8-K 1 wac03c05_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.: 333-83930-05 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C5 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2120456 54-2120457 54-2120458 54-6553627 (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 2003-C5. 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 2003-C5, 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 2003-C5 (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 2003-C5, 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 2003-C5 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 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 - 21 Principal Prepayment Detail 22 Historical Detail 23 Delinquency Loan Detail 24 Specially Serviced Loan Detail 25 - 26 Modified Loan Detail 27 Liquidated Loan Detail 28 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 Lennar Partners, Inc. 760 N.W. 107th Avenue Miami, FL 33172 Contact: Steve Bruha Phone Number: (305) 229-6614 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 929766GR8 2.986000% 226,000,000.00 ~~210~~208,~~912~~809,~~028~~771.7541 ~~842~~900,~~230~~250.2760 ~~524~~519,~~819~~588.4331 A-2 929766GS6 3.989000% 439,721,000.00 439,721,000.00 0.00 1,461,705.89 A1-A 929766GZ0 3.812000% 301,015,000.00 ~~295~~294,~~410~~667,~~948~~580.3709 ~~311~~315,~~803~~282.1536 ~~938~~936,~~422~~060.1168 B 929766GT4 4.107000% 40,531,000.00 40,531,000.00 0.00 138,717.35 C 929766GU1 4.139000% 15,011,000.00 15,011,000.00 0.00 51,775.44 D 929766HB2 4.168000% 31,524,000.00 31,524,000.00 0.00 109,493.36 E 929766HD8 4.228000% 10,508,000.00 10,508,000.00 0.00 37,023.19 F 929766HF3 4.535000% 16,513,000.00 16,513,000.00 0.00 62,405.38 G 929766HH9 4.634000% 19,515,000.00 19,515,000.00 0.00 75,360.43 H 929766HK2 5.178000% 19,515,000.00 19,515,000.00 0.00 84,207.23 J 929766HM8 4.298000% 22,517,000.00 22,517,000.00 0.00 80,648.39 K 929766HP1 4.298000% 12,009,000.00 12,009,000.00 0.00 43,012.24 L 929766HR7 4.298000% 6,005,000.00 6,005,000.00 0.00 21,507.91 M 929766HT3 4.298000% 6,004,000.00 6,004,000.00 0.00 21,504.33 N 929766HV8 4.298000% 6,005,000.00 6,005,000.00 0.00 21,507.91 O 929766HX4 4.298000% 4,503,000.00 4,503,000.00 0.00 16,128.2524 P 929766HZ9 4.298000% 24,018,922.87 24,018,922.87 0.00 81,~~054~~067.8577 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 1,200,914,922.87 1,~~180~~177,~~222~~377,~~899~~274.9937 1,~~154~~215,~~033~~532.4296 3,~~769~~761,~~293~~714.6905

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766GR8 0.00 0.00 1,~~367~~419,~~049~~838.7091 ~~210~~207,~~069~~909,~~798~~520.4881 19.8691% A-2 929766GS6 0.00 0.00 1,461,705.89 439,721,000.00 19.8691% A1-A 929766GZ0 0.00 0.00 1,~~250~~251,~~225~~343.2604 ~~295~~294,~~099~~352,~~145~~297.2273 19.8691% B 929766GT4 0.00 0.00 138,717.35 40,531,000.00 16.4246% C 929766GU1 0.00 0.00 51,775.44 15,011,000.00 15.1519% D 929766HB2 0.00 0.00 109,493.36 31,524,000.00 12.4851% E 929766HD8 0.00 0.00 37,023.19 10,508,000.00 11.5961% F 929766HF3 0.00 0.00 62,405.38 16,513,000.00 10.1921% G 929766HH9 0.00 0.00 75,360.43 19,515,000.00 8.5355% H 929766HK2 0.00 0.00 84,207.23 19,515,000.00 6.8889% J 929766HM8 0.00 0.00 80,648.39 22,517,000.00 4.9798% K 929766HP1 0.00 0.00 43,012.24 12,009,000.00 3.9596% L 929766HR7 0.00 0.00 21,507.91 6,005,000.00 3.4445% M 929766HT3 0.00 0.00 21,504.33 6,004,000.00 2.9394% N 929766HV8 0.00 0.00 21,507.91 6,005,000.00 2.4243% O 929766HX4 0.00 0.00 16,128.2524 4,503,000.00 2.04% P 929766HZ9 0.00 0.00 81,~~054~~067.8577 24,018,922.87 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 4,~~923~~977,~~327~~247.1101 1,~~179~~176,~~068~~161,~~866~~741.5741

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount XC 929766GV9 0.~~169444~~177389% 1,200,914,922.87 1,~~180~~177,~~222~~377,~~899~~274.9937 ~~166~~174,~~651~~044.7049 XP 929766GX5 1.~~700273~~882033% 1,154,968,000.00 1,091,346,000.00 1,~~546~~711,~~321~~624.5913

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount XC 929766GV9 0.00 ~~166~~174,~~651~~044.7049 1,~~179~~176,~~068~~161,~~866~~741.5741 XP 929766GX5 0.00 1,~~546~~711,~~321~~624.5913 1,091,346,000.00 (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 929766GR8 ~~933~~923.~~23906527~~93704164 3.~~72668261~~98340973 2.~~32220987~~29906332 0.00000000 0.00000000 ~~929~~919.~~51238265~~95363190 A-2 929766GS6 1,000.00000000 0.00000000 3.32416666 0.00000000 0.00000000 1,000.00000000 A1-A 929766GZ0 ~~981~~978.~~38281604~~91327705 1.~~03583924~~04739751 3.~~11752607~~10968118 0.00000000 0.00000000 ~~980~~977.~~34697680~~86587954 B 929766GT4 1,000.00000000 0.00000000 3.42250006 0.00000000 0.00000000 1,000.00000000 C 929766GU1 1,000.00000000 0.00000000 3.44916661 0.00000000 0.00000000 1,000.00000000 D 929766HB2 1,000.00000000 0.00000000 3.47333333 0.00000000 0.00000000 1,000.00000000 E 929766HD8 1,000.00000000 0.00000000 3.52333365 0.00000000 0.00000000 1,000.00000000 F 929766HF3 1,000.00000000 0.00000000 3.77916672 0.00000000 0.00000000 1,000.00000000 G 929766HH9 1,000.00000000 0.00000000 3.86166692 0.00000000 0.00000000 1,000.00000000 H 929766HK2 1,000.00000000 0.00000000 4.31500026 0.00000000 0.00000000 1,000.00000000 J 929766HM8 1,000.00000000 0.00000000 3.58166674 0.00000000 0.00000000 1,000.00000000 K 929766HP1 1,000.00000000 0.00000000 3.58166708 0.00000000 0.00000000 1,000.00000000 L 929766HR7 1,000.00000000 0.00000000 3.58166694 0.00000000 0.00000000 1,000.00000000 M 929766HT3 1,000.00000000 0.00000000 3.58166722 0.00000000 0.00000000 1,000.00000000 N 929766HV8 1,000.00000000 0.00000000 3.58166694 0.00000000 0.00000000 1,000.00000000 O 929766HX4 1,000.00000000 0.00000000 3.~~58166778~~58166556 0.00000000 0.00000000 1,000.00000000 P 929766HZ9 1,000.00000000 0.00000000 3.~~37462468~~37516259 0.00000000 0.00000000 1,000.00000000 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 XC 929766GV9 ~~982~~980.~~76978453~~40023648 0.~~13877061~~14492658 0.00000000 ~~981~~979.~~80882269~~38806406 XP 929766GX5 944.91449114 1.~~33884366~~48196671 0.00000000 944.91449114

Reconciliation Detail Advance Summary P & I Advances Outstanding 31,~~862~~371,~~445~~057.8944 Servicing Advances Outstanding 012,361.0064 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

Servicing Fee Summary Current Period Accrued Servicing Fees 45,~~764~~652.4750 Less Delinquent Servicing Fees 215,~~294~~236.1378 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 219,~~616~~404.4161 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 2759,~~086~~820.7533

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~524~~519,~~819~~588.4331 0.00 0.00 ~~524~~519,~~819~~588.4331 0.00 A-2 1,461,705.89 0.00 0.00 1,461,705.89 0.00 A1-A ~~938~~936,~~422~~060.1168 0.00 0.00 ~~938~~936,~~422~~060.1168 0.00 XC ~~166~~174,~~651~~044.7049 0.00 0.00 ~~166~~174,~~651~~044.7049 0.00 XP 1,~~546~~711,~~321~~624.5913 0.00 0.00 1,~~546~~711,~~321~~624.5913 0.00 B 138,717.35 0.00 0.00 138,717.35 0.00 C 51,775.44 0.00 0.00 51,775.44 0.00 D 109,493.36 0.00 0.00 109,493.36 0.00 E 37,023.19 0.00 0.00 37,023.19 0.00 F 62,405.38 0.00 0.00 62,405.38 0.00 G 75,360.43 0.00 0.00 75,360.43 0.00 H 84,207.23 0.00 0.00 84,207.23 0.00 J 80,648.39 0.00 0.00 80,648.39 0.00 K 43,012.24 0.00 0.00 43,012.24 0.00 L 21,507.91 0.00 0.00 21,507.91 0.00 M 21,504.33 0.00 0.00 21,504.33 0.00 N 21,507.91 0.00 0.00 21,507.91 0.00 O 16,128.25 0.00 0.00 16,128.25 0.00 P 86,027.78 0.00 0.00 86,027.78 0.00 Total 5,~~487~~652,~~239~~342.9169 0.00 0.00 5,~~487~~652,~~239~~342.9169 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~524~~519,~~819~~588.4331 0.00 A-2 0.00 1,461,705.89 0.00 A1-A 0.00 ~~938~~936,~~422~~060.1168 0.00 XC 0.00 ~~166~~174,~~651~~044.7049 0.00 XP 0.00 1,~~546~~711,~~321~~624.5913 0.00 B 0.00 138,717.35 0.00 C 0.00 51,775.44 0.00 D 0.00 109,493.36 0.00 E 0.00 37,023.19 0.00 F 0.00 62,405.38 0.00 G 0.00 75,360.43 0.00 H 0.00 84,207.23 0.00 J 0.00 80,648.39 0.00 K 0.00 43,012.24 0.00 L 0.00 21,507.91 0.00 M 0.00 21,504.33 0.00 N 0.00 21,507.91 0.00 O 0.00 16,128.2524 0.00 P 4,~~972~~960.9301 81,~~054~~067.8577 717,~~142~~070.3805 Total 4,~~972~~960.9301 5,~~482~~647,~~266~~382.9867 717,~~142~~070.3805

Other Required Information Available Distribution Amount (1) 6,~~636~~862,~~300~~915.4063 Aggregate Number of Outstanding Loans 152 Aggregate Stated Principal Balance of Loans Before Distribution 1,~~180~~177,~~222~~377,~~899~~274.9937 Aggregate Stated Principal Balance of Loans After Distribution 1,~~179~~176,~~068~~161,~~866~~741.5741 Aggregate Unpaid Principal Balance of Loans 1,~~179~~176,~~757~~427,~~378~~856.2088 Aggregate Amount of Servicing Fee 2759,~~086~~820.7533 Aggregate Amount of Special Servicing Fee 4,~~972~~960.9301 Aggregate Amount of Trustee Fee 2,~~065~~060.3941 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit ~~178,874~~0.5300 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 5,700,055.60 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 5,700,055.60 Principal: Scheduled Principal 1,215,532.96 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 1,215,532.96 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 6,915,588.56 Total Funds Distributed Fees: Master Servicing Fee 45,652.50 Trustee Fee 2,060.41 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 47,712.91 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 4,960.01 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 4,960.01 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 5,647,382.67 Principal Distribution 1,215,532.96 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 6,862,915.63 Total Funds Distributed 6,915,588.55

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. Below 2,000,000 2829 4243,~~110~~913,~~757~~943.0661 3.5773 ~~107~~110 6.~~0286~~0323 1.~~470418~~465176 2,000,001 to 3,000,000 1615 3937,~~808~~685,~~559~~911.6668 3.3820 ~~114~~107 6.~~0774~~0765 1.~~486668~~531792 3,000,001 to 4,000,000 19 66,~~776~~568,~~430~~977.8466 5.66 ~~112~~110 5.~~7780~~7778 1.~~469765~~464070 4,000,001 to 5,000,000 12 53,~~527~~379,~~533~~361.0431 4.54 ~~111~~109 5.~~7137~~7136 1.~~463297~~455184 5,000,001 to 6,000,000 11 6160,~~038~~886,~~004~~716.5913 5.18 9795 5.~~6489~~6490 1.~~674231~~650385 6,000,001 to 7,000,000 14 91,~~554~~313,~~057~~617.3676 7.76 9795 5.6626 1.~~422943~~418018 7,000,001 to 8,000,000 8 58,~~532~~381,~~940~~156.6225 4.96 9189 5.5695 1.~~500781~~489931 8,000,001 to 9,000,000 3 25,~~509~~465,~~219~~657.8998 2.1617 7169 5.~~3432~~3428 1.~~359706~~375660 9,000,001 to 10,000,000 3 28,~~567~~484,~~569~~745.3178 2.42 ~~100~~98 5.5818 1.~~625759~~598664 10,000,001 to 15,000,000 18 ~~228~~227,~~367~~840,~~363~~408.5925 19.37 8785 5.~~5431~~5430 1.~~420771~~438771 15,000,001 to 20,000,000 10 165,~~660~~326,~~036~~370.4621 14.0506 9492 5.7363 1.~~347893~~352323 20,000,001 to 25,000,000 4 88,~~830~~603,~~013~~734.4553 7.53 9795 5.6531 1.~~469819~~322752 25,000,001 to 30,000,000 3 81,~~171~~092,~~133~~854.1208 6.8889 8785 5.~~0120~~0119 1.~~914875~~905531 30,000,001 to 35,000,000 1 3534,~~000~~887,~~000~~927.0056 2.97 9694 5.6700 1.970000 35,000,001 to 40,000,000 0 0.00 0.00 0 0.0000 0.000000 40,000,001 to 45,000,000 1 44,~~120~~015,~~043~~109.6484 3.74 9997 6.0800 1.300000 45,000,001 to 65,000,000 0 0.00 0.00 0 0.0000 0.000000 65,000,001 and greater 1 68,~~495~~315,~~203~~248.9478 5.81 ~~100~~98 5.4200 31.~~460000~~680000 Totals 152 1,~~179~~176,~~068~~161,~~866~~741.5741 100.00 9694 5.~~6278~~6277 1.~~608102~~495169

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 1 8,~~679~~657,~~969~~039.3561 0.74 5048 5.4500 1.~~550000~~830000 Arizona 7 55,~~376~~248,~~891~~118.0743 4.70 8583 5.~~3836~~3835 1.~~423430~~416093 California 21 162,~~424~~053,~~891~~598.7919 13.78 8785 5.~~6198~~6199 1.~~454176~~429294 Colorado 8 56,~~327~~172,~~103~~586.9323 4.78 9694 5.6048 1.~~465220~~445756 Connecticut 1 7,~~271~~253,~~363~~217.4133 0.62 9694 5.8900 1.~~110000~~260000 Delaware 2 19,~~169~~119,~~816~~387.5450 1.63 9997 5.4419 1.~~179213~~186480 Florida 22 123,~~656~~334,~~072~~522.4156 10.49 9593 5.~~5846~~5845 1.~~445897~~487522 Georgia 5 17,~~454~~401,~~303~~622.8344 1.48 ~~112~~110 5.~~7360~~7358 1.~~319296~~373805 Illinois 6 36,~~222~~145,~~757~~229.0752 3.07 9997 5.6194 1.~~630019~~609483 Iowa 1 7,~~737~~718,~~861~~805.3487 0.66 9997 5.8600 1.530000 Kansas 1 20,~~232~~179,~~281~~276.0919 1.72 9492 5.6400 10.~~380000~~930000 Maryland 4 23,~~173~~104,~~767~~864.3394 1.9796 ~~112~~110 6.~~1953~~1956 1.~~393854~~455532 Massachusetts 2 32,~~140~~104,~~220~~999.8512 2.73 9795 5.~~9081~~9076 1.~~459584~~379393 Michigan 2 11,~~218~~181,~~007~~237.6903 0.95 9997 5.~~7819~~7815 10.~~004767~~881978 Minnesota 1 1,~~452~~439,~~125~~305.5088 0.12 ~~159~~157 5.5000 1.~~370000~~390000 Missouri 1 2,~~110~~104,~~236~~765.2982 0.18 9896 5.5700 1.270000 Nebraska 1 3,~~709~~700,~~975~~987.2358 0.31 9896 6.0000 1.390000 Nevada 5 35,~~341~~242,~~590~~716.7353 3.00 ~~107~~105 5.~~6693~~6691 1.~~439270~~410794 New Jersey 1 2,~~136~~128,~~082~~601.5487 0.18 ~~100~~98 5.8600 1.310000 New Mexico 1 3,~~217~~208,~~229~~334.0691 0.27 9896 5.1600 1.620000 New York 9 ~~108~~107,~~201~~884,~~643~~342.1225 9.1817 ~~100~~98 5.~~8376~~8375 1.~~704103~~664218 North Carolina 7 48,~~585~~478,~~376~~204.8328 4.12 ~~110~~108 5.~~6249~~6248 1.~~441187~~440523 North Dakota 2 12,~~646~~612,~~764~~418.1771 1.07 9997 5.2417 1.~~423119~~400696 Oregon 3 91,~~382~~144,~~775~~148.8445 7.75 9795 5.4868 21.~~967598~~633414 Pennsylvania 4 59,~~755~~608,~~964~~531.4200 5.07 9997 5.~~9417~~9418 1.~~396194~~404472 South Carolina 3 29,~~028~~021,~~535~~979.1481 2.4647 7169 4.~~3710~~3705 2.~~986990~~974596 Tennessee 1 4,~~299~~288,~~693~~634.2122 0.36 9896 5.6200 1.~~800000~~600000 Texas 16 68,~~356~~174,~~926~~661.8551 5.80 ~~100~~98 5.7532 1.~~379044~~401829 Virginia 7 2928,~~059~~962,~~169~~101.5445 2.46 9997 5.7448 1.~~359496~~351484 Washington 3 19,~~396~~347,~~429~~094.0093 1.6564 9088 5.6535 1.~~511884~~497687 Washington,DC 4 64,~~618~~492,~~331~~494.7673 5.48 9997 5.~~5394~~5398 1.~~397804~~430525 Wisconsin 2 14,~~684~~647,~~709~~912.6452 1.25 9997 5.7500 1.340000 Totals 154 1,~~179~~176,~~068~~161,~~866~~741.5741 100.00 9694 5.~~6278~~6277 1.~~608102~~495169

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.04 or less 10 4361,~~025~~546,~~616~~933.0218 35.6523 ~~129~~116 65.~~0082~~8813 0.~~830999~~831033 1.05 to 1.09 10 ~~5,880,484~~0.9000 0.5000 ~~100~~0 50.~~5800~~0000 10.~~090000~~000000 1.10 to 1.14 97 5348,~~449~~057,~~792~~635.3748 4.5309 9897 5.~~7248~~6452 1.~~114265~~115898 1.15 to 1.19 34 3929,~~795~~843,~~495~~039.5194 32.3854 8584 5.~~4098~~4038 1.~~153044~~152996 1.20 to 1.24 810 70111,~~323~~694,~~063~~940.7617 59.9650 8890 5.~~4899~~6409 1.~~234179~~228053 1.25 to 1.29 109 ~~103~~71,~~010~~453,~~327~~088.3608 86.7408 9896 5.~~7448~~7171 1.~~276578~~278406 1.30 to 1.34 1312 ~~108~~105,~~381~~516,~~644~~267.3197 98.1997 9995 5.~~8931~~8709 1.~~313006~~313224 1.35 to 1.39 1013 8170,~~104~~041,~~356~~683.8618 65.8896 ~~100~~99 5.~~6704~~7113 1.~~368311~~370137 1.40 to 1.44 79 6383,~~307~~634,~~154~~782.6887 57.3711 9891 5.~~4576~~5220 1.~~405927~~412154 1.45 to 1.49 1415 91,~~949~~701,~~320~~796.3793 7.80 9994 5.~~7100~~8128 1.~~474508~~472109 1.50 to 1.54 1512 ~~114~~110,~~462~~431,~~695~~984.6904 9.7139 9390 5.~~5797~~5222 1.~~524153~~526998 1.55 to 1.59 119 6472,~~294~~118,~~992~~979.8591 56.4513 8391 5.~~6575~~7405 1.~~564985~~572317 1.60 to 1.64 45 1918,~~171~~786,~~875~~815.2787 1.6360 ~~100~~119 5.~~7467~~6937 1.~~603356~~618809 1.65 to 1.69 47 34120,~~880~~510,~~802~~924.9480 210.9625 8494 5.~~7815~~5408 1.~~656064~~675276 1.70 to 1.74 1 6 20,~~347~~226,~~693~~533.7321 01.5472 9691 65.~~0000~~4776 1.~~700000~~726424 1.75 to 1.79 40 ~~39,790,492~~0.9900 30.3700 870 50.~~4858~~0000 10.~~768540~~000000 1.80 to 1.84 43 1012,~~489~~245,~~632~~550.3563 01.8904 9962 5.~~5921~~5973 1.~~805835~~821209 1.85 to 1.89 5 3720,~~218~~342,~~313~~599.8743 31.1673 99101 5.~~8660~~7847 1.~~854022~~870733 1.90 to 1.99 106 7153,~~634~~373,~~907~~869.0077 64.0854 9795 5.~~6282~~7001 1.~~961692~~962853 2.00 to 2.19 47 1139,~~529~~610,~~176~~328.0534 03.9837 ~~106~~88 5.~~9514~~3922 2.~~154133~~124115 2.20 to 2.29 21 72,~~779~~294,~~727~~582.5244 0.6620 9998 5.~~0995~~5200 2.~~265049~~240000 2.30 or greater 32 ~~101~~32,~~241~~729,~~300~~405.17 82.5978 9169 54.~~1055~~4469 3.~~324951~~042716 Totals 152 1,~~179~~176,~~068~~161,~~866~~741.5741 100.00 9694 5.~~6278~~6277 1.~~608102~~495169

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 6 38,~~879~~769,~~312~~185.5921 3.30 9391 5.~~9863~~9864 1.~~501092~~447468 Lodging 1 10,~~042~~007,~~768~~003.0725 0.85 ~~100~~98 5.7300 1.460000 Mixed Use 3 25,~~377~~310,~~096~~479.0992 2.15 7169 5.~~5587~~5588 1.~~429560~~386425 Mobile Home Park 9 27,~~091~~004,~~646~~454.8687 2.30 9492 5.4504 1.~~653013~~665756 Multi-Family 42 ~~323~~322,~~547~~852,~~184~~288.4295 27.4445 9896 5.~~4783~~4784 1.~~342279~~315157 Office 28 331,~~998~~234,~~683~~378.1138 28.16 9290 5.7478 1.~~575279~~579158 Retail 59 ~~397~~396,~~289~~222,~~571~~902.3866 33.7069 9997 5.~~6120~~6116 1.~~883778~~574177 Self Storage 6 24,~~842~~761,~~604~~048.0517 2.11 9997 5.8854 1.~~460854~~468484 Totals 154 1,~~179~~176,~~068~~161,~~866~~741.5741 100.00 9694 5.~~6278~~6277 1.~~608102~~495169

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 15 150,~~527~~203,~~523~~365.3556 12.77 8078 4.~~9421~~9416 1.~~689718~~685753 5.250% to 5.499% 28 ~~275~~274,~~568~~913,~~865~~844.4557 23.37 9694 5.4132 1.~~954927~~516412 5.500% to 5.749% 42 ~~358~~357,~~803~~872,~~122~~195.7430 30.43 9391 5.6175 1.~~490859~~473943 5.750% to 5.999% 38 ~~242~~241,~~334~~759,~~117~~448.4557 20.55 ~~100~~98 5.8541 1.~~470471~~459038 6.000% to 6.249% 15 96,~~391~~147,~~975~~186.2284 8.1817 ~~100~~98 6.0859 1.~~390045~~380879 6.250% to 6.499% 5 27,~~913~~821,~~899~~353.3161 2.37 ~~111~~109 6.~~3481~~3482 1.~~519497~~471419 6.500% to 6.749% 1 6,~~312~~291,~~415~~816.6342 0.5453 9896 6.5000 1.330000 6.750% to 6.999% 3 7,~~107~~077,~~743~~396.2468 0.60 ~~187~~185 6.8832 1.~~025279~~025364 7.000% to 7.249% 1 5,~~347~~335,~~506~~658.1276 0.45 8280 7.1500 1.570000 7.250% to 7.499% 1 2,~~994~~981,~~416~~546.7413 0.25 ~~168~~166 7.3500 1.010000 7.500% to 8.499% 0 0.00 0.00 0 0.0000 0.000000 8.500% to 8.749% 2 2,~~961~~957,~~931~~034.6742 0.25 ~~162~~160 8.6250 1.~~789987~~562933 8.750% to 9.249% 0 0.00 0.00 0 0.0000 0.000000 9.250% or greater 1 2,~~805~~800,~~349~~894.6555 0.24 ~~259~~257 9.3100 1.040000 Totals 152 1,~~179~~176,~~068~~161,~~866~~741.5741 100.00 9694 5.~~6278~~6277 1.~~608102~~495169

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months ~~135~~117 1933,~~081~~418,~~587,572~~480.4750 9179.7336 9594 5.~~5674~~5485 1.~~623735~~500593 25 to 36 months 1129 79224,~~472~~793,~~802~~012.3752 619.7411 9586 65.~~0128~~8025 1.~~484959~~496833 37 to 48 months 2 6,~~718~~704,~~842~~797.5875 0.57 ~~102~~100 7.~~4511~~4512 1.~~555713~~500571 49 months and greater 4 11,~~289~~245,~~649~~450.1564 0.96 ~~213~~211 7.~~6148~~6162 1.~~008444~~008479 Totals 152 1,~~179~~176,~~068~~161,~~866~~741.5741 100.00 9694 5.~~6278~~6277 1.~~608102~~495169

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 56 3136,~~737~~367,~~352~~931.7021 23.6909 4041 5.~~5011~~4426 1.~~531233~~524930 61 to 84 months 1213 ~~151~~165,~~959~~857,~~791~~239.1055 1214.8910 72 5.~~2056~~2393 1.~~752088~~764053 85 to 108 months ~~122~~120 ~~963~~942,~~959~~652,~~488~~972.2722 8180.7615 9896 5.~~6628~~6667 1.~~597028~~452311 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 months 1 1,~~590~~587,~~595~~895.2143 0.1314 ~~148~~146 8.6250 21.~~040000~~850000 157 to 168 months 1 2,~~994~~981,~~416~~546.7413 0.25 ~~168~~166 7.3500 1.010000 169 to 180 months 1 1,~~371~~369,~~336~~138.4699 0.12 ~~178~~176 8.6250 1.~~500000~~230000 181 to 192 months 0 0.00 0.00 0 0.0000 0.000000 193 to 204 months 0 0.00 0.00 0 0.0000 0.000000 205 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 276 months 1 2,~~805~~800,~~349~~894.6555 0.24 ~~259~~257 9.3100 1.040000 277 to 288 months 0 0.00 0.00 0 0.0000 0.000000 289 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 143 1,~~156~~153,~~418~~617,~~330~~618.1308 98.08 9492 5.~~6191~~6190 1.~~613221~~497559

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 120 months or less 2 ~~975~~960,~~886~~198.7480 0.08 9896 5.9100 1.~~547709~~470573 121 to 192 months 3 87,~~002~~979,~~884~~463.4435 0.68 ~~176~~174 5.~~7446~~7435 1.~~379284~~458493 193 to 264 months 4 13,~~671~~604,~~765~~461.2618 1.16 ~~223~~221 6.~~2761~~2763 1.~~313328~~315742 265 to 336 months 0 0.00 0.00 0 0.0000 0.000000 337 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 9 22,~~650~~544,~~536~~123.4433 1.92 ~~201~~199 6.~~0726~~0721 1.~~346730~~372863

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 25,900,000.00 2.20 6462 4.0400 3.170000 120 months or less 3 3,~~656~~605,~~589~~794.6945 0.31 9896 5.9100 1.~~162590~~217506 121 to 192 months 0 0.00 0.00 0 0.0000 0.000000 193 to 264 months 7 17,~~659~~567,~~288~~953.6372 1.5049 ~~110~~108 6.~~0251~~0254 1.~~340177~~399676 265 to 336 months 4495 ~~292~~751,~~173~~706,~~678~~003.8779 2463.7891 9291 5.~~8704~~7135 1.~~533711~~451275 337 months or greater 8837 ~~817~~354,~~028~~837,~~772~~866.9412 6930.2917 9594 5.~~5692~~5110 1.~~600223~~481227 Totals 143 1,~~156~~153,~~418~~617,~~330~~618.1308 98.08 9492 5.~~6191~~6190 1.~~613221~~497559

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 43 299,~~290~~035,~~909~~914.1956 20.4877 8564 5.~~6701~~7373 1.~~383455~~391167 1 year or less ~~111~~126 ~~957~~1,~~217~~030,~~643~~547,774.7900 8187.1862 9593 5.~~6128~~6114 1.~~651880~~513907 1 to 2 years 3723 ~~192~~136,~~560~~578,~~313~~052.5985 1611.3361 ~~103~~105 5.~~6957~~7431 1.~~424650~~360661 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 152 1,~~179~~176,~~068~~161,~~866~~741.5741 100.00 9694 5.~~6278~~6277 1.~~608102~~495169 (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. Below 2,000,000 1920 2729,~~714~~572,~~785~~387.6032 2.3551 ~~102~~108 6.~~0096~~0157 1.~~401439~~421565 2,000,001 to 3,000,000 1110 2624,~~355~~272,~~385~~021.7639 2.2406 ~~116~~106 5.~~9255~~9107 1.~~542461~~620571 3,000,001 to 4,000,000 13 45,~~670~~529,~~846~~007.2430 3.87 ~~118~~116 5.~~9553~~9551 1.~~530502~~521408 4,000,001 to 5,000,000 9 39,~~415~~292,~~633~~311.2869 3.34 ~~109~~107 5.~~8502~~8503 1.~~502710~~476447 5,000,001 to 6,000,000 8 44,~~918~~810,~~458~~373.1404 3.81 9795 5.~~7569~~7570 1.~~804660~~772229 6,000,001 to 7,000,000 8 52,~~755~~619,~~826~~243.8854 4.47 9795 5.9112 1.~~561625~~553051 7,000,001 to 8,000,000 5 37,~~336~~241,~~643~~386.7664 3.17 8684 5.~~6846~~6847 1.~~461307~~461206 8,000,001 to 9,000,000 2 16,~~759~~715,~~219~~657.8998 1.42 7472 5.5223 1.~~265574~~294869 9,000,001 to 10,000,000 2 19,~~372~~322,~~697~~958.4225 1.64 ~~100~~98 5.5495 1.~~685448~~645444 10,000,001 to 15,000,000 13 162,~~687~~294,~~679~~491.3392 13.80 8583 5.5974 1.~~467841~~478153 15,000,001 to 20,000,000 10 165,~~660~~326,~~036~~370.4621 14.0506 9492 5.7363 1.~~347893~~352323 20,000,001 to 25,000,000 2 44,~~806~~694,~~693~~380.4263 3.80 9997 5.7668 1.~~632404~~544014 25,000,001 to 30,000,000 2 52,900,000.00 4.4950 8179 4.9383 2.~~190038~~169622 30,000,001 to 35,000,000 1 3534,~~000~~887,~~000~~927.0056 2.97 9694 5.6700 1.970000 35,000,001 to 40,000,000 0 0.00 0.00 0 0.0000 0.000000 40,000,001 to 45,000,000 1 44,~~120~~015,~~043~~109.6484 3.74 9997 6.0800 1.300000 45,000,001 to 65,000,000 0 0.00 0.00 0 0.0000 0.000000 65,000,001 or greater 1 68,~~495~~315,~~203~~248.9478 5.81 ~~100~~98 5.4200 31.~~460000~~680000 Totals 107 ~~883~~881,~~969~~808,~~153~~876.7609 74.97 9593 5.~~6863~~6861 1.~~691098~~548654

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 1 8,~~679~~657,~~969~~039.3561 0.74 5048 5.4500 1.~~550000~~830000 Arizona 3 13,~~856~~820,~~605~~064.6571 1.18 6563 5.5221 1.~~517380~~500140 California 14 ~~134~~133,~~278~~986,~~858~~485.9277 11.39 8684 5.6682 1.~~430440~~401236 Colorado 8 56,~~327~~172,~~103~~586.9323 4.78 9694 5.6048 1.~~465220~~445756 Connecticut 1 7,~~271~~253,~~363~~217.4133 0.62 9694 5.8900 1.~~110000~~260000 Florida 15 78,~~273~~061,~~698~~757.2750 6.64 9492 5.~~7695~~7692 1.~~638246~~696323 Georgia 4 16,~~075~~027,~~555~~797.1466 1.36 ~~114~~112 5.~~7305~~7303 1.~~323524~~372417 Illinois 6 36,~~222~~145,~~757~~229.0752 3.07 9997 5.6194 1.~~630019~~609483 Iowa 1 7,~~737~~718,~~861~~805.3487 0.66 9997 5.8600 1.530000 Maryland 2 18,~~442~~385,~~609~~581.9323 1.56 9189 5.~~8202~~8199 1.~~445994~~519412 Massachusetts 2 32,~~140~~104,~~220~~999.8512 2.73 9795 5.~~9081~~9076 1.~~459584~~379393 Michigan 2 11,~~218~~181,~~007~~237.6903 0.95 9997 5.~~7819~~7815 10.~~004767~~881978 Missouri 1 2,~~110~~104,~~236~~765.2982 0.18 9896 5.5700 1.270000 Nebraska 1 3,~~709~~700,~~975~~987.2358 0.31 9896 6.0000 1.390000 Nevada 4 28,~~313~~233,~~474~~312.2742 2.40 ~~109~~107 5.~~7361~~7359 1.~~441571~~435817 New Jersey 1 2,~~136~~128,~~082~~601.5487 0.18 ~~100~~98 5.8600 1.310000 New York 8 9998,~~006~~722,~~771~~554.2372 8.4039 ~~100~~98 5.~~8550~~8549 1.~~723058~~679458 North Carolina 4 28,~~674~~588,~~836~~711.3715 2.43 ~~115~~113 5.~~6173~~6172 1.~~388921~~377195 Oregon 3 91,~~382~~144,~~775~~148.8445 7.75 9795 5.4868 21.~~967598~~633414 Pennsylvania 3 52,~~673~~545,~~608~~226.2032 4.47 9997 6.0280 1.~~317697~~317698 South Carolina 2 27,~~657~~652,~~198~~840.6882 2.35 6664 4.~~1601~~1598 3.~~060720~~060974 Tennessee 1 4,~~299~~288,~~693~~634.2122 0.36 9896 5.6200 1.~~800000~~600000 Texas 11 32,~~137~~049,~~421~~417.2440 2.7372 ~~111~~109 5.9958 1.~~565928~~561893 Virginia 5 24,~~502~~417,~~856~~114.5639 2.08 ~~100~~98 5.7292 1.~~392011~~382542 Washington 2 17,~~733~~688,~~512~~595.0234 1.50 8987 5.6820 1.~~528003~~504033 Washington,DC 2 34,~~421~~381,~~390~~251.8949 2.92 9997 5.~~8754~~8755 1.~~348321~~410000 Wisconsin 2 14,~~684~~647,~~709~~912.6452 1.25 9997 5.7500 1.340000 Totals 109 ~~883~~881,~~969~~808,~~153~~876.7609 74.97 9593 5.~~6863~~6861 1.~~691098~~548654

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.04 or less 54 1816,~~097~~503,~~260~~174.8646 1.5340 ~~146~~148 6.~~3369~~3442 0.~~970193~~862263 1.05 to 1.09 10 ~~5,880,484~~0.9000 0.5000 ~~100~~0 50.~~5800~~0000 10.~~090000~~000000 1.10 to 1.14 75 3631,~~529~~181,~~340~~198.3857 32.1065 9897 5.~~8185~~7116 1.~~106158~~102853 1.15 to 1.19 13 1518,~~951~~144,~~793~~959.1326 1.3554 ~~100~~98 5.~~4500~~5352 1.~~150000~~154927 1.20 to 1.24 67 4181,~~804~~881,~~474~~469.3926 36.5596 8589 5.~~5624~~6804 1.~~234731~~226173 1.25 to 1.29 87 ~~100~~62,~~067~~825,~~055~~581.0476 85.4934 9896 5.~~7479~~7582 1.~~276771~~280685 1.30 to 1.34 87 8673,~~677~~512,~~454~~712.6792 76.3525 9997 6.~~0055~~0354 1.~~311331~~311492 1.35 to 1.39 710 5664,~~652~~467,~~037~~798.7124 45.8048 ~~103~~101 5.~~6916~~7210 1.~~364011~~369276 1.40 to 1.44 36 2249,~~176~~889,~~809~~188.4113 14.24 88 99 5.~~9753~~7826 1.~~401261~~411385 1.45 to 1.49 12 8381,~~333~~190,~~367~~057.5118 76.0790 ~~100~~96 5.~~7333~~8608 1.~~474429~~472297 1.50 to 1.54 87 5558,~~889~~303,~~484~~599.7384 4.7496 8389 5.~~6919~~6404 1.~~528521~~525367 1.55 to 1.59 86 4553,~~835~~709,~~995~~804.7461 34.8957 7891 5.~~8079~~8970 1.~~564566~~574473 1.60 to 1.64 3 1510,~~954~~588,~~646~~480.2196 10.3590 ~~100~~97 5.~~8651~~9608 1.~~600000~~613174 1.65 to 1.69 25 27113,~~830~~478,~~137~~292.1894 29.3665 8093 5.~~8300~~5377 1.~~650000~~674674 1.70 to 1.74 15 618,~~347~~710,~~693~~865.7341 01.5459 9690 65.~~0000~~4929 1.~~700000~~726944 1.75 to 1.79 40 ~~39,790,492~~0.9900 30.3700 870 50.~~4858~~0000 10.~~768540~~000000 1.80 to 1.84 3 812,~~965~~245,~~522~~550.8663 01.7604 9862 5.~~6434~~5973 1.~~803427~~821209 1.85 to 1.89 53 3716,~~218~~149,~~313~~650.8704 31.1637 9997 5.~~8660~~5852 1.~~854022~~869663 1.90 to 1.99 86 6153,~~932~~373,~~987~~869.6777 54.2554 9795 5.~~6801~~7001 1.~~961362~~962853 2.00 to 2.19 35 930,~~938~~628,~~580~~634.8450 02.8460 9986 5.~~5235~~4223 2.~~172399~~142718 2.20 to 2.29 1 52,~~853~~294,~~919~~582.7744 0.5020 9998 5.~~0500~~5200 2.~~270000~~240000 2.30 or greater 32 ~~101~~32,~~241~~729,~~300~~405.17 82.5978 9169 54.~~1055~~4469 3.~~324951~~042716 Totals 107 ~~883~~881,~~969~~808,~~153~~876.7609 74.97 9593 5.~~6863~~6861 1.~~691098~~548654

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 6 38,~~879~~769,~~312~~185.5921 3.30 9391 5.~~9863~~9864 1.~~501092~~447468 Lodging 1 10,~~042~~007,~~768~~003.0725 0.85 ~~100~~98 5.7300 1.460000 Mixed Use 3 25,~~377~~310,~~096~~479.0992 2.15 7169 5.~~5587~~5588 1.~~429560~~386425 Mobile Home Park 2 4,~~051~~037,~~836~~198.8435 0.34 9997 5.~~6534~~6528 1.~~665491~~799617 Multi-Family 4 51,~~487~~466,~~281~~680.6315 4.3738 9896 5.~~5978~~5980 1.~~381715~~347976 Office 28 331,~~998~~234,~~683~~378.1138 28.16 9290 5.7478 1.~~575279~~579158 Retail 59 ~~397~~396,~~289~~222,~~571~~902.3866 33.7069 9997 5.~~6120~~6116 1.~~883778~~574177 Self Storage 6 24,~~842~~761,~~604~~048.0517 2.11 9997 5.8854 1.~~460854~~468484 Totals 109 ~~883~~881,~~969~~808,~~153~~876.7609 74.97 9593 5.~~6863~~6861 1.~~691098~~548654

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 6 71,~~172~~043,~~302~~312.0661 6.04 7169 4.~~7462~~7454 2.~~162405~~150890 5.250% to 5.499% 10 153,~~685~~324,~~233~~265.2301 13.0304 9290 5.4219 21.~~365186~~576195 5.500% to 5.749% 29 ~~275~~274,~~080~~385,~~082~~257.80 23.33 9290 5.6301 1.~~536972~~541627 5.750% to 5.999% 37 240,~~955~~385,~~368~~623.7679 20.44 ~~100~~98 5.8544 1.~~471618~~459433 6.000% to 6.249% 14 93,~~400~~162,~~185~~645.8728 7.92 ~~101~~99 6.0887 1.~~398054~~388596 6.250% to 6.499% 5 27,~~913~~821,~~899~~353.3161 2.37 ~~111~~109 6.~~3481~~3482 1.~~519497~~471419 6.500% to 6.749% 1 6,~~312~~291,~~415~~816.6342 0.5453 9896 6.5000 1.330000 6.750% to 6.999% 3 7,~~107~~077,~~743~~396.2468 0.60 ~~187~~185 6.8832 1.~~025279~~025364 7.000% to 7.249% 1 5,~~347~~335,~~506~~658.1276 0.45 8280 7.1500 1.570000 7.250% to 7.499% 1 2,~~994~~981,~~416~~546.7413 0.25 ~~168~~166 7.3500 1.010000 7.500% to 8.499% 0 0.00 0.00 0 0.0000 0.000000 8.500% to 8.749% 0 0.00 0.00 0 0.0000 0.000000 8.750% to 9.249% 0 0.00 0.00 0 0.0000 0.000000 9.250% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 107 ~~883~~881,~~969~~808,~~153~~876.7609 74.97 9593 5.~~6863~~6861 1.~~691098~~548654

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months 9480 ~~812~~677,~~487~~746,~~422~~256.0753 6857.9162 94 5.~~6350~~6205 1.~~712232~~545512 25 to 36 months 923 57190,~~649~~282,~~926~~404.0771 416.8918 9485 65.~~0716~~8180 1.~~506481~~583685 37 to 48 months 1 5,~~347~~335,~~506~~658.1276 0.45 8280 7.1500 1.570000 49 to 60 months 0 0.00 0.00 0 0.0000 0.000000 61 to 72 months 3 8,~~484~~444,~~299~~556.5009 0.72 ~~198~~196 7.0543 0.~~998011~~998024 73 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 107 ~~883~~881,~~969~~808,~~153~~876.7609 74.97 9593 5.~~6863~~6861 1.~~691098~~548654

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 26,~~700~~630,~~880~~276.9178 2.26 4139 5.4961 1.~~551450~~601480 61 to 84 months 9 126,~~752~~515,~~256~~968.2823 10.7576 7472 5.~~2261~~2255 1.~~843040~~891365 85 to 108 months 87 ~~711~~709,~~313~~566,~~188~~267.8950 60.33 9896 5.~~7543~~7542 1.~~681172~~493665 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 months 0 0.00 0.00 0 0.0000 0.000000 157 to 168 months 1 2,~~994~~981,~~416~~546.7413 0.25 ~~168~~166 7.3500 1.010000 169 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 100 ~~867~~865,~~760~~694,~~742~~058.8264 73.60 9391 5.~~6747~~6745 1.~~698508~~553437

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 19 months or less 0 0.00 0.00 0 0.0000 0.000000 20 to 39 months 0 0.00 0.00 0 0.0000 0.000000 40 to 59 months 0 0.00 0.00 0 0.0000 0.000000 60 to 79 months 0 0.00 0.00 0 0.0000 0.000000 80 to 99 months 2 ~~975~~960,~~886~~198.7480 0.08 9896 5.9100 1.~~547709~~470573 100 to 109 months 0 0.00 0.00 0 0.0000 0.000000 110 to 139 months 0 0.00 0.00 0 0.0000 0.000000 140 months or greater 5 15,~~232~~154,~~524~~618.2065 1.29 ~~218~~216 6.~~3349~~3350 1.~~278150~~280376 Totals 7 16,~~208~~114,~~410~~817.9445 1.37 ~~210~~208 6.~~3094~~3097 1.~~294380~~291709

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 25,900,000.00 2.20 6462 4.0400 3.170000 174 months or less 3 3,~~656~~605,~~589~~794.6945 0.31 9896 5.9100 1.~~162590~~217506 175 to 199 months 0 0.00 0.00 0 0.0000 0.000000 200 to 224 months 4 10,~~195~~145,~~670~~634.7826 0.86 ~~118~~116 6.~~5111~~5113 1.~~119534~~245344 225 to 249 months 0 0.00 0.00 0 0.0000 0.000000 250 to 274 months 0 0.00 0.00 0 0.0000 0.000000 275 to 299 months 13 85,~~962~~671,~~670~~793.0291 7.2928 9694 5.~~7978~~7979 1.~~662944~~656970 300 to 324 months 3 28,~~229~~171,~~357~~082.1152 2.3940 8785 5.~~9726~~9725 1.~~602925~~650934 325 months or greater 76 ~~713~~712,~~816~~199,~~455~~753.2250 60.5455 9492 5.6942 1.~~664195~~484428 Totals 100 ~~867~~865,~~760~~694,~~742~~058.8264 73.60 9391 5.~~6747~~6745 1.~~698508~~553437

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 1 4,~~022~~012,~~156~~514.3134 0.34 ~~100~~98 6.0000 1.350000 1 year or less 8089 ~~747~~779,~~126~~795,~~427~~304.6475 6366.3730 9391 5.~~6599~~6585 1.~~743131~~574115 1 to 2 years 2617 ~~132~~98,~~820~~001,~~569~~057.8100 118.2633 ~~107~~113 5.~~8255~~8930 1.~~408740~~354198 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 107 ~~883~~881,~~969~~808,~~153~~876.7609 74.97 9593 5.~~6863~~6861 1.~~691098~~548654 (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. Below 2,000,000 9 14,~~395~~341,~~971~~556.4629 1.22 ~~118~~116 6.~~0652~~0666 1.~~603215~~555100 2,000,001 to 3,000,000 5 13,~~453~~413,~~173~~890.9029 1.14 ~~110~~108 6.~~3751~~3763 1.~~377367~~371148 3,000,001 to 4,000,000 6 21,~~105~~039,~~584~~970.6036 1.79 9997 5.3943 1.~~338333~~339993 4,000,001 to 5,000,000 3 14,~~111~~087,~~899~~049.7662 1.20 ~~116~~114 5.~~3324~~3326 1.~~353212~~395874 5,000,001 to 6,000,000 3 16,~~119~~076,~~546~~343.4509 1.37 9896 5.3479 1.~~310780~~310763 6,000,001 to 7,000,000 6 38,~~798~~694,~~230~~374.4822 3.29 9795 5.3246 1.~~234371~~234390 7,000,001 to 8,000,000 3 21,~~196~~139,~~296~~769.8661 1.80 9997 5.3666 1.~~570314~~540537 8,000,001 to 9,000,000 1 8,750,000.00 0.74 6462 5.0000 1.~~540000~~530000 9,000,001 to 10,000,000 1 9,~~194~~161,~~871~~787.8953 0.78 ~~100~~98 5.6500 1.500000 10,000,001 to 15,000,000 5 65,~~679~~545,~~684~~916.2633 5.57 9088 5.4085 1.~~304179~~341259 15,000,001 to 20,000,000 0 0.00 0.00 0 0.0000 0.000000 20,000,001 to 25,000,000 2 4443,~~023~~909,~~320~~353.0390 3.73 9694 5.5373 1.~~304341~~097534 25,000,001 to 30,000,000 1 28,~~271~~192,~~133~~854.1208 2.40 9896 5.1500 1.~~400000~~410000 30,000,001 to 35,000,000 0 0.00 0.00 0 0.0000 0.000000 35,000,001 to 40,000,000 0 0.00 0.00 0 0.0000 0.000000 40,000,001 to 45,000,000 0 0.00 0.00 0 0.0000 0.000000 45,000,001 to 65,000,000 0 0.00 0.00 0 0.0000 0.000000 65,000,001 or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 45 ~~295~~294,~~099~~352,~~712~~865.8132 25.03 9795 5.4525 1.~~359487~~334939

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 4 41,~~520~~428,~~285~~053.4272 3.52 9189 5.~~3374~~3372 1.~~392075~~388056 California 7 28,~~146~~067,~~032~~112.8742 2.39 9189 5.3891 1.~~567417~~563235 Delaware 2 19,~~169~~119,~~816~~387.5450 1.63 9997 5.4419 1.~~179213~~186480 Florida 7 45,~~382~~272,~~374~~765.1406 3.85 9594 5.~~2658~~2659 1.~~114142~~127496 Georgia 1 1,~~378~~373,~~748~~824.6978 0.12 9896 5.8000 1.~~270000~~390000 Kansas 1 20,~~232~~179,~~281~~276.0919 1.72 9492 5.6400 10.~~380000~~930000 Maryland 2 4,~~731~~719,~~157~~283.4071 0.40 ~~193~~191 7.~~6574~~6596 1.~~190608~~206665 Minnesota 1 1,~~452~~439,~~125~~305.5088 0.12 ~~159~~157 5.5000 1.~~370000~~390000 Nevada 1 7,~~028~~009,~~116~~404.4611 0.60 9896 5.4000 1.~~430000~~310000 New Mexico 1 3,~~217~~208,~~229~~334.0691 0.27 9896 5.1600 1.620000 New York 1 9,~~194~~161,~~871~~787.8953 0.78 ~~100~~98 5.6500 1.500000 North Carolina 3 19,~~910~~889,~~540~~493.4613 1.69 ~~102~~100 5.~~6358~~6356 1.~~516460~~531550 North Dakota 2 12,~~646~~612,~~764~~418.1771 1.07 9997 5.2417 1.~~423119~~400696 Pennsylvania 1 7,~~082~~063,~~356~~304.2268 0.60 9997 5.3000 12.~~980000~~050000 South Carolina 1 1,~~371~~369,~~336~~138.4699 0.12 ~~178~~176 8.6250 1.~~500000~~230000 Texas 5 36,~~219~~125,~~505~~244.6111 3.07 9088 5.5380 1.~~213222~~259824 Virginia 2 4,~~556~~544,~~312~~987.9806 0.39 9896 5.8283 1.~~184639~~184633 Washington 1 1,~~662~~658,~~916~~499.9859 0.14 ~~100~~98 5.3500 1.~~340000~~430000 Washington,DC 2 30,~~196~~111,~~940~~243.8724 2.56 9896 5.1564 1.~~454209~~453960 Totals 45 ~~295~~294,~~099~~352,~~712~~865.8132 25.03 9795 5.4525 1.~~359487~~334939

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.04 or less 56 2445,~~928~~043,~~355~~758.1672 23.1183 ~~117~~105 5.~~7695~~7118 0.~~729948~~819591 1.05 to 1.09 0 0.00 0.00 0 0.0000 0.000000 1.10 to 1.14 2 16,~~920~~876,~~451~~436.9991 1.4443 9997 5.5226 1.~~131768~~140000 1.15 to 1.19 21 2311,~~843~~698,~~702~~080.3868 20.0299 7562 5.~~3829~~2000 1.~~155080~~150000 1.20 to 1.24 23 2829,~~518~~813,~~589~~470.3791 2.4253 9294 5.~~3837~~5326 1.~~233369~~233216 1.25 to 1.29 2 28,~~943~~627,~~272~~506.32 0.2573 9997 5.~~6405~~4181 1.~~270000~~261809 1.30 to 1.34 5 2132,~~704~~003,~~189~~555.6405 12.8472 9992 5.~~4442~~4929 1.~~319697~~317203 1.35 to 1.39 3 245,~~452~~573,~~319~~884.1594 20.0747 9283 5.~~6215~~5987 1.~~378274~~380094 1.40 to 1.44 43 4133,~~130~~745,~~345~~594.2774 32.4987 9896 5.~~1784~~1367 1.~~408443~~413291 1.45 to 1.49 23 810,~~615~~511,~~952~~739.8675 0.7389 8283 5.~~4853~~4423 1.~~475266~~470655 1.50 to 1.54 75 5852,~~573~~128,~~210~~384.9620 4.9743 ~~103~~91 5.~~4728~~3900 1.~~519985~~528822 1.55 to 1.59 3 18,~~458~~409,~~997~~175.1130 1.57 9593 5.~~2841~~2842 1.566025 1.60 to 1.64 12 38,~~217~~198,~~229~~334.0691 0.2770 98148 5.~~1600~~3487 1.~~620000~~626087 1.65 to 1.69 2 7,~~050~~032,~~665~~631.7686 0.60 ~~100~~98 5.5900 1.~~680000~~685000 1.70 to 1.74 01 01,515,667.0080 0.0013 098 05.~~0000~~2900 01.~~000000~~720000 1.75 to 1.79 0 0.00 0.00 0 0.0000 0.000000 1.80 to 1.84 10 ~~1,524,109~~0.4900 0.1300 ~~100~~0 50.~~2900~~0000 10.~~820000~~000000 1.85 to 1.89 02 04,192,949.0039 0.0036 0116 06.~~0000~~5530 01.~~000000~~874852 1.90 to 1.99 20 ~~9,701,919~~0.3300 0.8200 990 50.~~2973~~0000 10.~~963800~~000000 2.00 to 2.19 12 18,~~590~~981,~~595~~693.2184 0.1376 ~~148~~97 85.~~6250~~2893 2.~~040000~~060679 2.20 to 2.29 10 ~~1,925,807~~0.7500 0.1600 970 50.~~2500~~0000 20.~~250000~~000000 2.30 or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 45 ~~295~~294,~~099~~352,~~712~~865.8132 25.03 9795 5.4525 1.~~359487~~334939

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 7 2322,~~039~~967,~~810~~256.0252 1.95 9492 5.~~4147~~4148 1.~~650818~~642226 Multi-Family 38 ~~272~~271,~~059~~385,~~902~~608.7980 23.07 9896 5.4557 1.~~334815~~308934 Totals 45 ~~295~~294,~~099~~352,~~712~~865.8132 25.03 9795 5.4525 1.~~359487~~334939

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 9 79,~~355~~160,~~221~~052.2995 6.73 8886 5.1177 1.~~265774~~268309 5.250% to 5.499% 18 121,~~883~~589,~~632~~579.2256 10.34 ~~101~~99 5.4023 1.~~437625~~441025 5.500% to 5.749% 13 83,~~723~~486,~~039~~937.9450 7.10 9391 5.5760 1.~~339352~~251495 5.750% to 5.999% 1 1,~~378~~373,~~748~~824.6978 0.12 9896 5.8000 1.~~270000~~390000 6.000% to 6.249% 1 2,~~991~~984,~~789~~541.3556 0.25 9896 6.0000 1.140000 6.250% to 6.499% 0 0.00 0.00 0 0.0000 0.000000 6.500% to 6.749% 0 0.00 0.00 0 0.0000 0.000000 6.750% to 6.999% 0 0.00 0.00 0 0.0000 0.000000 7.000% to 7.249% 0 0.00 0.00 0 0.0000 0.000000 7.250% to 7.499% 0 0.00 0.00 0 0.0000 0.000000 7.500% to 8.499% 0 0.00 0.00 0 0.0000 0.000000 8.500% to 8.749% 2 2,~~961~~957,~~931~~034.6742 0.25 ~~162~~160 8.6250 1.~~789987~~562933 8.750% to 9.249% 0 0.00 0.00 0 0.0000 0.000000 9.250% or greater 1 2,~~805~~800,~~349~~894.6555 0.24 ~~259~~257 9.3100 1.040000 Totals 45 ~~295~~294,~~099~~352,~~712~~865.8132 25.03 9795 5.4525 1.~~359487~~334939

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months 4137 ~~269~~255,~~100~~672,~~150~~223.4097 2221.8274 9593 5.~~3632~~3576 1.~~356537~~381519 25 to 36 months 26 2134,~~822~~510,~~876~~607.3081 12.8593 9896 5.~~8576~~7166 1.~~428105~~017954 37 to 48 months 1 1,~~371~~369,~~336~~138.4699 0.12 ~~178~~176 8.6250 1.~~500000~~230000 49 to 60 months 1 2,~~805~~800,~~349~~894.6555 0.24 ~~259~~257 9.3100 1.040000 61 to 72 months 0 0.00 0.00 0 0.0000 0.000000 73 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 45 ~~295~~294,~~099~~352,~~712~~865.8132 25.03 9795 5.4525 1.~~359487~~334939

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 23 59,~~036~~737,~~471~~654.7943 0.4383 3948 5.~~5275~~2963 1.~~424051~~315582 61 to 84 months 34 2539,~~207~~341,~~534~~271.8232 23.1434 6473 5.~~1024~~2834 1.~~294753~~354636 85 to 108 months 3533 ~~252~~233,~~646~~086,~~299~~704.3872 2119.4382 9796 5.~~4052~~4003 1.~~360126~~326418 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 months 1 1,~~590~~587,~~595~~895.2143 0.1314 ~~148~~146 8.6250 21.~~040000~~850000 157 to 168 months 0 0.00 0.00 0 0.0000 0.000000 169 to 180 months 1 1,~~371~~369,~~336~~138.4699 0.12 ~~178~~176 8.6250 1.~~500000~~230000 181 to 192 months 0 0.00 0.00 0 0.0000 0.000000 193 to 204 months 0 0.00 0.00 0 0.0000 0.000000 204 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 276 months 1 2,~~805~~800,~~349~~894.6555 0.24 ~~259~~257 9.3100 1.040000 277 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 43 ~~288~~287,~~657~~923,~~587~~559.3144 24.48 9694 5.~~4519~~4520 1.~~356833~~329550

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 19 months or less 0 0.00 0.00 0 0.0000 0.000000 20 to 39 months 0 0.00 0.00 0 0.0000 0.000000 40 to 59 months 0 0.00 0.00 0 0.0000 0.000000 60 to 79 months 0 0.00 0.00 0 0.0000 0.000000 80 to 99 months 0 0.00 0.00 0 0.0000 0.000000 100 to 109 months 0 0.00 0.00 0 0.0000 0.000000 110 to 139 months 0 0.00 0.00 0 0.0000 0.000000 140 months or greater 2 6,~~442~~429,~~125~~305.5088 0.55 ~~178~~176 5.~~4768~~4767 1.~~478442~~576272 Totals 2 6,~~442~~429,~~125~~305.5088 0.55 ~~178~~176 5.~~4768~~4767 1.~~478442~~576272

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 174 months or less 0 0.00 0.00 0 0.0000 0.000000 175 to 199 months 0 0.00 0.00 0 0.0000 0.000000 200 to 224 months 3 7,~~463~~422,~~617~~319.8546 0.63 9997 5.3612 1.~~641586~~610634 225 to 249 months 0 0.00 0.00 0 0.0000 0.000000 250 to 274 months 02 03,836,778.0032 0.0033 095 05.~~0000~~2500 01.~~000000~~775000 275 to 299 months 42 1410,~~425~~535,~~236~~612.0831 10.2290 9998 5.~~5575~~6696 1.~~566129~~485656 300 to 324 months 2 4,~~176~~170,~~686~~033.1154 0.35 ~~232~~230 9.0851 1.~~191032~~102382 325 months or greater 34 ~~262~~261,~~592~~958,~~047~~815.2781 22.27 9391 5.3909 1.~~339879~~312400 Totals 43 ~~288~~287,~~657~~923,~~587~~559.3144 24.48 9694 5.~~4519~~4520 1.~~356833~~329550

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 32 255,~~268~~023,~~752~~400.8822 20.1443 8337 5.~~6176~~5275 1.~~388780~~424051 1 year or less 3137 ~~210~~250,~~091~~752,~~216~~469.1525 1721.8232 ~~101~~98 5.~~4455~~4649 1.~~327377~~326671 1 to 2 years 116 5938,~~739~~576,~~743~~995.7885 53.0728 9284 5.~~4070~~3623 1.~~460023~~377079 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 45 ~~295~~294,~~099~~352,~~712~~865.8132 25.03 9795 5.4525 1.~~359487~~334939 (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 343005011 1 RT Portland OR ~~320~~319,~~027~~191.3334 7374,~~918~~754.5958 5.420% 502767418 2 OF Philadelphia PA ~~231~~230,~~207~~660.1260 4041,~~909~~455.4799 6.080% 502752708 3 OF New York NY 170,~~887~~574.5030 047,924.0007 5.670% 502764101 4 MF Washington DC 125,~~520~~174.2059 3233,~~827~~173.4102 5.150% 502756439 5 MF Sacramento CA 134,850.00 0.00 5.800% 502769501 6 RT Columbia SC 87,196.67 0.00 4.040% 502768814 7 OF New York NY ~~125~~124,~~199~~896.7567 23,~~564~~867.6371 5.930% 502762819 8 MF Glendale AZ 111,~~769~~484.4266 2425,~~877~~162.3107 5.450% 310100068 9 RT Lakewood CO 97,~~527~~275.0873 21,~~436~~688.6702 5.570% 801000010 10 MF Overland Park KS 98,~~366~~110.1901 21,~~567~~823.4058 5.640% 502768323 11 OF Washington DC DC 93,663.06 0.00 5.960% 502764302 12 OF Mount Kisco NY 88,~~741~~523.2432 17,~~333~~551.2517 5.840% 701000013 13 OF Lanham MD 83,~~318~~091.9822 19,~~025~~253.8157 5.725% 502762107 14 MF Framingham MA 80,074.72 0.00 5.470% 701000015 15 RT Henderson NV 77,~~333~~126.2779 18,~~339~~545.3179 5.420% 801000016 16 MU Portland OR 79,~~998~~792.1511 17,~~266~~472.0812 5.650% 701000017 17 OF Washington DC 80,~~568~~369.4263 16,~~035~~234.7958 5.780% 502770417 18 RT San Diego CA 74,~~942~~748.8804 17,~~096~~290.0387 5.450% 502765507 19 RT Parkland FL 76,~~804~~611.4935 1516,~~958~~151.2135 5.690% 310100005 20 IN Wilmington MA 83,~~513~~320.5146 13,~~439~~632.9196 6.400% 701000021 21 RT Raleigh NC 74,~~862~~674.8217 15,~~164~~352.1681 5.820% 502764801 22 MF Durham NC 69,233.33 0.00 5.360% 502720204 23 IN Various WI 72,~~782~~601.7646 14,~~753~~934.1747 5.750% 502765003 24 OF San Diego CA 6564,~~138~~960.4028 1617,~~857~~036.9810 5.160% 701000025 25 OF Tumwater WA 69,~~604~~429.0703 14,~~462~~637.1317 5.690% 502764109 26 MF Christiana DE 6564,~~078~~907.7292 15,~~117~~288.4121 5.420% 701000027 27 OF Miami FL 66,992.29 0.00 5.500% 502749415 28 RT Palm Beach Gardens FL 7069,~~153~~982.3683 13,~~244~~414.4396 5.940% 502765717 29 MF Seabrook TX 61,~~195~~037.6304 13,~~752~~911.5211 5.500% 502764911 30 OF San Diego CA 56,~~341~~186.1988 14,~~642~~796.2253 5.150% 701000031 31 MF Austin TX 5857,~~059~~909.1427 12,~~814~~964.2007 5.560% 502769917 32 MF Miami FL 52,~~583~~441.8664 13,~~309~~451.4567 5.200% 502768418 33 OF San Diego CA 56,~~669~~524.4994 12,~~219~~364.9954 5.600% 701000034 34 RT Simi Valley CA 52,~~319~~184.3985 11,~~246~~380.1064 5.660% 502764301 35 RT Fairview Heights IL 5049,~~069~~939.1539 11,~~252~~381.0682 5.500% 801000036 36 RT Valencia CA 50,~~551~~424.7239 10,~~546~~674.8821 5.680% 502757713 37 RT Flowery Branch GA 49,~~809~~681.0225 10,~~813~~941.7249 5.600% 502769502 38 LO Norfolk VA 49,~~628~~452.4887 15,~~359~~534.0061 5.730% 310100109 39 OF Northbrook IL 45,~~747~~628.3441 10,~~435~~554.9285 5.450% 801000040 40 OF Sacramento CA 46,~~925~~808.8026 9,~~787~~905.6216 5.650% 701000041 41 MF Halfmoon NY 44,~~805~~644.0081 14,~~262~~422.7695 5.650% 701000042 42 OF Anchorage AK 40,~~779~~672.7867 9,~~418~~525.1425 5.450% 701000043 43 MF Phoenix AZ 37,673.61 0.00 5.000% 310100103 44 OF Ann Arbor MI 3938,~~000~~901.2625 8,~~361~~460.2627 5.600% 502766015 45 RT Boone NC 35,~~354~~258.4249 9,~~023~~119.5447 5.180% 801000046 46 OF Des Moines IA 3938,~~084~~988.3164 7,~~571~~667.4714 5.860% 801000047 47 MU Tempe AZ 33,~~405~~315.8511 8,~~288~~379.5933 5.310% 701000048 48 RT Westport CT 36,~~916~~825.5902 7,~~224~~315.4299 5.890% 410100091 49 RT Various TX 38,~~192~~104.8267 6,~~352~~440.4156 6.230% 701000050 50 MF Fargo ND 32,~~985~~898.0116 7,~~725~~812.9883 5.400% 502755510 51 MF State College PA 32,~~359~~272.1459 7,~~900~~987.4500 5.300% 801000052 52 MF Las Vegas NV 32,~~716~~630.6100 7,~~713~~800.6122 5.400% 701000053 53 MF Atlantic Beach FL 30,~~806~~722.0305 78,~~961~~045.8482 5.150% 310100060 54 RT Federal Heights CO 3332,~~065~~980.6745 7,~~267~~353.9113 5.570% 801000055 55 MF Fairfield CA 31,~~203~~119.6068 7,~~667~~751.7365 5.300% 502754448 56 RT Miami Beach FL 35,~~346~~260.4782 6,~~577~~662.0772 5.990% 701000057 57 RT Mohegan Lake NY 36,~~411~~325.9928 6,~~370~~456.0374 6.180% 502741201 58 OF Harrisburg PA 32,~~818~~736.3723 6,~~735~~817.0923 5.720% 801000059 59 RT Troutdale OR 32,~~195~~115.7392 6,~~445~~525.9576 5.780% 310100063 60 RT Lakewood CO 30,~~771~~692.8555 6,~~763~~843.7303 5.570% 310100099 61 MH Apache Junction AZ 29,~~604~~527.5901 6,~~894~~972.9149 5.400% 410100084 62 MF Pensacola FL 29,~~984~~906.9254 6,~~839~~918.8422 5.480% 310100069 63 SS Chula Vista CA 35,~~379~~264.6296 8,~~508~~623.8551 6.500% 310100050 64 OF Lakeside CO 32,~~828~~748.1512 6,~~142~~222.6366 6.000% 701000065 65 MF Atlantic Beach FL 27,~~768~~693.8212 7,~~176~~252.8656 5.150% 410100105 66 MF Torrance CA 28,~~720~~645.0686 6,~~443~~518.9717 5.490% 502772602 67 SS Fairfax Station VA 28,~~300~~198.1001 9,~~234~~336.6271 5.580% 701000068 68 OF Lone Tree CO 27,~~293~~221.9384 6,~~490~~562.1019 5.350% 502754814 69 OF Bannockburn IL 29,036.67 0.00 5.620% 502759109 70 MF Yorktown Heights NY 25,~~486~~415.4554 6,~~906~~977.4435 5.050% 701000071 71 MF Fargo ND 24,~~163~~095.0268 6,~~575~~642.3165 5.040% 502748108 72 RT Boca Raton FL 28,~~723~~660.4464 4,~~748~~811.5535 5.930% 701000073 73 OF Sacramento CA 32,~~950~~878.6616 4,~~281~~353.1464 7.150% 310100056 74 MF Dallas TX 25,~~302~~236.7773 5,~~710~~776.1519 5.520% 502761803 75 MF Christiana DE 24,~~849~~784.1474 5,~~584~~648.3575 5.500% 502764713 76 SS Springfield VA 26,~~214~~122.6850 7,~~831~~923.5573 5.870% 701000077 77 OF Wellington FL 24,~~889~~830.1062 4,~~806~~864.0048 5.640% 701000078 78 MF Brandon FL 23,504.29 0.00 5.470% 502765001 79 MF Miami FL 20,~~582~~525.6811 5,~~612~~669.3794 5.050% 502767415 80 RT Elgin IL 23,~~622~~564.7868 4,~~633~~691.1323 5.830% 310100087 81 RT New York NY 25,~~544~~460.8195 6,~~416~~500.6854 6.350% 701000082 82 RT Plano TX 23,~~130~~072.0764 4,~~650~~707.0346 5.770% 502760701 83 RT Colorado Springs CO 2322,~~027~~947.8822 6,~~808~~888.0975 5.900% 410100097 84 RT Lexington NC 21,~~523~~410.3887 10,~~198~~311.9647 5.800% 410100083 85 MF Pensacola FL 20,~~758~~704.7953 4,~~735~~789.2854 5.480% 701000086 86 RT Cordova TN 20,~~829~~776.8357 4,~~485~~538.1743 5.620% 701000087 87 IN Denver CO 18,~~696~~626.8543 67,~~944~~014.1254 5.200% 310100088 88 RT Destin FL 21,~~645~~595.5923 3,~~698~~748.3066 6.150% 502768426 89 RT Las Vegas NV 20,~~800~~751.6811 3,~~780~~830.8946 6.000% 502755914 90 RT Las Vegas NV 22,~~671~~578.6549 8,~~065~~159.8602 6.910% 502768925 91 MF Stockton CA 16,~~666~~619.2637 4,~~684~~731.5443 4.950% 502755808 92 RT Goodyear AZ 19,~~316~~267.9169 4,~~026~~075.0022 5.750% 310100014 93 OF Dallas TX 20,~~450~~401.9555 3,~~688~~738.7212 6.120% 502765720 94 OF Las Vegas NV 18,~~462~~415.8160 34,~~975~~022.4869 5.620% 502749508 95 RT Mount Prospect IL 19,~~636~~587.5089 3,~~745~~794.9758 6.000% 502762508 96 RT Omaha NE 19,~~186~~140.4627 3,~~534~~580.1130 6.000% 310100057 97 MF White Settlement TX 17,~~593~~548.9293 3,~~763~~808.8079 5.650% 701000098 98 RT Bothell WA 17,~~251~~208.7913 3,~~644~~687.1581 5.650% 310100092 99 MH Santa Ana CA 16,~~987~~943.1899 3,~~656~~700.9716 5.590% 310100094 100 MH Santa Ana CA 16,~~987~~943.1899 3,~~656~~700.9716 5.590% 701000101 101 RT Dallas TX 18,~~535~~439.1948 78,~~975~~070.2192 6.250% 502735515 102 MF Greenville NC 15,~~619~~534.9121 8,~~357~~443.4111 5.450% 502765613 103 RT Dickinson TX 15,~~918~~877.3125 3,~~556~~597.8591 5.500% 310100085 104 MH Las Cruces NM 14,~~311~~272.7844 3,~~727~~766.4276 5.160% 502736006 105 IN Menominee MI 16,~~931~~844.3192 7,~~189~~275.3271 6.250% 701000106 106 RT Ft. Lauderdale FL 15,~~647~~608.2031 3,~~128~~167.9079 5.800% 502755923 107 RT Colonie NY 18,~~379~~301.8651 6,~~376~~454.6095 7.350% 502753022 108 SS Brandon FL 14,~~440~~403.3623 3,~~200~~237.0215 5.520% 701000109 109 RT San Jose CA 15,~~317~~264.8684 4,~~466~~519.4244 5.900% 502751738 110 MF Richmond VA 15,~~472~~435.3005 2,~~849~~887.9621 6.000% 128878895 111 MF Aberdeen MD 21,~~781~~747.9262 2,~~201~~236.8616 9.310% 502765330 112 MF Lafayette CA 13,~~242~~208.2520 2,~~915~~949.0712 5.550% 701000113 113 RT Fontana CA 13,~~691~~657.3027 2,~~737~~771.7982 5.800% 310100095 114 MH San Luis AZ 11,~~963~~897.0424 6,~~629~~694.1898 5.290% 410100100 115 RT Mesa AZ 13,~~238~~205.5684 2,~~645~~678.8052 5.770% 502765609 116 RT Lodi CA 13,~~095~~028.8228 5,~~889~~957.6014 6.000% 310100096 117 MH Mesquite TX 11,~~483~~452.5290 2,~~799~~830.5921 5.290% 410100101 118 RT Alpharetta GA 11,~~656~~627.7787 2,~~348~~377.9888 5.750% 502770502 119 SS Oldsmar FL 10,~~946~~918.7358 2,~~425~~453.8297 5.520% 310100089 120 MH McAllen TX 10,~~755~~727.6072 2,~~417~~444.1098 5.500% 502768321 121 SS Maple Shade NJ 10,~~795~~757.0246 3,~~191~~229.9450 5.860% 310100062 122 RT Jefferson City MO 10,~~132~~106.2008 2,~~227~~253.0820 5.570% 701000123 123 RT Holly Springs GA 10,~~569~~514.1218 4,~~707~~762.3428 6.100% 701000124 124 RT Conroe TX 10,~~071~~046.1534 12,~~983~~008.4122 5.820% 310100015 125 OF Houston TX 10,~~392~~367.6858 1,~~874~~899.5262 6.120% 701000126 126 MF Washington DC 8,~~721~~687.0162 3,~~263~~297.9534 5.250% 701000127 127 MF Landover MD 8,~~721~~687.0162 3,~~263~~297.9534 5.250% 502756535 128 RT Shippensburg PA 9,~~654~~620.4765 2,~~854~~888.3012 5.900% 310100070 129 RT Deerfield Beach FL 8,~~714~~595.9732 11,~~308~~427.1782 5.910% 801000130 130 IN Springfield VA 8,~~723~~693.9027 2,~~643~~674.5720 5.790% 701000131 131 RT Denver CO 8,~~948~~926.73 1,~~727~~749.73 5.900% 701000132 132 RT West Columbia SC 8,~~981~~959.7763 1,~~729~~751.2741 5.930% 701000133 133 MF Spokane Valley WA 7,~~669~~649.3711 1,~~823~~843.6793 5.350% 502763514 134 MU Richmond VA 8,~~198~~178.5927 1,~~652~~672.1244 5.750% 502765328 135 MF Layfayette CA 7,~~814~~794.3324 1,~~720~~740.2029 5.550% 502755922 136 RT Baltimore MD 8,~~939~~879.3316 5,~~255~~315.6582 6.850% 310100043 137 RT Pantego TX 9,~~550~~530.5720 1,~~261~~281.2158 6.850% 310100016 138 OF Houston TX 8,~~386~~365.1892 1,~~512~~532.6086 6.120% 125129420 139 MF Salisbury NC 11,~~819~~799.1726 ~~765~~785.4738 8.625% 502746509 140 MH Newfield NY 8,~~273~~231.2504 3,~~512~~555.9718 6.250% 502763203 141 MF Charlottesville VA 7,~~417~~398.6543 1,~~666~~686.9719 5.500% 310100093 142 MH Coachella CA 6,~~960~~922.3103 3,~~856~~895.9826 5.290% 701000143 143 OF Huntersville NC 7,~~137~~118.0936 1,~~669~~687.1588 5.390% 701000144 144 MF Two Harbors MN 6,~~906~~845.0057 6,~~032~~092.5396 5.500% 701000145 145 RT Aurora IL 7,~~318~~301.7114 1,~~358~~375.0461 5.950% 701000146 146 RT Kennesaw GA 7,~~390~~365.1923 2,~~002~~027.5248 6.130% 701000147 147 MF Hapeville GA 6,~~896~~872.6316 2,~~111~~135.2572 5.800% 125157750 148 MF Inman SC 9,~~864~~848.2961 1,~~086~~102.9967 8.625% 310100072 149 RT Boca Raton FL 6,~~334~~247.0811 8,~~218~~305.8279 5.910% 310100073 150 RT Hialeah FL 3,~~683~~633.6507 4,~~779~~830.7432 5.910% 310100074 151 RT Fort Lauderdale FL 2,~~733~~690.9353 4,~~121~~164.3575 5.910% 310100071 152 RT Tamarac FL 2,~~270~~234.9288 3,~~423~~459.3943 5.910% Totals 5,~~713~~700,~~944~~055.2760 1,~~154~~215,~~033~~532.4296

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 343005011 06/11/2013 06/11/2033 N 68,~~569~~390,~~122~~003.5336 68,~~495~~315,~~203~~248.9478 0104/11/2005 502767418 05/11/2013 05/11/2033 N 44,~~160~~056,~~953~~565.1183 44,~~120~~015,~~043~~109.6484 0104/11/2005 502752708 N/A 02/11/2013 N 3534,~~000~~935,~~000~~851.0063 3534,~~000~~887,~~000~~927.0056 0204/11/2005 502764101 N/A 04/11/2013 N 28,~~303~~226,~~960~~027.5310 28,~~271~~192,~~133~~854.1208 0204/11/2005 502756439 N/A 04/11/2013 N 27,000,000.00 27,000,000.00 0204/11/2005 502769501 N/A 06/11/2010 N 25,900,000.00 25,900,000.00 0204/11/2005 502768814 N/A 05/11/2013 N 24,~~518~~458,~~256~~902.0904 24,~~494~~435,~~691~~034.4633 0204/11/2005 502762819 N/A 04/11/2013 N 23,~~815~~755,~~916~~239.2578 23,~~791~~730,~~038~~077.9471 0104/11/2005 310100068 04/11/2013 04/11/2033 N 20,~~333~~281,~~438~~034.6332 20,~~312~~259,~~001~~346.9630 0103/11/2005 801000010 N/A 12/01/2012 N 20,~~253~~201,~~848~~099.4977 20,~~232~~179,~~281~~276.0919 09/01/2004 502768323 N/A 05/11/2013 N 18,250,000.00 18,250,000.00 0204/11/2005 502764302 N/A 05/11/2013 N 17,~~646~~602,~~291~~958.8273 17,~~628~~585,~~958~~407.5756 0104/11/2005 701000013 N/A 02/01/2012 N 16,~~900~~854,~~876~~677.8033 16,~~881~~835,~~850~~423.9976 0204/0201/2005 502762107 N/A 05/11/2013 N 17,000,000.00 17,000,000.00 0204/11/2005 701000015 02/01/2012 02/01/2033 N 16,~~569~~525,~~441~~201.6181 16,~~551~~506,~~102~~656.30 02 04/0201/2005 801000016 N/A 02/01/2012 N 16,~~442~~400,~~669~~319.0021 16,~~425~~382,~~402~~847.9209 0204/0201/2005 701000017 N/A 06/01/2013 N 16,~~187~~147,~~426~~486.6807 16,~~171~~131,~~390~~251.8949 0204/0201/2005 502770417 N/A 06/11/2013 N 15,~~968~~927,~~889~~372.1610 15,~~951~~910,~~793~~081.1323 0204/11/2005 502765507 N/A 05/11/2013 N 15,~~675~~635,~~275~~855.0229 15,~~659~~619,~~316~~703.8194 0104/11/2005 310100005 12/11/2012 12/11/2032 N 15,~~153~~118,~~660~~632.7608 15,~~140~~104,~~220~~999.8512 0104/11/2005 701000021 N/A 01/01/2013 N 14,~~937~~900,~~709~~067.5984 14,~~922~~884,~~545~~715.4303 0204/0201/2005 502764801 N/A 04/11/2013 N 15,000,000.00 15,000,000.00 0204/11/2005 502720204 N/A 05/11/2013 N 14,~~699~~662,~~462~~846.8199 14,~~684~~647,~~709~~912.6452 0104/11/2005 502765003 05/11/2010 04/17/2033 N 14,~~659~~619,~~804~~717.9966 14,~~642~~602,~~947~~681.0156 0104/11/2005 701000025 05/11/2012 05/11/2033 N 14,~~205~~169,~~717~~993.9177 14,~~191~~155,~~255~~356.7860 0104/11/2005 502764109 N/A 05/11/2013 N 13,~~943~~907,~~780~~183.0556 13,~~928~~891,~~662~~895.6435 0204/11/2005 701000027 05/11/2011 05/11/2033 N 14,145,000.00 14,145,000.00 0104/11/2005 502749415 N/A 04/11/2013 N 13,~~715~~681,~~222~~883.2921 13,~~701~~668,~~977~~468.8625 0103/11/2005 502765717 N/A 05/11/2013 N 12,~~921~~887,~~071~~585.7673 12,~~907~~873,~~319~~674.2462 0104/11/2005 502764911 05/11/2010 04/16/2033 N 12,~~704~~669,~~558~~763.5508 12,~~689~~654,~~916~~966.3355 0104/11/2005 701000031 N/A 04/01/2012 N 12,~~126~~095,~~532~~229.1975 12,~~113~~082,~~717~~265.9968 0204/0201/2005 502769917 N/A 06/11/2010 N 11,~~743~~711,~~293~~532.8435 11,~~729~~698,~~984~~080.3968 0104/11/2005 502768418 N/A 05/11/2013 N 11,~~751~~721,~~738~~760.0772 11,~~739~~709,~~518~~396.0818 0104/11/2005 701000034 N/A 02/01/2008 N 10,~~734~~707,~~629~~024.1932 10,~~723~~695,~~383~~643.0968 0204/0201/2005 502764301 N/A 05/11/2013 N 10,~~571~~544,~~786~~388.0338 10,~~560,~~533,006.9756 0204/11/2005 801000036 N/A 05/01/2013 N 10,~~335~~309,~~426~~393.0256 10,~~324~~298,~~879~~719.1435 0204/0201/2005 502757713 N/A 04/11/2013 N 10,~~329~~302,~~058~~563.6588 10,~~318~~291,~~244~~622.9339 0104/11/2005 502769502 N/A 06/11/2013 N 10,~~058~~022,~~127~~537.0786 10,~~042~~007,~~768~~003.0725 0104/11/2005 310100109 N/A 06/11/2013 N 9,~~747~~722,~~880~~536.2298 9,~~737~~711,~~444~~982.3013 0204/11/2005 801000040 N/A 07/01/2013 N 9,~~645~~620,~~040~~881.7428 9,~~635~~610,~~253~~976.12 0204/0201/2005 701000041 N/A 06/11/2013 N 9,~~209~~176,~~134~~210.6548 9,~~194~~161,~~871~~787.8953 0204/11/2005 701000042 04/11/2009 05/11/2033 N 8,~~689~~666,~~387~~564.4986 8,~~679~~657,~~969~~039.3561 0204/11/2005 701000043 N/A 06/11/2010 N 8,750,000.00 8,750,000.00 0103/11/2005 310100103 N/A 06/11/2013 N 8,~~087~~067,~~611~~078.8064 8,~~079~~058,~~250~~618.5437 0104/11/2005 502766015 N/A 06/11/2013 N 7,~~926~~904,~~011~~507.8805 7,~~916~~895,~~988~~387.3458 0103/11/2005 801000046 N/A 05/01/2013 N 7,~~745~~726,~~432~~473.8101 7,~~737~~718,~~861~~805.3487 0204/0201/2005 801000047 N/A 02/01/2008 N 7,~~305~~285,~~817~~972.0682 7,~~297~~277,~~528~~593.4749 0204/0201/2005 701000048 N/A 02/01/2013 N 7,~~278~~260,~~587~~533.8332 7,~~271~~253,~~363~~217.4133 0204/0201/2005 410100091 N/A 05/11/2013 N 7,~~119~~102,~~254~~822.6193 7,~~112~~096,~~902~~382.2037 0204/11/2005 701000050 N/A 05/11/2013 N 7,~~093~~074,~~550~~873.1665 7,~~085~~067,~~824~~060.1882 0104/11/2005 502755510 05/11/2013 05/06/2033 N 7,~~090~~071,~~256~~291.6768 7,~~082~~063,~~356~~304.2268 0204/11/2005 801000052 N/A 04/01/2013 N 7,~~035~~017,~~830~~204.0733 7,~~028~~009,~~116~~404.4611 0204/0201/2005 701000053 N/A 06/11/2013 N 6,~~946~~927,~~553~~616.2040 6,~~938~~919,~~591~~570.3658 0103/11/2005 310100060 04/11/2013 04/11/2033 N 6,~~893~~876,~~867~~100.9978 6,~~886~~868,~~600~~747.0865 0204/11/2005 801000055 N/A 04/01/2012 N 6,~~837~~818,~~063~~676.3861 6,~~829~~810,~~395~~924.6596 0204/0201/2005 502754448 N/A 03/11/2013 N 6,~~852~~836,~~673~~067.3089 6,~~846~~829,~~096~~405.2317 0204/11/2005 701000057 N/A 01/01/2013 N 6,~~842~~825,~~215~~921.5109 6,~~835~~819,~~845~~464.4835 0204/0201/2005 502741201 N/A 05/11/2013 N 6,~~662~~646,~~875~~199.8876 6,~~656~~639,~~140~~382.7953 0104/11/2005 801000059 N/A 05/01/2013 N 6,~~468~~452,~~614~~578.9334 6,~~462~~446,~~168~~052.9858 0204/0201/2005 310100063 04/11/2013 04/11/2033 N 6,~~415~~399,~~629~~095.6901 6,~~408~~392,~~865~~251.9698 0204/11/2005 310100099 N/A 06/11/2013 N 6,~~366~~349,~~578~~894.2854 6,~~359~~342,~~683~~922.3705 0204/11/2005 410100084 N/A 04/11/2013 N 6,~~354~~337,~~233~~622.4787 6,~~347~~330,~~393~~704.6365 0204/11/2005 310100069 N/A 04/11/2013 N 6,~~320~~300,~~924~~439.4893 6,~~312~~291,~~415~~816.6342 0103/11/2005 310100050 N/A 02/11/2013 N 6,~~353~~338,~~836~~345.3652 6,~~347~~332,~~693~~122.7386 0104/11/2005 701000065 N/A 06/11/2013 N 6,~~261~~244,~~681~~612.8609 6,~~254~~237,~~505~~359.0053 0103/11/2005 410100105 N/A 06/11/2013 N 6,~~075~~059,~~105~~410.4462 6,~~068~~052,~~661~~892.4745 0204/11/2005 502772602 N/A 06/11/2013 N 5,~~889~~868,~~719~~471.5248 5,~~880~~859,~~484~~134.9077 0204/11/2005 701000068 N/A 06/11/2013 N 5,~~924~~908,~~518~~870.6408 5,~~918~~902,~~028~~307.5489 0104/11/2005 502754814 N/A 05/11/2013 N 6,000,000.00 6,000,000.00 0104/11/2005 502759109 N/A 05/11/2013 N 5,~~860~~844,~~826~~519.2178 5,~~853~~837,~~919~~542.7743 0104/11/2005 701000071 N/A 05/11/2013 N 5,~~567~~552,~~515~~000.3054 5,~~560~~545,~~939~~357.9989 0104/11/2005 502748108 N/A 01/11/2013 N 5,~~625~~612,~~000~~701.0031 5,~~620~~607,~~251~~889.4596 0204/11/2005 701000073 N/A 12/01/2011 N 5,~~351~~340,~~787~~012.2640 5,~~347~~335,~~506~~658.1276 0204/0201/2005 310100056 N/A 03/11/2013 N 5,~~323~~309,~~162~~269.7124 5,~~317~~303,~~452~~493.5605 0204/11/2005 502761803 N/A 05/11/2013 N 5,~~246~~233,~~738~~140.2590 5,~~241~~227,~~153~~492.9015 0204/11/2005 502764713 N/A 04/11/2013 N 5,~~186~~167,~~176~~940.1034 5,~~178~~160,~~344~~016.5561 0204/11/2005 701000077 N/A 05/11/2013 N 5,~~124~~112,~~728~~687.8110 5,~~119~~107,~~922~~822.8162 0203/11/2005 701000078 N/A 06/11/2020 N 4,990,000.00 4,990,000.00 0104/11/2005 502765001 N/A 04/11/2010 N 4,~~733~~719,~~162~~924.8015 4,~~727~~714,~~550~~254.4321 0104/11/2005 502767415 N/A 05/11/2013 N 4,~~705~~693,~~473~~900.4511 4,~~700~~689,~~840~~208.3288 0104/11/2005 310100087 N/A 05/11/2013 N 4,~~671~~656,~~645~~307.0794 4,~~665~~649,~~228~~807.3940 0104/11/2005 701000082 N/A 05/11/2013 N 4,~~655~~643,~~238~~679.3907 4,~~650~~638,~~588~~971.3661 0204/11/2005 502760701 04/11/2013 04/08/2028 N 4,~~532~~516,~~550~~675.9704 4,~~525~~509,~~742~~786.8829 0104/11/2005 410100097 N/A 06/11/2023 N 4,~~309~~286,~~464~~937.3854 4,~~299~~276,~~265~~626.4207 0204/11/2005 410100083 N/A 04/11/2013 N 4,~~399~~387,~~084~~584.6195 4,~~394~~382,~~349~~795.3341 0204/11/2005 701000086 N/A 04/11/2013 N 4,~~304~~293,~~178~~172.3865 4,~~299~~288,~~693~~634.2122 0204/11/2005 701000087 N/A 07/11/2010 N 4,~~175~~159,~~474~~749.7303 4,~~168~~152,~~530~~734.6149 0104/11/2005 310100088 N/A 06/11/2013 N 4,~~087~~077,~~286~~777.0805 4,~~083~~074,~~587~~028.7839 0204/11/2005 502768426 06/11/2013 05/16/2033 N 4,~~025~~016,~~937~~344.2080 4,~~022~~012,~~156~~514.3134 0104/11/2005 502755914 N/A 06/15/2024 N 3,~~937~~921,~~189~~011.6851 3,~~929~~912,~~123~~852.8249 0204/15/2005 502768925 N/A 06/11/2013 N 3,~~909~~898,972.4850 3,~~905~~894,~~287~~241.9407 0204/11/2005 502755808 N/A 01/11/2013 N 3,~~901~~891,~~310~~371.6930 3,~~897~~887,~~284~~296.6908 0104/11/2005 310100014 N/A 12/11/2012 N 3,~~880~~871,~~635~~261.5442 3,~~876~~867,~~946~~523.8230 0104/11/2005 502765720 N/A 04/11/2013 N 3,~~815~~805,~~067~~312.3226 3,~~811~~801,~~091~~289.8457 0204/11/2005 502749508 N/A 11/11/2012 N 3,~~800~~791,~~613~~203.4471 3,~~796~~787,~~867~~409.4713 0104/11/2005 502762508 04/11/2013 04/11/2033 N 3,~~713~~704,~~509~~567.3488 3,~~709~~700,~~975~~987.2358 0104/11/2005 310100057 N/A 03/11/2013 N 3,~~616~~606,~~220~~973.3961 3,~~612~~603,~~456~~164.5982 1012/11/2004 701000098 N/A 05/11/2013 N 3,~~545~~536,~~900~~926.3955 3,~~542~~533,~~256~~238.2474 0104/11/2005 310100092 N/A 06/11/2013 N 3,~~528~~520,~~989~~016.8509 3,~~525~~516,~~332~~315.8893 0104/11/2005 310100094 N/A 06/11/2013 N 3,~~528~~520,~~989~~016.8509 3,~~525~~516,~~332~~315.8893 0104/11/2005 701000101 N/A 05/11/2023 N 3,~~443~~426,~~957~~174.3139 3,~~435~~418,~~982~~103.1047 0104/11/2005 502735515 N/A 04/11/2013 N 3,~~328~~310,~~302~~040.6681 3,~~319~~301,~~945~~597.2570 0203/11/2005 502765613 06/11/2013 05/16/2033 N 3,~~361~~352,~~049~~380.8444 3,~~357~~348,~~492~~782.9953 0104/11/2005 310100085 N/A 04/11/2013 N 3,~~220~~212,~~956~~101.4867 3,~~217~~208,~~229~~334.0691 0104/11/2005 502736006 N/A 03/11/2013 N 3,~~145~~129,~~946~~894.4737 3,~~138~~122,~~757~~618.1566 0204/11/2005 701000106 N/A 04/11/2013 N 3,~~132~~125,~~921~~135.3721 3,~~129~~121,~~792~~967.4742 0104/11/2005 502755923 N/A 02/15/2019 N 32,~~000~~988,~~793~~001.3408 2,~~994~~981,~~416~~546.7413 0204/15/2005 502753022 N/A 06/11/2013 N 3,~~037~~030,~~944~~133.4421 3,~~034~~026,~~744~~896.4206 0104/11/2005 701000109 N/A 06/11/2013 N 3,~~014~~004,~~997~~561.4271 3,~~010~~000,~~531~~042.0027 0204/11/2005 502751738 N/A 04/11/2013 N 2,~~994~~987,~~639~~428.3177 2,~~991~~984,~~789~~541.3556 0104/11/2005 128878895 N/A 09/01/2026 N 2,~~807~~803,~~551~~130.5171 2,~~805~~800,~~349~~894.6555 04/01/~~02/~~2005 502765330 N/A 05/11/2008 N 2,~~770~~763,~~827~~703.6340 2,~~767~~760,~~912~~754.5628 0104/11/2005 701000113 N/A 04/11/2013 N 2,~~741~~734,~~306~~493.1324 2,~~738~~731,~~568~~721.3442 0204/11/2005 310100095 N/A 06/11/2013 N 2,~~626~~611,~~192~~748.2994 2,~~619~~605,~~563~~053.1196 0104/11/2005 410100100 N/A 06/11/2013 N 2,~~664~~657,~~438~~853.2966 2,~~661~~655,~~792~~175.4914 0104/11/2005 502765609 05/11/2013 05/11/2023 N 2,~~534~~521,~~675~~601.6765 2,~~528~~515,~~786~~644.0751 0204/11/2005 310100096 N/A 06/11/2013 N 2,~~520~~514,~~925~~203.6160 2,~~518~~511,~~126~~373.0239 0104/11/2005 410100101 N/A 06/11/2013 N 2,~~354~~348,~~241~~405.9339 2,~~351~~346,~~892~~027.9551 0104/11/2005 502770502 N/A 06/11/2013 N 2,~~302~~297,~~957~~036.8341 2,~~300~~294,~~532~~582.0144 0104/11/2005 310100089 N/A 05/11/2008 N 2,~~270~~265,~~976~~090.3392 2,~~268~~262,~~559~~645.2394 0104/11/2005 502768321 N/A 06/11/2013 N 2,~~139~~131,~~274~~831.4837 2,~~136~~128,~~082~~601.5487 0204/11/2005 310100062 04/11/2013 04/11/2033 N 2,~~112~~107,~~463~~019.3702 2,~~110~~104,~~236~~765.2982 0204/11/2005 701000123 N/A 06/11/2023 N 2,~~012~~001,~~101~~641.2643 21,~~007~~996,~~393~~879.9215 0204/11/2005 701000124 N/A 05/11/2013 N 2,~~009~~004,~~541~~591.8038 2,~~007~~002,~~558~~583.3916 0104/11/2005 310100015 N/A 12/11/2012 N 1,~~972~~967,~~046~~282.3161 1,~~970~~965,~~171~~382.7999 0104/11/2005 701000126 N/A 03/11/2013 N 1,~~929~~921,~~071~~686.7050 1,~~925~~918,~~807~~389.7516 0204/11/2005 701000127 N/A 03/11/2013 N 1,~~929~~921,~~071~~686.7050 1,~~925~~918,~~807~~389.7516 0204/11/2005 502756535 04/11/2013 04/03/2028 N 1,~~900~~893,~~278~~622.07 1,~~897~~890,~~423~~733.7795 0204/11/2005 310100070 N/A 04/11/2013 N 1,~~712~~688,~~455~~943.4171 1,~~701~~677,~~147~~515.2489 0204/11/2005 801000130 N/A 06/01/2013 N 1,~~749~~743,~~737~~594.9162 1,~~747~~740,~~094~~920.3442 0204/0201/2005 701000131 N/A 03/11/2013 N 1,~~761~~757,~~367~~038.9050 1,~~759~~755,~~640~~288.1777 0204/11/2005 701000132 N/A 02/11/2013 N 1,~~758~~754,~~927~~592.9523 1,~~757~~752,~~198~~840.6882 0203/11/2005 701000133 N/A 06/11/2013 N 1,~~664~~660,~~740~~343.6552 1,~~662~~658,~~916~~499.9859 0204/11/2005 502763514 N/A 06/11/2013 N 1,~~655~~651,~~816~~711.8278 1,~~654~~650,~~164~~039.7034 0104/11/2005 502765328 N/A 05/11/2013 N 1,~~635~~630,~~082~~878.0601 1,~~633~~629,~~361~~137.8672 0104/11/2005 502755922 N/A 02/15/2019 N 1,~~566~~555,~~014~~473.5929 1,~~560~~550,~~758~~157.9447 0204/15/2005 310100043 N/A 02/11/2013 N 1,~~619~~615,~~121~~668.6930 1,~~617~~614,~~860~~386.4872 0104/11/2005 310100016 N/A 12/11/2012 N 1,~~591~~587,~~304~~460.6972 1,~~589~~585,~~792~~927.0986 0104/11/2005 125129420 N/A 06/01/2017 N 1,~~591~~588,~~360~~680.6881 1,~~590~~587,~~595~~895.2143 0204/0201/2005 502746509 N/A 03/11/2013 N 1,~~537~~529,~~223~~380.7914 1,~~533~~525,~~710~~824.8296 0204/11/2005 502763203 N/A 05/11/2013 N 1,~~566~~562,~~190~~131.6069 1,~~564~~560,~~523~~445.6350 0104/11/2005 310100093 N/A 06/11/2013 N 1,~~527~~519,~~966~~563.4706 1,~~524~~515,~~109~~667.4980 0104/11/2005 701000143 N/A 06/11/2013 N 1,~~537~~533,~~706~~670.3335 1,~~536~~531,~~037~~982.1847 0204/11/2005 701000144 N/A 05/11/2018 N 1,~~458~~445,~~158~~398.0384 1,~~452~~439,~~125~~305.5088 0104/11/2005 701000145 N/A 06/11/2013 N 1,~~428~~424,~~429~~998.0543 1,~~427~~423,~~071~~622.0182 0204/11/2005 701000146 N/A 05/11/2013 N 1,~~400~~395,~~025~~296.8609 1,~~398~~393,~~023~~268.3461 0104/11/2005 701000147 N/A 04/11/2013 N 1,~~380~~375,~~859~~960.9450 1,~~378~~373,~~748~~824.6978 0104/11/2005 125157750 N/A 12/01/2019 N 1,~~372~~370,~~423~~241.4566 1,~~371~~369,~~336~~138.4699 0204/0201/2005 310100072 N/A 04/11/2013 N 1,~~244~~227,~~619~~531.6828 1,~~236~~219,~~400~~225.8649 0204/11/2005 310100073 N/A 04/11/2013 N ~~723~~713,~~821~~883.3339 ~~719~~709,~~041~~053.5907 0204/11/2005 310100074 N/A 04/11/2013 N ~~537~~528,~~204~~678.8967 ~~533~~524,~~083~~513.5492 0204/11/2005 310100071 N/A 04/11/2013 N ~~446~~439,~~226~~144.5931 ~~442~~435,~~803~~684.2088 0204/11/2005 Totals 1,~~180~~177,~~222~~377,~~899~~274.9937 1,~~179~~176,~~068~~161,~~866~~741.5741

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 2 $23,782,441.01 03/15/2005 0 $0.00 0 $0.00 2 $23,808,073.38 02/15/2005 0 $0.00 0 $0.00 2 $23,844,737.68 01/18/2005 0 $0.00 0 $0.00 2 $23,870,068.88 12/15/2004 0 $0.00 2 $23,895,277.62 0 $0.00 11/15/2004 0 $0.00 0 $0.00 0 $0.00 10/15/2004 1 $5,139,804.62 0 $0.00 0 $0.00 09/15/2004 1 $4,042,199.70 0 $0.00 0 $0.00 08/16/2004 0 $0.00 0 $0.00 0 $0.00 07/15/2004 0 $0.00 0 $0.00 0 $0.00 06/15/2004 0 $0.00 0 $0.00 0 $0.00 05/17/2004 0 $0.00 0 $0.00 0 $0.00 ~~04/15/2004 0 $0.00 0 $0.00 0 $0.00 03/15/2004 0 $0.00 0 $0.00 0 $0.00~~

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 0204/15/2005 0 $0.00 0 $0.00 0 $0.00 0103/1815/2005 0 $0.00 0 $0.00 0 $0.00 1202/15/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1101/1518/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1012/15/2004 0 $0.00 0 $0.00 0 $0.00 0911/15/2004 0 $0.00 0 $0.00 0 $0.00 0810/1615/2004 0 $0.00 0 $0.00 0 $0.00 0709/15/2004 0 $0.00 0 $0.00 0 $0.00 0608/1516/2004 0 $0.00 0 $0.00 0 $0.00 0507/1715/2004 0 $0.00 0 $0.00 0 $0.00 0406/15/2004 0 $0.00 0 $0.00 0 $0.00 0305/1517/2004 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 0204/15/2005 0 $0.00 0 $0.00 5.~~627777~~627668% 5.~~574091~~573984% 9694 0103/1815/2005 0 $0.00 0 $0.00 5.~~627821~~627715% 5.~~574134~~574030% 9795 1202/15/~~2004~~2005 0 $0.00 0 $0.00 5.~~627864~~627777% 5.~~578466~~574091% 9896 1101/1518/~~2004~~2005 0 $0.00 0 $0.00 5.~~627911~~627821% 5.~~579277~~574134% 9997 1012/15/2004 0 $0.00 0 $0.00 5.~~627952~~627864% 5.~~579318~~578466% ~~100~~98 0911/15/2004 0 $0.00 0 $0.00 5.~~627998~~627911% 5.~~579363~~579277% ~~101~~99 0810/1615/2004 0 $0.00 0 $0.00 5.~~628038~~627952% 5.~~579403~~579318% ~~102~~100 0709/15/2004 0 $0.00 0 $0.00 5.~~628079~~627998% 5.~~579442~~579363% ~~103~~101 0608/1516/2004 0 $0.00 0 $0.00 5.~~628123~~628038% 5.~~579486~~579403% ~~104~~102 0507/1715/2004 0 $0.00 0 $0.00 5.~~628162~~628079% 5.~~579524~~579442% ~~105~~103 0406/15/2004 0 $0.00 0 $0.00 5.~~628206~~628123% 5.~~579567~~579486% ~~106~~104 0305/1517/2004 0 $0.00 0 $0.00 5.~~628245~~628162% 5.~~579605~~579524% ~~107~~105 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 ~~343005011 1 0 01/11/2005 391,660.28 391,660.28 A 502767418 2 0 01/11/2005 270,644.55 270,644.55 A 502762819 8 0 01/11/2005 135,852.87 135,852.87 A~~ 310100068 9 0 0103/11/2005 118,~~285~~287.9771 118,~~285~~287.9771 AB 801000010 10 46 09/01/2004 117,~~486~~492.2562 ~~587~~822,~~403~~385.9241 3 502764302 12 0 01/11/2005 105,486.29 105,486.29 A 502765507 19 0 01/11/2005 92,240.20 92,240.20 A 310100005 20 0 01/11/2005 96,448.30 96,448.30 A 502720204 23 0 01/11/2005 87,045.95 87,045.95 A 502765003 24 0 01/11/2005 81,507.72 81,507.72 A 701000025 25 0 01/11/2005 83,592.68 83,592.68 A 701000027 27 0 01/11/2005 66,520.79 66,520.79 A 502749415 28 0 0103/11/2005 82,~~940~~941.6173 82,~~940~~941.6173 A 502765717 29 0 01/11/2005 74,517.45 74,517.45 A 502764911 30 0 01/11/2005 70,559.93 70,559.93 A 502769917 32 0 01/11/2005 65,501.87 65,501.87 A 502768418 33 0 01/11/2005 68,497.76 68,497.76 A 502757713 37 0 01/11/2005 60,278.44 60,278.44 A 502769502 38 0 01/11/2005 64,652.20 64,652.20 A 701000043 43 0 0103/11/2005 37,381.95 37,381.95 AB ~~310100103 44 0 01/11/2005 47,091.94 47,091.94 A~~ 502766015 45 0 0103/11/2005 44,~~113~~114.7648 44,~~113~~114.7648 A ~~701000050 50 0 01/11/2005 40,474.53 40,474.53 A~~ 701000053 53 0 0103/11/2005 38,536.3195 38,536.3195 AB ~~502741201 58 0 01/11/2005 39,331.36 39,331.36 A~~ 310100069 63 0 0103/11/2005 43,~~677~~678.7745 43,~~677~~678.7745 AB ~~310100050 64 0 01/11/2005 38,758.98 38,758.98 A~~ 701000065 65 0 0103/11/2005 34,~~736~~737.9652 34,~~736~~737.9652 AB ~~701000068~~701000077 68 0 01/11/2005 33,586.55 33,586.55 A 502754814 69 0 01/11/2005 28,836.67 28,836.67 A 502759109 70 0 01/11/2005 32,197.53 32,197.53 A 701000071 71 0 01/11/2005 30,552.75 30,552.75 A 701000078 78 0 01/11/2005 23,337.95 23,337.95 A 502765001 79 0 01/11/2005 26,037.27 26,037.27 A 502767415 80 0 01/11/2005 28,099.07 28,099.07 A 310100087 81 0 01/11/2005 31,805.77 ~~31,805.77 A 502760701 83~~ 0 0103/11/2005 29,~~684~~524.8968 29,~~684~~524.8968 AB 701000087 87 0 01/11/2005 25,501.79 25,501.79 A 502768426 89 0 01/11/2005 24,447.37 24,447.37 A 502755808 92 0 01/11/2005 23,082.82 23,082.82 A 310100014 93 0 01/11/2005 24,010.31 24,010.31 A 502749508 95 0 01/11/2005 23,255.79 23,255.79 A 502762508 96 0 01/11/2005 22,596.79 22,596.79 A 310100057 97 3 1012/11/2004 21,237.1849 84,~~947~~949.9402 3 ~~310100092~~502735515 99102 0 0103/11/2005 20,526.51 20,526.51 A 310100094 100 0 01/11/2005 20,526.51 20,526.51 A 701000101 101 0 01/11/2005 26,395.60 26,395.60 A 502765613 103 0 01/11/2005 19,363.12 19,363.12 A 310100085 104 0 01/11/2005 17,931.84 17,931.84 A 701000106 106 0 01/11/2005 18,671.66 18,671.66 A 502753022 108 0 01/11/2005 17,539.12 17,539.12 A 502751738 110 0 01/11/2005 18,222.44 18,222.44 A 128878895 111 0 01/02/2005 23,~~890~~866.2098 23,~~890~~866.2098 A ~~502765330~~701000132 ~~112~~132 0 01/11/2005 16,064.96 16,064.96 A 310100095 114 0 01/11/2005 18,504.68 18,504.68 A 410100100 115 0 01/11/2005 15,640.12 15,640.12 A 310100096 117 0 01/11/2005 14,199.07 14,199.07 A 410100101 118 0 01/11/2005 13,789.94 13,789.94 A 502770502 119 0 01/11/2005 13,295.79 13,295.79 A 310100089 120 0 01/11/2005 13,097.00 13,097.00 A 701000124 124 0 01/11/2005 11,987.58 11,987.58 A 310100015 125 0 01/11/2005 12,201.46 12,201.46 A 502763514 134 0 01/11/2005 9,795.51 9,795.51 A 502765328 135 0 01/11/2005 9,480.03 ~~9,480.03 A 310100043 137 0 01~~/11/2005 10,~~757~~652.8056 10,~~757~~652.8056 AB ~~310100016~~Totals ~~138~~12 ~~0 01/11/2005 9~~602,~~845~~453.~~74 9,845.74 A 502763203 141 0 01/11/2005 9,032.42 9,032.42 A 310100093 142 0 01/11/2005 10,766.35 10,766.35 A 701000144 144 0 01/11/2005~~ 12~~,889.93~~ 121,~~889.93 A 701000146 146 0 01/11/2005 9~~371,~~346~~057.~~05 9,346.05 A 701000147 147 0 01/11/2005 8,961.86 8,961.86 A Totals 71 3,328,817.46 3,862,445.89~~44

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~343005011 68,569,122.53 0.00 502767418 44,160,953.11 0.00 502762819 23,815,916.25 0.00~~ 310100068 20,~~333~~281,~~438~~034.6332 0.00 801000010 13 12/30/2004 20,345,387.17 0800.00 502764302 17,646,291.82 0.00 502765507 15,675,275.02 0.00 310100005 15,153,660.76 0.00 502720204 14,699,462.81 0.00 502765003 14,659,804.99 0.00 701000025 14,205,717.91 0.00 701000027 14,145,000.00 0.00 502749415 13,~~715~~681,~~222~~883.2921 0.00 ~~502765717 12,921,071.76 0.00 502764911 12,704,558.55 0.00 502769917 11,743,293.84 0.00 502768418 11,751,738.07 0.00 502757713 10,329,058.65 0.00 502769502 10,058,127.07 0.00~~ 701000043 8,750,000.00 0.00 ~~310100103 8,087,611.80 0.00~~ 502766015 7,~~926~~904,~~011~~507.8805 0.00 ~~701000050 7,093,550.16 0.00~~ 701000053 6,~~946~~927,~~553~~616.2040 0.00 ~~502741201 6,662,875.88 0.00~~ 310100069 6,~~320~~300,~~924~~439.4893 0.00 ~~310100050 6,353,836.36 0.00~~ 701000065 6,~~261~~244,~~681~~612.8609 0.00 ~~701000068~~701000077 5,~~924~~112,~~518~~687.6410 0.00 502754814 6,000,000.00 0.00 502759109 5,860,826.21 0.00 701000071 5,567,515.30 0.00 701000078 4,990,000.00 0.00 502765001 4,733,162.80 0.00 502767415 4,705,473.45 0.00 310100087 4,671,645.07 0.00 502760701 4,532,550.97 0.00 701000087 4,175,474.73 0.00 502768426 4,025,937.20 0.00 502755808 3,901,310.69 0.00 310100014 3,880,635.54 0.00 502749508 3,800,613.44 0.00 502762508 3,713,509.34 0.00 310100057 13 11/09/2004 3,~~627~~619,~~966~~965.1397 ~~0.00 310100092 3~~11,~~528,989~~561.8564 ~~0.00~~502735515 ~~310100094~~ 3,~~528~~310,~~989~~040.8581 0.00 ~~701000101~~701000132 3,443,957.31 0.00 502765613 3,361,049.84 0.00 310100085 3,220,956.48 0.00 701000106 3,132,921.37 0.00 502753022 3,037,944.44 0.00 502751738 2,994,639.31 0.00 128878895 2,807,551.51 0.00 502765330 2,770,827.63 0.00 310100095 2,626,192.29 0.00 410100100 2,664,438.29 0.00 310100096 2,520,925.61 0.00 410100101 2,354,241.93 0.00 502770502 2,302,957.83 0.00 310100089 2,270,976.33 0.00 701000124 2,009,541.80 0.00 310100015 1,~~972~~754,~~046~~592.3123 0.00 ~~502763514~~Totals 1104,~~655~~232,~~816~~766.8228 ~~0.00 502765328 1~~12,~~635,082~~361.06 0.00 310100043 1,619,121.69 0.00 310100016 1,591,304.69 0.00 502763203 1,566,190.60 0.00 310100093 1,527,966.47 0.00 701000144 1,458,158.03 0.00 701000146 1,400,025.86 0.00 701000147 1,380,859.94 0.00 Totals 569,530,960.50 0.0064

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = 3 (2 loans) 138,~~723~~730.4311 ~~672~~907,~~351~~334.8643 23,~~973~~965,353.3014 012,361.0064 Total for Status Code = A (693 loans) 3150,~~190~~923.19 150,~~094~~923.0319 324,~~190~~896,~~094~~431.0307 ~~545~~0.00 Total for Status Code = B (7 loans) 312,~~557~~799.82 312,~~607~~799.2082 55,370,982.07 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 Offering Servicing Resolution Scheduled Property Interest Actual Loan Document Transfer Strategy Balance Type (2) State Rate Balance Number Cross Date Code (1) Reference 801000010 10 12/30/2004 13 20,~~232~~179,~~281~~276.0919 MF KS 5.640% 20,345,387.17 310100057 97 11/09/2004 13 3,~~612~~603,~~456~~164.5982 MF TX 5.650% 3,~~627~~619,~~966~~965.1397

Net Remaining Loan Operating DSCR Note Maturity Amortization Number Income Date DSCR Date Date Term 801000010 1,007,637.02 09/30/2004 0.93 01/01/2003 12/01/2012 331 310100057 62,260.91 09/30/2004 0.32 04/11/2003 03/11/2013 334 (1) 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 (2) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other

Specially Serviced Loan Detail - Part 2 Offering Document Resolution Site Other REO Loan Cross Strategy Inspection Phase 1 Appraisal Appraisal Property Number Reference Code (1) Date Date Date Value Revenue ~~801000010 10 13 11/03/2002 26,200,000.00 310100057 97 13 01/10/2005 2,310,000.00~~

Loan Number Comments from Special Servicer 801000010 Borrower's proposal for a payoff with waiver of the pre-payment premium was turned down based on the value of the property. Borrower has agreed in principal to bring the P&I and escrows current while the dispute over advanced expenses is resolved. 310100057 A possible forberance agreement that would bring the loan current by the end of 2005 is being considered. The property will be posted for foreclosure again for May 2005 while negotiations continue. (1) 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

Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans

Filing Compare · WACHOVIA COMM MORT SEC INC COM MORT PASTHR CERTS SER 2003 C5