8-K 1 bac05001_10506.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: June 10, 2005 (Date of earliest event reported) Commission File No.: 333-121643-01 Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2005-1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2173105 54-2173106 54-2173107 54-6658785 (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 June 10, 2005, a distribution was made to holders of Banc of America Commercial Mortgage Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-1. 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 2005-1, relating to the June 10, 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. Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2005-1 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: June 10, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-1, relating to the June 10, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2005-1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: June 10, 2005 Record Date: May 31, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 - 3 Certificate Factor Detail 4 - 5 Reconciliation Detail 6 - 7 Other Required Information 8 Cash Reconciliation 9 Ratings Detail 10 - 11 Current Mortgage Loan and Property Stratification Tables 12 - 20 Mortgage Loan Detail 21 - 25 Principal Prepayment Detail 26 Historical Detail 27 Delinquency Loan Detail 28 - 29 Specially Serviced Loan Detail 30 - 31 Modified Loan Detail 32 Liquidated Loan Detail 33 Bond / Collateral Realized Loss Reconciliation 34 Depositor Banc of America Commercial Mortgage Inc. 214 North Tryon Street Charlotte, NC 28255 Contact: Stephen Hogue Phone Number: (704) 386-1094 Master Servicer Bank of America, N.A. 900 West Trade Street Suite 650 Charlotte, NC 28255 Contact: Cynthia Downs Phone Number: (704) 317-0712 Special Servicer J.E. Robert Company, Inc. 1650 Tysons Blvd Suite 1600 McLean, VA 22102 Contact: Keith Belcher Phone Number: (703) 714-8101 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 05947UC63 4.359000% 39,800,000.00 3938,~~800~~758,~~000~~737.0016 1935,~~041,194~~794.7498 ~~144~~140,~~573~~791.5011 A-2 05947UC71 4.640000% 185,100,000.00 185,100,000.00 0.00 715,720.00 A-3 05947UC89 4.877000% 555,200,000.00 555,200,000.00 0.00 2,256,425.33 A-4 05947UC97 45.~~880455~~033987% 343,141,000.00 343,141,000.00 0.00 1,~~395~~439,~~570~~472.2268 A-SB 05947UD21 45.~~859455~~012987% 134,000,000.00 134,000,000.00 0.00 ~~542~~559,~~639~~783.1651 A-5 05947UD39 45.~~976455~~129987% 381,247,000.00 381,247,000.00 0.00 1,~~581~~629,~~048~~826.8369 A-1A 05947UD47 45.~~915455~~068987% 219,184,000.00 219,~~184~~085,~~000~~033.0009 9886,~~966~~392.9111 ~~897~~925,~~824~~449.2726 A-J 05947UD54 45.~~999455~~152987% 168,352,000.00 168,352,000.00 0.00 ~~701~~722,~~390~~929.2368 B 05947UD62 45.~~999455~~152987% 60,955,000.00 60,955,000.00 0.00 ~~253~~261,~~951~~750.4925 C 05947UD70 45.~~999455~~152987% 20,318,000.00 20,318,000.00 0.00 8487,~~649~~248.1165 D 05947UD88 45.~~999455~~152987% 43,539,000.00 43,539,000.00 0.00 ~~181~~186,~~392~~963.7324 E 05947UE20 45.~~999455~~152987% 20,319,000.00 20,319,000.00 0.00 8487,~~653~~252.2795 F 05947UE38 45.~~999455~~152987% 26,123,000.00 26,123,000.00 0.00 ~~108~~112,~~833~~176.9723 G 05947UE46 45.~~999455~~152987% 20,318,000.00 20,318,000.00 0.00 8487,~~649~~248.1165 H 05947UE53 45.~~999455~~152987% 34,832,000.00 34,832,000.00 0.00 ~~145~~149,~~117~~574.5203 J 05947UE61 45.~~999455~~000000% 5,805,000.00 5,805,000.00 0.00 24,~~184~~187.8650 K 05947UE79 45.~~999455~~000000% 8,708,000.00 8,708,000.00 0.00 36,~~279~~283.3833 L 05947UE87 45.~~999455~~000000% 8,708,000.00 8,708,000.00 0.00 36,~~279~~283.3833 M 05947UE95 45.~~999455~~000000% 2,902,000.00 2,902,000.00 0.00 12,~~090~~091.3567 N 05947UF29 45.~~999455~~000000% 5,805,000.00 5,805,000.00 0.00 24,~~184~~187.8650 O 05947UF37 45.~~999455~~000000% 11,611,000.00 11,611,000.00 0.00 48,~~373~~379.8917 P 05947UF45 45.~~999455~~000000% 26,123,942.00 26,123,942.00 0.00 108,~~837~~653.9027 FM-A 05947UG93 4.~~118000~~255267% 5,156,000.00 5,~~156~~148,~~000~~151.0023 47,~~988~~331.4609 1718,~~693~~255.6763 FM-B 05947UH27 4.~~167000~~305900% 2,555,216.00 2,~~555~~551,~~216~~326.0030 23,~~472~~633.1915 89,~~872~~154.9980 FM-C 05947UH35 4.~~215000~~355500% 9,070,957.00 9,~~070~~057,~~957~~148.0065 812,~~776~~897.2160 3132,~~861~~873.7468 FM-D 05947UH43 4.~~552000~~703733% 23,217,827.00 23,~~217~~182,~~827~~483.0045 2233,~~463~~012.4043 8890,~~072~~870.9618 SM-A 05947UH92 5.~~403000~~583100% 2,127,243.00 2,127,243.00 0.00 9,~~577~~897.9118 SM-B 05947UJ25 56.~~929000~~126633% 2,073,757.00 2,073,757.00 0.00 10,~~246~~587.0962 SM-C 05947UJ33 56.~~977000~~176233% 6,425,000.00 6,425,000.00 0.00 3233,~~001~~068.8558 SM-D 05947UJ41 6.~~024000~~224800% 2,565,043.00 2,565,043.00 0.00 1213,~~876~~305.5273 SM-E 05947UJ58 6.~~120000~~324000% 2,023,957.00 2,023,957.00 0.00 10,~~322~~666.1825 SM-F 05947UJ66 6.~~406000~~619533% 4,859,000.00 4,859,000.00 0.00 2526,~~938~~803.9659 SM-G 05947UJ74 6.~~549000~~767300% 4,180,843.00 4,180,843.00 0.00 2223,~~816~~577.9552 SM-H 05947UJ82 6.~~597000~~816900% 5,531,900.00 5,531,900.00 0.00 3031,~~411~~425.6234 SM-J 05947UJ90 67.~~787000~~013233% 6,763,257.00 6,763,257.00 0.00 3839,~~251~~526.8592 LM 05947UL30 1112.~~843140~~237912% 407,103.72 ~~407~~405,~~103~~867.7205 1,~~236~~114.6763 4,~~017~~139.8214 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 V N/A 0.000000% 0.01 0.01 0.00 0.00 Totals 2,399,048,045.73 2,~~399~~397,~~048~~845,~~045~~688.7394 1,~~180~~080,~~098~~175.5899 910,~~811~~006,~~632~~830.4719

Class CUSIP Prepayment Realized Loss/ Total Ending Current Premiums Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 05947UC63 0.00 0.00 1,~~185~~076,~~768~~586.2409 3837,~~758~~822,~~805~~942.2618 20.0102% A-2 05947UC71 0.00 0.00 715,720.00 185,100,000.00 20.0102% A-3 05947UC89 0.00 0.00 2,256,425.33 555,200,000.00 20.0102% A-4 05947UC97 0.00 0.00 1,~~395~~439,~~570~~472.2268 343,141,000.00 20.0102% A-SB 05947UD21 0.00 0.00 ~~542~~559,~~639~~783.1651 134,000,000.00 20.0102% A-5 05947UD39 0.00 0.00 1,~~581~~629,~~048~~826.8369 381,247,000.00 20.0102% A-1A 05947UD47 0.00 0.00 ~~996~~1,~~791~~011,841.1837 ~~219~~218,~~085~~998,~~033~~640.0998 20.0102% A-J 05947UD54 0.00 0.00 ~~701~~722,~~390~~929.2368 168,352,000.00 12.76% B 05947UD62 0.00 0.00 ~~253~~261,~~951~~750.4925 60,955,000.00 10.13% C 05947UD70 0.00 0.00 8487,~~649~~248.1165 20,318,000.00 9.2526% D 05947UD88 0.00 0.00 ~~181~~186,~~392~~963.7324 43,539,000.00 7.38% E 05947UE20 0.00 0.00 8487,~~653~~252.2795 20,319,000.00 6.5051% F 05947UE38 0.00 0.00 ~~108~~112,~~833~~176.9723 26,123,000.00 5.38% G 05947UE46 0.00 0.00 8487,~~649~~248.1165 20,318,000.00 4.50% H 05947UE53 0.00 0.00 ~~145~~149,~~117~~574.5203 34,832,000.00 3.00% J 05947UE61 0.00 0.00 24,~~184~~187.8650 5,805,000.00 2.75% K 05947UE79 0.00 0.00 36,~~279~~283.3833 8,708,000.00 2.38% L 05947UE87 0.00 0.00 36,~~279~~283.3833 8,708,000.00 2.00% M 05947UE95 0.00 0.00 12,~~090~~091.3567 2,902,000.00 1.88% N 05947UF29 0.00 0.00 24,~~184~~187.8650 5,805,000.00 1.63% O 05947UF37 0.00 0.00 48,~~373~~379.8917 11,611,000.00 1.13% P 05947UF45 0.00 0.00 108,~~837~~653.9027 26,123,942.00 0.00% FM-A 05947UG93 0.00 0.00 2225,~~682~~586.1372 5,~~151~~140,~~011~~820.5414 0.00% FM-B 05947UH27 0.00 0.00 1112,~~345~~787.1895 2,~~552~~547,~~743~~693.8115 0.00% FM-C 05947UH35 0.00 0.00 4045,~~637~~771.9528 9,~~062~~044,~~180~~251.7905 0.00% FM-D 05947UH43 0.00 0.00 ~~110~~123,~~536~~882.3661 23,~~195~~149,~~363~~471.6002 0.00% SM-A 05947UH92 0.00 0.00 9,~~577~~897.9118 2,127,243.00 0.00% SM-B 05947UJ25 0.00 0.00 10,~~246~~587.0962 2,073,757.00 0.00% SM-C 05947UJ33 0.00 0.00 3233,~~001~~068.8558 6,425,000.00 0.00% SM-D 05947UJ41 0.00 0.00 1213,~~876~~305.5273 2,565,043.00 0.00% SM-E 05947UJ58 0.00 0.00 10,~~322~~666.1825 2,023,957.00 0.00% SM-F 05947UJ66 0.00 0.00 2526,~~938~~803.9659 4,859,000.00 0.00% SM-G 05947UJ74 0.00 0.00 2223,~~816~~577.9552 4,180,843.00 0.00% SM-H 05947UJ82 0.00 0.00 3031,~~411~~425.6234 5,531,900.00 0.00% SM-J 05947UJ90 0.00 0.00 3839,~~251~~526.8592 6,763,257.00 0.00% LM 05947UL30 0.00 0.00 5,~~254~~253.4977 ~~405~~404,~~867~~752.0542 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% V N/A 0.00 0.00 0.00 0.01 0.00% Totals 0.00 0.00 1011,~~991~~087,~~731~~006.0518 2,~~397~~396,~~867~~765,~~947~~512.1595

Certificate Distribution Detail (ctnd.) Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount XW 05947UD96 0.~~106278~~162166% 2,322,090,942.00 2,~~322~~320,~~090~~950,~~942~~712.0025 ~~205~~313,~~655~~648.2388

Class CUSIP Prepayment Total Ending Premiums Distribution Notional Amount XW 05947UD96 0.00 ~~205~~313,~~655~~648.2388 2,~~320~~319,~~950~~928,~~780~~525.3516 (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 Premiums Additional Balance Trust Fund Expenses A-1 05947UC63 ~~1,000~~973.~~00000000~~83761709 2623.~~16067186~~51243668 3.~~63250000~~53746508 0.00000000 0.00000000 ~~973~~950.~~83932814~~32518040 A-2 05947UC71 1,000.00000000 0.00000000 3.86666667 0.00000000 0.00000000 1,000.00000000 A-3 05947UC89 1,000.00000000 0.00000000 4.06416666 0.00000000 0.00000000 1,000.00000000 A-4 05947UC97 1,000.00000000 0.00000000 4.~~06704597~~19498888 0.00000000 0.00000000 1,000.00000000 A-SB 05947UD21 1,000.00000000 0.00000000 4.~~04954597~~17748888 0.00000000 0.00000000 1,000.00000000 A-5 05947UD39 1,000.00000000 0.00000000 4.~~14704596~~27498889 0.00000000 0.00000000 1,000.00000000 A-1A 05947UD47 ~~1,000~~999.~~00000000~~54847566 0.~~45152434~~39415336 4.~~09621263~~22224825 0.00000000 0.00000000 999.~~54847566~~15432230 A-J 05947UD54 1,000.00000000 0.00000000 4.~~16621264~~29415558 0.00000000 0.00000000 1,000.00000000 B 05947UD62 1,000.00000000 0.00000000 4.~~16621262~~29415552 0.00000000 0.00000000 1,000.00000000 C 05947UD70 1,000.00000000 0.00000000 4.~~16621272~~29415543 0.00000000 0.00000000 1,000.00000000 D 05947UD88 1,000.00000000 0.00000000 4.~~16621259~~29415558 0.00000000 0.00000000 1,000.00000000 E 05947UE20 1,000.00000000 0.00000000 4.~~16621241~~29415572 0.00000000 0.00000000 1,000.00000000 F 05947UE38 1,000.00000000 0.00000000 4.~~16621253~~29415572 0.00000000 0.00000000 1,000.00000000 G 05947UE46 1,000.00000000 0.00000000 4.~~16621272~~29415543 0.00000000 0.00000000 1,000.00000000 H 05947UE53 1,000.00000000 0.00000000 4.~~16621268~~29415566 0.00000000 0.00000000 1,000.00000000 J 05947UE61 1,000.00000000 0.00000000 4.~~16621189~~16666667 0.00000000 0.00000000 1,000.00000000 K 05947UE79 1,000.00000000 0.00000000 4.~~16621268~~16666628 0.00000000 0.00000000 1,000.00000000 L 05947UE87 1,000.00000000 0.00000000 4.~~16621268~~16666628 0.00000000 0.00000000 1,000.00000000 M 05947UE95 1,000.00000000 0.00000000 4.~~16621296~~16666782 0.00000000 0.00000000 1,000.00000000 N 05947UF29 1,000.00000000 0.00000000 4.~~16621189~~16666667 0.00000000 0.00000000 1,000.00000000 O 05947UF37 1,000.00000000 0.00000000 4.~~16621221~~16666695 0.00000000 0.00000000 1,000.00000000 P 05947UF45 1,000.00000000 0.00000000 4.~~16621274~~15914528 0.00000000 0.00000000 1,000.00000000 FM-A 05947UG93 ~~1,000~~998.~~00000000~~47774050 01.~~96750582~~42185609 3.~~43166602~~54065749 0.00000000 0.00000000 ~~999~~997.~~03249418~~05588441 FM-B 05947UH27 ~~1,000~~998.~~00000000~~47774122 01.~~96750725~~42185631 3.~~47250095~~58278909 0.00000000 0.00000000 ~~999~~997.~~03249275~~05588490 FM-C 05947UH35 ~~1,000~~998.~~00000000~~47774055 01.~~96750652~~42185659 3.~~51250039~~62405863 0.00000000 0.00000000 ~~999~~997.~~03249348~~05588396 FM-D 05947UH43 ~~1,000~~998.~~00000000~~47774083 01.~~96750656~~42185701 3.~~79333346~~91381071 0.00000000 0.00000000 ~~999~~997.~~03249344~~05588383 SM-A 05947UH92 1,000.00000000 0.00000000 4.~~50249924~~65258553 0.00000000 0.00000000 1,000.00000000 SM-B 05947UJ25 1,000.00000000 0.00000000 45.~~94083444~~10552586 0.00000000 0.00000000 1,000.00000000 SM-C 05947UJ33 1,000.00000000 0.00000000 45.~~98083268~~14686070 0.00000000 0.00000000 1,000.00000000 SM-D 05947UJ41 1,000.00000000 0.00000000 5.~~02000161~~18733214 0.00000000 0.00000000 1,000.00000000 SM-E 05947UJ58 1,000.00000000 0.00000000 5.~~09999965~~26999833 0.00000000 0.00000000 1,000.00000000 SM-F 05947UJ66 1,000.00000000 0.00000000 5.~~33833299~~51627701 0.00000000 0.00000000 1,000.00000000 SM-G 05947UJ74 1,000.00000000 0.00000000 5.~~45749984~~63941770 0.00000000 0.00000000 1,000.00000000 SM-H 05947UJ82 1,000.00000000 0.00000000 5.~~49749995~~68074983 0.00000000 0.00000000 1,000.00000000 SM-J 05947UJ90 1,000.00000000 0.00000000 5.~~65583269~~84436167 0.00000000 0.00000000 1,000.00000000 LM 05947UL30 ~~1,000~~996.~~00000000~~96227291 32.~~03772709~~73795091 910.~~86927852~~16728612 0.00000000 0.00000000 ~~996~~994.~~96227291~~22432200 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 V N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000

Certificate Factor Detail (ctnd.) Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Premium Notional Amount Amount XW 05947UD96 ~~1,000~~999.~~00000000~~50896421 0.~~08856468~~13507175 0.00000000 999.~~50899354~~06876307

Reconciliation Detail Advance Summary P & I Advances Outstanding 31,~~552~~064,~~464~~407.6908 Master Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I Advances 0196.0049 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees ~~122~~126,~~514~~266.3026 Less Delinquent Master Servicing Fees 4812,~~567~~668.1565 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 048,567.0015 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 73162,~~947~~164.1576

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~144~~140,~~573~~791.5011 0.00 ~~144~~140,~~573~~791.5011 0.00 A-2 715,720.00 0.00 715,720.00 0.00 A-3 2,256,425.33 0.00 2,256,425.33 0.00 A-4 1,~~395~~439,~~570~~472.2268 0.00 1,~~395~~439,~~570~~472.2268 0.00 A-SB ~~542~~559,~~639~~783.1651 0.00 ~~542~~559,~~639~~783.1651 0.00 A-5 1,~~581~~629,~~048~~826.8369 0.00 1,~~581~~629,~~048~~826.8369 0.00 A-1A ~~897~~925,~~824~~449.2726 0.00 ~~897~~925,~~824~~449.2726 0.00 XW ~~205~~313,~~655~~648.2388 0.00 ~~205~~313,~~655~~648.2388 0.00 A-J ~~701~~722,~~390~~929.2368 0.00 ~~701~~722,~~390~~929.2368 0.00 B ~~253~~261,~~951~~750.4925 0.00 ~~253~~261,~~951~~750.4925 0.00 C 8487,~~649~~248.1165 0.00 8487,~~649~~248.1165 0.00 D ~~181~~186,~~392~~963.7324 0.00 ~~181~~186,~~392~~963.7324 0.00 E 8487,~~653~~252.2795 0.00 8487,~~653~~252.2795 0.00 F ~~108~~112,~~833~~176.9723 0.00 ~~108~~112,~~833~~176.9723 0.00 G 8487,~~649~~248.1165 0.00 8487,~~649~~248.1165 0.00 H ~~145~~149,~~117~~574.5203 0.00 ~~145~~149,~~117~~574.5203 0.00 J 24,~~184~~187.8650 0.00 24,~~184~~187.8650 0.00 K 36,~~279~~283.3833 0.00 36,~~279~~283.3833 0.00 L 36,~~279~~283.3833 0.00 36,~~279~~283.3833 0.00 M 12,~~090~~091.3567 0.00 12,~~090~~091.3567 0.00 N 24,~~184~~187.8650 0.00 24,~~184~~187.8650 0.00 O 48,~~373~~379.8917 0.00 48,~~373~~379.8917 0.00 P 108,~~837~~849.9076 0.00 108,~~837~~849.9076 0.00 FM-A 1718,~~693~~255.6763 0.00 1718,~~693~~255.6763 0.00 FM-B 89,~~872~~154.9980 0.00 89,~~872~~154.9980 0.00 FM-C 3132,~~861~~873.7468 0.00 3132,~~861~~873.7468 0.00 FM-D 8890,~~072~~870.9618 0.00 8890,~~072~~870.9618 0.00 SM-A 9,~~577~~897.9118 0.00 9,~~577~~897.9118 0.00 SM-B 10,~~246~~587.0962 0.00 10,~~246~~587.0962 0.00 SM-C 3233,~~001~~068.8558 0.00 3233,~~001~~068.8558 0.00 SM-D 1213,~~876~~305.5273 0.00 1213,~~876~~305.5273 0.00 SM-E 10,~~322~~666.1825 0.00 10,~~322~~666.1825 0.00 SM-F 2526,~~938~~803.9659 0.00 2526,~~938~~803.9659 0.00 SM-G 2223,~~816~~577.9552 0.00 2223,~~816~~577.9552 0.00 SM-H 3031,~~411~~425.6234 0.00 3031,~~411~~425.6234 0.00 SM-J 3839,~~251~~526.8592 0.00 3839,~~251~~526.8592 0.00 LM 4,~~017~~139.8214 0.00 4,~~017~~139.8214 0.00 Total 10,~~017~~320,~~287~~675.7056 0.00 10,~~017~~320,~~287~~675.7056 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~144~~140,~~573~~791.5011 0.00 A-2 0.00 715,720.00 0.00 A-3 0.00 2,256,425.33 0.00 A-4 0.00 1,~~395~~439,~~570~~472.2268 0.00 A-SB 0.00 ~~542~~559,~~639~~783.1651 0.00 A-5 0.00 1,~~581~~629,~~048~~826.8369 0.00 A-1A 0.00 ~~897~~925,~~824~~449.2726 0.00 XW 0.00 ~~205~~313,~~655~~648.2388 0.00 A-J 0.00 ~~701~~722,~~390~~929.2368 0.00 B 0.00 ~~253~~261,~~951~~750.4925 0.00 C 0.00 8487,~~649~~248.1165 0.00 D 0.00 ~~181~~186,~~392~~963.7324 0.00 E 0.00 8487,~~653~~252.2795 0.00 F 0.00 ~~108~~112,~~833~~176.9723 0.00 G 0.00 8487,~~649~~248.1165 0.00 H 0.00 ~~145~~149,~~117~~574.5203 0.00 J 0.00 24,~~184~~187.8650 0.00 K 0.00 36,~~279~~283.3833 0.00 L 0.00 36,~~279~~283.3833 0.00 M 0.00 12,~~090~~091.3567 0.00 N 0.00 24,~~184~~187.8650 0.00 O 0.00 48,~~373~~379.8917 0.00 P 0196.0049 108,~~837~~653.9027 0196.0049 FM-A 0.00 1718,~~693~~255.6763 0.00 FM-B 0.00 89,~~872~~154.9980 0.00 FM-C 0.00 3132,~~861~~873.7468 0.00 FM-D 0.00 8890,~~072~~870.9618 0.00 SM-A 0.00 9,~~577~~897.9118 0.00 SM-B 0.00 10,~~246~~587.0962 0.00 SM-C 0.00 3233,~~001~~068.8558 0.00 SM-D 0.00 1213,~~876~~305.5273 0.00 SM-E 0.00 10,~~322~~666.1825 0.00 SM-F 0.00 2526,~~938~~803.9659 0.00 SM-G 0.00 2223,~~816~~577.9552 0.00 SM-H 0.00 3031,~~411~~425.6234 0.00 SM-J 0.00 3839,~~251~~526.8592 0.00 LM 0.00 4,~~017~~139.8214 0.00 Total 0196.0049 10,~~017~~320,~~287~~479.7007 0196.0049

Other Required Information Available Distribution Amount (1) 11,~~197~~400,~~386~~655.2806 Aggregate Number of Outstanding Loans 138 Aggregate Unpaid Principal Balance of Loans 2,~~398~~396,~~226~~862,~~007~~596.9868 Aggregate Stated Principal Balance of Loans 2,~~397~~396,~~867~~765,~~947~~513.3212 Aggregate Amount of Master Servicing Fee 73162,~~947~~164.1576 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 12,~~999~~058.2192 Aggregate Trust Fund Expenses 0196.0049 Interest Reserve Deposit 0.00 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 10,449,000.71 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 10,449,000.71 Principal: Scheduled Principal 1,080,176.05 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 1,080,176.05 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 11,529,176.76 Total Funds Distributed Fees: Master Servicing Fee 126,266.26 Trustee Fee 2,058.92 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 128,325.18 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 196.49 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 196.49 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 10,320,479.07 Principal Distribution 1,080,175.99 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 11,400,655.06 Total Funds Distributed 11,529,176.73

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,999,999 or less 9 12,~~799~~788,~~428~~100.6652 0.53 ~~102~~101 5.~~6941~~6936 1.~~518790~~608702 2,000,000 to 2,999,999 11 27,~~919~~894,~~071~~422.0341 1.16 ~~108~~107 5.5271 1.310403 3,000,000 to 3,999,999 18 63,~~393~~327,~~613~~180.4858 2.64 ~~114~~113 5.6027 1.~~326925~~312139 4,000,000 to 4,999,999 12 54,~~711~~661,~~049~~700.4796 2.28 ~~105~~104 5.3971 1.~~359347~~450865 5,000,000 to 7,499,999 26 161,~~613~~535,~~366~~244.7702 6.74 ~~106~~105 5.~~3772~~3771 1.~~520497~~513355 7,500,000 to 9,999,999 12 100,~~467~~417,~~552~~360.1302 4.19 ~~108~~107 5.4017 1.~~415361~~520425 10,000,000 to 14,999,999 10 122,~~215~~160,~~771~~018.6649 5.10 ~~102~~101 5.~~2801~~2800 1.~~543348~~748776 15,000,000 to 19,999,999 7 121,~~591~~541,~~484~~384.6879 5.07 9392 5.~~3303~~3302 1.~~390593~~424124 20,000,000 to 29,999,999 5 117,~~178~~118,~~986~~960.3529 4.89 8887 5.~~2317~~2316 1.~~558932~~559060 30,000,000 to 49,999,999 17 631,~~437~~232,~~961~~902.9940 26.3334 8586 5.~~1192~~1193 1.~~692124~~692105 50,000,000 to 99,999,999 8 532,~~620~~444,~~450~~530.9014 22.2122 9089 5.~~0201~~0200 1.~~633210~~633281 100,000,000 or greater 3 451,~~919~~643,~~210~~708.2050 18.8584 6059 4.~~5632~~5637 2.~~090769~~090624 Totals 138 2,~~397~~396,~~867~~765,~~947~~513.3212 100.00 87 5.0730 1.~~679007~~697263

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 4 49,~~063~~058,~~568~~900.9437 2.05 8483 5.~~1496~~1495 1.~~332816~~332818 Arizona 2 40,120,000.00 1.67 56103 4.2675 2.367214 California 26 276,~~803~~694,~~076~~163.1981 11.54 9695 5.2872 1.~~456906~~501842 Connecticut 2 24,~~575~~551,~~248~~743.8521 1.02 ~~115~~114 5.5618 1.168707 Florida 19 199,~~164~~109,~~989~~159.0400 8.31 ~~104~~103 5.~~1517~~1516 1.~~603685~~610249 Georgia 13 251,~~528~~523,~~540~~892.1949 10.49 ~~105~~104 5.~~2918~~2917 1.~~519212~~511703 Idaho 1 2,~~896~~894,~~918~~277.4151 0.12 ~~119~~118 5.6570 1.273536 Illinois 6 155,~~277~~265,~~329~~232.1022 6.48 6463 4.6098 2.~~116549~~116607 Indiana 11 40,~~801~~763,~~004~~923.9358 1.70 8483 5.3584 1.~~417647~~417655 Kansas 1 3,~~728~~725,~~618~~650.6930 0.16 ~~177~~176 6.2400 1.201448 Kentucky 5 43,~~451~~391,~~433~~596.0088 1.81 7271 5.1993 1.~~448162~~432238 Louisiana 3 28,~~645~~615,~~553~~685.8791 1.19 ~~115~~114 5.6320 1.~~251616~~237407 Maryland 2 24,~~977~~971,~~511~~268.7063 1.04 7069 5.3154 1.~~383370~~383325 Massachusetts 2 20,~~037~~032,~~713~~830.4592 0.84 ~~118~~117 5.4339 1.~~824276~~824410 Michigan 1 3,~~016~~013,~~606~~646.4384 0.13 ~~119~~118 5.3600 1.425398 Minnesota 4 189,229,039.00 7.8990 7170 5.0102 2.157402 Missouri 2 23,~~976~~942,~~993~~873.8037 1.00 8281 5.5000 1.437024 Nevada 8 302,~~509~~211,~~437~~184.2917 12.6261 5857 4.~~2487~~2491 12.~~994007~~018616 New Jersey 5 86,~~185~~169,~~432~~771.7883 3.5960 ~~100~~99 5.4290 1.~~527363~~525930 New Mexico 1 3,~~584~~580,~~333~~925.0024 0.15 5655 5.5690 1.260821 New York 3 7,~~791~~783,~~187~~575.1372 0.32 ~~116~~115 5.4489 1.249978 North Carolina 2 46,200,000.00 1.93 8079 4.8669 1.431612 Ohio 5 58,~~966~~955,~~674~~461.3845 2.46 9586 5.~~2517~~2516 1.~~521761~~539557 Oregon 3 25,~~847~~835,~~130~~617.6242 1.08 ~~117~~116 5.~~4864~~4863 1.~~551437~~514500 Pennsylvania 3 94,~~318~~247,~~653~~016.4425 3.93 ~~102~~101 5.1554 1.~~419830~~419851 South Carolina 3 47,740,000.00 1.99 5655 4.8055 1.884118 Tennessee 4 3938,~~002~~948,~~454~~456.9169 1.63 8988 5.5778 1.~~507054~~518947 Texas 7 111,~~860~~775,~~781~~010.9184 4.6766 9190 5.3352 1.~~426225~~426243 Utah 3 25,~~709~~700,~~128~~240.0753 1.07 ~~116~~115 5.2658 1.~~328057~~328042 Vermont 1 5,~~484~~477,~~904~~751.3184 0.23 ~~118~~117 5.9600 1.469334 Virginia 6 40,~~587~~562,~~440~~290.6896 1.69 9897 5.5072 1.~~355867~~974383 Washington 8 42,~~772~~745,~~049~~241.4553 1.78 ~~117~~116 5.~~3489~~3488 1.~~252870~~252850 Wisconsin 1 2,~~830~~827,~~355~~699.4658 0.12 ~~117~~116 5.5990 1.282587 Totals 167 2,~~397~~396,~~867~~765,~~947~~513.3212 100.00 87 5.0730 1.~~679007~~697263

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 26 3050,~~984~~039,~~387~~604.1840 12.2909 ~~116~~115 5.~~4837~~5290 1.~~170456~~127674 1.20 to 1.24 2115 ~~177~~145,~~326~~259,~~413~~095.21 76.4006 ~~104~~101 5.~~3813~~3662 1.~~218752~~219729 1.25 to 1.29 2724 ~~276~~254,~~727~~914,~~903~~398.3113 1110.5464 ~~104~~103 5.~~3856~~3825 1.~~273812~~272887 1.30 to 1.34 1617 ~~203~~206,~~710~~977,~~684~~878.4388 8.5064 100 5.~~2645~~2687 1.~~313911~~313291 1.35 to 1.39 18 ~~187~~185,~~028~~994,~~554~~765.2107 7.8076 ~~116~~115 5.~~3209~~3197 1.~~380190~~380416 1.40 to 1.49 1415 ~~286~~303,~~723~~644,~~176~~987.0876 1112.9667 96 5.~~4489~~4413 1.~~443537~~445386 1.50 to 1.59 1210 ~~277~~262,~~708~~090,~~124~~691.9214 1110.5894 8380 5.~~1525~~1321 1.~~524110~~520702 1.60 to 1.69 76 ~~154~~150,~~249~~704,~~677~~951.4975 6.4329 9187 5.~~0831~~0577 1.~~665508~~665908 1.70 to 1.79 45 97101,~~918~~434,~~612~~755.1161 4.0823 9796 5.~~2925~~3227 1.~~770672~~771002 1.80 to 1.89 2 53,029,039.00 2.21 ~~118~~117 5.4315 1.808306 1.90 or greater 1520 ~~652~~682,~~461~~675,~~375~~346.3817 2728.2148 5458 4.~~4426~~4871 2.~~348077~~368981 Totals 138 2,~~397~~396,~~867~~765,~~947~~513.3212 100.00 87 5.0730 1.~~679007~~697263

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 9 70,~~300~~257,~~799~~763.7568 2.93 9493 5.3064 1.~~407174~~405321 Lodging 15 213,~~885~~670,~~032~~567.4445 8.9291 9695 5.4764 1.~~595355~~715069 Mobile Home Park 4 5453,~~006~~994,~~076~~683.3069 2.25 7877 5.~~2366~~2365 1.~~215609~~279435 Multi-Family 26 256,~~179~~088,~~371~~764.4058 10.68 9190 5.~~2152~~2151 1.~~371319~~376313 Office 35 767,~~671~~472,~~516~~725.3999 32.0102 8889 5.0357 1.~~640322~~640401 Other 4 22,~~708~~691,~~792~~455.7523 0.95 ~~116~~115 5.7172 1.~~422527~~422581 Retail 50 830,~~489~~054,~~788~~204.3208 34.63 7978 4.~~8427~~8429 1.~~854533~~853566 Self Storage 24 103,~~442~~433,~~731~~963.6739 4.3132 116 5.3923 1.~~530651~~669596 Totals 167 2,~~397~~396,~~867~~765,~~947~~513.3212 100.00 87 5.0730 1.~~679007~~697263

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.499% or less 6 ~~392~~391,~~090~~735,~~509~~943.9385 16.3534 4346 4.~~0086~~0087 2.~~383824~~383873 4.500% to 4.749% 3 44,710,000.00 1.8687 5655 4.5970 2.516604 4.750% to 4.999% 6 276,050,000.00 11.5152 6362 4.8829 1.922547 5.000% to 5.249% 26 695,~~945~~747,~~579~~738.6484 29.0203 9493 5.1411 1.~~439934~~439937 5.250% to 5.499% 49 491,~~575~~342,~~754~~379.9219 20.50 ~~106~~105 5.3648 1.~~495342~~580592 5.500% to 5.749% 32 379,~~827~~597,~~897~~227.6055 15.84 ~~105~~104 5.5706 1.~~359618~~365687 5.750% to 5.999% 12 73,~~453~~376,~~853~~448.1842 3.06 ~~116~~115 5.8017 1.~~380747~~369043 6.000% or greater 4 44,~~214~~205,~~352~~775.0527 1.84 ~~121~~120 6.~~3763~~3762 2.~~105512~~116113 Totals 138 2,~~397~~396,~~867~~765,~~947~~513.3212 100.00 87 5.0730 1.~~679007~~697263

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less ~~111~~63 1,~~674~~003,~~307~~894,~~955~~153.8983 6941.82 89 93 5.~~1839~~2128 1.~~623982~~676533 5 to 12 months 2572 ~~719~~1,~~016~~350,~~795~~341,374.2865 2956.9934 8182 4.~~8084~~9663 1.~~809073~~715937 13 months or greater 23 442,~~543~~529,~~196~~984.1564 01.1977 9673 65.~~0730~~1643 1.~~372648~~593654 Totals 138 2,~~397~~396,~~867~~765,~~947~~513.3212 100.00 87 5.0730 1.~~679007~~697263

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. 39 months or less 1 193,~~419~~143,~~210~~708.2050 8.0706 3231 3.7186 2.330000 40 to 59 months 2423 ~~641~~609,~~187~~189,~~662~~071.5988 2625.7442 5655 4.~~7741~~8006 2.~~054141~~042653 60 to 79 months 08 0185,110,155.0073 07.0072 077 05.~~0000~~0915 01.~~000000~~435111 80 to 109 months 1810 ~~445~~260,~~404~~124,~~062~~787.3198 1810.5885 8281 5.~~2203~~3117 1.~~420438~~411773 110 to 119 months 9495 1,~~114~~145,~~128~~472,~~393~~138.5373 4647.4679 ~~116~~115 5.~~4173~~3853 1.~~455067~~515695 120 to 159 months 0 0.00 0.00 0 0.0000 0.000000 160 months or greater 1 3,~~728~~725,~~618~~650.6930 0.16 ~~177~~176 6.2400 1.201448 Totals 138 2,~~397~~396,~~867~~765,~~947~~513.3212 100.00 87 5.0730 1.~~679007~~697263

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 20 659,990,000.00 27.5254 6769 4.8904 2.078595 224 months or less 2 4,~~543~~529,~~196~~984.1564 0.19 9695 6.~~0730~~0731 1.372648 225 to 299 months 13 ~~216~~215,~~016~~777,~~133~~354.7776 9.0100 9695 5.~~3854~~3853 1.~~474444~~592748 300 to 324 months 1 2,~~090~~088,~~993~~382.0672 0.09 ~~117~~116 5.3900 1.292766 325 to 349 months 5 40,170,250.00 1.68 8887 5.3715 1.~~334516~~650516 350 months or greater 97 1,~~475~~474,~~057~~209,~~374~~541.3400 61.5251 9493 5.~~0972~~0974 1.~~541047~~544685 Totals 138 2,~~397~~396,~~867~~765,~~947~~513.3212 100.00 87 5.0730 1.~~679007~~697263

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 ~~138~~122 2,~~397~~306,~~867~~725,~~947~~325.3258 ~~100~~96.0024 8786 5.~~0730~~0559 1.~~679007~~692374 1 year or less 016 090,040,187.0054 03.0076 0110 05.~~0000~~5116 01.~~000000~~822505 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 138 2,~~397~~396,~~867~~765,~~947~~513.3212 100.00 87 5.0730 1.~~679007~~697263 (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) "Scheduled Balance" has the meaning assigned thereto in the CMSA Standard Information Package.

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. 1,999,999 or less 6 8,~~195~~188,~~284~~193.5661 0.34 9594 5.~~6707~~6700 1.~~605380~~605603 2,000,000 to 2,999,999 8 20,~~750~~733,~~934~~252.9210 0.87 ~~112~~111 5.5434 1.~~308207~~308208 3,000,000 to 3,999,999 15 51,~~843~~788,~~684~~114.1745 2.16 ~~118~~117 5.6003 1.~~329917~~343677 4,000,000 to 4,999,999 10 44,~~859~~820,~~826~~088.3096 1.87 ~~109~~108 5.3796 1.~~384333~~461212 5,000,000 to 7,499,999 22 136,~~312~~248,~~047~~838.7537 5.68 ~~107~~106 5.~~4084~~4083 1.~~540464~~534964 7,500,000 to 9,999,999 9 73,~~950~~908,~~203~~710.9585 3.08 ~~105~~104 5.~~4499~~4497 1.~~441002~~583774 10,000,000 to 14,999,999 8 96,~~865~~810,~~771~~018.6649 4.04 ~~103~~102 5.~~3533~~3532 1.~~616365~~875627 15,000,000 to 19,999,999 5 89,~~348~~329,~~365~~367.4696 3.73 8584 5.~~2559~~2558 1.~~453833~~453865 20,000,000 to 29,999,999 5 117,~~178~~118,~~986~~960.3529 4.89 8887 5.~~2317~~2316 1.~~558932~~559060 30,000,000 to 49,999,999 15 554,~~937~~732,~~961~~902.9940 23.1415 8789 5.~~1408~~1409 1.~~724216~~724207 50,000,000 to 99,999,999 8 532,~~620~~444,~~450~~530.9014 22.2122 9089 5.~~0201~~0200 1.~~633210~~633281 100,000,000 or greater 3 451,~~919~~643,~~210~~708.2050 18.8584 6059 4.~~5632~~5637 2.~~090769~~090624 Totals 114 2,~~178~~177,~~782~~766,~~728~~686.2112 90.86 86 5.0595 1.~~711329~~729254

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 1,685,000.00 0.07 5655 5.0600 2.610000 Arizona 2 40,120,000.00 1.67 56103 4.2675 2.367214 California 23 259,~~877~~774,~~084~~327.4717 10.84 9695 5.2891 1.~~467979~~502184 Connecticut 2 24,~~575~~551,~~248~~743.8521 1.02 ~~115~~114 5.5618 1.168707 Florida 18 190,~~845~~798,~~599~~468.8683 7.96 103 5.~~1518~~1516 1.~~608125~~614971 Georgia 11 239,100,000.00 9.9798 ~~106~~105 5.2942 1.517483 Idaho 1 2,~~896~~894,~~918~~277.4151 0.12 ~~119~~118 5.6570 1.273536 Illinois 6 155,~~277~~265,~~329~~232.1022 6.48 6463 4.6098 2.~~116549~~116607 Indiana 11 40,~~801~~763,~~004~~923.9358 1.70 8483 5.3584 1.~~417647~~417655 Kansas 1 3,~~728~~725,~~618~~650.6930 0.16 ~~177~~176 6.2400 1.201448 Kentucky 4 39,~~469~~413,~~010~~009.9861 1.6564 6867 5.1672 1.~~457695~~457701 Louisiana 1 5,~~380~~375,~~931~~591.2191 0.22 ~~117~~116 5.3700 1.366683 Maryland 2 24,~~977~~971,~~511~~268.7063 1.04 7069 5.3154 1.~~383370~~383325 Massachusetts 2 20,~~037~~032,~~713~~830.4592 0.84 ~~118~~117 5.4339 1.~~824276~~824410 Michigan 1 3,~~016~~013,~~606~~646.4384 0.13 ~~119~~118 5.3600 1.425398 Minnesota 4 189,229,039.00 7.8990 7170 5.0102 2.157402 Missouri 2 23,~~976~~942,~~993~~873.8037 1.00 8281 5.5000 1.437024 Nevada 7 287,~~378~~095,~~480~~688.6719 11.98 5554 4.~~1937~~1941 2.~~035768~~047501 New Jersey 5 86,~~185~~169,~~432~~771.7883 3.5960 ~~100~~99 5.4290 1.~~527363~~525930 New York 2 7,~~768~~760,~~291~~703.4703 0.32 ~~116~~115 5.4492 1.249772 North Carolina 1 31,600,000.00 1.32 8079 4.8650 1.520000 Ohio 3 49,~~053~~043,~~484~~487.3312 2.05 9080 5.~~2169~~2168 1.~~559658~~559701 Oregon 2 21,~~863~~856,~~956~~063.3380 0.91 ~~117~~116 5.4383 1.~~593472~~593613 Pennsylvania 3 94,~~318~~247,~~653~~016.4425 3.93 ~~102~~101 5.1554 1.~~419830~~419851 South Carolina 2 13,740,000.00 0.57 5756 4.8685 2.393592 Tennessee 3 3736,~~014~~962,~~809~~641.6024 1.54 8887 5.5686 1.~~504277~~516807 Texas 7 111,~~860~~775,~~781~~010.9184 4.6766 9190 5.3352 1.~~426225~~426243 Utah 3 25,~~709~~700,~~128~~240.0753 1.07 ~~116~~115 5.2658 1.~~328057~~328042 Vermont 1 5,~~484~~477,~~904~~751.3184 0.23 ~~118~~117 5.9600 1.469334 Virginia 6 40,~~587~~562,~~440~~290.6896 1.69 9897 5.5072 1.~~355867~~974383 Washington 5 21,~~475~~454,~~231~~450.4903 0.90 ~~117~~116 5.4738 1.~~261284~~261285 Wisconsin 1 2,~~830~~827,~~355~~699.4658 0.12 ~~117~~116 5.5990 1.282587 Totals 143 2,~~178~~177,~~782~~766,~~728~~686.2112 90.86 86 5.0595 1.~~711329~~729254

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 1 21,~~386~~366,~~428~~038.1887 0.89 ~~115~~114 5.5810 1.157740 1.20 to 1.24 1312 ~~110~~107,~~735~~562,~~794~~574.9536 4.6249 ~~102~~101 5.~~3813~~3778 1.~~218393~~216596 1.25 to 1.29 2220 ~~212~~195,~~631~~696,~~493~~396.4468 8.8717 ~~109~~108 5.~~4493~~4488 1.~~270801~~269536 1.30 to 1.34 1415 ~~197~~203,~~437~~388,~~942~~491.9781 8.2349 ~~101~~100 5.~~2537~~2648 1.~~313703~~313300 1.35 to 1.39 1415 ~~166~~169,~~258~~215,~~098~~108.1841 67.9306 ~~116~~115 5.~~3165~~3198 1.~~382839~~382417 1.40 to 1.49 14 ~~286~~288,~~723~~529,~~176~~491.0878 1112.9604 9695 5.~~4489~~4490 1.~~443537~~444096 1.50 to 1.59 108 ~~267~~251,~~401~~794,~~090~~185.4352 1110.1551 8178 5.~~1482~~1266 1.~~524545~~521024 1.60 to 1.69 65 ~~120~~116,~~249~~704,~~677~~951.4975 54.0187 ~~101~~96 5.~~1688~~1386 1.~~661910~~662318 1.70 to 1.79 34 9093,~~468~~984,~~612~~755.1161 3.7792 ~~100~~99 5.~~3182~~3499 1.~~769796~~770185 1.80 to 1.89 2 53,029,039.00 2.21 ~~118~~117 5.4315 1.808306 1.90 or greater 1518 ~~652~~676,~~461~~495,~~375~~652.3833 2728.2123 5458 4.~~4426~~4788 2.~~348077~~372405 Totals 114 2,~~178~~177,~~782~~766,~~728~~686.2112 90.86 86 5.0595 1.~~711329~~729254

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 9 70,~~300~~257,~~799~~763.7568 2.93 9493 5.3064 1.~~407174~~405321 Lodging 15 213,~~885~~670,~~032~~567.4445 8.9291 9695 5.4764 1.~~595355~~715069 Mobile Home Park 2 45,~~549~~546,~~060~~038.3294 1.90 8382 5.2029 1.~~204960~~204957 Multi-Family 4 47,~~817~~802,~~839~~979.7858 1.99 7675 5.~~2933~~2932 1.~~414493~~414550 Office 35 767,~~671~~472,~~516~~725.3999 32.0102 8889 5.0357 1.~~640322~~640401 Other 4 22,~~708~~691,~~792~~455.7523 0.95 ~~116~~115 5.7172 1.~~422527~~422581 Retail 50 830,~~489~~054,~~788~~204.3208 34.63 7978 4.~~8427~~8429 1.~~854533~~853566 Self Storage 24 103,~~442~~433,~~731~~963.6739 4.3132 116 5.3923 1.~~530651~~669596 Totals 143 2,~~178~~177,~~782~~766,~~728~~686.2112 90.86 86 5.0595 1.~~711329~~729254

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.499% or less 6 ~~392~~391,~~090~~735,~~509~~943.9385 16.3534 4346 4.~~0086~~0087 2.~~383824~~383873 4.500% to 4.749% 3 44,710,000.00 1.8687 5655 4.5970 2.516604 4.750% to 4.999% 3 220,000,000.00 9.1718 6362 4.8964 2.010364 5.000% or 5.249% 22 628,~~677~~494,~~331~~216.5017 26.22 9493 5.1430 1.~~452757~~452764 5.250% to 5.499% 42 442,~~695~~486,~~195~~858.2655 18.46 ~~106~~105 5.3704 1.~~523132~~600808 5.500% to 5.749% 26 357,~~327~~121,~~777~~450.2391 14.90 ~~105~~104 5.5703 1.~~365683~~377565 6.750% to 5.999% 8 49,~~067~~012,~~562~~441.2437 2.0504 ~~116~~115 5.8271 1.~~435823~~435798 6.000% or greater 4 44,~~214~~205,~~352~~775.0527 1.84 ~~121~~120 6.~~3763~~3762 2.~~105512~~116113 Totals 114 2,~~178~~177,~~782~~766,~~728~~686.2112 90.86 86 5.0595 1.~~711329~~729254

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 9456 1913,~~503~~592,~~095,143~~672.1416 6238.6812 8993 5.~~1915~~2203 1.~~650476~~710057 5 to 12 months 1855 ~~671~~1,~~144~~221,~~388~~644,029.9232 2750.9997 7981 4.~~7568~~9356 1.~~849908~~748330 13 months or greater 23 442,~~543~~529,~~196~~984.1564 01.1977 9673 65.~~0730~~1643 1.~~372648~~593654 Totals 114 2,~~178~~177,~~782~~766,~~728~~686.2112 90.86 86 5.0595 1.~~711329~~729254

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. 39 months or less 1 193,~~419~~143,~~210~~708.2050 8.0706 3231 3.7186 2.330000 40 to 59 months 1918 ~~588~~557,~~991~~003,~~079~~157.4419 2423.5624 5655 4.~~7597~~7878 2.~~093362~~076847 60 to 79 months 07 0170,510,155.0073 07.0011 077 05.~~0000~~1104 01.~~000000~~451792 80 to 109 months 169 ~~388~~217,~~304~~624,~~062~~787.3198 169.1908 8281 5.~~2457~~3515 1.~~442123~~436687 110 to 119 months 7778 1,~~004~~035,~~339~~759,~~757~~226.5742 4143.8821 ~~116~~115 5.~~4171~~3817 1.~~474116~~539350 120 to 159 months 0 0.00 0.00 0 0.0000 0.000000 160 months or greater 1 3,~~728~~725,~~618~~650.6930 0.16 ~~177~~176 6.2400 1.201448 Totals 114 2,~~178~~177,~~782~~766,~~728~~686.2112 90.86 86 5.0595 1.~~711329~~729254

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 18 618,540,000.00 25.8081 6870 4.8954 2.104183 224 months or less 2 4,~~543~~529,~~196~~984.1564 0.19 9695 6.~~0730~~0731 1.372648 225 to 299 months 12 209,~~863~~633,~~673~~781.7161 8.75 9594 5.~~3812~~3811 1.~~482014~~605724 300 to 324 months 1 2,~~090~~088,~~993~~382.0672 0.09 ~~117~~116 5.3900 1.292766 325 to 349 months 5 40,170,250.00 1.68 8887 5.3715 1.~~334516~~650516 350 months or greater 76 1,~~303~~302,~~574~~804,~~615~~287.2915 54.36 9392 5.~~0718~~0720 1.~~575302~~575491 Totals 114 2,~~178~~177,~~782~~766,~~728~~686.2112 90.86 86 5.0595 1.~~711329~~729254

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 ~~114~~106 2,~~178~~129,~~782~~399,~~728~~412.2106 9088.8684 8685 5.~~0595~~0483 1.~~711329~~717966 1 year or less 08 048,367,274.0006 02.0002 0112 05.~~0000~~5527 02.~~000000~~226220 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 114 2,~~178~~177,~~782~~766,~~728~~686.2112 90.86 86 5.0595 1.~~711329~~729254 (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.

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. 1,999,999 or less 3 4,~~604~~599,~~144~~906.1091 0.19 ~~115~~114 5.7357 1.~~364660~~614220 2,000,000 to 2,999,999 3 7,~~168~~161,~~136~~170.1131 0.30 9796 5.4801 1.316758 3,000,000 to 3,999,999 3 11,~~549~~539,~~929~~066.3113 0.48 9796 5.6135 1.~~313494~~170594 4,000,000 to 4,999,999 2 9,~~851~~841,~~223~~612.1700 0.41 8685 5.4768 1.~~245565~~403743 5,000,000 to 7,499,999 4 25,~~301~~286,~~319~~405.0265 1.06 9998 5.~~2093~~2092 1.~~412924~~396922 7,500,000 to 9,999,999 3 26,~~517~~508,~~348~~649.1817 1.11 ~~117~~116 5.2676 1.~~343853~~343801 10,000,000 to 14,999,999 2 25,350,000.00 1.06 9695 5.0003 1.264340 15,000,000 to 29,999,999 2 32,~~243~~212,~~119~~016.2283 1.34 ~~115~~114 5.~~5365~~5366 1.~~215349~~341648 30,000,000 or greater 2 76,500,000.00 3.19 7069 4.9622 1.459323 Totals 24 ~~219~~218,~~085~~998,~~219~~827.1100 9.14 9392 5.~~2073~~2072 1.~~357568~~379137

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 47,~~378~~373,~~568~~900.9437 1.98 8584 5.~~1528~~1527 1.~~287394~~287391 California 3 16,~~925~~919,~~991~~836.7264 0.71 9998 5.2579 1.~~286906~~496591 Florida 1 8,~~319~~310,~~389~~690.1817 0.35 ~~117~~116 5.1500 1.501845 Georgia 2 12,~~428~~423,~~540~~892.1949 0.52 8180 5.~~2456~~2454 1.~~552461~~400453 Kentucky 1 3,~~982~~978,~~422~~587.0227 0.17 ~~116~~115 5.5170 1.~~353689~~180000 Louisiana 2 23,~~264~~240,~~622~~094.6600 0.97 ~~115~~114 5.6926 1.~~225002~~207504 Nevada 1 15,~~130~~115,~~956~~495.6298 0.63 ~~115~~114 5.2940 1.~~200852~~470000 New Mexico 1 3,~~584~~580,~~333~~925.0024 0.15 5655 5.5690 1.260821 New York 1 22,~~895~~872.6669 0.00 5655 5.3470 1.320000 North Carolina 1 14,600,000.00 0.61 8079 4.8710 1.240305 Ohio 2 9,~~913~~911,~~190~~974.0533 0.41 ~~116~~115 5.4241 1.~~334235~~439886 Oregon 1 3,~~983~~979,~~174~~553.2962 0.17 ~~116~~115 5.7500 1.~~320704~~080000 South Carolina 1 34,000,000.00 1.42 5655 4.7800 1.678230 Tennessee 1 1,~~987~~985,~~645~~815.3145 0.08 ~~114~~113 5.7500 1.558776 Washington 3 21,~~296~~290,~~817~~791.9650 0.89 ~~118~~117 5.~~2228~~2229 1.~~244385~~244350 Totals 24 ~~219~~218,~~085~~998,~~219~~827.1100 9.14 9392 5.~~2073~~2072 1.~~357568~~379137

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.20 or less 15 928,~~597~~673,~~959~~565.0053 01.4020 ~~118~~115 5.~~2670~~4903 1.~~198790~~105270 1.20 to 1.24 83 6637,~~590~~696,~~618~~520.2685 21.7857 ~~108~~101 5.~~3811~~3331 1.~~219350~~228668 1.25 to 1.29 54 6459,~~096~~218,~~409~~001.8745 2.6747 8586 5.~~1744~~1635 1.~~283800~~283960 1.30 to 1.34 2 63,~~272~~589,~~741~~387.4607 0.2615 9476 5.~~6029~~4932 1.~~320447~~312745 1.35 to 1.39 43 2016,~~770~~779,~~456~~656.0366 0.8770 ~~116~~115 5.~~3567~~3187 1.~~358986~~360239 1.40 to 1.59 23 1025,~~307~~412,~~034~~001.4960 01.4306 ~~116~~115 5.~~2657~~2825 1.~~512824~~487352 1.60 to 1.69 1 34,000,000.00 1.42 5655 4.7800 1.678230 1.70 or greater 13 713,~~450~~629,~~000~~693.0084 0.3157 5861 45.~~9800~~1661 1.~~781309~~877855 Totals 24 ~~219~~218,~~085~~998,~~219~~827.1100 9.14 9392 5.~~2073~~2072 1.~~357568~~379137

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 2 8,~~457~~448,~~015~~644.9875 0.35 5554 5.4180 1.~~272964~~680940 Multi-Family 22 208,~~361~~285,~~531~~785.6200 8.69 9594 5.~~1972~~1971 1.~~361410~~367538 Totals 24 ~~219~~218,~~085~~998,~~219~~827.1100 9.14 9392 5.~~2073~~2072 1.~~357568~~379137

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.999% or less 3 56,050,000.00 2.34 6362 4.8303 1.577860 5.000% or 5.249% 4 67,~~268~~253,~~248~~522.1467 2.81 9493 5.1236 1.~~320091~~320064 5.250% to 5.499% 7 48,~~880~~855,~~559~~520.6664 2.04 ~~107~~106 5.3141 1.~~243659~~397488 5.500% to 5.749% 6 22,~~500~~475,~~120~~776.3764 0.94 ~~106~~105 5.5761 1.~~263293~~176949 5.750% or greater 4 24,~~386~~364,~~290~~007.9405 1.02 ~~115~~114 5.7507 1.~~269927~~234752 Totals 24 ~~219~~218,~~085~~998,~~219~~827.1100 9.14 9392 5.~~2073~~2072 1.~~357568~~379137

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 177 ~~171~~90,~~212~~301,~~812~~481.7567 73.1477 8894 5.~~1167~~1365 1.~~391394~~337368 5 months or greater 717 47128,~~872~~697,~~406~~345.3633 25.0037 ~~109~~90 5.~~5315~~2568 1.~~236592~~408444 Totals 24 ~~219~~218,~~085~~998,~~219~~827.1100 9.14 9392 5.~~2073~~2072 1.~~357568~~379137

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. 79 months or less 56 5266,~~196~~785,~~583~~914.1569 2.1879 5660 4.~~9368~~9223 1.~~611567~~582068 80 to 109 months 21 5742,~~100~~500,000.00 21.3877 8180 5.~~0474~~1080 1.~~272975~~284198 109 months or greater 17 109,~~788~~712,~~635~~912.9631 4.58 ~~116~~115 5.4191 1.~~280806~~292382 Totals 24 ~~219~~218,~~085~~998,~~219~~827.1100 9.14 9392 5.~~2073~~2072 1.~~357568~~379137

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 2 41,450,000.00 1.73 5655 4.8159 1.696757 359 months or less 22 177,~~635~~548,~~219~~827.1100 7.41 ~~101~~100 5.2986 1.~~278420~~304986 360 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 24 ~~219~~218,~~085~~998,~~219~~827.1100 9.14 9392 5.~~2073~~2072 1.~~357568~~379137

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 2416 ~~219~~177,~~085~~325,~~219~~913.1152 97.1440 9388 5.~~2073~~1469 1.~~357568~~385059 1 year or less 08 041,672,913.0048 01.0074 0107 05.~~0000~~4638 01.~~000000~~353936 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 24 ~~219~~218,~~085~~998,~~219~~827.1100 9.14 9392 5.~~2073~~2072 1.~~357568~~379137 (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.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 3190774 1 RT Las Vegas NV ~~600~~619,~~285~~351.7705 ~~294~~275,~~814~~433.9565 3.719% 3197407 2 RT Edina MN ~~612~~632,~~507~~924.8578 0.00 4.900% 3187945 3 RT Lithonia GA ~~506~~523,~~604~~491.5840 0.00 5.603% 3202249 4 OF Schaumburg IL 288,158.95 0.00 4.247% 3189834 5 RT Vero Beach FL ~~325~~336,~~875~~737.0050 0.00 5.214% 3202819 6 OF Pasadena CA ~~322~~333,~~500~~250.00 0.00 5.160% 3202827 7 LO Various Various ~~336~~347,~~401~~070.7773 ~~114~~104,~~952~~283.5457 5.500% 3202850 8 OF Philadelphia PA ~~302~~311,~~166~~876.6704 8171,~~346~~637.5619 5.180% 3190923 9 RT Atlanta GA ~~233~~241,~~800~~593.0033 0.00 5.010% 3202215 10 OF Various Various ~~210~~217,~~816~~843.6789 0.00 4.865% 3197589 11 OF Las Vegas NV ~~209~~216,~~333~~311.3311 0.00 5.024% 3202926 12 OF Dallas TX ~~196~~203,~~944~~272.4985 5245,~~104~~776.9155 5.270% 3202934 13 SS Various Various ~~195~~202,~~800~~326.0067 0.00 5.340% 3192234 14 MF Hoover AL ~~180~~186,~~908~~938.3361 0.00 5.108% 3188349 15 MH Bourbonnais IL ~~182~~188,~~712~~803.8023 0.00 5.176% 3202942 16 OF Jersey City NJ ~~175~~181,~~333~~177.3378 0.00 5.260% 883195021 17 Various Minneapolis MN ~~177~~183,~~560~~479.4412 0.00 5.431% 3198231 18 OF Cleveland OH ~~160~~165,~~106~~443.6756 0.00 5.056% 3190758 19 OF Fort Lauderdale FL 132,185.81 0.00 4.268% 3202231 20 OF Atlanta GA ~~148~~153,~~090~~026.0033 0.00 5.020% 3202959 21 MF Mauldin SC ~~135~~139,~~433~~947.3378 0.00 4.780% 3190543 22 MF Dallas TX ~~142~~146,~~120~~857.0033 0.00 5.225% 883202967 23 RT San Diego CA ~~139~~143,~~326~~804.3601 3632,~~982~~504.6398 5.230% 3190683 24 OF Phoenix AZ 113,302.13 0.00 4.268% 3188653 25 LO Lexington KY ~~131~~135,~~351~~501.3753 5147,~~863~~713.8468 5.110% 3188224 26 OF Newark NJ ~~142~~147,~~364~~109.0653 0.00 5.648% 3202975 27 IN Las Vegas NV ~~117~~121,~~939~~870.3869 0.00 5.220% 3202256 28 RT Gurnee IL 93,319.10 0.00 4.597% 3201993 29 RT Various Various ~~103~~106,~~497~~840.7644 2319,~~501~~680.0224 5.300% 3202983 30 OF Greenwich CT 99102,~~574~~780.4520 2320,~~595~~389.0631 5.581% 3192457 31 OF Pleasanton CA 9699,~~860~~978.1043 2319,~~074~~956.8451 5.553% 3185683 32 IN Fishers IN 8790,~~281~~089.9753 2118,~~805~~997.0650 5.424% 3202991 33 OT Columbus OH 4143,~~941~~293.0016 97,~~232~~880.8569 5.770% 3203007 34 OT San Diego CA 3940,~~065~~324.0449 87,~~599~~340.7531 5.770% 3203015 35 OT Columbus OH 11,~~264~~627.1531 2,~~479~~116.6852 5.770% 3192473 36 OF Salt Lake City UT 8083,~~644~~332.5874 0.00 5.231% 3202058 37 OF Rockville MD 8183,~~003~~703.7992 0.00 5.254% 883203056 38 RT Philadelphia PA 7476,~~340~~818.00 0.00 4.956% 883192499 39 MF Baton Rouge LA 8284,~~097~~743.6871 1815,~~287~~641.7875 5.751% 883193430 40 MF Las Vegas NV 6668,~~830~~977.4283 1715,~~608~~460.0564 5.294% 883195088 41 LO Natick MA 6870,~~165~~437.3350 0.00 5.431% 3190303 42 MF Charlotte NC 5961,~~263~~239.8329 0.00 4.871% 883195070 43 LO Portland OR 6264,~~462~~544.2533 0.00 5.431% 3202199 44 RT Placentia CA 52,463.26 0.00 4.597% 3196045 45 OF San Diego CA 3132,~~229~~270.4341 0.00 5.485% 3196037 46 OF San Diego CA 3031,~~426~~440.3657 0.00 5.415% 3188232 47 Various Bellevue WA 5961,~~961~~891.9707 1412,~~912~~983.6959 5.423% 3203064 48 OF Fairfax VA 5759,~~500~~416.0067 0.00 5.520% 3190949 49 RT Santa Clarita CA 5152,~~182~~827.6120 1311,~~628~~983.5798 5.240% 3203080 50 LO Orlando FL 5355,~~314~~008.7855 1614,~~553~~859.2043 5.850% 883193448 51 LO Alexandria VA 4951,~~879~~459.2232 1715,~~506~~926.2717 5.475% 3192432 52 MF Tarzana CA 4647,~~368~~913.3394 0.00 5.176% 3190600 53 OF San Francisco CA 4547,~~648~~169.1575 0.00 5.437% 3190899 54 MF Puyallup WA 4243,~~127~~531.0428 0.00 5.267% 883200995 55 SS Irvine CA 3940,~~308~~618.5382 0.00 5.336% 883195245 56 MF Parma Heights OH 3839,~~571~~856.0070 0.00 5.382% 883192259 57 MF Sarasota FL 3536,~~746~~894.3018 98,~~846~~699.8901 5.150% 3190691 58 OF Phoenix AZ 29,374.63 0.00 4.268% 3203189 59 OF Fairfax VA 3839,~~293~~570.7521 0.00 5.570% 883195880 60 MF Portland OR 3637,~~665~~844.0060 97,~~072~~892.1353 5.450% 883195906 61 SS Miramar FL 3738,~~246~~488.6722 0.00 5.587% 3203197 62 LO Orlando FL 3840,~~774~~006.3822 1210,~~038~~806.7086 5.850% 3192366 63 RT East Hanover NJ 3536,~~404~~543.5570 87,~~711~~572.8671 5.465% 3203205 64 MF College Park GA 3031,~~917~~948.5008 0.00 4.980% 3202322 65 RT Irmo SC 30,250.47 0.00 5.124% 883195666 66 OF Burke VA 1617,~~896~~439.2299 43,~~107~~563.3356 5.498% 883195674 67 OF Herndon VA 14,~~422~~886.7084 3,~~513~~049.7965 5.492% 3203098 68 RT Corbin KY 3031,~~470~~450.3037 76,~~671~~691.3730 5.390% 3194818 69 SS Thousand Oaks CA 2829,~~980~~946.00 0.00 5.152% 883195450 70 OF Orlando FL 3031,~~666~~653.6842 76,~~532~~545.1238 5.470% 3188646 71 OF Santa Clarita CA 3031,~~596~~616.6756 0.00 5.480% 3202264 72 RT Mt. Pleasant SC 25,494.20 0.00 4.597% 3194867 73 RT Santa Barbara CA 2930,~~147~~119.5008 0.00 5.340% 3203106 74 RT Catonsville MD 2930,~~667~~622.5544 76,~~197~~243.9607 5.490% 3203114 75 LO Nashville TN 2930,~~856~~803.4117 109,~~175~~229.8105 5.530% 3202041 76 RT Philadelphia PA 2930,~~056~~024.0053 0.00 5.448% 883194909 77 MF Shreveport LA 2829,~~397~~297.6967 98,~~786~~886.8991 5.530% 3198298 78 SS San Diego CA 28,~~024~~958.4256 0.00 5.513% 3190881 79 MF Vancouver WA 2627,~~335~~212.0083 0.00 5.267% 883197894 80 RT Santa Clarita CA 2829,~~119~~025.3345 65,~~435~~529.2109 5.629% 3194792 81 OF Pleasanton CA 2728,~~385~~266.4386 65,~~644~~762.2784 5.490% 3190873 82 MF Bellingham WA 2425,~~258~~037.5830 6,~~805~~026.1846 5.102% 883197647 83 OF Las Vegas NV 2627,~~281~~128.5701 65,~~157~~311.7834 5.585% 883195831 84 OF Houston TX 2526,~~836~~697.2546 0.00 5.637% 3203122 85 LO Springfield VT 2728,~~281~~149.5375 87,~~020~~152.6947 5.960% 3195138 86 SS Santa Clarita CA 2324,~~625~~412.0050 0.00 5.250% 3195310 87 SS Port St. Lucie FL 25,~~096~~933.5005 0.00 5.577% 3190915 88 RT Baton Rouge LA 24,~~107~~882.0332 65,~~114~~339.5930 5.370% 3203130 89 IN San Jose CA 23,~~086~~828.6244 65,~~147~~405.3654 5.240% 883195807 90 MF Warner Robins GA 2324,~~436~~191.9997 54,~~402~~647.6870 5.643% 3190535 91 RT North Attleboro MA 2223,~~595~~322.2211 54,~~609~~882.4253 5.441% 883193505 92 MH Hemet CA 2122,~~574~~267.4676 54,~~656~~963.7747 5.307% 3203146 93 RT Bergenfield NJ 2122,~~347~~033.4858 54,~~584~~898.8070 5.300% 883203213 94 IN Deerfield Beach FL 2021,~~661~~325.4645 54,~~494~~830.7172 5.225% 883194883 95 SS Las Vegas NV 2122,~~507~~224.2616 0.00 5.544% 3190626 96 RT Lake Ronkonkoma NY 2021,~~523~~183.0901 54,~~226~~567.9806 5.372% 3203155 97 RT Henderson NV 1920,~~365~~011.6719 0.00 5.330% 3194826 98 SS Torrance CA 19,~~180~~819.0033 0.00 5.480% 883193463 99 SS Kissimmee FL 1819,~~836~~441.0062 4,~~795~~190.7008 5.386% 883203254 100 IN Pompano Beach FL 18,~~269~~856.0819 4,~~858~~271.4837 5.225% 883163425 101 Various Various IL 19,~~020~~594.8385 12,~~670~~096.9088 5.500% 883195344 102 MF Milwaukie OR 19,~~106~~722.3424 43,~~236~~620.5767 5.750% 883195146 103 MF Shepherdsville KY 18,~~329~~919.5349 43,~~424~~834.7175 5.517% 883195641 104 RT Watauga TX 1819,~~537~~124.0596 65,~~234~~646.7180 5.587% 3190592 105 OF Ogden UT 17,~~217~~771.4749 43,~~239~~685.4543 5.450% 883197381 106 RT Snoqualmie WA 17,~~337~~896.7202 43,~~098~~539.1181 5.561% 3203163 107 RT Leawood KS 1920,~~407~~035.5211 32,~~595~~968.9839 6.240% 3192341 108 IN San Diego CA 16,~~235~~757.2539 43,~~092~~570.1602 5.400% 883195898 109 MH Albuquerque NM 1617,~~652~~188.6077 3,~~943~~407.9376 5.569% 883195203 110 LO Collierville TN 18,~~157~~736.8014 54,~~072~~493.1076 6.164% 3189958 111 RT Orem UT 1415,~~997~~471.6894 5,~~676~~202.3711 5.250% 883194941 112 OF Lake Forest CA 16,~~379~~908.8112 32,~~513~~985.4615 5.842% 883194768 113 IN Lakewood NJ 1516,~~550~~050.2081 3,~~690~~189.1554 5.577% 883197738 114 MH Bemus Point and Lakew NY 1415,~~792~~268.1951 3,~~497~~021.7038 5.560% 3192333 115 RT New Britain CT 14,~~453~~918.6063 3,~~581~~116.3633 5.433% 883192267 116 SS Victorville CA 14,~~371~~826.7496 54,~~033~~578.4220 5.500% 3195013 117 RT Sturgis MI 13,~~489~~923.3331 32,~~393~~959.5759 5.360% 3190816 118 RT Rancho Santa Margarit CA 1213,~~824~~236.6741 3,~~552~~140.4268 5.148% 3190063 119 RT Pocatello ID 1314,~~671~~111.0877 32,~~081~~640.5990 5.657% 883197357 120 OF Delafield WI 13,~~220~~646.3517 32,~~081~~655.7088 5.599% 3195328 121 SS Vero Beach FL 1213,~~896~~326.8171 0.00 5.577% 883197548 122 RT Snoqualmie WA 12,~~117~~507.3135 2,~~929~~539.1006 5.500% 883194974 123 MF Montgomery AL 11,~~620~~994.5678 2,~~725~~350.1189 5.596% 883195815 124 MF Homewood AL 1011,~~937~~289.7169 2,~~669~~317.6668 5.487% 3201968 125 MF Bronx NY 10,~~213~~541.6399 2,~~625~~297.5923 5.347% 883195849 126 RT Las Vegas NV 10,~~552~~892.5072 21,~~319~~979.6644 5.774% 883195914 127 RT Virginia Beach VA 9,~~405~~705.1211 2,~~910~~610.3334 5.390% 883190519 128 MF Clarksville TN 9,~~534~~841.3760 21,~~137~~829.0986 5.750% 883196029 129 RT Everett WA 8,~~651~~930.9264 1,~~997~~719.7200 5.625% 3202165 130 RT Sylacauga AL 7,105.08 0.00 5.060% 883203262 131 IN Deerfield Beach FL 67,~~959~~183.6531 1,~~850~~627.8519 5.225% 883195427 132 MF College Station TX 67,~~902~~125.9806 1,~~708~~485.0294 5.450% 883192275 133 MF Cincinnati OH 6,~~244~~445.3857 1,~~416~~215.9172 5.700% 883192374 134 MF Fullerton CA 6,~~251~~453.7019 1,~~393~~191.1061 5.750% 883197563 135 IN Houston TX 5,~~109~~273.0027 1,~~308~~144.4619 5.344% 3203403 1B ~~147~~152,~~534~~220.6944 3856,~~700~~874.2728 4.426% 3203288 2B ~~193~~199,~~388~~834.1542 0.00 6.349% 993203411 101B 4,~~041~~163.9195 1,~~236~~114.6763 11.914% Totals 10,~~141~~449,~~800~~000.5971 1,~~180~~080,~~098~~176.6205

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 3190774 N/A 01/01/2008 N 193,~~714~~419,~~025~~142.10 193,~~419~~143,~~210~~708.2050 0506/01/2005 3197407 N/A 04/01/2010 N 150,000,000.00 150,000,000.00 0506/01/2005 3187945 N/A 10/01/2014 N 108,500,000.00 108,500,000.00 0506/01/2005 3202249 N/A 12/01/2009 N 81,420,000.00 81,420,000.00 0506/01/2005 3189834 N/A 11/01/2014 N 75,000,000.00 75,000,000.00 0506/01/2005 3202819 N/A 01/01/2010 N 75,000,000.00 75,000,000.00 0506/01/2005 3202827 N/A 03/01/2012 N 73,~~396~~281,~~750~~797.0046 73,~~281~~177,~~797~~513.4689 0506/01/2005 3202850 N/A 04/01/2015 N 7069,~~000~~918,~~000~~653.0044 69,~~918~~847,~~653~~016.4425 0506/01/2005 3190923 N/A 12/01/2014 N 56,000,000.00 56,000,000.00 0506/01/2005 3202215 N/A 01/01/2012 N 52,000,000.00 52,000,000.00 0506/01/2005 3197589 N/A 04/01/2015 N 50,000,000.00 50,000,000.00 0506/01/2005 3202926 N/A 01/01/2015 N 44,~~845~~792,~~045~~940.5665 44,~~792~~747,~~940~~164.6510 0506/01/2005 3202934 N/A 1201/01/~~2014~~2015 N 44,000,000.00 44,000,000.00 0506/01/2005 3192234 N/A 02/01/2012 N 42,500,000.00 42,500,000.00 0406/01/2005 3188349 N/A 01/01/2012 N 42,360,000.00 42,360,000.00 0506/01/2005 3202942 N/A 02/01/2012 N 40,000,000.00 40,000,000.00 0406/01/2005 883195021 N/A 03/01/2015 N 39,229,039.00 39,229,039.00 0406/01/2005 3198231 N/A 04/01/~~2012~~2011 N 38,000,000.00 38,000,000.00 0506/01/2005 3190758 N/A 01/01/2010 N 37,170,000.00 37,170,000.00 0405/01/2005 3202231 N/A 02/01/2012 N 35,400,000.00 35,400,000.00 0506/01/2005 3202959 N/A 01/01/2010 N 34,000,000.00 34,000,000.00 0406/01/2005 3190543 N/A 02/01/2010 N 32,640,000.00 32,640,000.00 0406/01/2005 883202967 N/A 03/01/2015 N 31,~~967~~930,~~806~~823.5794 31,~~930~~898,~~823~~318.9496 0406/01/2005 3190683 N/A 01/01/~~2010~~2015 N 31,860,000.00 31,860,000.00 0405/01/2005 3188653 N/A 01/01/2010 N 30,~~845~~793,~~722~~858.5167 30,~~793~~746,~~858~~144.6799 0506/01/2005 3188224 N/A 01/01/2015 N 30,250,000.00 30,250,000.00 0506/01/2005 3202975 N/A 02/01/2012 N 27,112,500.00 27,112,500.00 05/01/2005 3202256 N/A 01/01/2010 N 24,360,000.00 24,360,000.00 0506/01/2005 3201993 N/A 01/01/2012 N 23,~~435~~411,~~224~~723.1816 23,~~411~~392,~~723~~042.1692 0506/01/2005 3202983 N/A 12/01/2014 N 21,~~410~~386,~~023~~428.2418 21,~~386~~366,~~428~~038.1887 05/01/2005 3192457 N/A 01/01/2015 N 20,~~931~~908,~~409~~335.8501 20,~~908~~888,~~335~~378.0150 0405/01/2005 3185683 N/A 10/01/2012 N 19,~~310~~288,~~170~~365.5246 19,~~288~~269,~~365~~367.4696 0506/01/2005 3202991 N/A 01/01/2015 N 8,~~722~~713,~~565~~332.0823 8,~~713~~705,~~332~~451.2354 0506/01/2005 3203007 N/A 01/01/2015 N 8,~~124~~115,~~446~~846.0025 8,~~115~~108,~~846~~505.2594 0506/01/2005 3203015 N/A 01/01/2015 N 2,~~342~~340,~~631~~152.7810 2,~~340~~338,~~152~~035.1058 0506/01/2005 3192473 N/A 01/01/2015 N 18,500,000.00 18,500,000.00 0506/01/2005 3202058 N/A 11/01/2009 N 18,500,000.00 18,500,000.00 0506/01/2005 883203056 N/A 10/01/2009 N 18,000,000.00 18,000,000.00 0406/01/2005 883192499 N/A 12/01/2014 N 17,~~130~~112,~~450~~162.3860 17,~~112~~096,~~162~~520.6085 0406/01/2005 883193430 N/A 12/01/2014 N 15,~~148~~130,~~564~~956.6762 15,~~130~~115,~~956~~495.6298 0406/01/2005 883195088 N/A 03/01/2015 N 15,060,000.00 15,060,000.00 0406/01/2005 3190303 N/A 01/01/2012 N 14,600,000.00 14,600,000.00 0406/01/2005 883195070 N/A 03/01/2015 N 13,800,000.00 13,800,000.00 0406/01/2005 3202199 N/A 01/01/2010 N 13,695,000.00 13,695,000.00 0506/01/2005 3196045 N/A 03/01/2015 N 6,832,328.00 6,832,328.00 0506/01/2005 3196037 N/A 03/01/2015 N 6,742,683.00 6,742,683.00 0506/01/2005 3188232 N/A 02/01/2015 N 13,~~268~~253,~~369~~456.3364 13,~~253~~240,~~456~~473.64 05 06/01/2005 3203064 N/A 02/01/2012 N 12,500,000.00 12,500,000.00 0406/01/2005 3190949 N/A 02/01/2015 N 11,~~721~~707,~~207~~579.6710 11,~~707~~695,~~579~~595.1012 0506/01/2005 3203080 N/A 12/01/2014 N 10,~~936~~919,~~364~~811.3818 10,~~919~~904,~~811~~951.1875 0405/01/2005 883193448 N/A 12/01/2014 N 10,~~932~~914,~~431~~924.0174 10,~~914~~898,~~924~~998.7457 0406/01/2005 3192432 N/A 02/01/2015 N 10,750,000.00 10,750,000.00 0405/01/2005 3190600 N/A 02/01/2015 N 10,075,000.00 10,075,000.00 0406/01/2005 3190899 N/A 03/01/2015 N 9,597,959.00 9,597,959.00 0406/01/2005 883200995 N/A 03/01/2015 N 8,840,000.00 8,840,000.00 0405/01/2005 883195245 N/A 01/01/2015 N 8,600,000.00 8,600,000.00 0406/01/2005 883192259 N/A 02/01/2015 N 8,~~329~~319,~~236~~389.0718 8,~~319~~310,~~389~~690.1817 0405/01/2005 3190691 N/A 01/01/2010 N 8,260,000.00 8,260,000.00 0405/01/2005 3203189 N/A 01/01/2012 N 8,250,000.00 8,250,000.00 0406/01/2005 883195880 N/A 01/01/2015 N 8,~~073~~063,~~028~~956.4633 8,~~063~~056,~~956~~063.3380 0406/01/2005 883195906 N/A 01/01/2015 N 8,000,000.00 8,000,000.00 0406/01/2005 3203197 N/A 12/01/2014 N 7,~~953~~941,~~719~~680.5383 7,~~941~~930,~~680~~873.8397 0405/01/2005 3192366 N/A 01/01/2015 N 7,~~774~~765,~~100~~388.1731 7,~~765~~757,~~388~~815.3160 0406/01/2005 3203205 N/A 03/01/2010 N 7,450,000.00 7,450,000.00 0405/01/2005 3202322 N/A 02/01/2010 N 7,085,000.00 7,085,000.00 0506/01/2005 883195666 N/A 01/01/2015 N 3,~~687~~683,~~789~~682.8350 3,~~683~~680,~~682~~118.5094 0406/01/2005 883195674 N/A 01/01/2015 N 3,~~151~~147,~~354~~840.1738 3,~~147~~144,~~840~~790.3873 0406/01/2005 3203098 N/A 02/01/2015 N 6,~~783~~776,~~740~~068.0063 6,~~776~~769,~~068~~377.6333 0406/01/2005 3194818 N/A 03/01/2015 N 6,750,000.00 6,750,000.00 0506/01/2005 883195450 N/A 01/01/2015 N 6,~~727~~720,~~607~~075.6452 6,~~720~~713,~~075~~530.5214 0406/01/2005 3188646 N/A 02/01/2015 N 6,700,000.00 6,700,000.00 0506/01/2005 3202264 N/A 01/01/2010 N 6,655,000.00 6,655,000.00 0506/01/2005 3194867 N/A 02/01/2015 N 6,550,000.00 6,550,000.00 0506/01/2005 3203106 N/A 02/01/2015 N 6,~~484~~477,~~709~~511.6670 6,~~477~~471,~~511~~268.7063 0506/01/2005 3203114 N/A 02/01/2015 N 6,~~478~~468,~~787~~612.9211 6,~~468~~459,~~612~~383.1106 0506/01/2005 3202041 N/A 10/01/2009 N 6,400,000.00 6,400,000.00 0506/01/2005 883194909 N/A 12/01/2014 N 6,~~162~~152,~~246~~460.9506 6,~~152~~143,~~460~~573.0615 0406/01/2005 3198298 N/A 04/01/2015 N 6,100,000.00 6,100,000.00 0406/01/2005 3190881 N/A 03/01/2015 N 6,000,000.00 6,000,000.00 0406/01/2005 883197894 N/A 03/01/2015 N 5,~~994~~988,~~528~~093.6342 5,~~988~~982,~~093~~564.4233 0406/01/2005 3194792 N/A 02/01/2015 N 5,~~985~~979,~~885~~241.8457 5,~~979~~973,~~241~~478.5773 0405/01/2005 3190873 N/A 02/01/2015 N 5,~~705~~698,~~664~~858.1496 5,~~698~~692,~~858~~832.9650 0406/01/2005 883197647 N/A 02/01/2012 N 5,~~646~~640,~~890~~732.6183 5,~~640~~635,~~732~~421.8349 0406/01/2005 883195831 N/A 01/01/2015 N 5,500,000.00 5,500,000.00 0406/01/2005 3203122 N/A 03/01/2015 N 5,~~492~~484,~~925~~904.0031 5,~~484~~477,~~904~~751.3184 0506/01/2005 3195138 N/A 03/01/2015 N 5,400,000.00 5,400,000.00 0406/01/2005 3195310 N/A 02/01/2015 N 5,400,000.00 5,400,000.00 0506/01/2005 3190915 N/A 02/01/2015 N 5,~~387~~380,~~045~~931.8021 5,~~380~~375,~~931~~591.2191 0506/01/2005 3203130 N/A 02/01/2015 N 5,~~287~~280,~~012~~865.8145 5,~~280~~275,~~865~~459.4591 0506/01/2005 883195807 N/A 01/01/2015 N 4,~~983~~978,~~942~~540.8719 4,~~978~~973,~~540~~892.1949 0406/01/2005 3190535 N/A 01/01/2015 N 4,~~983~~977,~~322~~713.8745 4,~~977~~972,~~713~~830.4592 0405/01/2005 883193505 N/A 12/01/2009 N 4,~~878~~872,~~339~~682.7598 4,~~872~~867,~~682~~719.9851 0406/01/2005 3203146 N/A 01/01/2015 N 4,~~833~~827,~~392~~807.2242 4,~~827~~822,~~807~~908.4272 0406/01/2005 883203213 N/A 03/01/2015 N 4,~~745~~739,~~216~~721.0029 4,~~739~~734,~~721~~890.2957 0406/01/2005 883194883 N/A 12/01/2014 N 4,655,250.00 4,655,250.00 0406/01/2005 3190626 N/A 01/01/2015 N 4,~~584~~579,~~458~~231.1315 4,~~579~~574,~~231~~664.1509 0506/01/2005 3203155 N/A 01/01/2010 N 4,360,000.00 4,360,000.00 0506/01/2005 3194826 N/A 04/01/2015 N 4,200,000.00 4,200,000.00 0506/01/2005 883193463 N/A 12/01/2014 N 4,~~196~~191,~~658~~862.0737 4,~~191~~187,~~862~~672.3729 0406/01/2005 883203254 N/A 03/01/2015 N 4,~~195~~190,~~770~~911.0052 4,~~190~~186,~~911~~640.5215 0406/01/2005 883163425 N/A 05/01/2013 N 4,~~150~~137,~~000~~329.0010 4,~~137~~125,~~329~~232.1022 0406/01/2005 883195344 N/A 01/01/2015 N 3,~~987~~983,~~410~~174.8629 3,~~983~~979,~~174~~553.2962 0406/01/2005 883195146 N/A 01/01/2015 N 3,~~986~~982,~~846~~422.7302 3,~~982~~978,~~422~~587.0227 0405/01/2005 883195641 N/A 01/01/2015 N 3,~~981~~975,~~468~~233.4473 3,~~975~~969,~~233~~586.7393 0406/01/2005 3190592 N/A 02/01/2015 N 3,~~791~~786,~~002~~763.4500 3,~~786~~783,~~763~~077.0057 0506/01/2005 883197381 N/A 02/01/2015 N 3,~~741~~737,~~280~~182.3423 3,~~737~~733,~~182~~642.2342 0406/01/2005 3203163 N/A 02/01/2020 N 3,~~732~~728,~~214~~618.6769 3,~~728~~725,~~618~~650.6930 0405/01/2005 3192341 N/A 01/01/2015 N 3,~~607~~603,~~832~~740.9579 3,~~603~~600,~~740~~170.7977 0506/01/2005 883195898 N/A 01/01/2010 N 3,~~588~~584,~~276~~333.9300 3,~~584~~580,~~333~~925.0024 0406/01/2005 883195203 N/A 01/01/2012 N 3,~~534~~529,~~938~~866.4131 3,~~529~~525,~~866~~372.3155 0406/01/2005 3189958 N/A 12/01/2014 N 3,~~428~~422,~~041~~365.4407 3,~~422~~417,~~365~~162.0796 0506/01/2005 883194941 N/A 01/01/2015 N 3,~~364~~361,~~561~~047.1670 3,~~361~~358,~~047~~062.7055 0406/01/2005 883194768 N/A 12/01/2014 N 3,~~345~~342,~~927~~237.2005 3,~~342~~339,~~237~~047.0551 0406/01/2005 883197738 N/A 02/01/2015 N 3,~~192~~189,~~558~~060.0232 3,~~189~~186,~~060~~038.3294 0406/01/2005 3192333 N/A 02/01/2015 N 3,~~192~~188,~~402~~820.0367 3,~~188~~185,~~820~~704.6734 0506/01/2005 883192267 N/A 11/01/2014 N 3,~~135~~130,~~652~~619.7230 3,~~130~~126,~~619~~041.3010 0406/01/2005 3195013 N/A 04/01/2015 N 3,~~020~~016,~~000~~606.0043 3,~~016~~013,~~606~~646.4384 0506/01/2005 3190816 N/A 01/01/2012 N 2,~~989~~985,~~433~~880.3694 2,~~985~~982,~~880~~740.9426 0506/01/2005 3190063 N/A 04/01/2015 N 2,~~900~~896,~~000~~918.0041 2,~~896~~894,~~918~~277.4151 0506/01/2005 883197357 N/A 02/01/2015 N 2,~~833~~830,~~437~~355.1646 2,~~830~~827,~~355~~699.4658 0406/01/2005 3195328 N/A 02/01/2015 N 2,775,000.00 2,775,000.00 0506/01/2005 883197548 N/A 02/01/2015 N 2,~~643~~640,~~776~~847.4131 2,~~640~~638,~~847~~308.3125 0406/01/2005 883194974 N/A 01/01/2015 N 2,~~491~~489,~~900~~175.1605 2,~~489~~486,~~175~~824.0516 0406/01/2005 883195815 N/A 01/01/2015 N 2,~~392~~389,~~063~~393.5589 2,~~389~~387,~~393~~076.8921 0406/01/2005 3201968 N/A 01/01/2010 N 2,~~292~~289,~~192~~567.7617 2,~~289~~287,~~567~~269.1794 0406/01/2005 883195849 N/A 01/01/2015 N 2,~~193~~190,~~107~~787.3064 2,~~190~~188,~~787~~808.6420 0405/01/2005 883195914 N/A 02/01/2015 N 2,~~093~~090,~~903~~993.3906 2,~~090~~088,~~993~~382.0672 0406/01/2005 883190519 N/A 11/01/2014 N 1,~~989~~987,~~782~~645.4031 1,~~987~~985,~~645~~815.3145 0405/01/2005 883196029 N/A 02/01/2015 N 1,~~845~~843,~~743~~745.0331 1,~~843~~842,~~745~~026.31 0406/01/2005 3202165 N/A 01/01/2010 N 1,685,000.00 1,685,000.00 0506/01/2005 883203262 N/A 03/01/2015 N 1,~~598~~596,~~388~~537.0015 1,~~596~~594,~~537~~909.1596 0406/01/2005 883195427 N/A 01/01/2015 N 1,~~519~~518,~~922~~214.0301 1,~~518~~516,~~214~~728.0107 0406/01/2005 883192275 N/A 12/01/2014 N 1,~~314~~313,~~606~~190.9605 1,~~313~~311,~~190~~974.0533 0406/01/2005 883192374 N/A 12/01/2014 N 1,~~304~~303,~~701~~308.8474 1,~~303~~302,~~308~~117.7413 0406/01/2005 883197563 N/A 02/01/2010 N 1,~~147~~145,~~229~~921.5004 1,~~145~~144,~~921~~776.0485 0406/01/2005 3203403 N/A 11/01/2008 N 4039,~~000~~939,~~000~~109.0063 39,~~961~~882,~~299~~235.7335 0506/01/2005 3203288 N/A 04/01/2015 N 36,550,000.00 36,550,000.00 0506/01/2005 993203411 N/A 05/01/2013 N ~~407,103.72~~ 405,867.05 04404,752.42 05/01/2005 Totals 2,~~399~~397,~~048~~845,~~045~~689.8912 2,~~397~~396,~~867~~765,~~947~~513.3212

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 06/10/2005 0 $0.00 0 $0.00 0 $0.00 05/10/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 06/10/2005 0 $0.00 0 $0.00 0 $0.00 05/10/2005 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 06/10/2005 0 $0.00 0 $0.00 5.073026% 5.010739% 87 05/10/2005 0 $0.00 0 $0.00 5.~~072962~~072968% 5.~~010678~~010684% 87 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 ~~3192234 14 0 04/01/2005 180,908.33 180,908.33 A 3202942 16 0 04/01/2005 175,333.33 175,333.33 A 883195021 17 0 04/01/2005 177,560.44 177,560.44 A~~ 3190758 19 0 0405/01/2005 132,185.81 132,185.81 A ~~3202959~~3190683 2124 0 0405/01/2005 ~~135~~113,~~433~~302.3313 ~~135~~113,~~433~~302.3313 A ~~3190543~~3202975 2227 0 0405/01/2005 ~~142~~121,~~120~~870.0069 ~~142~~121,~~120~~870.0069 A ~~883202967~~3202983 2330 0 0405/01/2005 ~~176~~123,~~308~~169.9951 ~~176~~123,~~308~~169.9951 A ~~3190683 24 0 04/01/2005 113,302.13 113,302.13 A~~ 3192457 31 0 0405/01/2005 119,934.94 119,934.94 A 883203056 38 0 04/01/2005 74,340.00 74,340.00 A 883192499 39 0 04/01/2005 100,385.46 100,385.46 A 883193430 40 0 04/01/2005 84,438.47 84,438.47 A 883195088 41 0 04/01/2005 68,165.33 68,165.33 A 3190303 42 0 04/01/2005 59,263.83 59,263.83 A 883195070 43 0 04/01/2005 62,462.25 62,462.25 A 3203064 48 0 04/01/2005 57,500.00 57,500.00 A 3203080 50 0 0405/01/2005 69,867.98 69,867.98 A ~~883193448 51 0 04/01/2005 67,385.49 67,385.49 A~~ 3192432 52 0 0405/01/2005 4647,~~368~~913.3394 4647,~~368~~913.3394 A ~~3190600 53 0 04/01/2005 45,648.15 45,648.15 A 3190899 54 0 04/01/2005 42,127.04 42,127.04 A~~ 883200995 55 0 0405/01/2005 3940,~~308~~618.5382 3940,~~308~~618.5382 A ~~883195245 56 0 04/01/2005 38,571.00 38,571.00 A~~ 883192259 57 0 0405/01/2005 45,593.19 45,593.19 A 3190691 58 0 0405/01/2005 29,374.63 29,374.63 A ~~3203189 59 0 04/01/2005 38,293.75 38,293.75 A 883195880 60 0 04/01/2005 45,737.13 45,737.13 A 883195906 61 0 04/01/2005 37,246.67 37,246.67 A~~ 3203197 62 0 0405/01/2005 50,813.08 50,813.08 A ~~3192366 63 0 04/01/2005 44,116.41 44,116.41 A~~ 3203205 64 0 0405/01/2005 3031,~~917~~948.5008 3031,~~917~~948.5008 A 883195666 66 0 04/01/2005 21,003.55 21,003.55 A 883195674 67 0 04/01/2005 17,936.49 17,936.49 A 3203098 68 0 04/01/2005 38,141.67 38,141.67 A 883195450 70 0 04/01/2005 38,198.80 38,198.80 A 883194909 77 0 04/01/2005 38,184.58 38,184.58 A 3198298 78 0 04/01/2005 28,024.42 28,024.42 A 3190881 79 0 04/01/2005 26,335.00 26,335.00 A 883197894 80 0 04/01/2005 34,554.54 34,554.54 A 3194792 81 0 0405/01/2005 34,029.70 34,029.70 A 3190873 82 0 04/01/2005 31,063.76 31,063.76 A 883197647 83 0 04/01/2005 32,439.35 32,439.35 A 883195831 84 0 04/01/2005 25,836.25 25,836.25 A 3195138 86 0 04/01/2005 23,625.00 23,625.00 A 883195807 90 0 04/01/2005 28,839.67 28,839.67 A 3190535 91 0 0405/01/2005 28,204.64 28,204.64 A 883193505 92 0 04/01/2005 27,231.23 27,231.23 A 3203146 93 0 04/01/2005 26,932.28 26,932.28 A 883203213 94 0 04/01/2005 26,156.17 26,156.17 A 883194883 95 0 04/01/2005 21,507.26 21,507.26 A 883193463 99 0 04/01/2005 23,631.70 23,631.70 A 883203254 100 0 04/01/2005 23,127.56 23,127.56 A 883163425 101 0 04/01/2005 31,691.73 31,691.73 A 883195344 102 0 04/01/2005 23,342.91 23,342.91 A 883195146 103 0 0405/01/2005 22,754.24 22,754.24 A ~~883195641 104 0 04/01/2005 24,771.76 24,771.76 A 883197381 106 0 04/01/2005 21,435.83 21,435.83 A~~ 3203163 107 0 0405/01/2005 23,003.50 23,003.50 A 883195898 109 0 04/01/2005 20,596.53 20,596.53 A 883195203 110 0 04/01/2005 23,229.90 23,229.90 A 883194941 112 0 04/01/2005 19,893.27 19,893.27 A 883194768 113 0 04/01/2005 19,240.35 19,240.35 A 883197738 114 0 04/01/2005 18,289.89 18,289.89 A 883192267 116 0 04/01/2005 19,405.16 19,405.16 A 883197357 120 0 04/01/2005 16,302.05 16,302.05 A 883197548 122 0 04/01/2005 15,046.41 15,046.41 A 883194974 123 0 04/01/2005 14,345.67 14,345.67 A 883195815 124 0 04/01/2005 13,607.37 13,607.37 A 3201968 125 0 04/01/2005 12,839.22 12,839.22 A 883195849 126 0 0405/01/2005 12,872.16 12,872.16 A ~~883195914 127 0 04/01/2005 12,315.45 12,315.45 A~~ 883190519 128 0 0405/01/2005 11,671.46 11,671.46 A ~~883196029~~993203411 ~~129~~101B 0 0405/01/2005 105,~~649~~278.6458 105,~~649~~278.6458 A 883203262 131 0 04/01/2005 8,810.50 8,810.50 A 883195427 132 0 04/01/2005 8,611.00 8,611.00 A 883192275 133 0 04/01/2005 7,661.29 7,661.29 A 883192374 134 0 04/01/2005 7,644.80 7,644.80 A 883197563 135 0 04/01/2005 6,417.46 6,417.46 A 993203411 101B 0 04/01/2005 0.00 0.00 A Totals 7919 31,~~552~~064,~~464~~407.6908 31,~~552~~064,~~464~~407.6908

Resolution Servicing Outstanding Loan Strategy Transfer Foreclosure Actual Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~3192234 42,500,000.00 0.00 3202942 40,000,000.00 0.00 883195021 39,229,039.00 0.00~~ 3190758 37,170,000.00 0.00 ~~3202959 34,000,000.00 0.00 3190543 32,640,000.00 0.00 883202967 31,967,806.57 0.00~~ 3190683 31,860,000.00 0.00 ~~3192457~~3202975 2027,~~931~~112,~~409~~500.~~85 0.~~00 ~~883203056 18,000,000.00~~ 0.00 ~~883192499~~3202983 1721,~~130~~386,~~450~~428.3818 0.00 ~~883193430~~3192457 1520,~~148~~908,~~564~~335.6401 0.00 ~~883195088 15,060,000.00 0.00 3190303 14,600,000.00 0.00 883195070 13,800,000.00 0.00 3203064 12,500,000.00 0.00~~ 3203080 10,~~936~~919,~~364~~811.3818 0.00 ~~883193448 10,932,431.01 0.00~~ 3192432 10,750,000.00 0.00 ~~3190600 10,075,000.00 0.00 3190899 9,597,959.00 0.00~~ 883200995 8,840,000.00 0.00 ~~883195245 8,600,000.00 0.00~~ 883192259 8,~~329~~319,~~236~~389.0718 0.00 3190691 8,260,000.00 0.00 ~~3203189 8,250,000.00 0.00 883195880 8,073,028.46 0.00 883195906 8,000,000.00 0.00~~ 3203197 7,~~953~~941,~~719~~680.5383 0.00 ~~3192366 7,774,100.17 0.00~~ 3203205 7,450,000.00 0.00 883195666 3,687,789.83 0.00 883195674 3,151,354.17 0.00 3203098 6,783,740.50 0.00 883195450 6,727,607.65 0.00 883194909 6,162,246.94 0.00 3198298 6,100,000.00 0.00 3190881 6,000,000.00 0.00 883197894 5,994,528.63 0.00 3194792 5,~~985~~979,~~885~~241.8457 0.00 ~~3190873 5,705,664.14 0.00 883197647 5,646,890.61 0.00 883195831 5,500,000.00 0.00 3195138 5,400,000.00 0.00 883195807 4,983,942.87 0.00~~ 3190535 4,~~983~~977,~~322~~713.8745 0.00 883193505 4,878,339.75 0.00 3203146 4,833,392.22 0.00 883203213 4,745,215.53 0.00 883194883 4,655,250.00 0.00 883193463 4,196,658.07 0.00 883203254 4,195,769.52 0.00 883163425 4,150,000.00 0.00 883195344 3,987,410.86 0.00 883195146 3,~~986~~982,~~846~~422.7202 0.00 ~~883195641 3,981,468.44 0.00 883197381 3,741,280.34 0.00~~ 3203163 3,~~732~~728,~~214~~618.6769 0.00 883195898 3,588,276.93 0.00 883195203 3,534,938.41 0.00 883194941 3,364,561.16 0.00 883194768 3,345,927.20 0.00 883197738 3,192,558.02 0.00 883192267 3,135,652.72 0.00 883197357 2,833,437.17 0.00 883197548 2,643,776.41 0.00 883194974 2,491,900.16 0.00 883195815 2,392,063.55 0.00 3201968 2,292,192.77 0.00 883195849 2,~~193~~190,~~107~~787.3064 0.00 ~~883195914 2,093,903.39 0.00~~ 883190519 1,~~989~~987,~~782~~645.4031 0.00 ~~883196029 1,845,743.03 0.00 883203262 1,598,388.39 0.00 883195427 1,519,922.03 0.00 883192275 1,314,606.96 0.00 883192374 1,304,701.84 0.00 883197563 1,147,229.50 0.00~~ 993203411 ~~407~~405,~~103~~867.7205 0.00 Totals ~~732~~224,~~485~~170,~~702~~440.2911 0.00

Current Outstanding Outstanding P & I P & I Actual Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (7919 loans) 31,~~552~~064,~~464~~407.6908 31,~~552~~064,~~464~~407.6908 ~~732~~224,~~485~~170,~~702~~440.2911 0.00 (1) Status of Mortgage Loan A - Payments 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 · Banc of America Commercial Mortgage Inc., Series 2005-1