766XF5 0.00 0.00 63,957.55 12,700,000.00 0.00% 175WJ-C 929766YC1 0.00 0.00 31,726.98 6,300,000.00 0.00% 175WJ-D 929766YD9 0.00 0.00 47,842.26 9,500,000.00 0.00% 175WJ-E 929766YE7 0.00 0.00 52,878.29 10,500,000.00 0.00% 180ML-A 929766XG3 0.00 0.00 45,090.72 9,700,000.00 0.00% 180ML-B 929766XH1 0.00 0.00 34,399.11 7,400,000.00 0.00% 180ML-C 929766YF4 0.00 0.00 57,409.32 12,350,000.00 0.00% 180ML-D 929766YG2 0.00 0.00 69,727.92 15,000,000.00 0.00% 180ML-E 929766YH0 0.00 0.00 37,188.22 8,000,000.00 0.00% 180ML-F 929766YJ6 0.00 0.00 35,096.38 7,550,000.00 0.00% 180ML-G 929766YK3 0.00 0.00 44,161.01 9,500,000.00 0.00% Z N/A 0.00 0.00 0.00 0.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 5,~~502~~506,~~312~~448.2069 1,~~278~~276,~~011~~892,~~333~~199.7111

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 929766WQ2 0.~~047951~~051216% 1,154,979,899.92 1,~~153~~152,~~991~~877,~~110~~252.3687 4649,~~112~~204.6746 X-P 929766WR0 01.~~989416~~160099% 1,119,185,000.00 1,119,185,000.00 ~~922~~1,~~782~~081,971.8419

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 929766WQ2 0.00 4649,~~112~~204.6746 1,~~153~~152,~~511~~392,~~333~~199.7111 X-P 929766WR0 0.00 ~~922~~1,~~782~~081,971.8419 1,119,185,000.00 (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 929766WH2 ~~984~~966.~~07731043~~19740734 7.~~75503805~~83918925 2.~~97355367~~91952649 0.00000000 0.00000000 ~~976~~958.~~32227239~~35821809 A-2 929766WJ8 1,000.00000000 0.00000000 3.36583335 0.00000000 0.00000000 1,000.00000000 A-3 929766WK5 1,000.00000000 0.00000000 3.75166668 0.00000000 0.00000000 1,000.00000000 A-4 929766WL3 1,000.00000000 0.00000000 4.00250000 0.00000000 0.00000000 1,000.00000000 A-1A 929766WS8 ~~999~~998.~~51162187~~94127648 0.~~22662246~~22952310 3.~~74317101~~74103510 0.00000000 0.00000000 ~~999~~998.~~28499941~~71175338 B 929766WM1 1,000.00000000 0.00000000 4.07666677 0.00000000 0.00000000 1,000.00000000 C 929766WN9 1,000.00000000 0.00000000 4.12583322 0.00000000 0.00000000 1,000.00000000 D 929766WP4 1,000.00000000 0.00000000 4.16666651 0.00000000 0.00000000 1,000.00000000 E 929766WT6 1,000.00000000 0.00000000 4.25750022 0.00000000 0.00000000 1,000.00000000 F 929766WU3 1,000.00000000 0.00000000 4.41416678 0.00000000 0.00000000 1,000.00000000 G 929766WV1 1,000.00000000 0.00000000 4.49583314 0.00000000 0.00000000 1,000.00000000 H 929766WW9 1,000.00000000 0.00000000 4.~~64693974~~79122536 0.00000000 0.00000000 1,000.00000000 J 929766WX7 1,000.00000000 0.00000000 4.20250035 0.00000000 0.00000000 1,000.00000000 K 929766WY5 1,000.00000000 0.00000000 4.20250058 0.00000000 0.00000000 1,000.00000000 L 929766WZ2 1,000.00000000 0.00000000 4.20250058 0.00000000 0.00000000 1,000.00000000 M 929766XA6 1,000.00000000 0.00000000 4.20250000 0.00000000 0.00000000 1,000.00000000 N 929766XB4 1,000.00000000 0.00000000 4.20250087 0.00000000 0.00000000 1,000.00000000 O 929766XC2 1,000.00000000 0.00000000 4.20250087 0.00000000 0.00000000 1,000.00000000 P 929766XD0 1,000.00000000 0.00000000 4.20249972 0.00000000 0.00000000 1,000.00000000 175WJ-A 929766XE8 1,000.00000000 0.00000000 5.03602750 0.00000000 0.00000000 1,000.00000000 175WJ-B 929766XF5 1,000.00000000 0.00000000 5.03602756 0.00000000 0.00000000 1,000.00000000 175WJ-C 929766YC1 1,000.00000000 0.00000000 5.03602857 0.00000000 0.00000000 1,000.00000000 175WJ-D 929766YD9 1,000.00000000 0.00000000 5.03602737 0.00000000 0.00000000 1,000.00000000 175WJ-E 929766YE7 1,000.00000000 0.00000000 5.03602762 0.00000000 0.00000000 1,000.00000000 180ML-A 929766XG3 1,000.00000000 0.00000000 4.64852784 0.00000000 0.00000000 1,000.00000000 180ML-B 929766XH1 1,000.00000000 0.00000000 4.64852838 0.00000000 0.00000000 1,000.00000000 180ML-C 929766YF4 1,000.00000000 0.00000000 4.64852794 0.00000000 0.00000000 1,000.00000000 180ML-D 929766YG2 1,000.00000000 0.00000000 4.64852800 0.00000000 0.00000000 1,000.00000000 180ML-E 929766YH0 1,000.00000000 0.00000000 4.64852750 0.00000000 0.00000000 1,000.00000000 180ML-F 929766YJ6 1,000.00000000 0.00000000 4.64852715 0.00000000 0.00000000 1,000.00000000 180ML-G 929766YK3 1,000.00000000 0.00000000 4.64852737 0.00000000 0.00000000 1,000.00000000 Z N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 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-C 929766WQ2 ~~999~~998.~~14389024~~17949468 0.~~03992508~~04260201 0.00000000 ~~998~~997.~~72849198~~75952741 X-P 929766WR0 1,000.00000000 0.~~82451323~~96674919 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~169~~388,~~944~~234.8368 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections Aggregate amount of Nonrecoverable Advances 0.00

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 39,~~621~~584.9352 Less Delinquent Master Servicing Fees 12,~~160~~207.8659 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 02,440.0051 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3839,~~461~~817.0744

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~169~~166,~~995~~906.0941 0.00 0.00 ~~169~~166,~~995~~906.0941 0.00 A-2 547,432.60 0.00 0.00 547,432.60 0.00 A-3 563,601.63 0.00 0.00 563,601.63 0.00 A-4 1,839,581.02 0.00 0.00 1,839,581.02 0.00 A-1A 601,~~703~~360.5117 0.00 0.00 601,~~703~~360.5117 0.00 B 135,365.72 0.00 0.00 135,365.72 0.00 C 59,568.78 0.00 0.00 59,568.78 0.00 D 90,233.33 0.00 0.00 90,233.33 0.00 E 49,169.87 0.00 0.00 49,169.87 0.00 F 63,731.74 0.00 0.00 63,731.74 0.00 G 58,414.36 0.00 0.00 58,414.36 0.00 H 7376,~~798~~089.0545 0.00 0.00 7376,~~798~~089.0545 0.00 J 30,337.85 0.00 0.00 30,337.85 0.00 K 18,201.03 0.00 0.00 18,201.03 0.00 L 18,201.03 0.00 0.00 18,201.03 0.00 M 12,136.82 0.00 0.00 12,136.82 0.00 N 12,132.62 0.00 0.00 12,132.62 0.00 O 12,132.62 0.00 0.00 12,132.62 0.00 P 66,743.68 0.00 0.00 66,743.68 0.00 175WJ-A 80,576.44 0.00 0.00 80,576.44 0.00 175WJ-B 63,957.55 0.00 0.00 63,957.55 0.00 175WJ-C 31,726.98 0.00 0.00 31,726.98 0.00 175WJ-D 47,842.26 0.00 0.00 47,842.26 0.00 175WJ-E 52,878.29 0.00 0.00 52,878.29 0.00 180ML-A 45,090.72 0.00 0.00 45,090.72 0.00 180ML-B 34,399.11 0.00 0.00 34,399.11 0.00 180ML-C 57,409.32 0.00 0.00 57,409.32 0.00 180ML-D 69,727.92 0.00 0.00 69,727.92 0.00 180ML-E 37,188.22 0.00 0.00 37,188.22 0.00 180ML-F 35,096.38 0.00 0.00 35,096.38 0.00 180ML-G 44,161.01 0.00 0.00 44,161.01 0.00 X-C 4649,~~112~~204.6746 0.00 0.00 4649,~~112~~204.6746 0.00 X-P ~~922~~1,~~782~~081,971.8419 0.00 0.00 ~~922~~1,~~782~~081,971.8419 0.00 Total 56,~~991~~152,~~431~~570.0658 0.00 0.00 56,~~991~~152,~~431~~570.0658 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~169~~166,~~995~~906.0941 0.00 A-2 0.00 547,432.60 0.00 A-3 0.00 563,601.63 0.00 A-4 0.00 1,839,581.02 0.00 A-1A 0.00 601,~~703~~360.5117 0.00 B 0.00 135,365.72 0.00 C 0.00 59,568.78 0.00 D 0.00 90,233.33 0.00 E 0.00 49,169.87 0.00 F 0.00 63,731.74 0.00 G 0.00 58,414.36 0.00 H 0.00 7376,~~798~~089.0545 0.00 J 0.00 30,337.85 0.00 K 0.00 18,201.03 0.00 L 0.00 18,201.03 0.00 M 0.00 12,136.82 0.00 N 0.00 12,132.62 0.00 O 0.00 12,132.62 0.00 P 0.00 66,743.68 0.00 175WJ-A 0.00 80,576.44 0.00 175WJ-B 0.00 63,957.55 0.00 175WJ-C 0.00 31,726.98 0.00 175WJ-D 0.00 47,842.26 0.00 175WJ-E 0.00 52,878.29 0.00 180ML-A 0.00 45,090.72 0.00 180ML-B 0.00 34,399.11 0.00 180ML-C 0.00 57,409.32 0.00 180ML-D 0.00 69,727.92 0.00 180ML-E 0.00 37,188.22 0.00 180ML-F 0.00 35,096.38 0.00 180ML-G 0.00 44,161.01 0.00 X-C 0.00 4649,~~112~~204.6746 0.00 X-P 0.00 ~~922~~1,~~782~~081,971.8419 0.00 Total 0.00 56,~~991~~152,~~431~~570.0658 0.00

Other Required Information Available Distribution Amount (1) 6,~~471~~637,~~207~~624.7134 Aggregate Number of Outstanding Loans 87 Aggregate Stated Principal Balance of Loans Before Distribution 1,~~153~~152,~~991~~877,~~110~~252.3687 Aggregate Stated Principal Balance of Loans After Distribution 1,~~153~~152,~~511~~392,~~333~~199.7111 Aggregate Unpaid Principal Balance of Loans 1,~~153~~152,~~527~~449,~~325~~129.0680 Aggregate Amount of Master Servicing Fee 3839,~~461~~817.0744 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~237~~235.3642 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit ~~166,377~~0.2700 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 6,194,390.49 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 6,194,390.49 Principal: Scheduled Principal 485,053.76 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 485,053.76 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 6,679,444.25 Total Funds Distributed Fees: Master Servicing Fee 39,584.52 Trustee Fee 2,235.42 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 41,819.93 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 6,152,570.58 Principal Distribution 485,053.76 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 6,637,624.34 Total Funds Distributed 6,679,444.27

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. 0 to 2,000,000 7 10,~~770~~751,~~228~~269.1906 0.93 ~~116~~114 5.7690 1.~~432484~~432280 2,000,001 to 3,000,000 8 20,~~076~~034,~~630~~809.4756 1.74 ~~108~~106 5.~~7393~~7392 1.~~558720~~558855 3,000,001 to 4,000,000 14 47,~~901~~810,~~705~~053.7488 4.15 ~~123~~121 5.~~8483~~8482 1.~~396391~~396498 4,000,001 to 5,000,000 7 31,~~133~~094,~~868~~117.0473 2.70 ~~109~~107 5.~~5785~~5784 1.~~354880~~354928 5,000,001 to 6,000,000 7 38,~~809~~758,~~127~~830.1824 3.36 ~~111~~109 5.~~7967~~7966 1.~~369439~~369470 6,000,001 to 7,000,000 2 13,~~630~~593,~~247~~888.6928 1.18 ~~144~~142 6.~~0226~~0224 1.~~244408~~244397 7,000,001 to 8,000,000 4 29,~~485~~432,~~111~~529.3014 2.5655 9088 5.~~4928~~4926 1.~~434749~~434674 8,000,001 to 9,000,000 2 16,~~830~~788,~~165~~549.4347 1.46 ~~116~~114 5.3000 1.294793 9,000,001 to 10,000,000 2 19,~~231~~209,~~968~~619.4738 1.67 6159 5.4012 1.~~516390~~516583 10,000,001 to 15,000,000 15 ~~190~~189,~~177~~951,~~020~~704.6991 16.4948 ~~112~~110 5.~~6626~~6623 1.~~405587~~405480 15,000,001 to 20,000,000 8 139,~~997~~836,~~204~~502.8642 12.1413 9997 5.~~7827~~7830 1.~~355837~~355803 20,000,001 to 25,000,000 3 64,050,000.00 5.5556 ~~102~~100 5.9723 1.258899 25,000,001 to 30,000,000 1 26,000,000.00 2.2526 ~~115~~113 5.5500 1.330000 30,000,001 to 35,000,000 1 30,480,000.00 2.64 ~~116~~114 5.6100 1.350000 35,000,001 to 50,000,000 1 46,000,000.00 3.99 5755 5.5700 1.707516 50,000,001 to 55,000,000 1 51,150,000.00 4.4344 5654 5.0300 1.590000 55,000,001 to 75,000,000 1 72,955,000.00 6.3233 ~~114~~112 6.2600 1.270000 75,000,001 and greater 3 304,~~833~~495,~~055~~325.6504 26.4342 9896 5.~~4718~~4722 2.~~007819~~008082 Totals 87 1,~~153~~152,~~511~~392,~~333~~199.7111 100.00 ~~101~~99 5.~~6486~~6487 1.~~558044~~558083

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 4,~~262~~252,~~789~~452.6556 0.37 8078 5.4200 1.240000 Arizona 2 58,350,000.00 5.06 5654 5.0448 1.555450 California 9 117,~~734~~712,~~555~~933.0062 10.21 8785 5.5658 1.~~513819~~513876 Colorado 2 19,~~598~~562,~~070~~015.0715 1.70 ~~110~~108 6.~~0877~~0875 1.~~474265~~474476 Connecticut 2 25,650,000.00 2.2223 ~~115~~113 5.4498 1.449532 Delaware 1 12,~~678~~645,~~085~~003.9084 1.10 ~~115~~113 5.0000 1.640000 Florida 12 72,~~696~~541,~~612~~946.0773 6.3029 9694 5.~~8621~~8620 1.~~499015~~499058 Georgia 4 22,~~500~~478,~~891~~559.7512 1.95 ~~115~~113 5.8459 1.~~293280~~293172 Illinois 3 122,~~079~~066,~~580~~942.0037 10.5859 ~~115~~113 5.8663 1.~~712546~~712577 Indiana 1 3,~~065~~058,~~576~~606.9454 0.27 ~~115~~113 5.8500 1.297944 Maryland 3 34,790,000.00 3.02 ~~115~~113 5.8827 1.320446 Michigan 1 1,384,000.00 0.12 ~~116~~114 5.6100 1.350000 Minnesota 1 1,~~569~~565,~~392~~894.3598 0.14 ~~116~~114 5.9400 1.363453 Mississippi 3 13,080,000.00 1.1314 ~~115~~113 5.1776 1.393945 Nebraska 1 5,~~968~~955,~~495~~402.5329 0.52 ~~114~~112 6.1000 1.450000 New Jersey 11 ~~159~~158,~~026~~961,~~623~~566.9591 13.79 ~~108~~106 6.~~1181~~1184 1.~~280514~~280488 New York 2 111,000,000.00 9.6263 6664 5.4441 2.389459 North Carolina 2 16,~~830~~788,~~165~~549.4347 1.46 ~~116~~114 5.3000 1.294793 Ohio 3 8,~~878~~858,~~229~~042.2418 0.77 ~~115~~113 5.8500 1.338648 Oklahoma 1 12,500,000.00 1.08 ~~115~~113 5.5900 1.220000 Pennsylvania 6 41,~~246~~161,~~830~~115.3070 3.5857 ~~103~~101 5.~~5670~~5672 1.~~495404~~495409 South Carolina 2 ~~102~~101,~~049~~705,~~113~~384.4961 8.8583 ~~116~~114 5.1150 1.~~759088~~759075 Tennessee 1 12,240,000.00 1.06 5351 5.2700 1.280000 Texas 6 38,~~243~~156,~~011~~274.8332 3.3231 ~~127~~124 5.~~7863~~7862 1.~~311137~~311132 Virginia 5 29,~~621~~547,~~902~~324.4754 2.5756 ~~139~~137 6.~~4274~~4272 1.~~412944~~412908 Washington 3 45,~~192~~111,~~787~~028.8469 3.9291 ~~102~~100 5.~~4515~~4514 1.~~376023~~375935 Washington,DC 2 25,~~114~~109,~~619~~155.9049 2.18 8280 5.4782 1.~~235649~~235637 Wisconsin 23 36,160,000.00 3.1314 ~~116~~114 5.6100 1.334622 Totals 113 1,~~153~~152,~~511~~392,~~333~~199.7111 100.00 ~~101~~99 5.~~6486~~6487 1.~~558044~~558083

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 and Less 12 112,~~742~~666,~~475~~012.4173 9.7778 ~~104~~102 5.6815 1.~~224185~~224190 1.25 to 1.29 15 197,~~990~~904,~~684~~398.4137 17.1617 ~~115~~113 6.~~0034~~0035 1.~~271601~~271598 1.30 to 1.34 13 111,~~789~~657,~~402~~326.0915 9.69 ~~105~~103 5.6454 1.~~321702~~321707 1.35 to 1.39 13 120,~~435~~261,~~848~~107.1879 10.44 ~~109~~107 5.~~6948~~6947 1.~~369392~~369381 1.40 to 1.44 5 22,~~645~~616,~~386~~461.6160 1.96 ~~115~~113 5.~~6847~~6844 1.420398 1.45 to 1.49 12 ~~102~~101,~~049~~902,~~963~~023.6391 8.8584 ~~101~~99 5.~~8282~~8278 1.~~468923~~468934 1.50 to 1.54 2 13,~~245~~242,~~398~~559.5435 1.15 ~~116~~114 5.~~4104~~4103 1.~~538147~~538151 1.55 to 1.59 2 65,~~716~~682,~~993~~012.7913 5.70 6967 5.~~1297~~1296 1.~~585567~~585575 1.60 to 1.64 1 12,~~678~~645,~~085~~003.9084 1.10 ~~115~~113 5.0000 1.640000 1.65 to 1.69 1 10,000,000.00 0.87 5452 5.4300 1.670000 1.70 to 1.74 4 178,~~826~~781,~~997~~535.5714 15.5051 ~~100~~98 5.7928 1.~~714879~~714882 1.75 to 1.79 2 ~~101~~100,~~216~~872,~~837~~895.2655 8.7775 ~~116~~114 5.1014 1.770372 1.80 to 1.84 1 2,~~021~~017,~~893~~014.0800 0.18 9694 5.4500 1.805863 1.85 to 1.94 1 4,000,000.00 0.35 ~~115~~113 6.0800 1.910000 1.95 to 2.04 1 2,~~280~~272,~~367~~848.2354 0.20 ~~114~~112 5.7000 2.020000 2.05 to 2.14 1 2,871,000.01 0.25 7876 5.5500 2.140000 2.15 and greater 1 93,000,000.00 8.0607 5755 5.4100 2.610000 Totals 87 1,~~153~~152,~~511~~392,~~333~~199.7111 100.00 ~~101~~99 5.~~6486~~6487 1.~~558044~~558083

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 6 16,~~952~~924,~~870~~077.0581 1.47 ~~116~~114 5.6589 1.~~548171~~548115 Lodging 2 25,~~151~~079,~~219~~123.3906 2.18 ~~116~~114 6.6540 1.471274 Mobile Home Park 24 41,~~457~~444,~~517~~309.3793 3.5960 ~~109~~107 5.~~5430~~5431 1.~~321535~~321574 Multi-Family 23 199,~~494~~360,~~513~~750.9945 17.2930 9593 5.~~4057~~4055 1.~~405506~~405517 Office 23 545,~~317~~141,~~528~~380.9552 47.2731 9694 5.8019 1.~~658291~~658382 Other 2 2,~~391~~385,~~165~~713.1893 0.21 ~~116~~114 5.8000 1.501902 Retail 33 322,~~746~~056,~~518~~843.7841 27.9895 ~~110~~108 5.~~4734~~4736 1.~~521028~~520886 Totals 113 1,~~153~~152,~~511~~392,~~333~~199.7111 100.00 ~~101~~99 5.~~6486~~6487 1.~~558044~~558083

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 11 236,~~866~~394,~~453~~736.2406 20.5351 9391 5.0941 1.~~603898~~603757 5.250% to 5.499% 14 ~~226~~225,~~081~~923,~~920~~496.5641 19.60 7876 5.3936 1.~~886293~~886633 5.500% to 5.749% 22 215,~~351~~272,~~538~~965.6375 18.6768 ~~102~~100 5.5877 1.~~433764~~433738 5.750% to 5.999% 22 230,~~518~~322,~~498~~713.5723 19.9899 ~~112~~110 5.8552 1.~~528975~~529139 6.000% to 6.249% 9 71,~~896~~799,~~002~~294.9230 6.23 ~~112~~110 6.~~1473~~1474 1.~~462352~~462341 6.250% to 6.499% 6 142,~~122~~087,~~166~~694.1265 12.3233 ~~120~~118 6.~~2724~~2723 1.~~268329~~268326 6.500% and greater 3 30,~~674~~591,~~753~~298.6771 2.6665 ~~126~~124 6.6263 1.~~442234~~442214 Totals 87 1,~~153~~152,~~511~~392,~~333~~199.7111 100.00 ~~101~~99 5.~~6486~~6487 1.~~558044~~558083

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 86 1,~~149~~148,~~243~~133,~~588~~899.8060 99.63 ~~101~~99 5.~~6476~~6477 1.~~558974~~559012 13 to 24 months 1 4,~~267~~258,~~744~~299.9151 0.37 ~~106~~104 5.9200 1.307634 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 87 1,~~153~~152,~~511~~392,~~333~~199.7111 100.00 ~~101~~99 5.~~6486~~6487 1.~~558044~~558083

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 8 241,~~662~~606,~~864~~768.3352 20.9597 5654 5.3206 1.~~957650~~957803 61 to 84 months 8 88,~~529~~433,~~219~~417.3238 7.67 7876 5.~~5055~~5058 1.~~401945~~401955 85 to 108 months 2 6,~~289~~275,~~637~~313.9951 0.5554 ~~103~~101 5.7689 1.~~467797~~467775 109 to 120 months 66 ~~801~~800,~~638~~731,~~911~~829.6740 69.5048 ~~115~~113 5.~~7468~~7470 1.~~460651~~460541 121 to 180 months 2 12,~~223~~192,~~353~~072.8910 1.06 ~~174~~172 6.4836 1.~~293557~~293563 181 to 238 months 0 0.00 0.00 0 0.0000 0.000000 Totals 86 1,~~150~~149,~~343~~239,~~987~~400.2091 99.73 ~~101~~99 5.~~6466~~6467 1.~~558806~~558842

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 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 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 238 months 1 3,~~167~~152,~~346~~798.5120 0.27 ~~235~~233 6.3700 1.281526 Totals 1 3,~~167~~152,~~346~~798.5120 0.27 ~~235~~233 6.3700 1.281526

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 5 203,021,000.01 17.6062 5755 5.3535 2.095587 264 months or less 0 0.00 0.00 0 0.0000 0.000000 265 to 300 months 8 ~~174~~173,~~248~~804,~~243~~763.4960 15.1108 ~~118~~116 5.~~6446~~6452 1.~~595608~~595332 301 months or greater 73 ~~773~~772,~~074~~413,~~743~~637.7030 67.0203 ~~108~~106 5.7241 1.~~409544~~409553 Totals 86 1,~~150~~149,~~343~~239,~~987~~400.2091 99.73 ~~101~~99 5.~~6466~~6467 1.~~558806~~558842

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 87 1,~~153~~152,~~511~~392,~~333~~199.7111 100.00 ~~101~~99 5.~~6486~~6487 1.~~558044~~558083 1 year or less 0 0.00 0.00 0 0.0000 0.000000 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 87 1,~~153~~152,~~511~~392,~~333~~199.7111 100.00 ~~101~~99 5.~~6486~~6487 1.~~558044~~558083 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (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 the related mortgage loan as disclosed in the offering document.

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 2,000,000 6 8,~~770~~751,~~228~~269.1906 0.76 ~~116~~114 5.7962 1.~~478659~~478509 2,000,001 to 3,000,000 7 17,~~712~~675,~~010~~654.5707 1.5453 ~~107~~105 5.~~7379~~7378 1.~~594596~~594739 3,000,001 to 4,000,000 11 3736,~~029~~955,~~646~~109.4042 3.21 ~~126~~124 5.~~9142~~9141 1.~~405064~~405184 4,000,001 to 5,000,000 3 13,~~507~~498,~~744~~299.9151 1.17 ~~112~~111 5.~~7182~~7180 1.~~401526~~401591 5,000,001 to 6,000,000 6 33,~~285~~246,~~592~~654.9059 2.89 ~~100~~98 5.6800 1.~~379302~~379330 6,000,001 to 7,000,000 2 13,~~630~~593,~~247~~888.6928 1.18 ~~144~~142 6.~~0226~~0224 1.~~244408~~244397 7,000,001 to 8,000,000 3 22,~~285~~232,~~111~~529.3014 1.93 ~~102~~100 5.6035 1.~~475054~~475049 8,000,001 to 9,000,000 2 16,~~830~~788,~~165~~549.4347 1.46 ~~116~~114 5.3000 1.294793 9,000,001 to 10,000,000 2 19,~~231~~209,~~968~~619.4738 1.67 6159 5.4012 1.~~516390~~516583 10,000,001 to 15,000,000 10 126,~~281~~083,~~008~~597.7875 10.9594 ~~116~~114 5.~~6906~~6903 1.~~419777~~419703 15,000,001 to 20,000,000 8 139,~~997~~836,~~204~~502.8642 12.1413 9997 5.~~7827~~7830 1.~~355837~~355803 20,000,001 to 25,000,000 3 64,050,000.00 5.5556 ~~102~~100 5.9723 1.258899 25,000,001 to 30,000,000 1 26,000,000.00 2.2526 ~~115~~113 5.5500 1.330000 30,000,001 to 35,000,000 1 30,480,000.00 2.64 ~~116~~114 5.6100 1.350000 35,000,001 to 50,000,000 1 46,000,000.00 3.99 5755 5.5700 1.707516 50,000,001 to 75,000,000 1 72,955,000.00 6.3233 ~~114~~112 6.2600 1.270000 75,000,001 and greater 3 304,~~833~~495,~~055~~325.6504 26.4342 9896 5.~~4718~~4722 2.~~007819~~008082 Totals 70 ~~992~~991,~~878~~851,~~985~~998.1513 86.07 ~~103~~101 5.~~6852~~6854 1.~~578827~~578881

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. California 8 104,~~234~~212,~~555~~933.0062 9.04 8381 5.6171 1.~~520790~~520855 Colorado 2 19,~~598~~562,~~070~~015.0715 1.70 ~~110~~108 6.~~0877~~0875 1.~~474265~~474476 Connecticut 2 25,650,000.00 2.2223 ~~115~~113 5.4498 1.449532 Delaware 1 12,~~678~~645,~~085~~003.9084 1.10 ~~115~~113 5.0000 1.640000 Florida 10 55,~~862~~744,~~208~~279.9017 4.84 9088 5.~~7948~~7946 1.~~469100~~469155 Georgia 3 9,~~800~~778,~~891~~559.7512 0.85 ~~115~~113 5.8276 1.~~401195~~401191 Illinois 3 122,~~079~~066,~~580~~942.0037 10.5859 ~~115~~113 5.8663 1.~~712546~~712577 Indiana 1 3,~~065~~058,~~576~~606.9454 0.27 ~~115~~113 5.8500 1.297944 Maryland 3 34,790,000.00 3.02 ~~115~~113 5.8827 1.320446 Michigan 1 1,384,000.00 0.12 ~~116~~114 5.6100 1.350000 Minnesota 1 1,~~569~~565,~~392~~894.3598 0.14 ~~116~~114 5.9400 1.363453 Mississippi 1 5,160,000.00 0.45 ~~115~~113 5.2200 1.420000 Nebraska 1 5,~~968~~955,~~495~~402.5329 0.52 ~~114~~112 6.1000 1.450000 New Jersey 11 ~~159~~158,~~026~~961,~~623~~566.9591 13.79 ~~108~~106 6.~~1181~~1184 1.~~280514~~280488 New York 2 111,000,000.00 9.6263 6664 5.4441 2.389459 North Carolina 2 16,~~830~~788,~~165~~549.4347 1.46 ~~116~~114 5.3000 1.294793 Ohio 3 8,~~878~~858,~~229~~042.2418 0.77 ~~115~~113 5.8500 1.338648 Pennsylvania 4 32,~~683~~617,~~496~~750.8204 2.83 ~~100~~98 5.~~5381~~5384 1.~~529926~~529920 South Carolina 2 ~~102~~101,~~049~~705,~~113~~384.4961 8.8583 ~~116~~114 5.1150 1.~~759088~~759075 Texas 5 34,~~369~~290,~~343~~890.7526 2.98 ~~128~~126 5.~~7892~~7891 1.~~302901~~302894 Virginia 3 22,~~098~~035,~~368~~148.1989 1.9291 ~~132~~130 6.~~4796~~4795 1.~~455232~~455252 Washington 3 45,~~192~~111,~~787~~028.8469 3.9291 ~~102~~100 5.~~4515~~4514 1.~~376023~~375935 Washington,DC 1 22,750,000.00 1.97 7977 5.4500 1.230000 Wisconsin 23 36,160,000.00 3.1314 ~~116~~114 5.6100 1.334622 Totals 96 ~~992~~991,~~878~~851,~~985~~998.1513 86.07 ~~103~~101 5.~~6852~~6854 1.~~578827~~578881

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 and Less 8 81,~~279~~213,~~685~~560.7617 7.05 ~~102~~100 5.~~6821~~6822 1.~~226072~~226083 1.25 to 1.29 12 179,~~507~~435,~~673~~682.2548 15.5657 ~~119~~117 6.0597 1.~~271069~~271065 1.30 to 1.34 9 89,~~878~~768,~~830~~447.4073 7.79 ~~104~~102 5.~~6626~~6628 1.~~324555~~324561 1.35 to 1.39 12 116,~~562~~395,~~180~~723.1073 10.10 ~~109~~107 5.~~6926~~6925 1.~~368900~~368888 1.40 to 1.44 4 18,~~469~~449,~~090~~798.5471 1.60 ~~116~~114 5.~~6609~~6606 1.~~420488~~420487 1.45 to 1.49 10 85,~~429~~282,~~963~~023.6391 7.4140 9896 5.~~9569~~9568 1.~~469928~~469943 1.50 to 1.54 2 13,~~245~~242,~~398~~559.5435 1.15 ~~116~~114 5.~~4104~~4103 1.~~538147~~538151 1.55 to 1.59 1 14,~~566~~532,~~993~~012.7913 1.26 ~~116~~114 5.4800 1.570000 1.60 to 1.64 1 12,~~678~~645,~~085~~003.9084 1.10 ~~115~~113 5.0000 1.640000 1.65 to 1.69 1 10,000,000.00 0.87 5452 5.4300 1.670000 1.70 to 1.74 3 165,~~870~~853,~~985~~427.6698 14.3839 9997 5.7649 1.~~716041~~716042 1.75 to 1.79 2 ~~101~~100,~~216~~872,~~837~~895.2655 8.7775 ~~116~~114 5.1014 1.770372 1.80 to 1.84 1 2,~~021~~017,~~893~~014.0800 0.18 9694 5.4500 1.805863 1.85 to 1.94 1 4,000,000.00 0.35 ~~115~~113 6.0800 1.910000 1.95 to 2.04 1 2,~~280~~272,~~367~~848.2354 0.20 ~~114~~112 5.7000 2.020000 2.05 to 2.14 1 2,871,000.01 0.25 7876 5.5500 2.140000 2.15 and greater 1 93,000,000.00 8.0607 5755 5.4100 2.610000 Totals 70 ~~992~~991,~~878~~851,~~985~~998.1513 86.07 ~~103~~101 5.~~6852~~6854 1.~~578827~~578881

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 6 16,~~952~~924,~~870~~077.0581 1.47 ~~116~~114 5.6589 1.~~548171~~548115 Lodging 2 25,~~151~~079,~~219~~123.3906 2.18 ~~116~~114 6.6540 1.471274 Mobile Home Park 24 41,~~457~~444,~~517~~309.3793 3.5960 ~~109~~107 5.~~5430~~5431 1.~~321535~~321574 Multi-Family 6 38,~~862~~820,~~165~~549.4347 3.37 ~~116~~114 5.~~3362~~3363 1.~~305973~~305985 Office 23 545,~~317~~141,~~528~~380.9552 47.2731 9694 5.8019 1.~~658291~~658382 Other 2 2,~~391~~385,~~165~~713.1893 0.21 ~~116~~114 5.8000 1.501902 Retail 33 322,~~746~~056,~~518~~843.7841 27.9895 ~~110~~108 5.~~4734~~4736 1.~~521028~~520886 Totals 96 ~~992~~991,~~878~~851,~~985~~998.1513 86.07 ~~103~~101 5.~~6852~~6854 1.~~578827~~578881

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 6 ~~157~~156,~~096~~624,~~453~~736.2406 13.6259 ~~103~~101 5.~~1030~~1031 1.~~645699~~645612 5.250% to 5.499% 12 209,~~579~~431,~~130~~043.9185 18.17 7977 5.4003 1.~~934848~~935216 5.500% to 5.749% 19 196,~~464~~396,~~501~~262.2298 17.0304 ~~101~~99 5.5873 1.~~452203~~452174 5.750% to 5.999% 17 203,~~525~~361,~~523~~950.2639 17.6465 ~~112~~110 5.8589 1.~~561801~~561984 6.000% to 6.249% 8 58,~~939~~871,~~991~~187.0114 5.11 ~~112~~110 6.1468 1.~~410113~~410151 6.250% to 6.499% 6 142,~~122~~087,~~166~~694.1265 12.3233 ~~120~~118 6.~~2724~~2723 1.~~268329~~268326 6.500% and greater 2 25,~~151~~079,~~219~~123.3906 2.18 ~~116~~114 6.6540 1.471274 Totals 70 ~~992~~991,~~878~~851,~~985~~998.1513 86.07 ~~103~~101 5.~~6852~~6854 1.~~578827~~578881

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 69 ~~988~~987,~~611~~593,~~240~~698.2462 85.70 ~~103~~101 5.~~6842~~6843 1.~~579998~~580051 13 to 24 months 1 4,~~267~~258,~~744~~299.9151 0.37 ~~106~~104 5.9200 1.307634 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 70 ~~992~~991,~~878~~851,~~985~~998.1513 86.07 ~~103~~101 5.~~6852~~6854 1.~~578827~~578881

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 5 171,~~072~~016,~~864~~768.3352 14.8384 5755 5.~~4182~~4183 2.~~143319~~143596 61 to 84 months 7 84,~~266~~180,~~429~~964.6782 7.3130 7775 5.~~5099~~5101 1.~~410137~~410136 85 to 108 months 2 6,~~289~~275,~~637~~313.9951 0.5554 ~~103~~101 5.7689 1.~~467797~~467775 109 to 120 months 54 ~~721~~720,~~382~~546,~~887~~256.0463 62.5453 ~~115~~113 5.~~7579~~7582 1.~~469714~~469604 121 to 180 months 1 6,~~699~~679,~~819~~896.6145 0.58 ~~174~~172 6.4700 1.280000 181 to 238 months 0 0.00 0.00 0 0.0000 0.000000 Totals 69 ~~989~~988,~~711~~699,~~638~~199.6493 85.80 ~~102~~100 5.~~6830~~6832 1.~~579778~~579830

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 4 151,871,000.01 13.1718 5755 5.4624 2.265868 264 months or less 0 0.00 0.00 0 0.0000 0.000000 265 to 300 months 8 ~~174~~173,~~248~~804,~~243~~763.4960 15.1108 ~~118~~116 5.~~6446~~6452 1.~~595608~~595332 301 months or greater 57 663,~~592~~023,~~395~~436.1432 57.53 ~~109~~107 5.~~7436~~7437 1.~~418602~~418623 Totals 69 ~~989~~988,~~711~~699,~~638~~199.6493 85.80 ~~102~~100 5.~~6830~~6832 1.~~579778~~579830

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 70 ~~992~~991,~~878~~851,~~985~~998.1513 86.07 ~~103~~101 5.~~6852~~6854 1.~~578827~~578881 1 year or less 0 0.00 0.00 0 0.0000 0.000000 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 70 ~~992~~991,~~878~~851,~~985~~998.1513 86.07 ~~103~~101 5.~~6852~~6854 1.~~578827~~578881 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (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 the related mortgage loan as disclosed in the offering document.

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 2,000,000 1 2,000,000.00 0.17 ~~116~~114 5.6500 1.230000 2,000,001 to 3,000,000 1 2,~~364~~359,~~619~~155.9049 0.20 ~~115~~113 5.7500 1.290000 3,000,001 to 4,000,000 3 10,~~872~~854,~~059~~944.3446 0.94 ~~115~~113 5.~~6242~~6239 1.~~366854~~366929 4,000,001 to 5,000,000 4 17,~~626~~595,~~123~~818.1322 1.53 ~~107~~105 5.~~4715~~4713 1.~~319134~~319131 5,000,001 to 6,000,000 1 5,~~523~~512,~~534~~175.2865 0.48 ~~174~~172 6.5000 1.310000 6,000,001 to 8,000,000 1 7,200,000.00 0.62 5654 5.1500 1.310000 8,000,001 to 15,000,000 5 63,~~896~~868,~~011~~107.9116 5.54 ~~104~~102 5.~~6072~~6069 1.~~377542~~377401 15,000,001 and greater 1 51,150,000.00 4.4344 5654 5.0300 1.590000 Totals 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 4,~~262~~252,~~789~~452.6556 0.37 8078 5.4200 1.240000 Arizona 2 58,350,000.00 5.06 5654 5.0448 1.555450 California 1 13,500,000.00 1.17 ~~116~~114 5.1700 1.460000 Florida 2 16,~~834~~797,~~403~~667.1756 1.46 ~~116~~114 6.0855 1.~~598284~~598293 Georgia 1 12,700,000.00 1.10 ~~115~~113 5.8600 1.210000 Mississippi 2 7,920,000.00 0.69 ~~115~~113 5.1500 1.376970 Oklahoma 1 12,500,000.00 1.08 ~~115~~113 5.5900 1.220000 Pennsylvania 2 8,~~563~~543,~~333~~365.4866 0.74 ~~116~~114 5.6773 1.~~363646~~363648 Tennessee 1 12,240,000.00 1.06 5351 5.2700 1.280000 Texas 1 3,~~873~~865,~~668~~384.0806 0.34 ~~116~~114 5.7600 1.384213 Virginia 2 7,~~523~~512,~~534~~175.2865 0.65 ~~159~~157 6.~~2740~~2737 1.~~288733~~288701 Washington,DC 1 2,~~364~~359,~~619~~155.9049 0.20 ~~115~~113 5.7500 1.290000 Totals 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 and Less 4 31,~~462~~452,~~789~~452.6556 2.73 ~~110~~108 5.~~6798~~6799 1.~~219309~~219302 1.25 to 1.29 3 18,~~483~~468,~~011~~715.1689 1.60 7472 5.~~4573~~4570 1.~~276767~~276771 1.30 to 1.34 4 21,~~910~~888,~~571~~878.6942 1.90 ~~111~~109 5.~~5744~~5739 1.310000 1.35 to 1.39 1 3,~~873~~865,~~668~~384.0806 0.34 ~~116~~114 5.7600 1.384213 1.40 to 1.44 1 4,~~176~~166,~~296~~662.0789 0.36 ~~114~~112 5.7900 1.420000 1.45 to 1.49 2 16,620,000.00 1.44 ~~116~~114 5.1662 1.463755 1.50 to 1.59 1 51,150,000.00 4.4344 5654 5.0300 1.590000 1.60 and greater 1 12,~~956~~928,~~011~~107.9116 1.12 ~~116~~114 6.1500 1.700000 Totals 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585 Totals 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 5 79,770,000.00 6.92 7270 5.0764 1.521576 5.250% to 5.499% 2 16,~~502~~492,~~789~~452.6556 1.43 6058 5.3087 1.~~269668~~269686 5.500% to 5.749% 3 18,~~887~~876,~~037~~702.4177 1.64 ~~116~~114 5.5917 1.~~241964~~241927 5.750% to 5.999% 5 26,~~992~~960,~~975~~762.3184 2.34 ~~115~~113 5.~~8266~~8267 1.~~281467~~281392 6.000% to 6.249% 1 12,~~956~~928,~~011~~107.9116 1.12 ~~116~~114 6.1500 1.700000 6.250% and greater 1 5,~~523~~512,~~534~~175.2865 0.48 ~~174~~172 6.5000 1.310000 Totals 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585 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 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585

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 3 70,590,000.00 6.1213 5553 5.0839 1.507688 61 to 84 months 1 4,~~262~~252,~~789~~452.6556 0.37 8078 5.4200 1.240000 85 to 120 months 12 80,~~256~~185,~~024~~572.6377 6.96 ~~115~~113 5.~~6463~~6461 1.~~379192~~379103 121 to 177 months 1 5,~~523~~512,~~534~~175.2865 0.48 ~~174~~172 6.5000 1.310000 Totals 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585

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 51,150,000.00 4.4344 5654 5.0300 1.590000 360 months or less 16 109,~~482~~390,~~348~~200.5698 9.49 ~~106~~104 5.~~6059~~6056 1.~~354642~~354576 Totals 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585

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 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585 1 year or less 0 0.00 0.00 0 0.0000 0.000000 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 17 160,~~632~~540,~~348~~200.5698 13.93 9088 5.~~4225~~4222 1.~~429587~~429585 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (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 the related mortgage loan as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 502818614 1 OF Chicago IL 567,687.50 0.00 5.860% 502806022 2 RT Myrtle Beach SC ~~422~~420,~~049~~622.4596 ~~167~~169,~~796~~222.1968 5.090% 502818113 3 OF New York NY 433,250.83 0.00 5.410% 502817206 4 OF Various NJ 393,267.98 0.00 6.260% 502815307 5 MF Phoenix AZ 221,550.54 0.00 5.030% 759000006 6 OF Fresno CA 220,633.89 0.00 5.570% 502824207 7 MH Various Various 147,243.80 0.00 5.610% 502815001 8 RT Antioch CA 124,258.33 0.00 5.550% 502804623 9 OF Washington DC 106,767.01 0.00 5.450% 502813171 10 OF Warren NJ 112,662.61 0.00 6.260% 502813169 11 OF Parsippany NJ 109,967.33 0.00 6.260% 759000012 12 OF Los Angeles CA 92,875.14 0.00 5.830% 502813163 13 OF Parsippany NJ 97,030.00 0.00 6.260% 502807412 14 RT Mahopac NY 87,110.00 0.00 5.620% 759000015 15 OF Tumwater WA 79,~~713~~514.9597 18,~~410~~609.6563 5.180% 502811206 16 OF Bethesda MD 94,079.40 0.00 6.190% 502815904 17 RT Oak Ridge NJ 7574,~~146~~957.4812 17,~~677~~867.9834 5.150% 502805407 18 RT Colorado Springs CO 8988,~~088~~897.2135 13,~~588~~779.6551 6.180% 759000019 19 OF Seattle WA 82,~~386~~201.8262 14,~~363~~548.4969 5.850% 502816613 20 RT Buckingham Township PA 68,~~806~~642.3202 14,~~049~~213.4070 5.480% 502815117 21 RT Lufkin TX 71,~~278~~120.7050 12,~~092~~250.5777 5.900% 502786412 22 RT Torrington CT 64,883.00 0.00 5.520% 502806020 23 MF Santa Maria CA 60,101.25 0.00 5.170% 502806202 24 LO Newport News VA 76,~~572~~354.5413 15,~~354~~572.5596 6.640% 502810225 25 MF Tampa FL 68,~~668~~521.65 10,~~531~~678.01 6.150% 502803820 26 RT Middletown DE 54,~~645~~503.6279 13,~~799~~940.1497 5.000% 502801431 27 MF Tucker GA 64,085.61 0.00 5.860% 502816107 28 OF Baltimore MD 59,739.58 0.00 5.550% 502809124 29 MF Tulsa OK 60,170.14 0.00 5.590% 502806929 30 MF Memphis TN 55,545.80 0.00 5.270% 502817850 31 OF Greenwich CT 55,490.00 0.00 5.370% 502806201 32 LO Islamorada FL 67,~~705~~513.6733 13,~~432~~624.5488 6.670% 502815807 33 MF Lacey WA 50,202.78 0.00 5.300% 759000034 34 OF Houston TX 49,~~883~~763.2411 10,~~481~~601.3245 5.400% 502814027 35 RT Pembroke Pines FL 46,758.33 0.00 5.430% 502778701 36 OF Coconut Grove FL 42,~~731~~629.9508 9,~~036~~139.5643 5.370% 502810306 37 MF Greenville NC 4039,~~036~~938.5611 8,~~830~~928.2570 5.300% 502810302 38 MF Greenville NC 36,~~851~~761.8422 8,~~127~~218.8446 5.300% 759000039 39 RT Orlando FL 34,~~599~~515.6018 7,~~421~~506.6204 5.380% 759000040 40 OF Atlantic City NJ 37,~~898~~814.8130 6,~~467~~552.8031 5.900% 759000041 41 IN Mount Pleasant PA 35,~~133~~050.6645 7,~~022~~105.1233 5.530% 502818718 42 MF Peoria AZ 31,930.00 0.00 5.150% 502813820 43 RT Rancho Cucamonga CA 33,~~391~~313.9117 6,~~548~~627.7852 5.590% 502810530 44 OF Charlottesville VA 37,~~372~~261.3092 8,~~077~~188.7311 6.470% 502812413 45 RT Lincoln NE 31,~~377~~308.3594 45,~~982~~050.3475 6.100% 502824113 46 MH Lannon WI 28,173.42 0.00 5.610% 759000047 47 OF Allentown PA 29,560.22 0.00 6.130% 759000048 48 RT Chicago IL 28,~~083~~020.8258 4,~~917~~980.1337 5.840% 502806826 49 MF Richmond VA 30,~~939~~876.6240 4,~~140~~203.1638 6.500% 502817315 50 MH Green Lane PA 22,~~488~~430.3897 5,~~476~~533.0748 5.070% 502805312 51 MF Brandon MS 23,194.20 0.00 5.220% 502805402 52 MF Clinton MS 21,286.67 0.00 5.150% 502824101 53 MF Frederick MD 22,415.07 0.00 5.610% 502818125 54 IN Burlingame CA 22,340.67 0.00 5.640% 502812202 55 MF Philadelphia PA 21,~~061~~012.6734 4,~~114~~163.6396 5.570% 502818833 56 MF Hoover AL 19,~~914~~866.8684 4,~~172~~220.1214 5.420% 759000057 57 OF Tampa FL 21,~~774~~726.5565 3,~~636~~684.7767 5.920% 502806327 58 MF Philadelphia PA 20,~~841~~793.1435 3,~~775~~823.7554 5.790% 502810101 59 RT Cary IL 20,942.22 0.00 6.080% 502815306 60 RT Fort Lauderdale FL 19,~~763~~717.0774 3,~~605~~650.2659 5.760% 759000061 61 MF Tallahassee FL 19,~~621~~577.5615 3,~~435~~480.9536 5.870% 759000062 62 MF Waco TX 18,~~613~~573.3577 4,~~112~~151.3593 5.760% 502818714 63 RT Missouri City TX 16,550.17 0.00 5.690% 502811622 64 RT Duluth GA 16,~~401~~363.0525 3,~~030~~068.4020 5.730% 502811621 65 RT Atlanta GA 16,~~253~~216.6014 3,~~003~~040.1662 5.730% 759000066 66 IN Miami FL 16,~~577~~540.8457 2,~~890~~927.2148 5.850% 759000067 67 RT Lancaster OH 16,~~435~~397.0994 2,~~885~~922.4863 5.850% 502819520 68 RT Augusta GA 16,~~572~~535.0386 2,~~675~~711.3956 6.030% 759000069 69 RT Cedar Park TX 17,~~408~~329.7539 6,~~376~~455.3268 6.370% 502805313 70 MF Clinton MS 13,836.33 0.00 5.150% 759000071 71 RT Houston TX 16,~~374~~339.8378 2,~~511~~546.2429 6.150% 759000072 72 RT Anderson IN 15,~~456~~421.5158 2,~~713~~748.6760 5.850% 759000073 73 RT Cincinnati OH 14,~~779~~745.0463 2,~~594~~628.7213 5.850% 502808715 74 RT Windsor CO 13,720.99 0.00 5.550% 502815113 75 RT Simpsonville SC 14,~~115~~084.0506 2,~~295~~326.2726 6.030% 759000076 76 RT Milford OH 13,~~549~~518.5491 2,~~378~~409.8750 5.850% 502816601 77 MF Washington DC 11,~~718~~691.7886 2,~~146~~173.9183 5.750% 502780121 78 RT Winter Park FL 11,~~208~~171.4774 3,~~191~~228.5629 5.700% 502813819 79 RT Rancho Cucamonga CA 10,~~714~~689.7064 2,~~057~~082.0713 5.640% 859000080 80 RT Virginia Beach VA 9,~~498~~475.0828 1,~~964~~987.3919 5.450% 502804605 81 MF Richmond VA 9,730.56 0.00 5.650% 502809510 82 RT Beverly Hills FL 9,~~259~~228.1783 2,~~636~~666.5185 5.700% 759000083 83 IN Pompano Beach FL 8,~~613~~594.3716 1,~~469~~489.9516 5.900% 759000084 84 RT Champlin MN 8,~~034~~016.3454 1,~~347~~365.9171 5.940% 759000085 85 OT Edison NJ 6,~~225~~211.6150 1,~~108~~122.8091 5.800% 502824102 86 MF Hales Corners WI 5,951.59 0.00 5.610% 759000087 87 OT Edison NJ 5,~~727~~714.5658 1,~~020~~033.1008 5.800% Totals 5,~~598~~593,~~358~~080.0291 ~~479~~485,~~776~~053.6576

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 502818614 N/A 09/11/2014 N 112,500,000.00 112,500,000.00 0204/11/2005 502806022 N/A 10/11/2014 N 99,~~500~~164,~~851~~547.8472 9998,~~333~~995,~~055~~325.6504 0204/11/2005 502818113 N/A 11/11/2009 N 93,000,000.00 93,000,000.00 0204/11/2005 502817206 N/A 08/11/2014 N 72,955,000.00 72,955,000.00 0204/11/2005 502815307 10/11/2009 10/11/2014 N 51,150,000.00 51,150,000.00 0204/11/2005 759000006 11/11/2009 11/11/2034 N 46,000,000.00 46,000,000.00 0204/11/2005 502824207 N/A 10/11/2014 N 30,480,000.00 30,480,000.00 0204/11/2005 502815001 N/A 09/11/2014 N 26,000,000.00 26,000,000.00 0204/11/2005 502804623 N/A 09/11/2011 N 22,750,000.00 22,750,000.00 0204/11/2005 502813171 N/A 08/11/2014 N 20,900,000.00 20,900,000.00 0204/11/2005 502813169 N/A 08/11/2014 N 20,400,000.00 20,400,000.00 0204/11/2005 759000012 08/11/2011 08/11/2034 N 18,500,000.00 18,500,000.00 0204/11/2005 502813163 N/A 08/11/2014 N 18,000,000.00 18,000,000.00 0204/11/2005 502807412 N/A 09/11/2014 N 18,000,000.00 18,000,000.00 0204/11/2005 759000015 11/11/2011 11/11/2034 N 17,~~870~~826,~~858~~248.0129 17,~~852~~807,~~447~~638.3666 0204/11/2005 502811206 09/11/2014 09/11/2034 N 17,650,000.00 17,650,000.00 0204/11/2005 502815904 N/A 10/11/2009 N 16,~~945~~902,~~024~~325.9493 16,~~927~~884,~~346~~458.9659 0204/11/2005 502805407 N/A 09/11/2014 N 16,~~740~~704,~~658~~794.7165 16,~~727~~691,~~070~~015.0614 0204/11/2005 759000019 N/A 10/11/2014 N 16,~~354~~317,~~703~~938.9772 16,~~340~~303,~~340~~390.4803 0204/11/2005 502816613 N/A 10/11/2014 N 14,~~581~~546,~~043~~225.1983 14,~~566~~532,~~993~~012.7913 0204/11/2005 502815117 N/A 11/11/2014 N 1413,~~029~~998,~~705~~567.9639 1413,~~017~~986,~~613~~316.3962 0204/11/2005 502786412 N/A 09/11/2014 N 13,650,000.00 13,650,000.00 0204/11/2005 502806020 N/A 10/11/2014 N 13,500,000.00 13,500,000.00 0204/11/2005 502806202 N/A 10/11/2014 N 13,~~392~~353,~~010~~811.0540 13,~~376~~338,~~655~~238.5044 0203/11/2005 502810225 N/A 10/11/2014 N 12,~~966~~938,~~542~~785.9217 12,~~956~~928,~~011~~107.9116 0204/11/2005 502803820 N/A 09/11/2014 N 12,~~691~~658,~~885~~944.0481 12,~~678~~645,~~085~~003.9084 0204/11/2005 502801431 N/A 09/11/2014 N 12,700,000.00 12,700,000.00 0204/11/2005 502816107 N/A 10/11/2014 N 12,500,000.00 12,500,000.00 0204/11/2005 502809124 N/A 09/11/2014 N 12,500,000.00 12,500,000.00 0204/11/2005 502806929 N/A 07/11/2009 N 12,240,000.00 12,240,000.00 0204/11/2005 502817850 N/A 10/11/2014 N 12,000,000.00 12,000,000.00 0204/11/2005 502806201 N/A 10/11/2014 N 11,~~787~~754,~~996~~509.4350 11,~~774~~740,~~563~~884.8962 0203/11/2005 502815807 N/A 11/11/2014 N 11,000,000.00 11,000,000.00 0204/11/2005 759000034 N/A 11/11/2014 N 10,~~727~~701,~~577~~743.6355 10,~~717~~691,~~096~~142.3110 0204/11/2005 502814027 08/11/2009 08/11/2014 N 10,000,000.00 10,000,000.00 0204/11/2005 502778701 N/A 10/11/2010 N 9,~~241~~218,~~005~~758.0381 9,~~231~~209,~~968~~619.4738 0204/11/2005 502810306 N/A 10/11/2014 N 8,~~772~~750,~~466~~895.6929 8,~~763~~741,~~636~~966.4459 0203/11/2005 502810302 N/A 10/11/2014 N 8,~~074~~054,~~656~~801.8334 8,~~066~~046,~~528~~582.9988 0203/11/2005 759000039 N/A 03/11/2011 N 7,~~468~~450,~~435~~212.4581 7,~~461~~442,~~013~~706.8377 0204/11/2005 759000040 10/11/2014 10/11/2034 N 7,~~459~~442,~~579~~946.6170 7,~~453~~436,~~111~~394.8139 0204/11/2005 759000041 N/A 10/11/2014 N 7,~~378~~360,~~007~~533.7831 7,~~370~~353,~~985~~427.6698 0103/11/2005 502818718 N/A 10/11/2009 N 7,200,000.00 7,200,000.00 0204/11/2005 502813820 09/11/2014 09/11/2019 N 6,~~936~~920,~~976~~619.8635 6,~~930~~913,~~428~~991.0883 0204/11/2005 502810530 N/A 08/11/2019 N 6,~~707~~688,~~897~~084.3456 6,~~699~~679,~~819~~896.6145 0204/11/2005 502812413 08/11/2014 08/11/2034 N 5,~~973~~960,~~477~~453.8704 5,~~968~~955,~~495~~402.5329 0204/11/2005 502824113 N/A 10/11/2014 N 5,832,000.00 5,832,000.00 0204/11/2005 759000047 N/A 09/11/2011 N 5,600,000.00 5,600,000.00 0104/11/2005 759000048 N/A 10/11/2014 N 5,~~584~~571,~~497~~922.1374 5,~~579~~566,~~580~~942.0037 0204/11/2005 502806826 N/A 08/11/2019 N 5,~~527~~516,~~674~~379.4403 5,~~523~~512,~~534~~175.2865 0204/11/2005 502817315 N/A 10/11/2009 N 5,~~150~~137,~~993~~843.4441 5,~~145~~132,~~517~~309.3793 0204/11/2005 502805312 09/11/2014 09/11/2024 N 5,160,000.00 5,160,000.00 0203/11/2005 502805402 09/11/2014 09/11/2024 N 4,800,000.00 4,800,000.00 0203/11/2005 502824101 N/A 10/11/2014 N 4,640,000.00 4,640,000.00 0204/11/2005 502818125 N/A 09/11/2014 N 4,600,000.00 4,600,000.00 0104/11/2005 502812202 N/A 11/11/2014 N 4,~~391~~380,~~152~~866.0473 4,~~387~~376,~~037~~702.4177 0104/11/2005 502818833 N/A 10/11/2011 N 4,~~266~~256,~~961~~672.7770 4,~~262~~252,~~789~~452.6556 0204/11/2005 759000057 N/A 12/11/2013 N 4,~~271~~261,~~381~~984.6818 4,~~267~~258,~~744~~299.9151 0204/11/2005 502806327 N/A 08/11/2014 N 4,~~180~~170,~~071~~486.8243 4,~~176~~166,~~296~~662.0789 0204/11/2005 502810101 N/A 09/11/2014 N 4,000,000.00 4,000,000.00 0104/11/2005 502815306 N/A 09/11/2014 N 3,~~984~~975,~~489~~350.8360 3,~~980~~971,~~884~~700.5701 0204/11/2005 759000061 N/A 08/11/2014 N 3,~~881~~873,~~827~~040.2176 3,~~878~~869,~~391~~560.2640 0203/11/2005 759000062 N/A 10/11/2014 N 3,~~877~~869,~~780~~535.4399 3,~~873~~865,~~668~~384.0806 0204/11/2005 502818714 10/11/2014 10/11/2024 N 3,377,777.00 3,377,777.00 0204/11/2005 502811622 N/A 09/11/2014 N 3,~~323~~316,~~975~~314.5909 3,~~320~~313,~~945~~245.1989 0204/11/2005 502811621 N/A 09/11/2014 N 3,~~294~~286,~~092~~500.6805 3,~~291~~283,~~089~~459.5243 0204/11/2005 759000066 N/A 10/11/2014 N 3,~~290~~283,~~885~~487.5567 3,~~287~~280,~~995~~560.3419 0104/11/2005 759000067 09/11/2014 09/11/2034 N 3,~~262~~255,~~549~~174.2365 3,~~259~~252,~~663~~252.75 02 04/11/2005 502819520 N/A 10/11/2014 N 3,~~191~~184,~~532~~565.4336 3,~~188~~181,~~857~~853.0480 0204/11/2005 759000069 N/A 09/11/2024 N 3,~~173~~159,~~722~~253.8388 3,~~167~~152,~~346~~798.5120 0204/11/2005 502805313 09/11/2014 09/11/2024 N 3,120,000.00 3,120,000.00 0203/11/2005 759000071 N/A 10/11/2014 N 3,~~092~~085,~~021~~402.7863 3,~~089~~082,~~510~~856.5434 0204/11/2005 759000072 09/11/2014 09/11/2034 N 3,~~068~~061,~~290~~355.6114 3,~~065~~058,~~576~~606.9454 0204/11/2005 759000073 09/11/2014 09/11/2034 N 2,~~933~~927,~~803~~172.8436 2,~~931~~924,~~209~~544.1223 0204/11/2005 502808715 08/11/2011 08/11/2027 N 2,871,000.01 2,871,000.01 0204/11/2005 502815113 N/A 09/11/2014 N 2,~~718~~712,~~353~~385.1183 2,~~716~~710,~~057~~059.8457 0204/11/2005 759000076 09/11/2014 09/11/2034 N 2,~~689~~683,~~735~~655.2443 2,~~687~~681,~~356~~245.3793 0204/11/2005 502816601 N/A 09/11/2014 N 2,~~366~~361,~~766~~329.8132 2,~~364~~359,~~619~~155.9049 0204/11/2005 502780121 08/11/2014 08/11/2029 N 2,~~283~~276,~~558~~076.7983 2,~~280~~272,~~367~~848.2354 0204/11/2005 502813819 09/11/2014 09/11/2019 N 2,~~206~~201,~~183~~023.9992 2,~~204~~198,~~126~~941.9279 0204/11/2005 859000080 N/A 02/11/2013 N 2,~~023~~019,~~857~~001.4719 2,~~021~~017,~~893~~014.0800 0104/11/2005 502804605 N/A 10/11/2014 N 2,000,000.00 2,000,000.00 0204/11/2005 502809510 08/11/2014 08/11/2029 N 1,~~886~~880,~~418~~237.1236 1,~~883~~877,~~781~~570.6151 0204/11/2005 759000083 N/A 10/11/2014 N 1,~~695~~691,~~359~~578.0080 1,~~693~~690,~~889~~089.0564 0204/11/2005 759000084 N/A 10/11/2014 N 1,~~570~~567,~~740~~260.2669 1,~~569~~565,~~392~~894.3598 0204/11/2005 759000085 N/A 10/11/2014 N 1,~~246~~243,~~507~~682.3426 1,~~245~~242,~~398~~559.5435 0204/11/2005 502824102 N/A 10/11/2014 N 1,232,000.00 1,232,000.00 0204/11/2005 759000087 N/A 10/11/2014 N 1,~~146~~144,~~786~~187.7466 1,~~145~~143,~~766~~154.6458 0204/11/2005 Totals 1,~~153~~152,~~991~~877,~~110~~252.3687 1,~~153~~152,~~511~~392,~~333~~199.7111

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 04/15/2005 0 $0.00 0 $0.00 0 $0.00 03/17/2005 0 $0.00 0 $0.00 0 $0.00 02/17/2005 0 $0.00 0 $0.00 0 $0.00 01/18/2005 0 $0.00 0 $0.00 0 $0.00 12/17/2004 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 04/15/2005 0 $0.00 0 $0.00 0 $0.00 03/17/2005 0 $0.00 0 $0.00 0 $0.00 02/17/2005 0 $0.00 0 $0.00 0 $0.00 01/18/2005 0 $0.00 0 $0.00 0 $0.00 12/17/2004 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 04/15/2005 0 $0.00 0 $0.00 5.648698% 5.606476% 99 03/17/2005 0 $0.00 0 $0.00 5.648643% 5.606420% 100 02/17/2005 0 $0.00 0 $0.00 5.648605% 5.606383% 101 01/18/2005 0 $0.00 0 $0.00 5.648550% 5.606328% 102 12/17/2004 0 $0.00 0 $0.00 5.648496% 5.606273% 103 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 ~~759000041~~502806202 4124 0 0103/11/2005 4191,~~909~~481.8497 4191,~~909~~481.8497 B ~~759000047~~502806201 4732 0 0103/11/2005 2980,~~373~~746.5639 2980,~~373~~746.5639 B ~~502818125~~502810306 5437 0 0103/11/2005 2248,~~187~~575.3311 2248,~~187~~575.3311 B ~~502812202~~502810302 5538 0 0103/11/2005 2544,~~029~~711.9218 2544,~~029~~711.9218 B ~~502810101~~759000041 5941 0 0103/11/2005 2041,~~808~~910.8842 2041,~~808~~910.8842 B ~~759000066~~502805312 6651 0 0103/11/2005 1923,~~358~~022.3520 1923,~~358~~022.3520 B ~~859000080~~502805402 8052 0 0103/11/2005 21,126.67 21,126.67 B 759000061 61 0 03/11/2005 22,~~276~~928.9541 22,928.41 B 502805313 70 0 03/11/2005 13,~~276~~732.9533 13,732.33 B Totals 79 ~~169~~388,~~944~~234.8368 ~~169~~388,~~944~~234.8368

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~759000041~~502806202 713,~~378~~353,~~007~~811.7840 0.00 ~~759000047~~502806201 511,~~600~~754,~~000~~509.50 0.00 502810306 8,750,895.29 0.00 ~~502818125~~502810302 48,~~600~~054,~~000~~801.34 0.00 759000041 7,360,533.31 0.00 ~~502812202~~502805312 45,~~391~~160,~~152~~000.0400 0.00 ~~502810101~~502805402 4,~~000~~800,000.00 0.00 ~~759000066~~759000061 3,~~290~~873,~~885~~040.5576 0.00 ~~859000080~~502805313 23,~~023~~120,~~857~~000.4700 0.00 Totals 3166,~~283~~227,~~902~~591.8460 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = B (79 loans) ~~169~~388,~~944~~234.8368 ~~169~~388,~~944~~234.8368 3166,~~283~~227,~~902~~591.8460 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

Filing Compare · Wachovia Bank Commercial Mortgage Trust Series 2004-C15