8-K 1 msc05t17_10505.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: May 13, 2005 (Date of earliest event reported) Commission File No.: 333-104283-23 Morgan Stanley Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2005-TOP17 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2168022 54-2168023 54-2168024 54-6651110 Pending (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 May 13, 2005, a distribution was made to holders of Morgan Stanley Capital I Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-TOP17. 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 2005-TOP17, relating to the May 13, 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. Morgan Stanley Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2005-TOP17 (Registrant) By: Wells Fargo Bank, N.A. as Paying Agent By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: May 13, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-TOP17, relating to the May 13, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Morgan Stanley Capital I Inc. Commercial Mortgage Pass-Through Certificates Series 2005-TOP17 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: May 13, 2005 Record Date: April 29, 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 - 10 Mortgage Loan Detail 11 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 Specially Serviced Loan Detail 18 - 19 Modified Loan Detail 20 Liquidated Loan Detail 21 Bond / Collateral Realized Loss Reconciliation 22 Depositor Morgan Stanley Capital I Inc. 1585 Broadway New York, NY 10036 Contact: General Information Number Phone Number: (212) 761-4700 Master Servicer Wells Fargo Bank, N.A. 45 Fremont Street, 2nd Floor investorreporting@wellsfargo.com San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: Special Servicer ARCap Servicing, Inc. 5605 N. MacArthur Blvd. Irving, TX 75038 Contact: Chris Crouch Phone Number: (972) 580-1688 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 61745MV75 3.390000% 14,400,000.00 1412,~~400~~591,~~000~~713.0083 ~~533~~608,~~447~~406.8112 4035,~~680~~571.0059 A-2 61745MV83 4.110000% 23,000,000.00 23,000,000.00 0.00 78,775.00 A-3 61745MV91 4.280000% 56,800,000.00 56,800,000.00 0.00 202,586.67 A-4 61745MW25 4.520000% 85,600,000.00 85,600,000.00 0.00 322,426.67 A-AB 61745MW33 4.630000% 58,200,000.00 58,200,000.00 0.00 224,555.00 A-5 61745MW41 4.780000% 576,041,000.00 576,041,000.00 0.00 2,294,563.32 A-J 61745MW66 4.840000% 74,784,000.00 74,784,000.00 0.00 301,628.80 B 61745MW74 4.880000% 20,841,000.00 20,841,000.00 0.00 84,753.40 C 61745MW82 4.900000% 7,356,000.00 7,356,000.00 0.00 30,037.00 D 61745MW90 4.970000% 11,034,000.00 11,034,000.00 0.00 45,699.15 E 61745MX32 5.070000% 9,808,000.00 9,808,000.00 0.00 41,438.80 F 61745MX40 5.~~228443~~228101% 6,129,000.00 6,129,000.00 0.00 26,~~704~~702.2753 G 61745MX57 5.~~328443~~328101% 7,356,000.00 7,356,000.00 0.00 32,~~663~~661.3626 H 61745MX65 5.~~388443~~388101% 7,356,000.00 7,356,000.00 0.00 33,~~031~~029.1606 J 61745MX73 4.654000% 2,452,000.00 2,452,000.00 0.00 9,509.67 K 61745MX81 4.654000% 3,678,000.00 3,678,000.00 0.00 14,264.51 L 61745MX99 4.654000% 3,678,000.00 3,678,000.00 0.00 14,264.51 M 61745MY23 4.654000% 1,226,000.00 1,226,000.00 0.00 4,754.84 N 61745MY31 4.654000% 1,226,000.00 1,226,000.00 0.00 4,754.84 O 61745MY49 4.654000% 2,452,000.00 2,452,000.00 0.00 9,509.67 P 61745MY56 4.654000% 7,355,819.00 7,355,819.00 0.00 28,528.32 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 R-II N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 980,772,819.00 ~~980~~978,~~772~~964,~~819~~532.0083 ~~533~~608,~~447~~406.8112 3,~~845~~840,~~128~~014.9661

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 61745MV75 0.00 0.00 ~~574~~643,~~127~~977.8171 1311,~~866~~983,~~552~~307.1971 917.3804% A-2 61745MV83 0.00 0.00 78,775.00 23,000,000.00 917.3804% A-3 61745MV91 0.00 0.00 202,586.67 56,800,000.00 917.3804% A-4 61745MW25 0.00 0.00 322,426.67 85,600,000.00 917.3804% A-AB 61745MW33 0.00 0.00 224,555.00 58,200,000.00 917.3804% A-5 61745MW41 0.00 0.00 2,294,563.32 576,041,000.00 917.3804% A-J 61745MW66 0.00 0.00 301,628.80 74,784,000.00 9.3840% B 61745MW74 0.00 0.00 84,753.40 20,841,000.00 7.2527% C 61745MW82 0.00 0.00 30,037.00 7,356,000.00 6.5052% D 61745MW90 0.00 0.00 45,699.15 11,034,000.00 5.3839% E 61745MX32 0.00 0.00 41,438.80 9,808,000.00 4.3839% F 61745MX40 0.00 0.00 26,~~704~~702.2753 6,129,000.00 3.7576% G 61745MX57 0.00 0.00 32,~~663~~661.3626 7,356,000.00 3.0001% H 61745MX65 0.00 0.00 33,~~031~~029.1606 7,356,000.00 2.2526% J 61745MX73 0.00 0.00 9,509.67 2,452,000.00 2.00% K 61745MX81 0.00 0.00 14,264.51 3,678,000.00 1.63% L 61745MX99 0.00 0.00 14,264.51 3,678,000.00 1.25% M 61745MY23 0.00 0.00 4,754.84 1,226,000.00 1.13% N 61745MY31 0.00 0.00 4,754.84 1,226,000.00 1.00% O 61745MY49 0.00 0.00 9,509.67 2,452,000.00 0.75% P 61745MY56 0.00 0.00 28,528.32 7,355,819.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 4,~~378~~448,~~576~~420.7773 ~~980~~978,~~239~~356,~~371~~126.1971

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-1 61745MX24 0.~~051607~~048004% 980,772,819.00 ~~980~~978,~~772~~964,~~819~~532.0083 4239,~~179~~161.2260 X-2 61745MW58 0.~~644546~~644213% 962,024,000.00 962,024,000.00 516,~~723~~457.9732

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-1 61745MX24 0.00 4239,~~179~~161.2260 ~~980~~978,~~239~~356,~~371~~126.1971 X-2 61745MW58 0.00 516,~~723~~457.9732 962,024,000.00 (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 61745MV75 ~~1,000~~874.~~00000000~~42457153 3742.~~04498681~~25042500 2.~~82500000~~47024931 0.00000000 0.00000000 ~~962~~832.~~95501319~~17414653 A-2 61745MV83 1,000.00000000 0.00000000 3.42500000 0.00000000 0.00000000 1,000.00000000 A-3 61745MV91 1,000.00000000 0.00000000 3.56666673 0.00000000 0.00000000 1,000.00000000 A-4 61745MW25 1,000.00000000 0.00000000 3.76666671 0.00000000 0.00000000 1,000.00000000 A-AB 61745MW33 1,000.00000000 0.00000000 3.85833333 0.00000000 0.00000000 1,000.00000000 A-5 61745MW41 1,000.00000000 0.00000000 3.98333334 0.00000000 0.00000000 1,000.00000000 A-J 61745MW66 1,000.00000000 0.00000000 4.03333333 0.00000000 0.00000000 1,000.00000000 B 61745MW74 1,000.00000000 0.00000000 4.06666667 0.00000000 0.00000000 1,000.00000000 C 61745MW82 1,000.00000000 0.00000000 4.08333333 0.00000000 0.00000000 1,000.00000000 D 61745MW90 1,000.00000000 0.00000000 4.14166667 0.00000000 0.00000000 1,000.00000000 E 61745MX32 1,000.00000000 0.00000000 4.22500000 0.00000000 0.00000000 1,000.00000000 F 61745MX40 1,000.00000000 0.00000000 4.~~35703541~~35675151 0.00000000 0.00000000 1,000.00000000 G 61745MX57 1,000.00000000 0.00000000 4.~~44036977~~44008428 0.00000000 0.00000000 1,000.00000000 H 61745MX65 1,000.00000000 0.00000000 4.~~49036977~~49008428 0.00000000 0.00000000 1,000.00000000 J 61745MX73 1,000.00000000 0.00000000 3.87833197 0.00000000 0.00000000 1,000.00000000 K 61745MX81 1,000.00000000 0.00000000 3.87833333 0.00000000 0.00000000 1,000.00000000 L 61745MX99 1,000.00000000 0.00000000 3.87833333 0.00000000 0.00000000 1,000.00000000 M 61745MY23 1,000.00000000 0.00000000 3.87833605 0.00000000 0.00000000 1,000.00000000 N 61745MY31 1,000.00000000 0.00000000 3.87833605 0.00000000 0.00000000 1,000.00000000 O 61745MY49 1,000.00000000 0.00000000 3.87833197 0.00000000 0.00000000 1,000.00000000 P 61745MY56 1,000.00000000 0.00000000 3.87833360 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 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-1 61745MX24 ~~1,000~~998.~~00000000~~15626398 0.~~04300611~~03992933 0.00000000 ~~999~~997.~~45609442~~53593060 X-2 61745MW58 1,000.00000000 0.~~53712170~~53684453 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1309,~~183,450~~762.5689 Servicing Advances Outstanding 0.1500 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 2928,~~513~~569.6494 Less Delinquent Master Servicing Fees 31,~~211~~882.0203 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 02,527.0014 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 2629,~~302~~215.6205

Certificate Interest Reconciliation Class Accrued Net Aggregate Realized Previously Unpaid Distributable Distributable Certificate Prepayment Losses/ Interest Certificate Certificate Interest Interest Expense (including interest Interest Interest Shortfall Losses thereon) Adjustment A-1 4035,~~680~~571.0059 0.00 0.00 0.00 4035,~~680~~571.0059 0.00 A-2 78,775.00 0.00 0.00 0.00 78,775.00 0.00 A-3 202,586.67 0.00 0.00 0.00 202,586.67 0.00 A-4 322,426.67 0.00 0.00 0.00 322,426.67 0.00 A-AB 224,555.00 0.00 0.00 0.00 224,555.00 0.00 A-5 2,294,563.32 0.00 0.00 0.00 2,294,563.32 0.00 A-J 301,628.80 0.00 0.00 0.00 301,628.80 0.00 X-1 4239,~~179~~161.2260 0.00 0.00 0.00 4239,~~179~~161.2260 0.00 X-2 516,~~723~~457.9732 0.00 0.00 0.00 516,~~723~~457.9732 0.00 B 84,753.40 0.00 0.00 0.00 84,753.40 0.00 C 30,037.00 0.00 0.00 0.00 30,037.00 0.00 D 45,699.15 0.00 0.00 0.00 45,699.15 0.00 E 41,438.80 0.00 0.00 0.00 41,438.80 0.00 F 26,~~704~~702.2753 0.00 0.00 0.00 26,~~704~~702.2753 0.00 G 32,~~663~~661.3626 0.00 0.00 0.00 32,~~663~~661.3626 0.00 H 33,~~031~~029.1606 0.00 0.00 0.00 33,~~031~~029.1606 0.00 J 9,509.67 0.00 0.00 0.00 9,509.67 0.00 K 14,264.51 0.00 0.00 0.00 14,264.51 0.00 L 14,264.51 0.00 0.00 0.00 14,264.51 0.00 M 4,754.84 0.00 0.00 0.00 4,754.84 0.00 N 4,754.84 0.00 0.00 0.00 4,754.84 0.00 O 9,509.67 0.00 0.00 0.00 9,509.67 0.00 P 28,528.32 0.00 0.00 0.00 28,528.32 0.00 Total 4,~~404~~395,~~032~~633.1553 0.00 0.00 0.00 4,~~404~~395,~~032~~633.1553 0.00

Class Interest Remaining Distribution Unpaid Interest A-1 4035,~~680~~571.0059 0.00 A-2 78,775.00 0.00 A-3 202,586.67 0.00 A-4 322,426.67 0.00 A-AB 224,555.00 0.00 A-5 2,294,563.32 0.00 A-J 301,628.80 0.00 X-1 4239,~~179~~161.2260 0.00 X-2 516,~~723~~457.9732 0.00 B 84,753.40 0.00 C 30,037.00 0.00 D 45,699.15 0.00 E 41,438.80 0.00 F 26,~~704~~702.2753 0.00 G 32,~~663~~661.3626 0.00 H 33,~~031~~029.1606 0.00 J 9,509.67 0.00 K 14,264.51 0.00 L 14,264.51 0.00 M 4,754.84 0.00 N 4,754.84 0.00 O 9,509.67 0.00 P 28,528.32 0.00 Total 4,~~404~~395,~~032~~633.1553 0.00

Other Required Information Available Distribution Amount (1) 45,~~937~~004,~~479~~039.9665 Principal Distribution Amount ~~533~~608,~~447~~406.8112 (a) Principal portion of Scheduled Payments ~~533~~608,~~447~~406.8112 and any Assumed Scheduled Payments (b) Principal Prepayments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Aggregate Number of Outstanding Mortgage Loans ~~128~~113 Aggregate Unpaid Principal Balance of the Mortgage Loans ~~980~~978,~~339~~358,~~255~~267.2866 Aggregate Scheduled Principal Balance of the Mortgage Loans ~~980~~978,~~239~~356,~~371~~127.6416 Interest Reserve Account Deposits ~~136,753~~0.7700 Withdrawals 0.00 Total Master Servicing and Special Servicing Fee Paid 2629,~~302~~215.6205 Master Servicing Fee Paid 2629,~~302~~215.6205 Special Servicing Fee Paid 0.00 Trustee Fee Paid ~~800~~775.4001 Paying Agent Fee Paid 1,~~390~~346.1708 Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii)Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 4,426,324.54 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 4,426,324.54 Principal: Scheduled Principal 608,406.12 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 608,406.12 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 5,034,730.66 Total Funds Distributed Fees: Master Servicing Fee 28,569.94 Trustee Fee 775.01 Certificate Administration Fee 1,346.08 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 30,691.03 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,395,633.53 Principal Distribution 608,406.12 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 5,004,039.65 Total Funds Distributed 5,034,730.68

Current Mortgage Loan and Property Stratification Tables Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,000,000 or less 60 ~~2,445,714~~0.3000 0.2500 ~~112~~0 40.~~8400~~0000 30.~~750000~~000000 1,000,001 to 2,000,000 16 26,~~962~~819,~~665~~196.1037 2.7574 ~~136~~133 5.~~6736~~6735 2.~~368710~~353491 2,000,001 to 3,000,000 1512 3728,~~538~~767,~~121~~307.2191 32.8394 124 5.~~3903~~5547 2.~~405565~~005171 3,000,001 to 4,000,000 1718 6064,~~626~~360,~~020~~636.6305 6.1858 ~~119~~123 5.~~5036~~5443 1.~~869983~~846346 4,000,001 to 5,000,000 12 5152,~~420~~199,~~541~~200.3364 5.2534 ~~125~~113 5.~~7881~~7588 1.~~777595~~780335 5,000,001 to 6,000,000 118 6044,~~999~~767,~~836~~327.1458 64.2258 ~~112~~109 5.~~5491~~6981 2.~~298253~~013189 6,000,001 to 7,000,000 6 39,~~870~~745,~~280~~425.0647 4.0706 ~~124~~121 5.~~2691~~2680 2.~~214801~~215975 7,000,001 to 8,000,000 109 7568,~~777~~096,~~722~~030.1633 76.7396 ~~113~~110 5.~~2806~~3279 1.~~854574~~607948 8,000,001 to 9,000,000 64 5134,~~340~~637,~~335~~689.0306 53.2454 ~~115~~113 5.~~2304~~4164 21.~~497550~~894576 9,000,001 to 10,000,000 54 4839,~~313~~084,~~831~~966.9838 43.9399 ~~109~~105 5.~~1629~~2384 32.~~133159~~989393 10,000,001 to 15,000,000 1210 ~~135~~113,~~976~~494,~~925~~869.6372 1311.8760 ~~111~~108 5.~~4276~~5417 2.~~421830~~146076 15,000,001 to 20,000,000 4 68,125,000.00 6.9596 ~~104~~101 5.2996 2.472550 20,000,001 to 30,000,000 1 25,000,000.00 2.5556 ~~118~~115 5.0000 5.620000 30,000,001 or greater 79 ~~295~~373,~~842~~258,~~378~~477.0765 3038.1815 ~~109~~107 5.~~5082~~3694 12.~~845758~~241334 Totals ~~128~~113 ~~980~~978,~~239~~356,~~371~~127.6416 100.00 ~~113~~110 5.~~4260~~4256 2.~~245426~~240322

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 3 3,~~922~~907,~~240~~832.9553 0.40 ~~118~~115 5.~~6040~~6039 1.~~673459~~673455 Arizona 6 2019,~~012~~919,~~291~~767.3504 2.04 ~~126~~123 5.~~5414~~5417 1.~~704043~~703783 California 36 ~~206~~205,~~173~~623,~~529~~778.4427 21.0302 ~~116~~113 5.~~4822~~4821 2.~~221358~~214362 Colorado 5 2625,~~031~~892,~~371~~293.3237 2.6665 ~~115~~112 5.~~8335~~8339 1.~~698587~~588617 Connecticut 2 38,700,000.00 3.9596 ~~116~~113 5.4473 2.302093 Delaware 1 5,~~103~~080,~~854~~726.0573 0.52 ~~113~~110 6.2700 2.220000 Florida 9 120,~~300~~122,~~221~~408.9113 12.2728 9693 5.~~2323~~2317 2.~~096463~~091627 Georgia 5 32,~~604~~483,~~785~~891.7825 3.3332 ~~135~~132 5.~~5794~~5788 1.~~947118~~948178 Hawaii 14 77124,~~385~~048,~~000~~155.00 712.8968 ~~117~~114 5.1452 ~~NAP~~0.477985 Illinois 1 6,905,000.00 0.7071 7572 4.4930 2.740000 Indiana 1 1,~~861~~849,~~609~~935.5950 0.19 ~~239~~236 6.6500 1.170000 Kentucky 1 1,~~986~~964,~~215~~075.3715 0.20 ~~178~~175 5.4900 1.~~400000~~180000 Louisiana 1 6,~~138~~117,~~646~~571.0007 0.63 ~~118~~115 5.5900 2.250000 Maryland 2 17,~~598~~571,~~802~~694.6394 1.80 ~~114~~111 5.~~2460~~2452 3.~~778444~~781820 Massachusetts 21 149,~~380~~763,~~142~~000.8600 1.4700 9076 5.~~0668~~1740 2.~~806298~~360000 Michigan 5 21,~~863~~771,~~075~~553.6809 2.23 ~~118~~115 5.4303 2.~~164625~~164516 New Jersey 53 3549,~~110~~625,~~985~~422.2499 35.5807 ~~113~~110 5.~~0985~~0221 3.~~202944~~364614 New Mexico 1 1,~~844~~837,~~068~~255.1664 0.19 ~~117~~114 5.1900 2.580000 New York 7 48,~~627~~575,~~326~~643.5837 4.9697 ~~114~~111 5.~~0511~~0502 4.~~197175~~200154 North Carolina 2 11,~~533~~497,~~048~~240.3028 1.18 ~~119~~116 6.~~3784~~3785 1.~~414475~~377694 North Dakota 1 ~~683~~680,~~289~~089.3990 0.07 ~~116~~113 5.9100 1.690000 Ohio 1 1,~~486~~482,~~875~~132.3407 0.15 ~~118~~115 5.7400 1.770000 Oregon 1 1,~~887~~881,~~621~~219.6218 0.19 ~~113~~110 5.8100 4.710000 Pennsylvania 3 80,~~738~~719,~~980~~131.0817 8.2425 ~~113~~110 6.~~0123~~0124 1.~~813175~~813205 South Carolina 1 16,535,000.00 1.69 5855 5.0100 2.550000 Tennessee 21 104,~~209~~056,~~477~~309.0225 10.0441 ~~162~~235 56.~~3360~~0800 21.~~702007~~160000 Texas 76 5652,~~877~~866,~~586~~378.4871 5.8040 ~~122~~120 5.~~4379~~4804 21.~~005023~~881493 Utah 1 1,~~365~~355,~~643~~341.9343 0.14 ~~109~~106 5.5700 2.430000 Virginia 6 70,~~167~~051,~~308~~840.8414 7.16 ~~115~~112 5.~~6935~~6937 2.~~242137~~243121 Washington 3 4,~~815~~784,~~373~~595.7197 0.49 ~~136~~133 5.~~7005~~7013 1.~~987615~~988735 Washington,DC 21 3757,~~390~~793,~~000~~375.0066 35.8191 ~~112~~109 4.8400 3.750000 Totals ~~124~~121 ~~980~~978,~~239~~356,~~371~~127.6416 100.00 ~~113~~110 5.~~4260~~4256 2.~~245426~~240322

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Unknown 3 46,663,155.00 4.7677 ~~117~~114 5.1452 NAP 1.20 or less 34 1012,~~135~~042,~~604~~655.6936 1.0323 ~~189~~184 6.~~3501~~2099 1.~~141481~~157869 1.21 to 1.30 1 3,~~802~~769,~~946~~462.6961 0.39 ~~202~~199 5.8400 1.240000 1.31 to 1.40 78 3653,~~783~~339,~~123~~248.9074 35.7545 ~~125~~117 5.~~8227~~7625 1.~~370106~~361768 1.41 to 1.50 1311 8768,~~586~~574,~~535~~447.4370 87.9401 130 5.~~6323~~6370 1.~~455802~~461320 1.51 to 1.60 11 38,~~715~~538,~~160~~454.8516 3.9594 ~~107~~104 5.~~5871~~5874 1.~~555294~~555322 1.61 to 1.70 9 44,~~314~~133,~~270~~766.5550 4.5251 ~~119~~116 5.~~7989~~7990 1.~~660769~~660768 1.71 to 1.80 910 6570,~~405~~798,~~553~~204.8687 67.6724 ~~117~~114 5.~~4595~~5174 1.~~763786~~761957 1.81 or greater 7256 ~~646~~640,~~833~~496,~~020~~732.6722 65.9947 ~~108~~105 5.~~3402~~3326 2.~~717384~~720375 Totals ~~128~~113 ~~980~~978,~~239~~356,~~371~~127.6416 100.00 ~~113~~110 5.~~4260~~4256 2.~~245426~~240322

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 19 87,~~588~~231,~~157~~747.9234 8.9492 ~~119~~116 5.~~5240~~5239 1.~~774639~~764462 Lodging 4 43,~~176~~090,~~532~~946.2099 4.40 ~~113~~110 5.~~3518~~3509 4.~~101489~~105642 Mixed Use 3 17,~~513~~487,~~930~~485.7693 1.79 ~~118~~115 5.~~1670~~1664 3.~~711355~~714829 Mobile Home Park 4 19,~~700~~672,~~291~~238.4933 2.01 ~~116~~113 5.~~0833~~0830 2.~~918917~~919325 Multi-Family 8 41,~~793~~660,~~990~~945.4654 4.26 ~~117~~114 5.3694 2.~~264320~~264955 Office 2115 ~~268~~288,~~493~~652,~~529~~992.7719 2729.3950 ~~110~~107 5.~~2575~~2276 2.~~858126~~921833 Other 3 1817,~~049~~953,~~116~~149.6929 1.84 ~~117~~114 6.~~0367~~0369 2.~~083501~~083834 Retail 4952 ~~453~~499,~~733~~691,~~877~~057.4474 4651.2907 ~~115~~112 5.~~5159~~4810 1.~~625343~~582482 Self Storage 13 30,~~189~~022,~~944~~094.8948 3.0807 9895 5.~~4813~~4815 1.~~643953~~643813 Totals ~~124~~121 ~~980~~978,~~239~~356,~~371~~127.6416 100.00 ~~113~~110 5.~~4260~~4256 2.~~245426~~240322

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.500% or less 2 14,305,000.00 1.46 6360 4.2380 3.127976 4.501% to 5.000% 227 133,500,000.0200 13.6265 ~~112~~109 4.8716 4.132442 5.001% to 5.500% 47 438,~~866~~060,~~636~~109.2230 44.7778 ~~108~~105 5.~~2483~~2482 1.~~972514~~969978 5.501% to 6.000% 42 ~~254~~253,~~216~~400,~~603~~511.4961 25.9390 ~~121~~118 5.7058 1.~~955696~~941340 6.001% to 6.500% 13 133,~~393~~158,~~263~~647.4472 13.61 ~~122~~119 6.~~1091~~1089 1.~~727783~~721511 6.501% or greater 2 5,~~957~~931,~~868~~858.4753 0.61 ~~156~~153 6.5537 1.~~898790~~899424 Totals ~~128~~113 ~~980~~978,~~239~~356,~~371~~127.6416 100.00 ~~113~~110 5.~~4260~~4256 2.~~245426~~240322

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~127~~110 ~~969~~958,~~647~~668,~~213~~335.8128 9897.9299 ~~113~~110 5.~~4151~~4117 2.~~254771~~255134 13 to 24 months 13 1019,~~592~~687,~~157~~791.8388 12.0801 ~~119~~112 6.~~4200~~1010 1.~~390000~~519088 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals ~~128~~113 ~~980~~978,~~239~~356,~~371~~127.6416 100.00 ~~113~~110 5.~~4260~~4256 2.~~245426~~240322

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 7 51,~~496~~430,~~467~~760.8964 5.2526 5754 4.~~9376~~9374 2.~~485427~~486657 61 to 120 months ~~109~~94 ~~886~~884,~~283~~801,~~682~~513.1708 90.4244 ~~113~~110 5.~~4413~~4409 2.~~264239~~258663 121 to 180 months 1 7,~~477~~451,~~653~~531.6778 0.76 ~~153~~150 5.5200 1.890000 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals ~~117~~102 ~~945~~943,~~257~~683,~~803~~805.7350 96.4346 ~~110~~107 5.~~4145~~4141 2.~~273329~~268177

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 6 14,~~237~~077,~~743~~887.4264 1.4544 ~~177~~174 5.4743 1.~~708283~~677680 181 months or greater 5 20,~~743~~594,~~824~~434.4902 2.1211 ~~231~~228 5.~~9179~~9180 1.~~342638~~348558 Totals 11 34,~~981~~672,~~567~~321.9166 3.5754 ~~209~~206 5.~~7373~~7379 1.~~491458~~482191

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 3520 350,038,000.0200 35.7178 ~~101~~98 5.0420 2.526753 240 months or less 3 16,~~862~~742,~~831~~536.6132 1.7271 ~~115~~112 5.~~7287~~7288 1.~~643171~~628396 241 to 300 months 18 114,~~679~~250,~~482~~723.3592 11.7068 ~~109~~106 5.~~5642~~5637 2.~~688492~~668763 301 months or greater 61 ~~463~~462,~~677~~652,~~489~~545.7526 47.3029 ~~117~~114 5.~~6472~~6474 21.~~002251~~996771 Totals ~~117~~102 ~~945~~943,~~257~~683,~~803~~805.7350 96.4346 ~~110~~107 5.~~4145~~4141 2.~~273329~~268177

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 ~~125~~102 ~~933~~872,~~576~~192,~~216~~748.6470 9589.2415 ~~113~~109 5.~~4400~~4156 2.~~357660~~406358 Unknown 3 46,663,155.00 4.7677 ~~117~~114 5.1452 NAP 1 year or less 08 059,500,223.0046 06.0008 0124 05.~~0000~~7922 01.~~000000~~563435 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals ~~128~~113 ~~980~~978,~~239~~356,~~371~~127.6416 100.00 ~~113~~110 5.~~4260~~4256 2.~~245426~~240322 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document. Note: (i) An ARD Loan constitutes a "Hyper-Amortization Loan" as defined in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 850201485 5 RT Pottstown PA ~~396~~383,~~435~~647.7550 0.00 6.018% 700400191 6 OF Coral Gables FL ~~217~~210,~~861~~833.1133 0.00 5.060% 850500087 7 OF Houston TX ~~176~~169,~~106~~847.3146 3642,~~673~~932.4530 5.434% 700400130 8 OF Vienna VA ~~185~~179,~~272~~295.3683 0.00 5.815% 850500082 9 RT Simsbury CT ~~155~~150,~~490~~474.1938 0.00 5.423% 850201700 10 LO New York NY ~~107~~104,~~638~~166.8967 0.00 5.000% 700400146 11 OF San Diego CA 9189,~~966~~000.6700 0.00 5.340% 850500104 12 RT Summerville SC 69,033.63 0.00 5.010% 310901876 13 RT Chatsworth CA 7674,~~656~~184.8000 0.00 5.620% 600873804 14 RT West Covina CA 7068,~~931~~643.8875 0.00 5.230% 310901802 15 IN Manassas VA 6462,~~396~~112.7708 1215,~~907~~192.8958 5.510% 310901773 16 OF Beverly Hills CA 5856,~~823~~729.9708 1315,~~043~~137.0594 5.260% 310901685 17 MH Davie FL 5149,~~253~~600.3300 0.00 4.960% 850500105 18 RT Miami FL 48,221.02 0.00 5.170% 700400180 19 SS Various Various 5654,~~102~~048.0755 1416,~~607~~661.9345 5.910% 310901808 20 MF Chatsworth CA 4947,~~098~~345.0193 1113,~~304~~056.1927 5.200% 600873805 21 IN Weston FL 5048,~~580~~783.7649 1012,~~537~~334.1340 5.420% 600873806 22 RT Charlotte NC 5856,~~600~~552.3395 79,~~842~~889.1755 6.420% 600873807 23 RT Santa Clarita CA 5149,~~346~~530.2909 911,~~529~~345.2343 5.690% 600873808 24 RT Alpharetta GA 5351,~~576~~694.1836 810,~~339~~221.8062 6.070% 600873801 25 MF Grand Blanc MI 4644,~~588~~870.45 14 16,~~331~~049.5788 5.418% 310901846 26 MU Mitchellville MD 4039,~~818~~502.9117 0.00 4.837% 850500075 27 RT Stoughton MA 42,094.80 0.00 5.174% 850201663 28 RT Alameda CA 4544,~~698~~224.1300 0.00 5.528% 700400232 29 RT Davie FL 4139,~~111~~649.8906 810,~~921~~384.4326 5.310% 600873809 30 RT Fort Lauderdale FL 4241,~~537~~028.9855 810,~~563~~072.0346 5.500% 700400172 31 MF Suffern NY 3937,~~085~~825.8300 0.00 5.340% 600873810 32 IN Denver CO 3938,~~571~~023.95 1819,~~305~~853.51 5.520% 600873811 33 RT Colorado Springs CO 3736,~~724~~334.5576 1112,~~251~~641.9372 5.520% 600873812 34 IN Beltsville MD 3837,~~718~~345.2171 78,~~288~~660.1969 5.760% 700400227 35 RT Glen Allen VA 3231,~~967~~790.9172 78,~~799~~976.4261 5.110% 600873813 36 IN Weston FL 3534,~~577~~315.5352 78,~~100~~362.8081 5.520% 850500022 37 RT East Syracuse NY 24,666.67 0.00 4.000% 850500089 38 OT Bradenton FL 3735,~~226~~785.4264 1416,~~714~~155.8361 6.000% 700400218 39 LO Augusta GA 3534,~~352~~057.3639 910,~~485~~780.9895 5.790% 600873814 40 RT Lawrenceville GA 3331,~~262~~966.48 15 16,~~008~~304.3265 5.530% 850500019 41 RT Schaumburg IL 25,853.47 0.00 4.493% 850500088 42 OT Los Angeles CA 3332,~~756~~518.4514 910,~~183~~421.1950 5.789% 850500099 43 RT Tyrone GA 26,035.08 0.00 4.663% 310901790 44 RT Benson AZ 3029,~~862~~769.2297 56,~~878~~971.8409 5.600% 310901780 45 OF Shreveport LA 2928,~~576~~529.4507 56,~~690~~738.6301 5.590% 700400239 46 LO Truckee CA 2827,~~520~~470.0083 89,~~396~~446.9512 5.520% 310901787 47 IN Rancho Cucamonga CA 2827,~~158~~159.3326 56,~~721~~720.0209 5.450% 600873815 48 IN Clifton City NJ 3029,~~295~~186.4367 79,~~923~~032.7349 5.880% 700400190 49 OF San Bernardino CA 25,~~991~~153.7833 0.00 5.390% 600873816 50 RT Lake Forest CA 2928,~~821~~775.7502 45,~~476~~523.5124 6.200% 600873802 51 RT Fairfield CT 2625,~~040~~200.00 0.00 5.600% 310901767 52 RT Livonia MI 2423,~~114~~255.0977 56,~~243~~102.7810 5.320% 310901627 53 LO Dover DE 2726,~~591~~585.3673 67,~~445~~450.3194 6.270% 700400162 54 RT Sacramento CA 24,~~988~~104.3695 45,~~519~~403.8324 5.780% 700400077 55 OF Dumfries VA 2524,~~531~~632.2635 4,~~073~~972.9990 6.120% 310901816 56 SS Fresno CA 2019,~~147~~400.7483 67,~~850~~597.2617 5.150% 700400082 57 RT Pasadena TX 2120,~~184~~430.0897 45,~~366~~119.4354 5.500% 600873817 58 RT Oceanside CA 2221,~~161~~378.5361 34,~~913~~696.8678 5.850% 610901656 59 RT Laguna Hills CA 2120,~~360~~606.9449 34,~~814~~569.7015 5.780% 700400207 60 MU Fullerton CA 2019,~~173~~458.2034 34,~~948~~663.5945 5.550% 600873818 61 RT Greeley CO 2322,~~408~~561.8263 45,~~897~~744.4160 6.480% 310901819 62 SS Inglewood CA 1817,~~417~~733.1069 67,~~381~~064.0142 5.100% 610901733 63 OT Richmond CA 22,~~983~~169.9215 34,~~741~~555.1289 6.510% 410901778 64 MF San Jose CA 1817,~~410~~754.9179 4,~~153~~809.3244 5.220% 600873819 65 RT Franklin TN 2120,~~423~~597.3839 8,~~139~~965.8382 6.080% 610901770 66 OF Salinas CA 2120,~~395~~570.1958 78,~~995~~819.3495 6.160% 410901818 67 SS Panorama City CA 1716,~~540~~889.0923 6,~~077~~728.1501 5.100% 410901736 68 OF Roseville CA 19,~~974~~268.0391 34,~~521~~226.5769 5.810% 410901834 69 IN Chatsworth CA 17,~~663~~034.8015 4,~~032~~661.0974 5.180% 600873820 70 RT Whitestone NY 18,~~561~~399.4730 11,~~053~~215.4259 5.840% 600873821 71 RT Herndon VA 1918,~~024~~352.1246 34,~~345~~016.1480 5.830% 310901585 72 RT Austin TX 1716,~~385~~635.0292 1314,~~402~~151.6373 5.370% 410901835 73 IN Canoga Park CA 1615,~~504~~915.0674 34,~~767~~355.3668 5.180% 700400204 74 OF Phoenix AZ 1615,~~340~~757.5205 34,~~839~~423.6613 5.140% 850500103 75 RT Lake Mary FL 15,757.73 0.00 5.170% 410901814 76 MU Alexandria VA 16,~~968~~367.1997 3,~~190~~791.8406 5.630% 620901799 77 SS Lake Elsinore CA 1716,~~005~~380.2272 45,~~802~~426.4999 5.650% 600873822 78 MF Trenton NJ 1716,~~024~~422.9747 3,~~200~~802.4191 5.660% 600873823 79 RT Highlands Ranch CO 1817,~~136~~479.8141 34,~~918~~576.7313 6.390% 410901795 80 MF Anchorage AK 1514,~~489~~940.85 3,~~044~~593.94 5.540% 410901833 81 IN Chatsworth CA 1413,~~050~~549.7589 3,~~207~~708.3521 5.180% 310901739 82 MH Ojai CA 13,~~759~~268.8521 3,~~264~~756.9862 5.130% 620901781 83 RT Glendale AZ 1514,~~351~~809.1383 23,~~642~~183.0737 5.850% 620901812 84 SS Flagstaff AZ 1312,~~514~~933.7932 1011,~~601~~183.5401 5.250% 410901726 85 OF Lakeway TX 13,~~654~~155.3368 3,~~419~~918.6631 6.000% 410901817 86 MH Fowlerville MI 1211,~~302~~865.2998 2,~~460~~896.2253 5.500% 620901539 87 RT Houston TX 11,~~293~~167.0268 9,~~107~~232.5488 5.480% 410901815 88 RT Coronado CA 1110,~~169~~773.9014 2,~~321~~718.8258 5.410% 410901775 89 IN Chino CA 1211,~~159~~714.5165 3,~~157~~602.3521 5.900% 620901730 90 IN Orange CA 10,~~840~~455.8786 2,~~243~~628.7677 5.420% 600873824 91 IN Denver CO 1211,~~120~~694.7747 12,~~923~~349.5989 6.070% 700400150 92 RT Lewisville TX 10,~~945~~558.5471 12,~~963~~349.0386 5.800% 410901837 93 IN Chatsworth CA 9,~~478~~140.6880 2,~~163~~501.6957 5.180% 620901796 94 RT Taylor MI 10,~~395~~029.6620 12,~~763~~130.6410 5.900% 410901797 95 MH Novi MI 8,~~953~~633.2999 2,~~041~~360.2959 5.210% 600873825 96 RT Louisville KY 9,~~422~~019.4910 67,~~908~~311.5796 5.490% 600873803 97 RT Chandler AZ 109,~~025~~671.5610 12,~~786~~140.0349 5.860% 410901822 98 IN Phoenix AZ 9,~~522~~186.9965 12,~~710~~047.7913 5.750% 700400123 99 RT Salem OR 9,~~452~~118.4212 12,~~707~~042.9929 5.810% 410901697 100 RT Mt. Vernon IN 10,~~679~~272.7277 3,~~390~~797.4136 6.650% 410901806 101 RT Roswell NM 87,~~249~~955.9361 12,~~897~~191.2052 5.190% 410901838 102 IN Panorama City CA 7,~~895~~613.1875 12,~~802~~083.2366 5.180% 600873826 103 RT Alpharetta GA 7,~~725~~451.0939 1,~~505~~779.5929 5.560% 600873827 104 RT Kent WA 7,~~359~~043.7027 5,~~611~~928.9740 5.380% 600873828 105 MF Olympia WA 7,~~468~~444.3161 1,~~626~~650.3606 5.800% 410901836 106 IN Huntington Beach CA 6,~~975~~727.0031 1,~~447~~695.9665 5.400% 410901779 107 RT Cincinnati OH 7,~~119~~097.7113 1,~~566~~588.0664 5.740% 410901765 108 RT Winnetka CA 7,~~745~~665.6403 5,~~123~~204.8849 6.260% 410901479 109 IN Ogden UT 6,~~565~~306.1373 3,~~120~~379.7313 5.570% 600873829 110 IN Bohemia NY 65,~~034~~814.4146 1,~~452~~672.5853 6.110% ~~700400083 1A OF Parsippany NJ 47,822.27 0.00 4.840%~~ 700400084 1B OF Bridgewater NJ 38161,~~257~~978.8267 0.00 4.840% 700400085 1C OF Englewood Cliffs NJ 33,475.59 0.00 4.840% 700400086 1D OF Nashville TN 23,911.14 0.00 4.840% 700400087 1E OF Quincy MA 11,955.57 0.00 4.840% 700400088 1F OF Austin TX 11,955.57 0.00 4.840% 700400089 2A OF Washington DC DC 44,526.16 0.00 4.840% 700400090 2B OF Washington DC DC 35150,~~619~~806.0233 0.00 4.840% 700400091 2C OF Washington DC DC 31,170.21 0.00 4.840% 700400092 2D OF Washington DC DC 22,263.08 0.00 4.840% 700400093 2E OF Washington DC DC 11,136.30 0.00 4.840% 700400094 2F OF Washington DC DC 11,136.30 0.00 4.840% 700400095 3A OF Brea CA 2,915.06 0.00 4.840% 700400096 3B OF Brea CA 29,~~333~~881.9667 0.00 4.840% ~~700400097 3C OF Brea CA 2,038.64 0.00 4.840% 700400098 3D OF Brea CA 1,457.53 0.00 4.840% 700400099 3E OF Brea CA 724.00 0.00 4.840% 700400100 3F OF Brea CA 724.00 0.00 4.840%~~ 850201693 4A RT Waipahu HI ~~136~~131,~~115~~725.8703 0.00 5.145% 510901990 4B RT Waipahu HI ~~136~~131,~~115~~725.8703 0.00 5.145% 850201695 4C RT Waipahu HI 3534,~~314~~175.7051 0.00 5.145% 510902277 4D RT Waipahu HI 3534,~~314~~175.7051 0.00 5.145% Totals 4,~~572~~426,~~490~~324.1354 ~~533~~608,~~447~~406.8112

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 850201485 N/A 07/01/2014 N 76,500,000.00 76,500,000.00 0205/01/2005 700400191 N/A 10/08/2011 N 50,000,000.00 50,000,000.00 0104/08/2005 850500087 N/A 10/01/2014 N 37,~~635~~507,~~361~~719.5295 37,~~598~~464,~~688~~787.0765 0205/01/2005 700400130 N/A 07/08/2014 N 37,000,000.00 37,000,000.00 0105/08/2005 850500082 N/A 10/01/2014 N 33,300,000.00 33,300,000.00 0105/01/2005 850201700 N/A 12/01/2014 N 25,000,000.00 25,000,000.00 0205/01/2005 700400146 N/A 02/08/2015 N 20,000,000.00 20,000,000.00 0104/08/2005 850500104 N/A 12/01/2009 N 16,535,000.00 16,535,000.00 0205/01/2005 310901876 N/A 01/01/2015 N 15,840,000.00 15,840,000.00 0205/01/2005 600873804 N/A 12/01/2014 N 15,750,000.00 15,750,000.00 0205/01/2005 310901802 N/A 11/01/2014 N 13,~~572~~527,~~295~~131.0782 13,~~559~~511,~~387~~939.1824 0205/01/2005 310901773 N/A 12/01/2014 N 12,~~987~~941,~~015~~996.7641 12,~~973~~926,~~972~~858.7147 0205/01/2005 310901685 N/A 10/01/2014 N 12,000,000.00 12,000,000.00 0205/01/2005 850500105 N/A 12/01/2009 N 11,192,500.00 11,192,500.00 0205/01/2005 700400180 N/A 10/01/2014 N 1110,~~023~~974,~~822~~325.0320 1110,~~009~~957,~~214~~663.1075 0105/01/2005 310901808 N/A 10/01/2014 N 10,~~964~~925,~~815~~983.7229 10,~~953~~912,~~511~~927.53 02 05/01/2005 600873805 N/A 11/01/2014 N 10,~~837~~800,~~444~~772.9380 10,~~826~~788,~~907~~438.8040 0205/01/2005 600873806 N/A 01/01/2015 N 10,~~600~~570,~~000~~645.0006 10,~~592~~560,~~157~~755.8351 0205/01/2005 600873807 N/A 11/01/2014 N 10,~~479~~445,~~429~~712.2243 10,~~469~~434,~~899~~367.9900 0205/01/2005 600873808 N/A 01/05/2015 N 10,~~250~~219,~~000~~641.0095 10,~~241~~209,~~660~~420.2033 0205/05/2005 600873801 N/A 12/01/2014 N 9,~~985~~938,~~734~~016.9826 9,~~971~~921,~~403~~966.4138 0205/01/2005 310901846 N/A 12/01/2014 N 9,800,000.00 9,800,000.00 0205/01/2005 850500075 09/01/2011 09/01/2034 N 9,763,000.00 9,763,000.00 0205/01/2005 850201663 N/A 10/01/2014 N 9,600,000.00 9,600,000.00 0205/01/2005 700400232 N/A 12/01/2014 N 8,~~991~~960,~~119~~239.1854 8,~~982~~949,~~197~~855.7528 0205/01/2005 600873809 N/A 11/01/2014 N 8,~~981~~951,~~626~~683.3224 8,~~973~~941,~~063~~610.2978 0205/01/2005 700400172 N/A 09/01/2014 N 8,500,000.00 8,500,000.00 0105/01/2005 600873810 N/A 09/01/2014 N 8,~~325~~266,~~093~~076.7951 8,~~306~~246,~~788~~223.2800 0205/01/2005 600873811 N/A 11/01/2014 N 7,~~936~~898,~~440~~861.8241 7,~~925~~886,~~188~~219.8969 0205/01/2005 600873812 N/A 04/01/2014 N 7,~~806~~780,~~090~~355.8263 7,~~798~~771,~~802~~694.6394 0205/01/2005 700400227 N/A 12/01/2014 N 7,~~492~~465,~~234~~532.7524 7,~~484~~456,~~435~~555.3363 0105/01/2005 600873813 N/A 11/01/2017 N 7,~~484~~459,~~754~~894.4759 7,~~477~~451,~~653~~531.6778 0205/01/2005 850500022 05/01/2009 05/01/2034 N 7,400,000.00 7,400,000.00 0205/01/2005 850500089 N/A 10/01/2014 N 7,~~205~~157,~~114~~127.2350 7,~~190~~140,~~399~~971.4089 0105/01/2005 700400218 N/A 12/01/2014 N 7,~~090~~058,~~561~~527.0835 7,~~081~~047,~~075~~746.1040 0105/01/2005 600873814 N/A 12/01/2024 N 6,~~985~~936,~~062~~595.8178 6,~~970~~920,~~054~~291.4913 0205/01/2005 850500019 05/01/2011 05/01/2034 N 6,905,000.00 6,905,000.00 0205/01/2005 850500088 N/A 10/01/2014 N 6,~~771~~740,~~641~~675.6087 6,~~762~~730,~~458~~254.4137 0105/01/2005 850500099 N/A 05/01/2011 N 6,700,000.00 6,700,000.00 0205/01/2005 310901790 N/A 01/01/2015 N 6,~~400~~379,~~000~~279.0099 6,~~394~~372,~~121~~308.1690 0205/01/2005 310901780 N/A 12/01/2014 N 6,~~144~~124,~~336~~309.6308 6,~~138~~117,~~646~~571.0007 0205/01/2005 700400239 N/A 01/01/2012 N 65,~~000~~971,~~000~~919.0098 5,~~991~~962,~~603~~473.0586 0105/01/2005 310901787 N/A 01/01/2015 N 65,~~000~~980,~~000~~021.0009 5,~~994~~973,~~278~~301.9800 0205/01/2005 600873815 N/A 11/05/2014 N 5,~~983~~956,~~297~~462.0351 5,~~975~~947,~~373~~430.3002 0105/05/2005 700400190 N/A 11/01/2014 N 5,600,000.00 5,600,000.00 0205/01/2005 600873816 N/A 10/01/2014 N 5,~~585~~569,~~759~~358.1270 5,~~581~~563,~~282~~835.6146 0205/01/2005 600873802 N/A 09/01/2014 N 5,400,000.00 5,400,000.00 0205/01/2005 310901767 11/01/2014 11/01/2034 N 5,~~263~~245,~~808~~662.1061 5,~~258~~239,~~564~~560.3251 0205/01/2005 310901627 N/A 07/01/2014 N 5,~~110~~088,~~299~~177.3667 5,~~103~~080,~~854~~726.0573 0205/01/2005 700400162 N/A 09/08/2014 N 5,~~020~~004,~~542~~487.5134 54,~~016~~999,~~022~~084.6810 0105/08/2005 700400077 N/A 06/01/2014 N 4,~~844~~829,~~640~~872.5232 4,~~840~~824,~~566~~899.5342 0105/01/2005 310901816 N/A 12/01/2009 N 4,~~543~~520,~~179~~582.9946 4,~~536~~512,~~329~~985.7329 0205/01/2005 700400082 N/A 07/01/2014 N 4,~~472~~457,~~884~~665.9373 4,~~468~~452,~~518~~546.5019 0105/01/2005 600873817 N/A 08/01/2014 N 4,~~399~~385,~~310~~356.5213 4,~~395~~380,~~396~~659.6635 0205/01/2005 610901656 N/A 11/01/2014 N 4,~~291~~278,~~740~~163.2245 4,~~287~~273,~~925~~594.5230 0205/01/2005 700400207 N/A 12/01/2014 N 4,~~221~~207,~~070~~207.1997 4,~~217~~202,~~121~~544.6052 0105/01/2005 600873818 N/A 12/01/2014 N 4,~~195~~178,~~129~~080.7706 4,~~190~~172,~~232~~335.3646 0205/01/2005 310901819 N/A 12/01/2009 N 4,~~193~~172,~~646~~632.8926 4,~~187~~165,~~265~~567.8884 0205/01/2005 610901733 N/A 01/01/2015 N 4,~~100~~086,~~000~~478.0092 4,~~096~~081,~~258~~923.8803 0205/01/2005 410901778 N/A 12/01/2014 N 4,~~095~~081,~~865~~561.2733 4,~~091~~076,~~711~~751.9589 0205/01/2005 600873819 N/A 12/01/2024 N 4,~~091~~065,~~902~~275.5707 4,~~083~~056,~~762~~309.7425 0205/01/2005 610901770 N/A 11/01/2024 N 4,~~033~~007,~~446~~255.3248 43,~~025~~998,~~450~~435.9853 0205/01/2005 410901818 N/A 12/01/2009 N 3,~~993~~973,~~949~~935.4352 3,~~987~~967,~~872~~207.2851 0205/01/2005 410901736 N/A 11/01/2014 N 3,~~992~~979,~~367~~808.0346 3,~~988~~975,~~845~~581.4677 0205/01/2005 410901834 N/A 01/01/2015 N 3,~~960~~946,~~000~~134.0042 3,~~955~~941,~~967~~472.9168 0205/01/2005 600873820 N/A 12/01/2021 N 3,~~814~~780,~~000~~678.1120 3,~~802~~769,~~946~~462.6961 0205/01/2005 600873821 N/A 10/01/2014 N 3,~~789~~777,~~455~~521.7824 3,~~786~~773,~~110~~504.6444 0205/01/2005 310901585 N/A 10/01/2019 N 3,~~759~~717,~~601~~523.4618 3,~~746~~703,~~198~~371.8345 0205/01/2005 410901835 N/A 01/01/2015 N 3,~~700~~687,~~000~~044.0076 3,~~696~~682,~~232~~689.6408 0205/01/2005 700400204 N/A 11/01/2014 N 3,~~691~~678,~~845~~688.4168 3,~~688~~674,~~005~~265.7555 0105/01/2005 850500103 N/A 12/01/2009 N 3,657,500.00 3,657,500.00 0205/01/2005 410901814 N/A 01/01/2015 N 3,~~500~~488,~~000~~732.0047 3,~~496~~484,~~809~~941.1641 0205/01/2005 620901799 N/A 12/01/2014 N 3,~~495~~479,~~220~~091.7668 3,~~490~~473,~~418~~664.2769 0205/01/2005 600873822 N/A 11/01/2014 N 3,~~493~~481,~~098~~795.0687 3,~~489~~477,~~897~~992.6596 0205/01/2005 600873823 N/A 12/01/2014 N 3,~~296~~282,~~102~~518.7196 3,~~292~~277,~~183~~942.9883 0205/01/2005 410901795 N/A 12/01/2014 N 3,~~246~~236,~~969~~286.5128 3,~~243~~232,~~924~~692.5734 0205/01/2005 410901833 N/A 01/01/2015 N 3,~~150~~138,~~000~~970.0054 3,~~146~~135,~~792~~262.6533 0205/01/2005 310901739 N/A 10/01/2014 N 3,~~114~~103,~~850~~675.0266 3,~~111~~099,~~585~~919.04 0205/01/2005 620901781 N/A 12/01/2014 N 3,~~047~~037,~~371~~913.1820 3,~~044~~034,729.1183 0205/01/2005 620901812 N/A 12/01/2019 N 2,~~989~~956,~~446~~188.1741 2,~~978~~945,~~844~~005.6340 0205/01/2005 410901726 N/A 11/01/2014 N 2,~~642~~631,~~773~~135.9337 2,~~639~~627,~~354~~217.2706 0205/01/2005 410901817 N/A 12/01/2014 N 2,~~597~~588,~~551~~940.3866 2,~~595~~586,~~091~~044.1613 0205/01/2005 620901539 N/A 10/01/2019 N 2,~~472~~445,~~925~~477.0547 2,~~463~~436,~~817~~244.5159 0205/01/2005 410901815 N/A 12/01/2014 N 2,~~397~~389,~~688~~606.9505 2,~~395~~386,~~367~~887.1347 0205/01/2005 410901775 N/A 11/01/2014 N 2,~~393~~382,~~341~~640.7534 2,~~390~~379,~~184~~038.4013 0205/01/2005 620901730 N/A 12/01/2014 N 2,~~322~~314,~~766~~950.6691 2,~~320~~312,~~522~~322.9014 0205/01/2005 600873824 N/A 10/03/2013 N 2,~~318~~311,~~901~~922.4028 2,~~316~~309,~~977~~572.8139 0205/03/2005 700400150 N/A 09/01/2014 N 2,~~191~~184,~~543~~561.7663 2,~~189~~182,~~580~~211.7377 0105/01/2005 410901837 N/A 01/01/2015 N 2,~~125~~117,~~000~~559.0049 2,~~122~~115,~~836~~057.3192 0205/01/2005 620901796 N/A 11/01/2014 N 2,~~046~~039,~~165~~837.1401 2,~~044~~037,~~401~~706.5091 0205/01/2005 410901797 N/A 11/01/2014 N 1,~~995~~988,~~656~~635.5875 1,~~993~~986,~~615~~275.2916 0205/01/2005 600873825 N/A 12/01/2019 N 1,~~993~~971,~~123~~387.9411 1,~~986~~964,~~215~~075.3715 0205/01/2005 600873803 N/A 06/01/2014 N 1,~~986~~980,~~789~~430.8848 1,~~985~~978,~~003~~289.8599 0104/01/2005 410901822 N/A 12/01/2014 N 1,~~923~~917,~~297~~214.6450 1,~~921~~915,~~586~~167.8537 0205/01/2005 700400123 N/A 07/01/2014 N 1,~~889~~883,~~329~~261.6147 1,~~887~~881,~~621~~219.6218 0105/01/2005 410901697 N/A 01/01/2025 N 1,~~865~~853,~~000~~732.0086 1,~~861~~849,~~609~~935.5950 0205/01/2005 410901806 N/A 11/01/2014 N 1,~~845~~839,~~965~~447.3616 1,~~844~~837,~~068~~255.1664 0205/01/2005 410901838 N/A 01/01/2015 N 1,~~770~~763,~~000~~802.0048 1,~~768~~761,~~197~~718.7782 0205/01/2005 600873826 N/A 12/01/2014 N 1,~~613~~608,~~501~~212.5868 1,~~611~~606,~~995~~433.9939 0205/01/2005 600873827 N/A 11/03/2019 N 1,~~588~~570,~~615~~988.5755 1,~~583~~565,~~003~~060.6015 0205/03/2005 600873828 N/A 10/01/2014 N 1,~~545~~540,~~167~~265.7101 1,~~543~~538,~~541~~614.3595 0205/01/2005 410901836 N/A 01/01/2015 N 1,~~500~~494,~~000~~958.0041 1,~~498~~493,~~552~~262.0476 0205/01/2005 410901779 N/A 12/01/2014 N 1,~~488~~483,~~441~~720.4071 1,~~486~~482,~~875~~132.3407 0105/01/2005 410901765 N/A 10/01/2019 N 1,~~484~~469,~~787~~335.3639 1,~~479~~464,~~663~~130.4890 0205/01/2005 410901479 N/A 03/01/2014 N 1,~~368~~358,~~764~~720.6656 1,~~365~~355,~~643~~341.9343 0205/01/2005 600873829 N/A 11/01/2014 N 1,~~146~~141,~~923~~956.4544 1,~~145~~140,~~470~~283.8791 0205/01/2005 ~~700400083 N/A 06/07/2014 N 11,474,285.72 11,474,285.72 02/07/2005~~ 700400084 N/A 06/07/2014 N 940,~~179~~160,~~428.57 9,179,428.57 02/07/2005 700400085 N/A 06/07/2014 N 8,032,~~000.00 840,~~032~~160,000.00 0205/07/2005 700400086 N/A 06/07/2014 N 5,737,142.86 5,737,142.86 02/07/2005 700400087 N/A 06/07/2014 N 2,868,571.43 2,868,571.43 02/07/2005 700400088 N/A 06/07/2014 N 2,868,571.43 2,868,571.43 02/07/2005 700400089 N/A 06/07/2014 N 10,683,428.57 10,683,428.57 02/07/2005 700400090 N/A 06/07/2014 N 837,~~546~~390,~~285.71 8,546,285.71 02/07/2005 700400091 N/A 06/07/2014 N 7,478,857.14 7,478,857.14 02/07/2005 700400092 N/A 06/07/2014 N 5,341,714.29 5,341,714.29 02/07/2005 700400093 N/A 06/07/2014 N 2,672,~~000.00 237,~~672~~390,000.00 0205/07/2005 ~~700400094~~700400096 N/A 06/07/2014 N 2,~~672~~450,000.00 2,~~672~~450,000.00 0205/07/2005 700400095 N/A 06/07/2014 N 699,428.57 699,428.57 02/07/2005 700400096 N/A 06/07/2014 N 560,000.00 560,000.00 02/07/2005 700400097 N/A 06/07/2014 N 489,142.86 489,142.86 02/07/2005 700400098 N/A 06/07/2014 N 349,714.29 349,714.29 02/07/2005 700400099 N/A 06/07/2014 N 173,714.29 173,714.29 02/07/2005 700400100 N/A 06/07/2014 N 173,714.29 173,714.29 02/07/2005 850201693 N/A 11/01/2014 N 30,721,845.00 30,721,845.00 0205/01/2005 510901990 N/A 11/01/2014 N 30,721,845.00 30,721,845.00 0205/01/2005 850201695 N/A 11/01/2014 N 7,970,655.00 7,970,655.00 0205/01/2005 510902277 N/A 11/01/2014 N 7,970,655.00 7,970,655.00 0205/01/2005 Totals ~~980~~978,~~772~~964,~~819~~533.4528 ~~980~~978,~~239~~356,~~371~~127.6416

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 05/13/2005 0 $0.00 0 $0.00 0 $0.00 04/13/2005 0 $0.00 0 $0.00 0 $0.00 03/14/2005 0 $0.00 0 $0.00 0 $0.00 02/14/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 05/13/2005 0 $0.00 0 $0.00 0 $0.00 04/13/2005 0 $0.00 0 $0.00 0 $0.00 03/14/2005 0 $0.00 0 $0.00 0 $0.00 02/14/2005 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 05/13/2005 0 $0.00 0 $0.00 5.425602% 5.387986% 110 04/13/2005 0 $0.00 0 $0.00 5.425722% 5.388101% 111 03/14/2005 0 $0.00 0 $0.00 5.425827% 5.388202% 112 02/14/2005 0 $0.00 0 $0.00 5.425975% 5.388344% 113 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 ~~850500082~~700400191 96 0 0104/0108/2005 ~~154~~209,~~644~~583.2833 ~~154~~209,~~644~~583.2833 BA ~~700400180~~700400146 1911 0 0104/0108/2005 7088,~~425~~500.2200 7088,~~425~~500.2200 ~~B 700400172 31 0 01/01/2005 38,866.25 38,866.25 B 700400227 35 0 01/01/2005 40,573.78 40,573.78~~ A 850500089 38 0 01/01/2005 51,755.12 51,755.12 B 700400218 39 0 01/01/2005 44,655.16 44,655.16 B 850500088 42 0 01/01/2005 42,764.70 42,764.70 B 700400239 46 0 01/01/2005 36,761.95 36,761.95 B 600873815 48 0 01/05/2005 38,064.60 38,064.60 B 700400077 55 0 01/01/2005 29,480.10 29,480.10 B 700400082 57 0 01/01/2005 25,434.96 25,434.96 B 700400207 60 0 01/01/2005 24,012.75 24,012.75 B 700400204 74 0 01/01/2005 20,084.81 20,084.81 B 700400150 92 0 01/01/2005 12,851.96 12,851.96 B 600873803 97 0 0104/01/2005 11,~~674~~679.7256 11,~~674~~679.7256 B ~~700400123 99 0 01/01/2005 11,111.60 11,111.60 B 410901779 107 0 01/01/2005 8,574.13 8,574.13 B~~ Totals 173 ~~661~~309,~~736~~762.0989 ~~661~~309,~~736~~762.0989

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~850500082~~700400191 3350,~~300,~~000~~.00 0.00 700400180 11~~,~~023,822.02 0.00 700400172 8,500,~~000.00 0.00 ~~700400227~~700400146 720,~~492,234.75 0.00 850500089 7,205,114.23 0.00 700400218 7,090,561.08 0.00 850500088 6,771,641.60 0.00 700400239 6,~~000,000.00 0.00 ~~600873815 5,983,297.03 0.00 700400077 4,844,640.52 0.00 700400082 4,472,884.93 0.00 700400207 4,221,070.19 0.00 700400204 3,691,845.41 0.00 700400150 2,191,543.76 0.00~~ 600873803 1,~~986~~980,~~789~~430.8848 0.00 ~~700400123 1,889,329.61 0.00 410901779 1,488,441.40 0.00~~ Totals ~~118~~71,~~153~~980,~~216~~430.4148 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (12 ~~loan~~loans) 40298,~~573~~083.7833 40298,~~573~~083.7833 770,~~492~~000,~~234~~000.7500 0.00 Total for Status Code = B (161 ~~loans~~loan) ~~621~~11,~~162~~679.3156 ~~621~~11,~~162~~679.3156 ~~110~~1,~~660~~980,~~981~~430.6648 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans this Period Bond/Collateral Realized Loss Reconciliation No Realized Losses this Period

Filing Compare · Morgan Stanley Capital I Trust 2005 TOP 17