8-K 1 jpc05c11_10507.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: July 12, 2005 (Date of earliest event reported) Commission File No.: 333-118975-03 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-CIBC11 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 13-3789046 (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 July 12, 2005, a distribution was made to holders of J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2005-CIBC11. 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-CIBC11, relating to the July 12, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-CIBC11 (Registrant) By: J.P. Morgan Chase Commercial Mortgage Securities Corp. as Depositor By: /s/ Bianca Russo, Vice President/Secretary By: Bianca Russo, Vice President/Secretary Date: July 12, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-CIBC11, relating to the July 12, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-CIBC11 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: July 12, 2005 Record Date: June 30, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 21 Principal Prepayment Detail 22 Historical Detail 23 Delinquency Loan Detail 24 Specially Serviced Loan Detail 25 - 26 Modified Loan Detail 27 Liquidated Loan Detail 28 Bond / Collateral Realized Loss Reconciliation 29 Depositor J.P. Morgan Chase Commercial Mortgage Securities Corp. 270 Park Avenue 10th Floor New York, NY 10017 Contact: Brian Baker Phone Number: (212) 834-3813 Master Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer 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 46625YJC8 4.520000% 74,490,000.00 7271,~~694~~823,~~545~~356.3782 ~~871~~992,~~188~~347.5518 ~~273~~270,~~816~~534.1264 A-2 46625YJD6 5.016000% 171,978,000.00 171,978,000.00 0.00 718,868.04 A-3 46625YJE4 5.197000% 146,634,000.00 146,634,000.00 0.00 635,047.42 A-4 46625YJF1 5.335000% 727,260,000.00 727,260,000.00 0.00 3,233,276.75 A-SB 46625YJG9 5.201000% 108,204,000.00 108,204,000.00 0.00 468,974.17 A-1A 46625YJQ7 5.~~355733~~181089% 212,208,000.00 ~~212~~211,~~007~~913,~~427~~297.2067 94108,~~129~~250.5383 ~~946~~914,~~212~~951.7329 A-J 46625YJH7 5.~~456733~~282089% 67,063,000.00 67,063,000.00 0.00 ~~304~~295,~~954~~193.1092 A-JFL 46625YJJ3 3.~~280000~~400000% 50,000,000.00 50,000,000.00 0.00 ~~145~~136,~~777~~944.7844 B 46625YJL8 5.~~506733~~332089% 45,025,000.00 45,025,000.00 0.00 ~~206~~200,~~617~~064.2340 C 46625YJM6 5.~~537733~~363089% 18,009,000.00 18,009,000.00 0.00 8380,~~107~~486.5355 D 46625YJN4 5.~~543733~~369089% 27,015,000.00 27,015,000.00 0.00 ~~124~~120,~~803~~871.3060 E 46625YJR5 5.~~543733~~369089% 22,512,000.00 22,512,000.00 0.00 ~~104~~100,~~000~~724.4410 F 46625YJS3 5.~~543733~~369089% 24,763,000.00 24,763,000.00 0.00 ~~114~~110,~~399~~795.5662 G 46625YJT1 5.~~543733~~369089% 18,010,000.00 18,010,000.00 0.00 8380,~~202~~581.2007 H 46625YJU8 5.~~543733~~369089% 24,763,000.00 24,763,000.00 0.00 ~~114~~110,~~399~~795.5662 J 46625YJV6 5.131000% 6,754,000.00 6,754,000.00 0.00 28,878.98 K 46625YJW4 5.131000% 9,005,000.00 9,005,000.00 0.00 38,503.88 L 46625YJX2 5.131000% 6,753,000.00 6,753,000.00 0.00 28,874.70 M 46625YJY0 5.131000% 4,503,000.00 4,503,000.00 0.00 19,254.08 N 46625YJZ7 5.131000% 4,502,000.00 4,502,000.00 0.00 19,249.80 P 46625YKA0 5.131000% 6,754,000.00 6,754,000.00 0.00 28,878.98 NR 46625YKB8 5.131000% 24,763,663.00 24,763,663.00 0.00 105,885.30 R 46625YJA2 0.000000% 0.00 0.00 0.00 0.00 S N/A 0.000000% 0.00 0.00 0.00 0.00 LR 46625YJB0 0.000000% 0.00 0.00 0.00 0.00 Totals 1,800,968,663.00 1,798,~~972~~007,~~635~~317.5749 ~~965~~1,~~318~~100,598.0801 7,~~826~~747,~~982~~635.6535

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 46625YJC8 0.00 0.00 1,~~145~~262,~~004~~881.6782 7170,~~823~~831,~~356~~009.8264 13.5253% A-2 46625YJD6 0.00 0.00 718,868.04 171,978,000.00 13.5253% A-3 46625YJE4 0.00 0.00 635,047.42 146,634,000.00 13.5253% A-4 46625YJF1 0.00 0.00 3,233,276.75 727,260,000.00 13.5253% A-SB 46625YJG9 0.00 0.00 468,974.17 108,204,000.00 13.5253% A-1A 46625YJQ7 0.00 0.00 1,~~040~~023,~~342~~202.2612 211,~~913~~805,~~297~~046.6784 13.5253% A-J 46625YJH7 0.00 0.00 ~~304~~295,~~954~~193.1092 67,063,000.00 13.5253% A-JFL 46625YJJ3 0.00 0.00 ~~145~~136,~~777~~944.7844 50,000,000.00 13.5253% B 46625YJL8 0.00 0.00 ~~206~~200,~~617~~064.2340 45,025,000.00 11.02% C 46625YJM6 0.00 0.00 8380,~~107~~486.5355 18,009,000.00 10.02% D 46625YJN4 0.00 0.00 ~~124~~120,~~803~~871.3060 27,015,000.00 8.5152% E 46625YJR5 0.00 0.00 ~~104~~100,~~000~~724.4410 22,512,000.00 7.2627% F 46625YJS3 0.00 0.00 ~~114~~110,~~399~~795.5662 24,763,000.00 5.8889% G 46625YJT1 0.00 0.00 8380,~~202~~581.2007 18,010,000.00 4.8889% H 46625YJU8 0.00 0.00 ~~114~~110,~~399~~795.5662 24,763,000.00 3.51% J 46625YJV6 0.00 0.00 28,878.98 6,754,000.00 3.13% K 46625YJW4 0.00 0.00 38,503.88 9,005,000.00 2.63% L 46625YJX2 0.00 0.00 28,874.70 6,753,000.00 2.2526% M 46625YJY0 0.00 0.00 19,254.08 4,503,000.00 2.00% N 46625YJZ7 0.00 0.00 19,249.80 4,502,000.00 1.75% P 46625YKA0 0.00 0.00 28,878.98 6,754,000.00 1.38% NR 46625YKB8 0.00 0.00 105,885.30 24,763,663.00 0.00% R 46625YJA2 0.00 0.00 0.00 0.00 13.5253% S N/A 0.00 0.00 0.00 0.00 0.00% LR 46625YJB0 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 8,~~792~~848,~~300~~233.7336 1,~~798~~796,~~007~~906,~~317~~719.4948

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-1 46625YJP9 0.~~037974~~033366% 1,800,968,663.00 1,798,~~972~~007,~~635~~317.5749 5649,~~927~~994.8733 X-2 46625YJK0 0.~~239554~~110566% 1,755,407,000.00 1,755,407,000.00 ~~350~~161,~~429~~740.6111

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-1 46625YJP9 0.00 5649,~~927~~994.8733 1,~~798~~796,~~007~~906,~~317~~719.4948 X-2 46625YJK0 0.00 ~~350~~161,~~429~~740.6111 1,755,407,000.00 (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 46625YJC8 ~~975~~964.~~89670251~~20132662 1113.~~69537589~~32188455 3.~~67587757~~63182494 0.00000000 0.00000000 ~~964~~950.~~20132662~~87944207 A-2 46625YJD6 1,000.00000000 0.00000000 4.18000000 0.00000000 0.00000000 1,000.00000000 A-3 46625YJE4 1,000.00000000 0.00000000 4.33083337 0.00000000 0.00000000 1,000.00000000 A-4 46625YJF1 1,000.00000000 0.00000000 4.44583333 0.00000000 0.00000000 1,000.00000000 A-SB 46625YJG9 1,000.00000000 0.00000000 4.33416667 0.00000000 0.00000000 1,000.00000000 A-1A 46625YJQ7 ~~999~~998.~~05482922~~61125721 0.~~44357201~~51011663 4.~~45889283~~31157774 0.00000000 0.00000000 998.~~61125721~~10114058 A-J 46625YJH7 1,000.00000000 0.00000000 4.~~54727793~~40174045 0.00000000 0.00000000 1,000.00000000 A-JFL 46625YJJ3 1,000.00000000 0.00000000 2.~~91555560~~73888880 0.00000000 0.00000000 1,000.00000000 B 46625YJL8 1,000.00000000 0.00000000 4.~~58894459~~44340700 0.00000000 0.00000000 1,000.00000000 C 46625YJM6 1,000.00000000 0.00000000 4.~~61477761~~46924038 0.00000000 0.00000000 1,000.00000000 D 46625YJN4 1,000.00000000 0.00000000 4.~~61977790~~47424024 0.00000000 0.00000000 1,000.00000000 E 46625YJR5 1,000.00000000 0.00000000 4.~~61977790~~47424041 0.00000000 0.00000000 1,000.00000000 F 46625YJS3 1,000.00000000 0.00000000 4.~~61977789~~47424060 0.00000000 0.00000000 1,000.00000000 G 46625YJT1 1,000.00000000 0.00000000 4.~~61977790~~47424042 0.00000000 0.00000000 1,000.00000000 H 46625YJU8 1,000.00000000 0.00000000 4.~~61977789~~47424060 0.00000000 0.00000000 1,000.00000000 J 46625YJV6 1,000.00000000 0.00000000 4.27583358 0.00000000 0.00000000 1,000.00000000 K 46625YJW4 1,000.00000000 0.00000000 4.27583343 0.00000000 0.00000000 1,000.00000000 L 46625YJX2 1,000.00000000 0.00000000 4.27583296 0.00000000 0.00000000 1,000.00000000 M 46625YJY0 1,000.00000000 0.00000000 4.27583389 0.00000000 0.00000000 1,000.00000000 N 46625YJZ7 1,000.00000000 0.00000000 4.27583296 0.00000000 0.00000000 1,000.00000000 P 46625YKA0 1,000.00000000 0.00000000 4.27583358 0.00000000 0.00000000 1,000.00000000 NR 46625YKB8 1,000.00000000 0.00000000 4.27583351 0.00000000 0.00000000 1,000.00000000 R 46625YJA2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 S N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 46625YJB0 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 46625YJP9 998.~~89169230~~35569293 0.~~03160958~~02775969 0.00000000 ~~998~~997.~~35569293~~74457846 X-2 46625YJK0 1,000.00000000 0.~~19962870~~09213824 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~72,812~~0.4700 Servicing Advances Outstanding 023,224.0013 Reimbursement for Interest on Advances 0.00 paid from general collections Current 1 Month LIBOR Rate 3.~~090000~~210000% Next 1 Month LIBOR Rate 3.~~210000~~360000%

Master Servicing Fee Summary Current Period Accrued Servicing Fees 5250,~~086~~424.0566 Less Delinquent Servicing Fees ~~651~~3,665.9101 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0651.0091 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5147,~~434~~411.1456

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 ~~273~~270,~~816~~534.1264 0.00 ~~273~~270,~~816~~534.1264 0.00 0.00 ~~273~~270,~~816~~534.1264 0.00 A-2 718,868.04 0.00 718,868.04 0.00 0.00 718,868.04 0.00 A-3 635,047.42 0.00 635,047.42 0.00 0.00 635,047.42 0.00 A-4 3,233,276.75 0.00 3,233,276.75 0.00 0.00 3,233,276.75 0.00 A-SB 468,974.17 0.00 468,974.17 0.00 0.00 468,974.17 0.00 A-1A ~~946~~914,~~212~~951.7329 0.00 ~~946~~914,~~212~~951.7329 0.00 0.00 ~~946~~914,~~212~~951.7329 0.00 A-J ~~304~~295,~~954~~193.1092 0.00 ~~304~~295,~~954~~193.1092 0.00 0.00 ~~304~~295,~~954~~193.1092 0.00 A-JFL ~~145~~136,~~777~~944.7844 0.00 ~~145~~136,~~777~~944.7844 0.00 0.00 ~~145~~136,~~777~~944.7844 0.00 X-1 5649,~~927~~994.8733 0.00 5649,~~927~~994.8733 0.00 0.00 5649,~~927~~994.8733 0.00 X-2 ~~350~~161,~~429~~740.6111 0.00 ~~350~~161,~~429~~740.6111 0.00 0.00 ~~350~~161,~~429~~740.6111 0.00 B ~~206~~200,~~617~~064.2340 0.00 ~~206~~200,~~617~~064.2340 0.00 0.00 ~~206~~200,~~617~~064.2340 0.00 C 8380,~~107~~486.5355 0.00 8380,~~107~~486.5355 0.00 0.00 8380,~~107~~486.5355 0.00 D ~~124~~120,~~803~~871.3060 0.00 ~~124~~120,~~803~~871.3060 0.00 0.00 ~~124~~120,~~803~~871.3060 0.00 E ~~104~~100,~~000~~724.4410 0.00 ~~104~~100,~~000~~724.4410 0.00 0.00 ~~104~~100,~~000~~724.4410 0.00 F ~~114~~110,~~399~~795.5662 0.00 ~~114~~110,~~399~~795.5662 0.00 0.00 ~~114~~110,~~399~~795.5662 0.00 G 8380,~~202~~581.2007 0.00 8380,~~202~~581.2007 0.00 0.00 8380,~~202~~581.2007 0.00 H ~~114~~110,~~399~~795.5662 0.00 ~~114~~110,~~399~~795.5662 0.00 0.00 ~~114~~110,~~399~~795.5662 0.00 J 28,878.98 0.00 28,878.98 0.00 0.00 28,878.98 0.00 K 38,503.88 0.00 38,503.88 0.00 0.00 38,503.88 0.00 L 28,874.70 0.00 28,874.70 0.00 0.00 28,874.70 0.00 M 19,254.08 0.00 19,254.08 0.00 0.00 19,254.08 0.00 N 19,249.80 0.00 19,249.80 0.00 0.00 19,249.80 0.00 P 28,878.98 0.00 28,878.98 0.00 0.00 28,878.98 0.00 NR 105,885.30 0.00 105,885.30 0.00 0.00 105,885.30 0.00 Total 87,~~234~~959,~~340~~369.1379 0.00 87,~~234~~959,~~340~~369.1379 0.00 0.00 87,~~234~~959,~~340~~369.1379 0.00

Other Required Information Available Distribution Amount (1) 9,~~199~~059,~~658~~967.2180 Principal Distribution Amount ~~965~~1,~~318~~100,598.0706 (a) Principal portion of Monthly Payments ~~965~~1,~~318~~100,598.0706 and any Assumed Monthly Payments (b) Principal Prepayments 0.00 (c) Collection of Principal on a Balloon 0.00 Loan after its stated Maturity Date (d) Liquidation Proceeds and Insurance 0.00 Proceeds received on a Mortgage Loan (e) Liquidation Proceeds, Insurance Proceeds, 0.00 or REO Revenues received on an REO Plus the excess of the prior Principal Distribution 0.00 Amount over the principal paid to the Sequential Pay Certificates Aggregate Number of Outstanding Loans 145 Aggregate Unpaid Principal Balance of Loans 1,~~798~~796,~~038~~942,~~000~~877.6973 Aggregate Stated Principal Balance of Loans 1,~~798~~796,~~007~~906,~~317~~719.6867 Aggregate Amount of Servicing Fee 5147,~~434~~411.1456 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~857~~798.4301 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Excess Liquidation Proceeds Account Balance 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 8,096,939.69 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 8,096,939.69 Principal: Scheduled Principal 1,100,598.06 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 1,100,598.06 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 9,197,537.75 Total Funds Distributed Fees: Master Servicing Fee 50,424.66 Trustee Fee 1,798.01 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 52,222.67 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 7,959,369.79 Principal Distribution 1,100,598.01 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 85,347.23 Total Payments to Certificateholders & Others 9,145,315.03 Total Funds Distributed 9,197,537.70

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. 2,999,999 or less 18 39,~~832~~785,~~829~~026.5886 2.2221 ~~134~~133 5.5669 1.~~550580~~550478 3,000,000 to 3,999,999 31 ~~109~~108,~~103~~999,~~553~~404.0082 6.07 ~~113~~112 5.5128 1.~~491723~~491741 4,000,000 to 4,999,999 13 57,~~140~~093,~~078~~344.1443 3.18 ~~109~~108 5.~~5615~~5614 1.~~411813~~411839 5,000,000 to 6,999,999 27 163,~~463~~270,~~513~~663.0983 9.09 ~~126~~125 5.4303 1.~~397119~~397088 7,000,000 to 9,999,999 20 167,~~809~~653,~~902~~226.2714 9.33 ~~123~~122 5.~~4719~~4720 1.~~352568~~352621 10,000,000 to 14,999,999 10 129,~~769~~651,~~236~~373.8837 7.22 ~~118~~117 5.4263 1.~~473947~~473923 15,000,000 to 24,999,999 13 243,~~751~~652,~~081~~836.9881 13.56 ~~109~~108 5.3514 1.~~328547~~328526 25,000,000 to 49,999,999 6 192,~~262~~192,~~713~~447.1739 10.6970 ~~115~~114 5.~~3478~~3477 1.~~355897~~355918 50,000,000 and greater 7 694,~~874~~608,~~409~~396.5702 38.6566 ~~106~~105 5.~~3717~~3716 1.~~563492~~563484 Totals 145 1,~~798~~796,~~007~~906,~~317~~719.6867 100.00 ~~113~~112 5.4039 1.~~458707~~458711

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 9 74,~~473~~444,~~501~~140.0321 4.14 ~~116~~115 5.~~2696~~2695 1.~~519875~~519891 Arkansas 1 2,~~587~~584,~~894~~837.5538 0.14 ~~116~~115 5.2100 1.550000 California 14 179,~~556~~493,~~738~~243.1471 9.99 8281 4.~~9659~~9658 1.~~521142~~521169 Colorado 1 7,000,000.00 0.39 ~~114~~113 5.0900 1.280000 Delaware 2 26,~~240~~231,~~642~~960.6365 1.46 9190 5.~~0762~~0760 1.~~478723~~478670 Florida 9 176,~~731~~598,~~841~~714.1613 9.83 ~~107~~106 5.~~6297~~6295 1.~~455823~~455852 Georgia 3 16,~~029~~008,~~897~~778.0872 0.89 ~~142~~141 5.~~6795~~6796 1.~~368558~~368502 Hawaii 1 110,000,000.00 6.12 ~~175~~174 5.5600 1.350000 Idaho 1 3,~~891~~886,~~270~~751.2595 0.22 5554 5.3300 1.730000 Illinois 5 31,~~898~~850,~~185~~411.1826 1.77 ~~144~~143 5.~~3160~~3161 1.~~308493~~308627 Indiana 4 34,000,000.00 1.89 ~~115~~114 5.5153 1.447059 Kentucky 4 30,~~823~~761,~~421~~092.5140 1.71 ~~116~~115 5.4159 1.~~660042~~660014 Louisiana 6 97,~~684~~609,~~196~~955.6932 5.43 ~~114~~113 5.~~6635~~6634 1.~~329996~~329975 Maryland 2 7,~~027~~017,~~446~~552.6402 0.39 ~~115~~114 5.~~5645~~5644 1.~~409697~~409720 Massachusetts 1 8,~~454~~444,~~345~~832.2627 0.47 ~~115~~114 5.5000 1.270000 Michigan 4 42,~~406~~338,~~611~~591.0223 2.36 ~~139~~138 5.3850 1.~~354665~~354714 Minnesota 1 3,~~075~~070,~~881~~899.1232 0.17 ~~115~~114 5.4400 1.310000 Mississippi 1 3,~~975~~969,~~452~~246.3196 0.22 ~~116~~115 5.6500 1.770000 Missouri 2 3,~~578~~574,~~851~~469.8838 0.20 7978 5.0400 1.660000 Nevada 3 45,~~819~~784,~~956~~629.2472 2.55 ~~123~~122 5.3661 1.~~492843~~492906 New Jersey 4 71,~~910~~874,~~249~~331.6397 4.00 8382 5.~~0829~~0826 1.~~540448~~540527 New Mexico 1 7,300,000.00 0.41 8281 6.0700 1.390000 New York 14 161,~~708~~664,~~126~~427.7155 89.9900 ~~115~~114 5.5958 1.~~283238~~283227 North Carolina 4 35,~~953~~934,~~190~~900.9707 2.00 ~~172~~171 5.~~5218~~5217 1.~~301626~~301637 Ohio 14 59,~~082~~044,~~102~~182.6306 3.29 ~~112~~111 5.~~5026~~5025 1.~~347371~~347377 Oregon 2 26,~~954~~946,~~283~~199.8440 1.50 8887 5.2758 1.~~246441~~246400 Pennsylvania 15 125,~~541~~464,~~957~~709.8336 6.98 ~~116~~115 5.7092 1.~~408795~~408796 South Carolina 2 8,~~904~~894,~~891~~921.1280 0.50 ~~115~~114 5.~~5220~~5221 1.~~484659~~484660 Tennessee 2 11,~~958~~938,~~015~~480.3656 0.6766 ~~177~~176 5.8650 1.~~334928~~334871 Texas 29 209,~~822~~620,~~271~~795.3609 11.67 ~~113~~112 5.~~3074~~3075 1.~~579955~~579886 Utah 1 1,~~161~~158,~~104~~288.7259 0.06 ~~235~~234 5.3200 3.780000 Virginia 1 4,800,000.00 0.27 ~~117~~116 5.3000 1.530000 Washington 2 17,~~051~~039,~~382~~104.8721 0.95 ~~116~~115 5.2090 1.~~315164~~315139 Wisconsin 4 150,~~603~~556,~~607~~272.9538 8.38 8887 5.2230 1.~~690125~~690251 Totals 169 1,~~798~~796,~~007~~906,~~317~~719.6867 100.00 ~~113~~112 5.4039 1.~~458707~~458711

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 37 415,~~837~~570,~~341~~216.3528 23.13 ~~122~~121 5.~~5036~~5037 1.~~244491~~244496 1.30 to 1.39 45 537,~~536~~223,~~646~~952.0616 29.90 ~~128~~127 5.4998 1.~~348225~~348223 1.40 to 1.49 24 272,~~717~~484,~~227~~055.4942 15.1716 ~~116~~115 5.~~6239~~6238 1.~~430773~~430768 1.50 to 1.69 23 294,~~758~~657,~~332~~464.3860 16.3940 8382 4.~~9911~~9910 1.~~630962~~630973 1.70 to 1.99 12 266,~~380~~199,~~931~~978.3999 14.8281 9998 5.~~3002~~3001 1.~~818916~~818902 2.00 to 2.99 3 9,~~615~~612,~~734~~763.2963 0.53 ~~115~~114 5.~~0351~~0349 2.~~151762~~151744 3.00 and greater 1 1,~~161~~158,~~104~~288.7259 0.06 ~~235~~234 5.3200 3.780000 Totals 145 1,~~798~~796,~~007~~906,~~317~~719.6867 100.00 ~~113~~112 5.4039 1.~~458707~~458711

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 19 208,~~149~~100,~~602~~103.6368 11.58 ~~150~~149 5.~~5670~~5671 1.~~394876~~394849 Lodging 2 19,~~275~~229,~~885~~868.0594 1.07 ~~115~~114 5.4554 1.~~681538~~681537 Mixed Use 4 28,~~253~~237,~~447~~761.5303 1.57 ~~115~~114 5.~~7105~~7103 1.~~288129~~288097 Mobile Home Park 5 27,~~059~~028,~~968~~473.6012 1.50 ~~130~~129 5.3074 1.~~404227~~404225 Multi-Family 39 227,~~812~~686,~~295~~067.9061 12.67 ~~112~~111 5.~~2683~~2682 1.~~334602~~334574 Office 26 391,~~736~~488,~~338~~862.1961 21.79 ~~116~~115 5.5153 1.~~520240~~520187 Retail 73 891,~~744~~166,~~327~~335.4772 49.6059 ~~103~~102 5.~~3426~~3425 1.~~479134~~479197 Self Storage 1 3,~~975~~969,~~452~~246.3196 0.22 ~~116~~115 5.6500 1.770000 Totals 169 1,~~798~~796,~~007~~906,~~317~~719.6867 100.00 ~~113~~112 5.4039 1.~~458707~~458711

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 7 210,~~534~~471,~~652~~804.2090 11.71 6362 4.7416 1.~~613545~~613615 5.0000% to 5.4999% 66 796,~~895~~410,~~442~~188.3149 44.32 ~~111~~110 5.2739 1.~~511687~~511668 5.5000% to 5.9999% 68 ~~763~~762,~~514~~982,~~644~~688.0256 42.46 ~~129~~128 5.6907 1.~~354732~~354722 6.0000% and greater 4 27,~~062~~042,~~579~~037.1572 1.5150 ~~109~~108 6.2973 1.~~627531~~627465 Totals 145 1,~~798~~796,~~007~~906,~~317~~719.6867 100.00 ~~113~~112 5.4039 1.~~458707~~458711

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 143 1,~~769~~768,~~234~~143,~~185~~504.2670 98.40 ~~114~~113 5.~~4057~~4056 1.~~461724~~461730 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 1 20,000,000.00 1.11 7069 5.2500 1.200000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 1 8,~~773~~763,~~132~~214.4297 0.49 ~~117~~116 5.4100 1.440000 Totals 145 1,~~798~~796,~~007~~906,~~317~~719.6867 100.00 ~~113~~112 5.4039 1.~~458707~~458711

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 5 180,~~826~~785,~~502~~419.02 10.06 5554 4.7370 1.~~638901~~638933 61 to 84 months 8 187,~~161~~145,~~233~~536.0955 10.41 8079 5.2362 1.~~641829~~641837 85 to 120 months 117 1,~~225~~224,~~436~~547,~~713~~105.6941 68.1615 ~~116~~115 5.~~5051~~5050 1.~~422923~~422891 121 months and greater 8 167,~~780~~736,~~818~~041.1735 9.33 ~~170~~169 5.5650 1.~~345114~~345105 Totals 138 1,~~761~~760,~~205~~214,~~266~~102.9733 97.9596 ~~111~~110 5.4033 1.~~460949~~460946

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months and greater 7 36,~~802~~692,~~050~~617.7134 2.0504 ~~209~~208 5.~~4325~~4327 1.~~351440~~351497 Totals 7 36,~~802~~692,~~050~~617.7134 2.0504 ~~209~~208 5.~~4325~~4327 1.~~351440~~351497

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 2 271,720,000.00 15.1112 6766 4.9398 1.720199 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 3 31,~~786~~708,~~138~~815.1347 1.7776 ~~116~~115 5.2447 1.~~539245~~539255 241 to 300 months 9 42,~~416~~349,~~633~~974.1602 2.36 ~~120~~119 5.6030 1.430250 301 to 342 months 3 29,~~869~~856,~~667~~394.4701 1.66 8685 5.~~3333~~3332 1.~~218010~~217993 343 months and greater 121 1,~~385~~384,~~412~~578,~~828~~918.2183 77.05 ~~120~~119 5.4933 1.~~414483~~414452 Totals 138 1,~~761~~760,~~205~~214,~~266~~102.9733 97.9596 ~~111~~110 5.4033 1.~~460949~~460946

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 145 1,~~798~~796,~~007~~906,~~317~~719.6867 100.00 ~~113~~112 5.4039 1.~~458707~~458711 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or more 0 0.00 0.00 0 0.0000 0.000000 Totals 145 1,~~798~~796,~~007~~906,~~317~~719.6867 100.00 ~~113~~112 5.4039 1.~~458707~~458711 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 13 27,~~274~~238,~~627~~925.5606 1.52 ~~143~~142 5.6182 1.~~633397~~633292 3,000,000 to 3,999,999 29 101,~~596~~496,~~179~~666.3309 5.65 ~~113~~112 5.5263 1.~~502729~~502757 4,000,000 to 4,999,999 11 48,~~247~~206,~~199~~658.2154 2.68 ~~107~~106 5.6006 1.~~439704~~439747 5,000,000 to 6,999,999 21 127,~~204~~046,~~271~~667.6140 7.07 ~~132~~131 5.4997 1.~~409464~~409436 7,000,000 to 9,999,999 16 ~~135~~134,~~110~~973,~~588~~625.8450 7.51 ~~125~~124 5.~~5153~~5154 1.~~372765~~372830 10,000,000 to 14,999,999 9 118,~~301~~196,~~817~~138.0589 6.58 ~~118~~117 5.3959 1.~~480145~~480118 15,000,000 to 24,999,999 9 171,~~721~~641,~~857~~792.8411 9.55 ~~110~~109 5.4067 1.~~329028~~329016 25,000,000 to 49,999,999 5 161,~~762~~692,~~713~~447.1739 9.00 ~~115~~114 5.4058 1.~~364551~~364579 50,000,000 and greater 7 694,~~874~~608,~~409~~396.5702 38.6566 ~~106~~105 5.~~3717~~3716 1.~~563492~~563484 Totals 120 1,~~586~~585,~~093~~101,~~664~~317.1800 88.21 ~~113~~112 5.~~4244~~4243 1.~~476545~~476555

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 8 70,~~063~~034,~~501~~140.0321 3.90 ~~116~~115 5.~~2576~~2575 1.~~540009~~540035 California 13 ~~149~~148,~~056~~993,~~738~~243.1471 8.29 7675 4.~~9508~~9506 1.~~564346~~564397 Delaware 1 7,~~840~~831,~~642~~960.6365 0.44 ~~116~~115 5.5600 1.640000 Florida 8 171,~~548~~421,~~510~~486.2899 9.54 ~~107~~106 5.~~6429~~6427 1.~~458718~~458747 Georgia 3 16,~~029~~008,~~897~~778.0872 0.89 ~~142~~141 5.~~6795~~6796 1.~~368558~~368502 Hawaii 1 110,000,000.00 6.12 ~~175~~174 5.5600 1.350000 Idaho 1 3,~~891~~886,~~270~~751.2595 0.22 5554 5.3300 1.730000 Illinois 5 31,~~898~~850,~~185~~411.1826 1.77 ~~144~~143 5.~~3160~~3161 1.~~308493~~308627 Indiana 4 34,000,000.00 1.89 ~~115~~114 5.5153 1.447059 Kentucky 3 25,~~747~~690,~~166~~834.8045 1.43 ~~116~~115 5.4565 1.~~711312~~711329 Louisiana 6 97,~~684~~609,~~196~~955.6932 5.43 ~~114~~113 5.~~6635~~6634 1.~~329996~~329975 Maryland 2 7,~~027~~017,~~446~~552.6402 0.39 ~~115~~114 5.~~5645~~5644 1.~~409697~~409720 Massachusetts 1 8,~~454~~444,~~345~~832.2627 0.47 ~~115~~114 5.5000 1.270000 Michigan 3 38,~~419~~355,~~237~~852.3550 2.1413 ~~141~~140 5.3980 1.~~343733~~343782 Minnesota 1 3,~~075~~070,~~881~~899.1232 0.17 ~~115~~114 5.4400 1.310000 Mississippi 1 3,~~975~~969,~~452~~246.3196 0.22 ~~116~~115 5.6500 1.770000 Missouri 2 3,~~578~~574,~~851~~469.8838 0.20 7978 5.0400 1.660000 Nevada 3 45,~~819~~784,~~956~~629.2472 2.55 ~~123~~122 5.3661 1.~~492843~~492906 New Jersey 4 71,~~910~~874,~~249~~331.6397 4.00 8382 5.~~0829~~0826 1.~~540448~~540527 New Mexico 1 7,300,000.00 0.41 8281 6.0700 1.390000 New York 12 156,~~173~~129,~~126~~427.7155 8.69 ~~115~~114 5.~~5974~~5975 1.~~285963~~285952 North Carolina 2 8,~~953~~934,~~190~~900.9707 0.50 ~~218~~217 5.~~7501~~7502 1.~~314908~~314976 Ohio 3 47,~~614~~588,~~682~~947.8058 2.65 ~~111~~110 5.4454 1.~~332288~~332303 Oregon 1 6,~~954~~946,~~283~~199.8440 0.39 ~~138~~137 5.3500 1.380000 Pennsylvania 14 119,~~071~~002,~~777~~060.0229 6.62 ~~116~~115 5.7320 1.~~416881~~416877 South Carolina 2 8,~~904~~894,~~891~~921.1280 0.50 ~~115~~114 5.~~5220~~5221 1.~~484659~~484660 Tennessee 1 5,~~974~~961,~~471~~129.8715 0.33 ~~238~~237 5.8500 1.430000 Texas 19 166,~~583~~434,~~138~~470.7899 9.26 ~~116~~115 5.~~3357~~3358 1.~~625317~~625217 Utah 1 1,~~161~~158,~~104~~288.7259 0.06 ~~235~~234 5.3200 3.780000 Virginia 1 4,800,000.00 0.27 ~~117~~116 5.3000 1.530000 Washington 1 10,~~451~~439,~~382~~104.8721 0.58 ~~116~~115 5.2400 1.350000 Wisconsin 3 142,~~130~~092,~~084~~489.97 7.9091 8685 5.2172 1.~~719345~~719453 Totals 131 1,~~586~~585,~~093~~101,~~664~~317.1800 88.21 ~~113~~112 5.~~4244~~4243 1.~~476545~~476555

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 24 318,~~875~~647,~~697~~992.3004 17.73 ~~123~~122 5.~~5354~~5355 1.~~249282~~249291 1.30 to 1.39 42 497,~~370~~070,~~436~~039.2513 27.66 ~~129~~128 5.5336 1.350700 1.40 to 1.49 18 ~~210~~209,~~156~~964,~~955~~779.1456 11.6968 ~~120~~119 5.7473 1.~~430895~~430892 1.50 to 1.69 20 282,~~532~~447,~~805~~475.0906 15.7172 8382 4.~~9975~~9973 1.~~633291~~633300 1.70 to 1.99 12 266,~~380~~199,~~931~~978.3999 14.8281 9998 5.~~3002~~3001 1.~~818916~~818902 2.00 to 2.99 3 9,~~615~~612,~~734~~763.2963 0.53 ~~115~~114 5.~~0351~~0349 2.~~151762~~151744 3.00 and greater 1 1,~~161~~158,~~104~~288.7259 0.06 ~~235~~234 5.3200 3.780000 Totals 120 1,~~586~~585,~~093~~101,~~664~~317.1800 88.21 ~~113~~112 5.~~4244~~4243 1.~~476545~~476555

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 19 208,~~149~~100,~~602~~103.6368 11.58 ~~150~~149 5.~~5670~~5671 1.~~394876~~394849 Lodging 2 19,~~275~~229,~~885~~868.0594 1.07 ~~115~~114 5.4554 1.~~681538~~681537 Mixed Use 4 28,~~253~~237,~~447~~761.5303 1.57 ~~115~~114 5.~~7105~~7103 1.~~288129~~288097 Mobile Home Park 5 27,~~059~~028,~~968~~473.6012 1.50 ~~130~~129 5.3074 1.~~404227~~404225 Multi-Family 1 15,~~898~~880,~~642~~664.4094 0.88 ~~114~~113 5.5000 1.460000 Office 26 391,~~736~~488,~~338~~862.1961 21.79 ~~116~~115 5.5153 1.~~520240~~520187 Retail 73 891,~~744~~166,~~327~~335.4772 49.6059 ~~103~~102 5.~~3426~~3425 1.~~479134~~479197 Self Storage 1 3,~~975~~969,~~452~~246.3196 0.22 ~~116~~115 5.6500 1.770000 Totals 131 1,~~586~~585,~~093~~101,~~664~~317.1800 88.21 ~~113~~112 5.~~4244~~4243 1.~~476545~~476555

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 5 185,~~188~~135,~~720~~294.6104 10.30 6261 4.~~7379~~7378 1.~~634652~~634736 5.0000% to 5.4999% 49 659,~~545~~127,~~418~~778.4990 36.68 ~~111~~110 5.2889 1.~~551830~~551818 5.5000% to 5.9999% 62 ~~714~~713,~~296~~796,~~945~~206.9334 39.7372 ~~129~~128 5.6944 1.~~360321~~360312 6.0000% and greater 4 27,~~062~~042,~~579~~037.1572 1.5150 ~~109~~108 6.2973 1.~~627531~~627465 Totals 120 1,~~586~~585,~~093~~101,~~664~~317.1800 88.21 ~~113~~112 5.~~4244~~4243 1.~~476545~~476555

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 119 1,~~577~~576,~~320~~338,~~531~~102.7603 87.73 ~~113~~112 5.~~4245~~4244 1.~~476749~~476758 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 8,~~773~~763,~~132~~214.4297 0.49 ~~117~~116 5.4100 1.440000 Totals 120 1,~~586~~585,~~093~~101,~~664~~317.1800 88.21 ~~113~~112 5.~~4244~~4243 1.~~476545~~476555

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 4 173,~~880~~848,~~570~~908.4316 9.67 5554 4.7465 1.~~640854~~640885 61 to 84 months 6 148,~~761~~745,~~233~~536.0955 8.2728 8281 5.2797 1.~~729905~~729924 85 to 120 months 96 1,~~077~~076,~~368~~578,~~991~~213.7860 59.9291 ~~116~~115 5.~~5338~~5337 1.~~435895~~435861 121 months and greater 7 149,~~280~~236,~~818~~041.1735 8.3031 ~~170~~169 5.5668 1.~~356902~~356895 Totals 113 1,~~549~~548,~~291~~408,~~613~~699.4766 86.17 ~~111~~110 5.~~4242~~4241 1.~~479517~~479518

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 2 271,720,000.00 15.1112 6766 4.9398 1.720199 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 3 31,~~786~~708,~~138~~815.1347 1.7776 ~~116~~115 5.2447 1.~~539245~~539255 241 to 300 months 9 42,~~416~~349,~~633~~974.1602 2.36 ~~120~~119 5.6030 1.430250 301 to 342 months 1 5,~~386~~379,~~788~~708.5412 0.30 ~~118~~117 5.7200 1.200000 343 months and greater 98 1,197,~~982~~250,~~053~~202.6405 66.63 ~~120~~119 5.5312 1.~~426344~~426312 Totals 113 1,~~549~~548,~~291~~408,~~613~~699.4766 86.17 ~~111~~110 5.~~4242~~4241 1.~~479517~~479518

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 120 1,~~586~~585,~~093~~101,~~664~~317.1800 88.21 ~~113~~112 5.~~4244~~4243 1.~~476545~~476555 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 120 1,~~586~~585,~~093~~101,~~664~~317.1800 88.21 ~~113~~112 5.~~4244~~4243 1.~~476545~~476555 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 5 12,~~558~~546,~~202~~101.0280 0.70 ~~115~~114 5.~~4555~~4556 1.~~370713~~370680 3,000,000 to 3,999,999 2 7,~~507~~502,~~373~~738.6773 0.42 ~~117~~116 5.~~3303~~3304 1.~~342782~~342709 4,000,000 to 4,999,999 2 8,~~892~~886,~~878~~685.9389 0.49 ~~117~~116 5.~~3491~~3492 1.~~260492~~260450 5,000,000 to 6,999,999 6 36,~~259~~223,~~241~~996.4843 2.02 ~~105~~104 5.1869 1.~~353810~~353779 7,000,000 to 9,999,999 4 32,~~699~~679,~~313~~600.4364 1.82 ~~115~~114 5.~~2928~~2927 1.~~269115~~269156 10,000,000 to 14,999,999 1 11,~~467~~455,~~419~~234.8348 0.64 ~~117~~116 5.7400 1.410000 15,000,000 to 24,999,999 4 72,~~029~~011,~~224~~044.1470 4.01 ~~109~~108 5.2195 1.~~327399~~327358 25,000,000 to 49,999,999 1 30,500,000.00 1.70 ~~116~~115 5.0400 1.310000 50,000,000 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 1 4,410,000.00 0.25 ~~116~~115 5.4600 1.200000 Arkansas 1 2,~~587~~584,~~894~~837.5538 0.14 ~~116~~115 5.2100 1.550000 California 1 30,500,000.00 1.70 ~~116~~115 5.0400 1.310000 Colorado 1 7,000,000.00 0.39 ~~114~~113 5.0900 1.280000 Delaware 1 18,400,000.00 1.02 8180 4.8700 1.410000 Florida 1 5,~~183~~177,~~330~~227.8814 0.29 ~~117~~116 5.1900 1.360000 Kentucky 1 5,~~076~~070,~~254~~257.7195 0.28 ~~116~~115 5.2100 1.400000 Michigan 1 3,~~987~~982,~~373~~738.6773 0.22 ~~117~~116 5.2600 1.460000 New York 2 5,535,000.00 0.31 ~~118~~117 5.5483 1.206360 North Carolina 2 27,000,000.00 1.50 ~~156~~155 5.4461 1.297222 Ohio 11 11,~~467~~455,~~419~~234.8348 0.64 ~~117~~116 5.7400 1.410000 Oregon 1 20,000,000.00 1.11 7069 5.2500 1.200000 Pennsylvania 1 6,~~470~~462,~~180~~649.8107 0.36 ~~116~~115 5.2900 1.260000 Tennessee 1 5,~~983~~977,~~543~~351.4941 0.33 ~~117~~116 5.8800 1.240000 Texas 10 43,~~239~~186,~~132~~324.5810 2.40 ~~104~~103 5.1984 1.~~405194~~405188 Washington 1 6,600,000.00 0.37 ~~117~~116 5.1600 1.260000 Wisconsin 1 8,~~473~~463,~~522~~782.9841 0.47 ~~117~~116 5.3200 1.200000 Totals 38 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 13 96,~~961~~922,~~644~~224.0524 5.39 ~~117~~116 5.~~3992~~3991 1.~~228732~~228734 1.30 to 1.39 3 40,~~166~~153,~~209~~913.8103 2.23 ~~116~~115 5.~~0817~~0816 1.~~317568~~317562 1.40 to 1.49 6 62,~~560~~519,~~272~~275.3586 3.48 ~~105~~104 5.~~2093~~2092 1.~~430363~~430351 1.50 to 1.69 3 12,~~225~~209,~~527~~989.2954 0.68 8180 4.~~8440~~8441 1.~~577129~~577128 1.70 to 1.99 0 0.00 0.00 0 0.0000 0.000000 2.00 to 2.99 0 0.00 0.00 0 0.0000 0.000000 3.00 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 38 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170 Totals 38 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 2 25,~~345~~336,~~931~~510.5986 1.41 7473 4.~~7686~~7687 1.~~459328~~459280 5.0000% to 5.4999% 17 137,~~350~~282,~~023~~409.8259 7.64 ~~109~~108 5.~~2018~~2017 1.~~318926~~318895 5.5000% to 5.9999% 6 49,~~217~~186,~~698~~482.0922 2.74 ~~138~~137 5.6364 1.~~273612~~273601 6.0000% and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 24 191,~~913~~805,~~653~~402.5067 10.67 ~~116~~115 5.2510 1.~~338241~~338221 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 1 20,000,000.00 1.11 7069 5.2500 1.200000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170

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 1 6,~~945~~936,~~931~~510.5986 0.39 5453 4.5000 1.590000 61 to 84 months 2 38,400,000.00 2.14 7574 5.0679 1.300625 85 to 120 months 21 ~~148~~147,~~067~~968,~~721~~891.9181 8.2423 ~~116~~115 5.2962 1.~~328539~~328523 121 months and greater 1 18,500,000.00 1.03 ~~175~~174 5.5500 1.250000 Totals 25 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 342 months 2 24,~~482~~476,~~878~~685.9389 1.36 7978 5.2482 1.~~221972~~221948 343 months and greater 23 187,~~430~~328,~~774~~716.5778 10.4243 ~~116~~115 5.~~2513~~2512 1.~~338678~~338657 Totals 25 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170

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 25 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~913~~805,~~653~~402.5067 11.79 ~~112~~111 5.2509 1.~~325194~~325170 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 991072053 1 RT Various Various ~~597~~577,~~041~~782.5716 0.00 4.694% 991072054 2 RT Greendale WI ~~558~~540,~~768~~743.1133 0.00 5.233% 991072055 3 IN Honolulu HI ~~526~~509,~~655~~666.5667 0.00 5.560% 991072056 4 RT Hialeah FL ~~546~~528,~~290~~217.7751 91109,~~106~~179.5985 5.940% 991072057 5 OF Houston TX ~~354~~343,~~893~~090.5108 8294,~~568~~371.4588 5.163% 991072058 6 OF New York NY ~~328~~318,~~627~~026.5667 0.00 5.696% 991072059 7 OF New Orleans LA ~~303~~293,~~069~~036.9920 5262,~~428~~461.0887 5.890% 991072060 8 OF Scottsdale AZ ~~190~~184,~~288~~150.3300 0.00 5.080% 991072061 9 RT Bethlehem PA ~~176~~170,~~056~~214.8788 3541,~~187~~029.2423 5.550% 991072062 10 MF Sacramento CA ~~132~~128,~~370~~100.00 0.00 5.040% 991072063 11 RT Houston TX ~~136~~132,~~598~~191.0667 0.00 5.470% 991072064 12 OF Carmel IN ~~132~~127,~~060~~800.00 0.00 5.680% 991046522 13 RT Saginaw MI ~~118~~114,~~284~~355.8857 2529,~~307~~236.2455 5.390% 991072065 14 RT Columbus OH ~~116~~112,~~387~~633.7833 0.00 5.450% 991072066 15 RT Metairie LA 101,985.00 0.00 5.230% 991072067 16 MF Beaverton OR 9087,~~416~~500.6700 0.00 5.250% 991072068 17 RT Paramus NJ 9693,~~805~~595.7799 1821,~~514~~724.9977 5.640% 991072069 18 MF Charlotte NC 8885,~~414~~562.5850 0.00 5.550% 991072070 19 MF Newark DE 7774,~~162~~673.4433 0.00 4.870% 991072071 20 RT Boca Raton FL 8280,~~770~~100.00 0.00 5.340% 991072072 21 RT Moreno Valley CA 7673,~~167~~629.0172 1922,~~582~~120.7302 4.920% 991072073 22 RT Clifton Park NY 8381,~~700~~000.00 0.00 5.400% 991072074 23 OF Staten Island NY 8683,~~004~~230.3300 0.00 5.740% 991072075 24 RT Mansfield OH 7774,~~231~~668.1723 1518,~~680~~243.5448 5.480% 991072076 25 MF Las Vegas NV 7572,~~371~~868.0378 1517,~~475~~977.2146 5.500% 991072077 26 MF Galveston TX 6765,~~816~~559.6097 1518,~~922~~179.8144 5.200% 991072078 27 OF Las Vegas NV 6866,~~283~~080.6192 0.00 5.290% 991072079 28 MH Las Vegas NV 6865,~~213~~946.6964 1517,~~082~~349.0106 5.300% 991072080 29 RT Pacific Grove CA 5856,~~590~~700.00 0.00 5.040% 991072081 30 LO Louisville KY 6260,~~651~~495.2434 2931,~~756~~912.6656 5.440% 991072082 31 MU Corona NY 6058,~~248~~305.5000 0.00 5.382% 991072083 32 OF King of Prussia PA 7067,~~122~~804.0669 1012,~~513~~831.9633 6.320% 991072084 33 IN Mechanicsburg PA 6159,~~679~~690.6700 0.00 5.640% 991072085 34 RT Ashwaubenon WI 5351,~~126~~292.6404 2931,~~471~~306.9555 4.920% 991072086 35 MF Various OH 5654,~~731~~852.8549 1012,~~305~~185.9935 5.740% 991072087 36 RT Spokane WA 4745,~~207~~637.2871 1012,~~709~~278.0966 5.240% 991072088 37 RT Madison Heights MI 42,~~781~~647.3713 30,~~683~~817.0125 5.250% 991072089 38 RT Bloomington IL 41,~~330~~173.5639 36,~~339~~497.9007 5.190% 991072090 39 RT Naperville IL 4140,~~987~~633.7833 0.00 5.300% 991072091 40 OF Atlanta GA 4341,~~167~~735.4431 810,~~615~~047.6174 5.520% 991072092 41 IN Mechanicsburg PA 4342,~~710~~300.00 0.00 5.640% 991072093 42 OF New York NY 4241,~~901~~459.5495 1213,~~289~~731.8847 5.630% 991072094 43 OF Burlington NJ 4039,~~910~~552.4921 89,~~559~~917.1745 5.410% 991072095 44 MF Dallas TX 4139,~~367~~993.0421 89,~~598~~972.3922 5.500% 991072096 45 MF Charlotte NC 3836,~~207~~975.5000 0.00 5.220% 991072097 46 MF Wisconsin Dells WI 3837,~~856~~565.8695 89,~~449~~740.6657 5.320% 991072098 47 IN Stoughton MA 4038,~~079~~749.4708 89,~~182~~512.6099 5.500% 991072099 48 RT Plano TX 3938,~~567~~253.0705 89,~~322~~636.3537 5.430% 991072100 49 IN Lancaster PA 4039,~~796~~480.00 0.00 5.640% 991072101 50 IN Camp Hill PA 4039,~~553~~245.1700 0.00 5.640% 991072102 51 RT Dover DE 3736,~~574~~328.8531 78,~~435~~681.4498 5.560% 991072103 52 MU Aliso Viejo CA 3736,~~472~~230.2752 68,~~879~~121.2702 5.750% 991072104 53 IN Lancaster PA 3534,~~696~~545.5000 0.00 5.640% 991072105 54 RT Albuquerque NM 3836,~~156~~925.6983 0.00 6.070% 991072106 55 RT Lemont IL 3231,~~776~~718.0475 0.00 5.250% 991072107 56 MF Colorado Springs CO 3029,~~681~~691.3967 0.00 5.090% 991072108 57 MH Oregon City OR 3231,~~070~~004.3352 78,~~018~~084.6344 5.350% 991072109 58 MF Austin TX 26,~~948~~047.5024 89,~~519~~420.4773 4.500% 991072110 59 RT Baton Rouge LA 3130,~~069~~038.9526 67,~~479~~511.6736 5.450% 991072111 60 MF Olympia WA 2928,~~326~~380.00 0.00 5.160% 991072112 61 RT Lexington KY 3029,~~469~~444.4933 910,~~291~~316.0824 5.460% 991072113 62 RT Clifton Park NY 3029,~~280~~304.9717 0.00 5.410% 991072114 63 MF Glenolden PA 2928,~~503~~522.3171 67,~~551~~531.1474 5.290% 991072115 64 RT Stow OH 2928,~~753~~764.4169 67,~~503~~491.0274 5.340% 991072116 65 RT Woodbury NY 3029,~~041~~043.1290 67,~~177~~174.0022 5.470% 991072117 66 RT Carrollton TX 3029,~~396~~373.2363 910,~~096~~119.7030 5.550% 991072118 67 RT Greenville NC 2928,~~669~~651.9043 1314,~~224~~243.6108 5.570% 991072119 68 OF Harrisburg PA 2928,~~786~~798.3783 56,~~618~~605.0660 5.700% 991072120 69 RT Lufkin TX 2726,~~461~~576.8700 0.00 5.280% 991072121 70 OF Nashville TN 3029,~~158~~125.4155 1213,~~309~~342.8672 5.850% 991072122 71 MF Red Bank TN 3029,~~322~~319.9536 56,~~188~~192.4908 5.880% 991072123 72 RT La Quinta CA 2827,~~731~~778.7873 56,~~637~~590.3338 5.580% 991072124 73 LO Lexington KY 2827,~~102~~135.4581 1314,~~136~~103.9155 5.490% 991072125 74 RT San Antonio TX 2928,~~488~~511.8376 56,~~367~~344.8794 5.770% 991072126 75 RT Bullhead City AZ 2625,~~514~~633.0924 56,~~765~~646.6550 5.320% 991072127 76 IN Culver City CA 25,~~864~~004.6659 56,~~947~~808.9502 5.190% 991072128 77 RT Columbia SC 2625,~~649~~763.0964 56,~~775~~660.0348 5.360% 991072129 78 RT West Bend WI 2625,~~787~~898.0406 56,~~399~~288.4745 5.530% 991072130 79 IN Thousand Oaks CA 24,~~972~~142.7736 56,~~742~~573.8526 5.190% 991072131 80 IN Roswell GA 2827,~~255~~320.2742 45,~~684~~619.6651 5.990% 991072132 81 OF Modesto CA 2625,~~563~~677.4403 67,~~194~~080.0142 5.720% 991072133 82 MF Tallahassee FL 2322,~~189~~417.0091 56,~~332~~103.6574 5.190% 991072134 83 MF Lexington KY 22,~~797~~039.5641 5,~~238~~996.6176 5.210% 991072135 84 RT Orlando FL 2322,~~173~~405.9533 45,~~546~~315.6729 5.560% 991072136 85 OF Manassas VA 21,~~906~~200.6700 0.00 5.300% 991072137 86 RT East Northport NY 2221,~~307~~567.1627 45,~~358~~098.2009 5.590% 991072138 87 IN Yorktown Heights NY 21,~~948~~220.4935 45,~~343~~071.2337 5.560% 991072139 88 MF Houston TX 2019,~~252~~575.6324 56,~~515~~193.6504 5.240% 991072140 89 RT Farmingdale NY 2120,~~377~~668.4803 45,~~309~~018.0651 5.530% 991072141 90 MF Tucson AZ 20,~~734~~065.3550 0.00 5.460% 991072142 91 RT Hagerstown MD 2120,~~094~~385.7219 6,~~214~~924.9346 5.610% 991072143 92 OF San Antonio TX 19,~~731~~075.2643 45,~~368~~023.1295 5.310% 991072144 93 MU Philadelphia PA 23,~~822~~037.1757 23,~~877~~662.6828 6.730% 991072145 94 RT Walker LA 18,~~711~~108.9433 0.00 5.300% 991072146 95 RT Winter Garden FL 1918,~~628~~977.5563 34,~~775~~426.8072 5.640% 991072147 96 RT Bullhead City AZ 18,~~802~~178.41 34,~~833~~457.92 5.470% 991072148 97 RT Palm Harbor FL 1918,~~151~~533.1133 0.00 5.560% 991072149 98 MF Ann Arbor MI 1817,~~078~~477.8699 4,~~034~~634.0794 5.260% 991072150 99 SS Ridgeland MS 1918,~~368~~717.7075 56,~~554~~205.4035 5.650% 991072151 100 OF Coeur d`Alene ID 17,~~877~~283.8673 34,~~924~~518.1730 5.330% 991072152 101 OF Indianapolis IN 1615,~~388~~860.6700 0.00 4.880% 991072153 102 RT Houston TX 1817,~~608~~991.5016 34,~~682~~299.3165 5.560% 991072154 103 RT La Place LA 1817,~~472~~859.3155 34,~~655~~268.3814 5.540% 991072155 104 RT Parsippany-Troy Hills NJ 17,~~771~~181.4948 34,~~685~~275.4344 5.450% 991072156 105 RT Orlando FL 1817,~~146~~544.9789 34,~~596~~198.2028 5.570% 991072157 106 RT Spring TX 17,~~859~~266.3990 34,~~534~~126.0756 5.560% 991072158 107 RT Gilbert AZ 17,~~649~~064.9332 34,~~522~~108.5011 5.540% 991072159 108 IN Camp Hill PA 17,~~969~~390.6700 0.00 5.640% 991072160 109 RT Scottsdale AZ 1817,~~539~~925.7695 3,~~240~~854.8465 5.830% 991072161 110 RT Holland PA 1817,~~011~~414.7179 3,~~311~~908.8981 5.760% 991047679 111 MU Saint Petersburg FL 1716,~~456~~877.0429 3,~~324~~903.4520 5.650% 991072162 112 MH Various MO 15,~~548~~031.9918 34,~~864~~382.6950 5.040% 991072163 113 MF Greece NY 1615,~~398~~869.3133 0.00 5.410% 991072164 114 RT Cypress TX 16,~~546~~012.2550 0.00 5.490% 991072165 115 RT Sugar Land TX 1615,~~333~~791.5290 3,~~163~~705.7335 5.590% 991072166 116 RT Roslyn NY 1615,~~287~~740.9125 45,~~774~~321.2086 5.590% 991072167 117 IN San Antonio TX 1514,~~445~~932.9883 3,~~309~~822.1530 5.400% 991072168 118 RT Phoenix AZ 15,~~698~~177.3339 3,~~159~~680.8074 5.520% 991072169 119 IN Saint Clair MI 1615,~~359~~818.7124 23,~~789~~331.5805 5.910% 991072170 120 IN Camp Hill PA 15,~~541~~040.3300 0.00 5.640% 991072171 121 RT Chicago IL 1514,~~248~~735.3163 45,~~498~~010.1684 5.550% 991072172 122 RT Greenville SC 15,~~735~~214.1302 23,~~787~~308.7384 5.820% 991072173 123 OF Indianapolis IN 1312,~~026~~606.8967 0.00 4.880% 991072174 124 IN Tempe AZ 1413,~~358~~881.2446 3,~~029~~506.8765 5.390% 991072175 125 OF Eden Prairie MN 1413,~~429~~943.8699 4,~~495~~981.9380 5.440% 991072176 126 RT Scottsdale AZ 1514,~~474~~962.8984 23,~~594~~106.2025 5.950% 991046647 127 RT Murrieta CA 14,~~926~~432.9736 23,~~736~~230.0465 5.740% 991072177 128 RT Plymouth NC 14,~~744~~250.0523 34,~~554~~047.0082 6.150% 991072178 129 RT Shiloh IL 13,~~512~~048.0052 56,~~802~~266.5301 5.710% 991072179 130 MF Humble TX 12,~~766~~342.2529 23,~~693~~116.0298 5.410% 991072180 131 MF McKinney TX 12,~~482~~067.3179 23,~~645~~059.3385 5.380% 991072181 132 IN Arbutus MD 12,~~620~~201.2042 2,~~551~~970.3816 5.490% 991072182 133 RT Northridge CA 1211,~~287~~879.8179 2,~~562~~970.6466 5.450% 991047846 134 MF Little Rock AR 11,~~622~~235.2878 23,~~670~~057.6717 5.210% 991072183 135 MF Dallas TX 1211,~~127~~724.2359 2,~~463~~866.5822 5.570% 991072184 136 RT Arlington TX 11,~~476~~106.8967 0.00 5.600% 991072185 137 OF Houston TX 1110,~~289~~914.3599 2,~~186~~561.6905 5.590% 991072186 138 RT Houston TX 109,~~314~~971.0697 2,~~015~~357.0817 5.590% 991072187 139 RT Mission TX 9,~~974~~643.9299 12,~~968~~299.3427 5.580% 991072188 140 MF Greece NY 109,~~046~~722.4538 0.00 5.790% 991072189 141 IN Valley Stream NY 98,~~215~~909.6855 12,~~977~~283.5164 5.370% 991072190 142 MH York PA 7,~~962~~698.0538 1,~~415~~679.8148 5.790% 991072191 143 RT Alpharetta GA 6,~~838~~813.0110 5,~~426~~451.2011 5.510% 991072192 144 IN Camp Hill PA 6,~~313~~110.6700 0.00 5.640% 991072193 145 RT Kaysville UT 5,~~159~~147.9956 2,~~803~~816.7013 5.320% Totals 8,~~364~~096,~~797~~939.5269 ~~965~~1,~~318~~100,598.0706

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 991072053 N/A 01/01/2010 N 147,720,000.00 147,720,000.00 0607/01/2005 991072054 N/A 04/01/2012 N 124,000,000.00 124,000,000.00 0607/01/2005 991072055 N/A 01/01/2020 N 110,000,000.00 110,000,000.00 0607/01/2005 991072056 N/A 03/01/2015 N 106,~~801~~710,~~714~~607.3070 106,~~710~~601,~~607~~427.7090 0607/01/2005 991072057 N/A 03/01/2015 N 79,~~824~~742,~~597~~029.5106 79,~~742~~647,~~029~~657.0618 0607/01/2005 991072058 N/A 01/01/2015 N 67,000,000.00 67,000,000.00 06/01/2005 991072059 N/A 01/01/2015 N 59,~~754~~701,~~200~~772.8981 59,~~701~~639,~~772~~310.8194 0607/01/2005 991072060 N/A 02/01/2015 N 43,500,000.00 43,500,000.00 0607/01/2005 991072061 N/A 01/01/2015 N 36,~~838~~803,~~404~~217.3208 36,~~803~~762,~~217~~187.0885 0607/01/2005 991072062 N/A 02/01/2015 N 30,500,000.00 30,500,000.00 0607/01/2005 991072063 N/A 12/01/2014 N 29,000,000.00 29,000,000.00 0607/01/2005 991072064 N/A 01/01/2015 N 27,000,000.00 27,000,000.00 0607/01/2005 991046522 N/A 01/01/2015 N 25,~~484~~459,~~803~~496.3309 25,~~459~~430,~~496~~259.0954 0607/01/2005 991072065 N/A 02/01/2015 N 24,800,000.00 24,800,000.00 0607/01/2005 991072066 N/A 03/01/2015 N 23,400,000.00 23,400,000.00 0607/01/2005 991072067 N/A 04/01/2011 N 20,000,000.00 20,000,000.00 0607/01/2005 991072068 N/A 02/01/2015 N 19,~~932~~914,~~554~~039.6364 19,~~914~~892,~~039~~314.6487 0607/01/2005 991072069 N/A 01/01/2020 N 18,500,000.00 18,500,000.00 0607/01/2005 991072070 N/A 03/01/2012 N 18,400,000.00 18,400,000.00 0607/01/2005 991072071 N/A 02/01/2015 N 18,000,000.00 18,000,000.00 0607/01/2005 991072072 N/A 04/01/2010 N 17,~~978~~958,~~050~~467.2653 17,~~958~~936,~~467~~347.5351 0607/01/2005 991072073 N/A 12/01/2014 N 18,000,000.00 18,000,000.00 0607/01/2005 991072074 N/A 01/01/2015 N 17,400,000.00 17,400,000.00 0607/01/2005 991072075 N/A 03/01/2015 N 16,~~366~~350,~~388~~708.8127 16,~~350~~332,~~708~~464.2779 0607/01/2005 991072076 N/A 12/01/2014 N 15,~~914~~898,~~117~~642.6140 15,~~898~~880,~~642~~664.4094 0607/01/2005 991072077 N/A 11/01/2014 N 15,~~145~~129,~~146~~224.9514 15,~~129~~111,~~224~~044.1470 0607/01/2005 991072078 N/A 03/01/2015 N 14,990,000.00 14,990,000.00 06/01/2005 991072079 N/A 02/01/2017 N 14,~~946~~931,~~395~~313.8584 14,~~931~~913,~~313~~964.8478 0607/01/2005 991072080 N/A 01/01/2015 N 13,500,000.00 13,500,000.00 0607/01/2005 991072081 N/A 01/01/2015 N 13,~~374~~344,~~316~~559.1246 13,~~344~~312,~~559~~646.4690 0607/01/2005 991072082 N/A 01/01/2015 N 13,000,000.00 13,000,000.00 06/01/2005 991072083 07/01/2014 07/01/2034 N 12,~~884~~874,~~821~~307.7680 12,~~874~~861,~~307~~476.8047 0607/01/2005 991072084 N/A 04/01/2015 N 12,700,000.00 12,700,000.00 0607/01/2005 991072085 N/A 03/01/2015 N 12,~~539~~510,~~725~~253.0308 12,~~510~~478,~~253~~946.0853 0607/01/2005 991072086 N/A 03/01/2015 N 11,~~477~~467,~~725~~419.8283 11,~~467~~455,~~419~~234.8348 0607/01/2005 991072087 N/A 02/01/2015 N 10,~~462~~451,~~091~~382.9687 10,~~451~~439,~~382~~104.8721 0607/01/2005 991072088 N/A 01/01/2022 N 9,~~778~~747,~~598~~915.6867 9,~~747~~717,~~915~~098.6742 0507/01/2005 991072089 N/A 01/01/2020 N 9,~~556~~519,~~198~~858.6070 9,~~519~~483,~~858~~361.7063 0607/01/2005 991072090 N/A 02/01/2015 N 9,200,000.00 9,200,000.00 0607/01/2005 991072091 N/A 03/01/2015 N 9,~~081~~072,~~510~~894.0039 9,~~072~~062,~~894~~846.3965 0607/01/2005 991072092 N/A 04/01/2015 N 9,000,000.00 9,000,000.00 0607/01/2005 991072093 N/A 03/01/2015 N 8,~~849~~836,~~225~~935.1224 8,~~836~~823,~~935~~203.2477 0607/01/2005 991072094 N/A 03/01/2015 N 8,~~781~~773,~~691~~132.5942 8,~~773~~763,~~132~~214.4297 0607/01/2005 991072095 N/A 10/01/2014 N 8,~~734~~725,~~388~~790.8445 8,~~725~~715,~~790~~818.4523 0607/01/2005 991072096 N/A 02/01/2015 N 8,500,000.00 8,500,000.00 0607/01/2005 991072097 N/A 03/01/2015 N 8,~~481~~473,~~972~~522.6498 8,~~473~~463,~~522~~782.9841 06/01/2005 991072098 N/A 01/01/2015 N 8,~~462~~454,~~527~~345.8626 8,~~454~~444,~~345~~832.2627 0607/01/2005 991072099 N/A 01/01/2015 N 8,~~462~~453,~~035~~712.0570 8,~~453~~444,~~712~~076.7033 0607/01/2005 991072100 N/A 04/01/2015 N 8,400,000.00 8,400,000.00 0607/01/2005 991072101 N/A 04/01/2015 N 8,350,000.00 8,350,000.00 0607/01/2005 991072102 N/A 02/01/2015 N 7,~~848~~840,~~078~~642.0763 7,~~840~~831,~~642~~960.6365 0607/01/2005 991072103 N/A 01/01/2015 N 7,~~568~~561,~~031~~151.1083 7,~~561~~553,~~151~~030.8381 0607/01/2005 991072104 N/A 04/01/2015 N 7,350,000.00 7,350,000.00 0607/01/2005 991072105 N/A 04/01/2012 N 7,300,000.00 7,300,000.00 0607/01/2005 991072106 N/A 03/01/2015 N 7,250,000.00 7,250,000.00 0607/01/2005 991072107 N/A 12/01/2014 N 7,000,000.00 7,000,000.00 0607/01/2005 991072108 N/A 12/01/2016 N 6,~~961~~954,~~302~~283.4784 6,~~954~~946,~~283~~199.8440 0607/01/2005 991072109 N/A 12/01/2009 N 6,~~954~~945,~~451~~931.0659 6,~~945~~936,~~931~~510.5986 06/01/2005 991072110 N/A 01/01/2015 N 6,~~620~~613,~~408~~928.5992 6,~~613~~606,~~928~~417.9256 0607/01/2005 991072111 N/A 03/01/2015 N 6,600,000.00 6,600,000.00 0607/01/2005 991072112 N/A 03/01/2015 N 6,~~480~~471,~~572~~281.8375 6,~~471~~460,~~281~~965.7551 0607/01/2005 991072113 N/A 03/01/2015 N 6,500,000.00 6,500,000.00 0607/01/2005 991072114 N/A 02/01/2015 N 6,~~476~~470,~~731~~180.9581 6,~~470~~462,~~180~~649.8107 0607/01/2005 991072115 N/A 01/01/2012 N 6,~~470~~463,~~477~~974.5553 6,~~463~~456,~~974~~482.5379 0607/01/2005 991072116 N/A 02/01/2015 N 6,~~377~~371,~~781~~604.99 6,~~371~~364,~~604~~430.9977 0607/01/2005 991072117 N/A 01/01/2015 N 6,~~360~~351,~~152~~055.4878 6,~~351~~340,~~055~~936.7848 0607/01/2005 991072118 N/A 04/01/2025 N 6,~~185~~172,~~883~~659.8221 6,~~172~~158,~~659~~416.2113 0607/01/2005 991072119 N/A 12/01/2014 N 6,~~068~~062,~~529~~911.8882 6,~~062~~056,~~911~~306.8222 0607/01/2005 991072120 N/A 03/01/2015 N 6,040,000.00 6,040,000.00 0607/01/2005 991072121 N/A 04/01/2025 N 5,~~986~~974,~~781~~471.7387 5,~~974~~961,~~471~~129.8715 0607/01/2005 991072122 N/A 03/01/2015 N 5,~~988~~983,~~731~~543.9849 5,~~983~~977,~~543~~351.4941 0607/01/2005 991072123 N/A 02/01/2015 N 5,~~979~~973,~~557~~920.9865 5,~~973~~967,~~920~~330.6527 0607/01/2005 991072124 N/A 01/01/2015 N 5,~~944~~931,~~462~~325.5059 5,~~931~~917,~~325~~222.5904 0607/01/2005 991072125 N/A 01/01/2020 N 5,~~935~~929,~~024~~656.0114 5,~~929~~923,~~656~~311.1420 0607/01/2005 991072126 N/A 03/01/2015 N 5,~~787~~781,~~698~~933.9833 5,~~781~~775,~~933~~286.3383 0607/01/2005 991072127 N/A 03/01/2015 N 5,~~787~~781,~~355~~407.4752 5,~~781~~774,~~407~~599.5250 0607/01/2005 991072128 N/A 01/01/2015 N 5,~~773~~767,~~754~~979.6360 5,~~767~~761,~~979~~319.6012 06/01/2005 991072129 N/A 01/01/2015 N 5,~~625~~619,~~231~~831.3689 5,~~619~~613,~~831~~543.8944 06/01/2005 991072130 N/A 03/01/2015 N 5,~~587~~582,~~791~~048.4964 5,~~582~~575,~~048~~475.6438 0607/01/2005 991072131 N/A 01/01/2020 N 5,~~477~~473,~~891~~207.6600 5,~~473~~467,~~207~~587.0049 0607/01/2005 991072132 N/A 04/01/2015 N 5,~~392~~386,~~982~~788.5554 5,~~386~~379,~~788~~708.5412 0607/01/2005 991072133 N/A 03/01/2015 N 5,~~188~~183,~~663~~330.5388 5,~~183~~177,~~330~~227.8814 0607/01/2005 991072134 N/A 02/01/2015 N 5,~~081~~076,~~493~~254.3271 5,~~076~~070,~~254~~257.7195 0607/01/2005 991072135 N/A 03/01/2015 N 4,~~840~~835,~~230~~683.3063 4,~~835~~830,~~683~~368.6334 0607/01/2005 991072136 N/A 03/01/2015 N 4,800,000.00 4,800,000.00 0607/01/2005 991072137 N/A 02/01/2015 N 4,~~634~~629,~~184~~826.4626 4,~~629~~624,~~826~~728.2617 0607/01/2005 991072138 N/A 02/01/2015 N 4,~~584~~579,~~274~~930.1996 4,~~579~~574,~~930~~859.9659 0607/01/2005 991072139 N/A 03/01/2015 N 4,~~488~~482,~~394~~878.5893 4,~~482~~476,~~878~~685.9389 0607/01/2005 991072140 N/A 01/01/2015 N 4,~~489~~484,~~233~~924.3226 4,~~484~~479,~~924~~905.2675 0607/01/2005 991072141 N/A 02/01/2015 N 4,410,000.00 4,410,000.00 0607/01/2005 991072142 N/A 12/01/2014 N 4,~~366~~360,~~683~~468.4855 4,~~360~~353,~~468~~544.5509 0607/01/2005 991072143 N/A 01/01/2010 N 4,~~315~~310,~~200~~832.7765 4,~~310~~305,~~832~~808.6570 0607/01/2005 991072144 N/A 01/01/2015 N 4,~~110~~107,~~617~~739.2759 4,~~107~~104,~~739~~077.5931 0607/01/2005 991072145 N/A 12/01/2011 N 4,100,000.00 4,100,000.00 0607/01/2005 991072146 N/A 01/01/2015 N 4,~~041~~037,~~569~~793.1131 4,~~037~~033,~~793~~366.3159 0607/01/2005 991072147 N/A 03/01/2015 N 3,~~991~~987,~~784~~950.4856 3,~~987~~983,~~950~~492.5664 0607/01/2005 991072148 N/A 02/01/2015 N 4,000,000.00 4,000,000.00 06/01/2005 991072149 N/A 03/01/2015 N 3,~~991~~987,~~407~~373.7467 3,~~987~~982,~~373~~738.6773 0607/01/2005 991072150 N/A 02/01/2015 N 3,~~981~~975,~~006~~452.7131 3,~~975~~969,~~452~~246.3196 0607/01/2005 991072151 N/A 01/01/2010 N 3,~~895~~891,~~194~~270.4225 3,~~891~~886,~~270~~751.2595 0607/01/2005 991072152 N/A 01/01/2015 N 3,900,000.00 3,900,000.00 06/01/2005 991072153 N/A 02/01/2015 N 3,~~886~~882,~~667~~984.2493 3,~~882~~878,~~984~~685.9328 0607/01/2005 991072154 N/A 03/01/2015 N 3,~~872~~868,~~150~~494.3496 3,~~868~~864,~~494~~226.9682 0607/01/2005 991072155 N/A 02/01/2015 N 3,~~786~~783,~~763~~077.0057 3,~~783~~778,~~077~~802.5713 0607/01/2005 991072156 N/A 01/01/2015 N 3,~~783~~779,~~465~~869.7353 3,~~779~~775,~~869~~671.5325 0607/01/2005 991072157 N/A 02/01/2015 N 3,~~730~~726,~~203~~669.9790 3,~~726~~722,~~669~~543.9034 0607/01/2005 991072158 N/A 02/01/2015 N 3,~~699~~696,~~764~~242.8434 3,~~696~~692,~~242~~134.3423 0607/01/2005 991072159 N/A 04/01/2015 N 3,700,000.00 3,700,000.00 0607/01/2005 991072160 N/A 03/01/2015 N 3,~~692~~689,~~974~~733.0925 3,~~689~~685,~~733~~878.2560 0607/01/2005 991072161 N/A 12/01/2014 N 3,~~631~~628,~~393~~081.5869 3,~~628~~624,~~081~~172.6988 0607/01/2005 991047679 N/A 02/01/2015 N 3,~~587~~584,~~880~~556.5611 3,~~584~~580,~~556~~652.1191 0607/01/2005 991072162 N/A 01/01/2012 N 3,~~582~~578,~~716~~851.5788 3,~~578~~574,~~851~~469.8838 0607/01/2005 991072163 N/A 04/01/2015 N 3,520,000.00 3,520,000.00 0607/01/2005 991072164 N/A 03/01/2015 N 3,500,000.00 3,500,000.00 0607/01/2005 991072165 N/A 03/01/2015 N 3,~~393~~390,~~195~~031.5380 3,~~390~~386,~~031~~326.8045 0607/01/2005 991072166 N/A 02/01/2015 N 3,~~383~~378,~~719~~945.2202 3,~~378~~373,~~945~~623.0216 0607/01/2005 991072167 N/A 12/01/2011 N 3,~~321~~318,~~715~~406.8368 3,~~318~~314,~~406~~584.6838 0607/01/2005 991072168 N/A 02/01/2015 N 3,~~302~~299,~~592~~433.9717 3,~~299~~295,~~433~~752.1743 0607/01/2005 991072169 N/A 02/01/2020 N 3,~~214~~211,~~615~~825.1759 3,~~211~~208,~~825~~494.5954 0607/01/2005 991072170 N/A 04/01/2015 N 3,200,000.00 3,200,000.00 0607/01/2005 991072171 N/A 03/01/2015 N 3,~~190~~186,~~579~~081.7963 3,~~186~~181,~~081~~070.6379 0607/01/2005 991072172 N/A 02/01/2015 N 3,~~139~~136,~~699~~911.2552 3,~~136~~133,~~911~~602.5268 0607/01/2005 991072173 N/A 01/01/2015 N 3,100,000.00 3,100,000.00 0607/01/2005 991072174 N/A 03/01/2015 N 3,~~093~~090,~~522~~492.7891 3,~~090~~086,~~492~~986.9126 0607/01/2005 991072175 N/A 01/01/2015 N 3,~~080~~075,~~377~~881.0512 3,~~075~~070,~~881~~899.1232 0607/01/2005 991072176 N/A 02/01/2015 N 3,~~020~~017,~~309~~715.6747 3,~~017~~014,~~715~~609.4722 07/01/2005 991046647 N/A 02/01/2015 N 3,~~019~~017,~~955~~219.1814 3,~~017~~013,~~219~~988.1449 0607/01/2005 991072177 N/A 01/01/2020 N 2,~~784~~780,~~085~~531.76 2,~~780~~776,~~531~~483.7694 06/01/2005 991072178 N/A 03/01/2025 N 2,~~748~~742,~~047~~244.3885 2,~~742~~735,~~244~~978.8584 0607/01/2005 991072179 N/A 02/01/2015 N 2,~~740~~737,~~355~~662.0200 2,~~737~~734,~~662~~545.0002 0607/01/2005 991072180 N/A 03/01/2015 N 2,~~694~~691,~~346~~701.4815 2,~~691~~688,~~701~~641.1530 0607/01/2005 991072181 N/A 03/01/2015 N 2,~~669~~666,~~529~~978.4709 2,~~666~~664,~~978~~007.0993 0607/01/2005 991072182 N/A 01/01/2015 N 2,~~618~~615,~~296~~734.9329 2,~~615~~612,~~734~~763.2963 0607/01/2005 991047846 N/A 02/01/2015 N 2,~~590~~587,~~565~~894.2255 2,~~587~~584,~~894~~837.5538 0607/01/2005 991072183 N/A 09/01/2014 N 2,~~528~~525,~~407~~944.9032 2,~~525~~523,~~944~~078.3210 0607/01/2005 991072184 N/A 03/01/2015 N 2,380,000.00 2,380,000.00 0607/01/2005 991072185 N/A 03/01/2015 N 2,~~345~~343,~~296~~110.9122 2,~~343~~340,~~110~~549.2217 0607/01/2005 991072186 N/A 02/01/2015 N 2,~~142~~140,~~687~~672.4537 2,~~140~~138,~~672~~315.3720 0607/01/2005 991072187 N/A 01/01/2015 N 2,~~075~~073,~~944~~976.8955 2,~~073~~071,~~976~~677.5528 0607/01/2005 991072188 N/A 03/01/2015 N 2,015,000.00 2,015,000.00 0607/01/2005 991072189 N/A 02/01/2015 N 1,~~992~~990,~~937~~959.4998 1,~~990~~988,~~959~~676.9834 0607/01/2005 991072190 N/A 03/01/2015 N 1,~~596~~595,~~934~~519.8504 1,~~595~~593,~~519~~839.0456 0607/01/2005 991072191 N/A 03/01/2020 N 1,~~489~~483,~~221~~795.8969 1,~~483~~478,~~795~~344.6958 0607/01/2005 991072192 N/A 04/01/2015 N 1,300,000.00 1,300,000.00 0607/01/2005 991072193 N/A 01/01/2025 N 1,~~163~~161,~~908~~104.4272 1,~~161~~158,~~104~~288.7259 0607/01/2005 Totals 1,798,~~972~~007,~~635~~317.7668 1,~~798~~796,~~007~~906,~~317~~719.6867

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 07/12/2005 0 $0.00 0 $0.00 0 $0.00 06/13/2005 0 $0.00 0 $0.00 0 $0.00 05/12/2005 0 $0.00 0 $0.00 0 $0.00 04/12/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 07/12/2005 0 $0.00 0 $0.00 0 $0.00 06/13/2005 0 $0.00 0 $0.00 0 $0.00 05/12/2005 0 $0.00 0 $0.00 0 $0.00 04/12/2005 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 07/12/2005 0 $0.00 0 $0.00 5.403885% 5.369034% 112 06/13/2005 0 $0.00 0 $0.00 5.403942% 5.369089% 113 05/12/2005 0 $0.00 0 $0.00 5.403988% 5.369132% 114 04/12/2005 0 $0.00 0 $0.00 5.404045% 5.369186% 115 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 ~~991072088~~991072058 376 0 0506/01/2005 ~~72,812~~0.4700 ~~72,812~~0.4700 B 991072078 27 0 06/01/2005 0.00 0.00 A 991072082 31 0 06/01/2005 0.00 0.00 A 991072097 46 0 06/01/2005 0.00 0.00 A 991072109 58 0 06/01/2005 0.00 0.00 A 991072128 77 0 06/01/2005 0.00 0.00 A 991072129 78 0 06/01/2005 0.00 0.00 A 991072148 97 0 06/01/2005 0.00 0.00 A 991072152 101 0 06/01/2005 0.00 0.00 A 991072177 128 0 06/01/2005 0.00 0.00 A Totals 110 ~~72,812~~0.4700 ~~72,812~~0.4700

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~991072088~~991072058 967,~~778~~000,~~598~~000.6800 0.00 ~~Totals~~991072078 914,~~778~~990,~~598~~000.6800 0.00 991072082 13,000,000.00 11,528.58 991072097 8,473,522.98 0.00 991072109 6,945,931.60 0.00 991072128 5,767,979.60 0.00 991072129 5,619,831.89 0.00 991072148 4,000,000.00 0.00 991072152 3,900,000.00 0.00 991072177 2,780,531.76 0.00 Totals 132,477,797.83 11,528.58

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (19 ~~loan~~loans) 720.00 0.00 65,~~812~~477,797.4783 7211,~~812~~528.4758 9Total for Status Code = B (1 loan) 0.00 0.00 67,~~778~~000,~~598~~000.6800 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 · JPMorgan Chase Commercial Mortgage Securities Corp, Series 2005-CIBC11