8-K 1 bsc05pr7_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 11, 2005 (Date of earliest event reported) Commission File No.: 333-120522-01 Bear Stearns Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates Series 2005-PWR7 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2169443 54-2169444 54-2169445 54-6658763 54-6658764 (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 11, 2005, a distribution was made to holders of Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-PWR7. 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-PWR7, relating to the July 11, 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. Bear Stearns Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates Series 2005-PWR7 (Registrant) By: Wells Fargo Bank, N.A. as Certificate Administrator By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: July 11, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-PWR7, relating to the July 11, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Bear Stearns Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates Series 2005-PWR7 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 11, 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 - 10 Mortgage Loan Detail 11 - 14 Principal Prepayment Detail 15 Historical Detail 16 Delinquency Loan Detail 17 - 18 Specially Serviced Loan Detail 19 - 20 Modified Loan Detail 21 Liquidated Loan Detail 22 Bond / Collateral Realized Loss Reconciliation 23 Defeased Loan Detail 24 Depositor Bear Stearns Commercial Mortgage Securities Inc. 383 Madison Avenue New York, NY 10179 Contact: General Information Number Phone Number: (212) 272-2000 Master Servicer Prudential Asset Resources, Inc. 2200 Ross Avenue, Suite 4900E Dallas, TX 75201 Contact: Hal Collett Phone Number: (214) 721-6032 Master Servicer Wells Fargo Bank, N.A. 45 Fremont Street, 2nd Floor investorreporting@wellsfargo.com San Francisco, CA 94105 Contact: Matilde Sanchez Phone Number: General Special Servicer ARCap Servicing, Inc. 5605 N. MacArthur Blvd. Irving, TX 75038 Contact: Chris Crouch Phone Number: (972) 580-1688 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2005, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 07383F3W6 4.386000% 78,000,000.00 7675,~~236~~403,~~292~~428.9486 ~~832~~947,~~864~~142.0853 ~~278~~275,~~643~~599.6553 A-2 07383F3X4 4.945000% 188,000,000.00 188,000,000.00 0.00 774,716.67 A-AB 07383F3Y2 4.980000% 106,000,000.00 106,000,000.00 0.00 439,900.00 A-3 07383F3Z9 5.116000% 527,652,000.00 527,652,000.00 0.00 2,249,556.36 A-J 07383F4B1 5.172000% 85,748,000.00 85,748,000.00 0.00 369,573.88 B 07383F4C9 5.214000% 33,737,000.00 33,737,000.00 0.00 146,587.27 C 07383F4D7 5.235000% 8,434,000.00 8,434,000.00 0.00 36,793.32 D 07383F4E5 5.304000% 15,463,000.00 15,463,000.00 0.00 68,346.46 E 07383F4G0 5.~~500846~~323353% 11,246,000.00 11,246,000.00 0.00 5149,~~552~~888.1069 F 07383F4H8 5.~~520846~~343353% 11,245,000.00 11,245,000.00 0.00 5150,~~734~~071.9367 G 07383F4J4 5.~~520846~~343353% 9,840,000.00 9,840,000.00 0.00 4543,~~270~~815.9450 H 07383F4K1 5.~~520846~~343353% 12,652,000.00 12,652,000.00 0.00 5856,~~208~~336.1276 J 07383F4L9 4.963000% 4,217,000.00 4,217,000.00 0.00 17,440.81 K 07383F4M7 4.963000% 4,217,000.00 4,217,000.00 0.00 17,440.81 L 07383F4N5 4.963000% 5,623,000.00 5,623,000.00 0.00 23,255.79 M 07383F4P0 4.963000% 4,217,000.00 4,217,000.00 0.00 17,440.81 N 07383F4Q8 4.963000% 1,406,000.00 1,406,000.00 0.00 5,814.98 P 07383F4R6 4.963000% 2,811,000.00 2,811,000.00 0.00 11,625.83 Q 07383F4S4 4.963000% 14,057,652.00 14,057,652.00 0.00 58,140.10 R N/A 0.000000% 0.00 0.00 0.00 0.00 V N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 1,124,565,652.00 1,~~122~~121,~~801~~969,~~944~~080.9486 ~~832~~947,~~864~~142.0853 4,~~722~~712,~~042~~345.8324

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 07383F3W6 0.00 0.00 1,~~111~~222,~~507~~742.7306 7574,~~403~~456,~~428~~286.8633 20.0506% A-2 07383F3X4 0.00 0.00 774,716.67 188,000,000.00 20.0506% A-AB 07383F3Y2 0.00 0.00 439,900.00 106,000,000.00 20.0506% A-3 07383F3Z9 0.00 0.00 2,249,556.36 527,652,000.00 20.0506% A-J 07383F4B1 0.00 0.00 369,573.88 85,748,000.00 12.4041% B 07383F4C9 0.00 0.00 146,587.27 33,737,000.00 9.40% C 07383F4D7 0.00 0.00 36,793.32 8,434,000.00 8.65% D 07383F4E5 0.00 0.00 68,346.46 15,463,000.00 7.27% E 07383F4G0 0.00 0.00 5149,~~552~~888.1069 11,246,000.00 6.2627% F 07383F4H8 0.00 0.00 5150,~~734~~071.9367 11,245,000.00 5.2627% G 07383F4J4 0.00 0.00 4543,~~270~~815.9450 9,840,000.00 4.39% H 07383F4K1 0.00 0.00 5856,~~208~~336.1276 12,652,000.00 3.26% J 07383F4L9 0.00 0.00 17,440.81 4,217,000.00 2.88% K 07383F4M7 0.00 0.00 17,440.81 4,217,000.00 2.51% L 07383F4N5 0.00 0.00 23,255.79 5,623,000.00 2.0001% M 07383F4P0 0.00 0.00 17,440.81 4,217,000.00 1.63% N 07383F4Q8 0.00 0.00 5,814.98 1,406,000.00 1.50% P 07383F4R6 0.00 0.00 11,625.83 2,811,000.00 1.25% Q 07383F4S4 0.00 0.00 58,140.10 14,057,652.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 5,~~554~~659,~~906~~487.9177 1,121,~~969~~021,~~080~~938.8633

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-1 07383F4F2 0.~~047454~~041959% 1,124,565,652.00 1,~~122~~121,~~801~~969,~~944~~080.9486 4439,~~400~~230.8868 X-2 07383F4A3 0.~~438603~~268412% 1,092,297,000.00 1,092,297,000.00 ~~399~~244,~~236~~321.9777

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-1 07383F4F2 0.00 4439,~~400~~230.8868 1,121,~~969~~021,~~080~~938.8633 X-2 07383F4A3 0.00 ~~399~~244,~~236~~321.9777 1,092,297,000.00 (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 07383F3W6 ~~977~~966.~~38837103~~71062641 1012.~~67774462~~14285295 3.~~57235449~~53332731 0.00000000 0.00000000 ~~966~~954.~~71062641~~56777346 A-2 07383F3X4 1,000.00000000 0.00000000 4.12083335 0.00000000 0.00000000 1,000.00000000 A-AB 07383F3Y2 1,000.00000000 0.00000000 4.15000000 0.00000000 0.00000000 1,000.00000000 A-3 07383F3Z9 1,000.00000000 0.00000000 4.26333333 0.00000000 0.00000000 1,000.00000000 A-J 07383F4B1 1,000.00000000 0.00000000 4.31000000 0.00000000 0.00000000 1,000.00000000 B 07383F4C9 1,000.00000000 0.00000000 4.34500015 0.00000000 0.00000000 1,000.00000000 C 07383F4D7 1,000.00000000 0.00000000 4.36249941 0.00000000 0.00000000 1,000.00000000 D 07383F4E5 1,000.00000000 0.00000000 4.42000000 0.00000000 0.00000000 1,000.00000000 E 07383F4G0 1,000.00000000 0.00000000 4.~~58403877~~43612751 0.00000000 0.00000000 1,000.00000000 F 07383F4H8 1,000.00000000 0.00000000 4.~~60070520~~45279413 0.00000000 0.00000000 1,000.00000000 G 07383F4J4 1,000.00000000 0.00000000 4.~~60070528~~45279472 0.00000000 0.00000000 1,000.00000000 H 07383F4K1 1,000.00000000 0.00000000 4.~~60070503~~45279482 0.00000000 0.00000000 1,000.00000000 J 07383F4L9 1,000.00000000 0.00000000 4.13583353 0.00000000 0.00000000 1,000.00000000 K 07383F4M7 1,000.00000000 0.00000000 4.13583353 0.00000000 0.00000000 1,000.00000000 L 07383F4N5 1,000.00000000 0.00000000 4.13583319 0.00000000 0.00000000 1,000.00000000 M 07383F4P0 1,000.00000000 0.00000000 4.13583353 0.00000000 0.00000000 1,000.00000000 N 07383F4Q8 1,000.00000000 0.00000000 4.13583215 0.00000000 0.00000000 1,000.00000000 P 07383F4R6 1,000.00000000 0.00000000 4.13583422 0.00000000 0.00000000 1,000.00000000 Q 07383F4S4 1,000.00000000 0.00000000 4.13583293 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-1 07383F4F2 ~~998~~997.~~43165487~~69104531 0.~~03948269~~03488518 0.00000000 ~~997~~996.~~69104531~~84881566 X-2 07383F4A3 1,000.00000000 0.~~36550221~~22367705 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~227~~2,~~811~~328,855.6342 Servicing Advances Outstanding 0.00 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Breakdowns Current Period Accrued Master Servicing Fees 4140,~~984~~608.9116 Less Delinquent Master Servicing Fees 117,~~276~~602.7060 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 51,~~976~~276.9370 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 4624,~~685~~282.1426

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~278~~275,~~643~~599.6553 0.00 ~~278~~275,~~643~~599.6553 0.00 A-2 774,716.67 0.00 774,716.67 0.00 A-AB 439,900.00 0.00 439,900.00 0.00 A-3 2,249,556.36 0.00 2,249,556.36 0.00 X-1 4439,~~400~~230.8868 0.00 4439,~~400~~230.8868 0.00 X-2 ~~399~~244,~~236~~321.9777 0.00 ~~399~~244,~~236~~321.9777 0.00 A-J 369,573.88 0.00 369,573.88 0.00 B 146,587.27 0.00 146,587.27 0.00 C 36,793.32 0.00 36,793.32 0.00 D 68,346.46 0.00 68,346.46 0.00 E 5149,~~552~~888.1069 0.00 5149,~~552~~888.1069 0.00 F 5150,~~734~~071.9367 0.00 5150,~~734~~071.9367 0.00 G 4543,~~270~~815.9450 0.00 4543,~~270~~815.9450 0.00 H 5856,~~208~~336.1276 0.00 5856,~~208~~336.1276 0.00 J 17,440.81 0.00 17,440.81 0.00 K 17,440.81 0.00 17,440.81 0.00 L 23,255.79 0.00 23,255.79 0.00 M 17,440.81 0.00 17,440.81 0.00 N 5,814.98 0.00 5,814.98 0.00 P 11,625.83 0.00 11,625.83 0.00 Q 58,140.11 0.00 58,140.11 0.00 Total 54,~~165~~995,~~680~~897.6970 0.00 54,~~165~~995,~~680~~897.6970 0.00

Class Additional Interest Remaining Trust Fund Distribution Unpaid Distributable Expenses Certificate Interest A-1 0.00 ~~278~~275,~~643~~599.6553 0.00 A-2 0.00 774,716.67 0.00 A-AB 0.00 439,900.00 0.00 A-3 0.00 2,249,556.36 0.00 X-1 0.00 4439,~~400~~230.8868 0.00 X-2 0.00 ~~399~~244,~~236~~321.9777 0.00 A-J 0.00 369,573.88 0.00 B 0.00 146,587.27 0.00 C 0.00 36,793.32 0.00 D 0.00 68,346.46 0.00 E 0.00 5149,~~552~~888.1069 0.00 F 0.00 5150,~~734~~071.9367 0.00 G 0.00 4543,~~270~~815.9450 0.00 H 0.00 5856,~~208~~336.1276 0.00 J 0.00 17,440.81 0.00 K 0.00 17,440.81 0.00 L 0.00 23,255.79 0.00 M 0.00 17,440.81 0.00 N 0.00 5,814.98 0.00 P 0.00 11,625.83 0.00 Q 0.00 58,140.10 0.00 Total 0.00 54,~~165~~995,~~680~~897.6869 0.00

Other Required Information Available Distribution Amount (1) 5,~~998~~943,~~544~~040.7622 Principal Distribution Amount ~~832~~947,~~864~~142.0654 (a) Principal portion of Scheduled Payments ~~832~~947,~~864~~142.0654 and any Assumed Scheduled Payments (b) Principal Prepayments/Adjustments 0.00 (c) Principal Portion of Balloon Payments 0.00 (d) Liquidation, Condemnation, Purchase, 0.00 and Insurance Proceeds and REO Income Received on a Mortgage Loan Interest Reserve Account Deposits 0.00 Withdrawals 0.00 Aggregate Number of Outstanding Mortgage Loans 124 Aggregate Unpaid Principal Balance of the Mortgage Loans 1,~~122~~121,~~010~~281,~~945~~928.5576 Aggregate Scheduled Principal Balance of the Mortgage Loans 1,121,~~969~~021,~~080~~938.6310 Total Master Servicing and Special Servicing Fee Paid 4624,~~685~~282.1426 Master Servicing Fee Paid 4624,~~685~~282.1426 Special Servicing Fee Paid 0.00 Trustee Fee paid ~~889~~860.4018 Certificate Administrator Fee paid 1,~~140~~103.7527 Other Fees paid 0.00 Expense Losses (Additional Trust Fund Expenses) 0.00 (i) Special Servicing and Liquidation Fees 0.00 (ii) Advance Interest 0.00 (iii)Indemnification Expenses 0.00 (iv) Taxes Imposed on the Trust 0.00 (v) Amount of any Advance not Recovered 0.00 upon a Final Recovery Determination (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 5,038,469.25 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 5,038,469.25 Principal: Scheduled Principal 947,142.54 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 947,142.54 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 5,985,611.79 Total Funds Distributed Fees: Master Servicing Fee 40,608.16 Trustee Fee 860.18 Certificate Administration Fee 1,103.27 Insurer Fee 0.00 Servicer Report Administrator Fee 0.00 Total Fees 42,571.61 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 4,995,897.69 Principal Distribution 947,142.53 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 5,943,040.22 Total Funds Distributed 5,985,611.83

Current Mortgage Loan and Property Stratification Tables Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or Less 16 24,~~865~~829,~~396~~057.5230 2.2221 ~~128~~127 5.7544 1.~~626011~~626000 2,000,001 to 3,000,000 21 52,~~902~~830,~~068~~743.9265 4.7271 ~~124~~123 5.~~5582~~5581 1.~~686220~~686222 3,000,001 to 5,000,000 25 98,~~625~~518,~~308~~812.0681 8.79 ~~111~~110 5.4772 1.~~592055~~603955 5,000,001 to 7,000,000 21 121,~~402~~299,~~645~~110.4499 10.82 ~~112~~111 5.4519 1.~~648402~~642182 7,000,001 to 9,000,000 7 58,~~186~~124,~~061~~710.0967 5.1918 ~~124~~123 5.~~6278~~6277 1.~~550053~~550044 9,000,001 to 11,000,000 9 90,~~641~~552,~~102~~312.5522 8.08 ~~112~~111 5.~~4538~~4537 1.~~506274~~506319 11,000,001 to 13,000,000 6 72,~~519~~414,~~385~~414.3023 6.46 ~~136~~135 5.~~3874~~3875 1.~~331902~~331877 13,000,001 to 15,000,000 2 27,400,000.00 2.44 9897 5.2946 1.447385 15,000,001 to 17,000,000 2 33,~~429~~411,~~744~~987.4730 2.98 ~~114~~113 5.~~5883~~5882 1.~~722697~~722624 17,000,001 to 19,000,000 3 54,~~400~~379,~~042~~257.0765 4.85 ~~116~~115 5.4289 1.~~695845~~695981 19,000,001 to 31,000,000 6 146,~~651~~546,~~078~~515.4988 13.07 ~~109~~108 5.~~3588~~3587 1.~~645018~~773344 31,000,001 to 41,000,000 1 36,~~790~~746,~~081~~489.2570 3.28 ~~115~~114 5.2200 1.580000 41,000,000 to 61,000,000 3 146,000,000.00 13.0102 ~~101~~100 5.2497 1.571233 61,000,001 or Greater 2 ~~158~~157,~~156~~968,~~166~~525.4770 14.1009 9392 5.2030 23.~~853501~~157354 Totals 124 1,121,~~969~~021,~~080~~938.6310 100.00 ~~110~~109 5.~~3889~~3888 1.~~764448~~824367

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 36,~~790~~746,~~081~~489.2570 3.28 ~~115~~114 5.2200 1.580000 Alaska 1 2,~~977~~973,~~908~~331.7741 0.27 ~~115~~114 5.7900 1.510000 Arizona 16 22,~~168~~153,~~675~~557.6485 1.98 ~~108~~107 5.5913 1.~~658432~~658514 California 28 207,~~427~~280,~~783~~292.7339 18.49 ~~116~~115 5.3856 1.~~616378~~616400 Colorado 3 12,~~149~~134,~~160~~702.8716 1.08 ~~101~~100 5.~~6932~~6933 1.~~590500~~590512 Connecticut 1 10,000,000.00 0.89 ~~114~~113 5.1700 1.840000 Florida 5 45,~~450~~411,~~749~~427.9436 4.05 ~~107~~106 5.~~4499~~4497 1.~~441760~~441755 Illinois 2 44,~~200~~151,~~661~~429.4625 3.94 9594 5.5987 1.~~299895~~725133 Indiana 3 16,~~080~~063,~~365~~748.8882 1.43 ~~109~~108 5.~~1981~~1980 1.~~554571~~554562 Iowa 2 14,~~715~~693,~~298~~870.9308 1.31 ~~116~~115 6.1100 1.747659 Kentucky 1 1,~~695~~693,~~293~~526.7503 0.15 ~~117~~116 5.8400 1.450000 Louisiana 1 2,~~592~~589,~~411~~588.8290 0.23 ~~117~~116 5.6100 1.267300 Maryland 2 8,~~498~~488,~~105~~067.6775 0.76 ~~113~~112 5.2798 1.~~397802~~397803 Massachusetts 1 63,~~795~~720,~~628~~747.6455 5.6968 ~~114~~113 5.2075 1.990000 Michigan 1 5,~~854~~844,~~382~~956.2452 0.52 ~~115~~114 5.4800 1.320000 Minnesota 3 10,~~695~~682,~~130~~552.6046 0.95 ~~116~~115 5.6234 1.~~268119~~268115 Nevada 3 71,~~230~~215,~~299~~753.6721 6.35 8685 5.~~3196~~3195 1.~~573854~~573842 New Jersey 4 68,350,000.00 6.0910 ~~114~~113 5.3584 1.609653 New York 8 155,~~393~~244,~~075~~859.1992 13.85 9796 5.~~2360~~2359 23.~~881945~~191117 North Carolina 2 8,~~460~~457,~~758~~349.9110 0.75 ~~116~~115 5.4709 1.~~718937~~718989 Ohio 7 30,~~225~~184,~~811~~683.9953 2.69 ~~125~~124 5.6033 1.~~572910~~611505 Oklahoma 1 3,~~034~~030,~~159~~851.5366 0.27 ~~115~~114 5.6700 1.340000 Oregon 1 ~~969~~968,~~728~~393.3175 0.09 ~~116~~115 6.4800 1.430000 Pennsylvania 29 103,~~557~~528,~~997~~354.8266 9.2324 ~~116~~115 5.3379 1.~~532533~~532565 South Carolina 2 11,~~726~~713,~~880~~150.4328 1.0504 ~~114~~113 5.3014 1.~~442611~~377276 Texas 11 9291,~~062~~926,~~187~~739.3970 8.2120 ~~123~~122 5.~~4539~~4540 1.~~448201~~448240 Utah 2 6,~~185~~177,~~362~~932.6667 0.55 ~~114~~113 5.7815 1.490000 Virgin Islands 2 12,~~771~~751,~~178~~253.2402 1.14 ~~116~~115 5.6539 1.~~769786~~769782 Virginia 1 2,~~090~~088,~~786~~458.5850 0.19 ~~116~~115 5.5300 1.430000 Washington 6 22,~~727~~698,~~707~~094.7956 2.0302 ~~115~~114 5.4016 1.~~472573~~472706 Washington,DC 2 23,~~073~~048,~~780~~203.7151 2.06 ~~116~~115 5.~~5575~~5576 1.~~952143~~952137 Wisconsin 1 5,~~017~~009,~~726~~571.2280 0.45 ~~116~~115 5.3800 1.580000 Totals 153 1,121,~~969~~021,~~080~~938.6310 100.00 ~~110~~109 5.~~3889~~3888 1.~~764448~~824367

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 76 5736,~~993~~583,~~840~~959.8007 53.1726 ~~128~~135 5.~~6442~~5592 1.~~052973~~033894 1.21 to 1.30 67 4047,~~679~~574,~~667~~309.4350 34.6324 ~~116~~114 5.~~3432~~3252 1.~~267541~~263493 1.31 to 1.40 2018 ~~133~~122,~~324~~750,~~457~~487.2288 1110.8895 ~~116~~115 5.~~4548~~4586 1.~~350173~~350324 1.41 to 1.50 22 156,~~385~~215,~~410~~969.0540 13.94 ~~109~~108 5.4208 1.~~461164~~461153 1.51 to 1.60 14 214,~~809~~706,~~169~~641.3011 19.15 ~~106~~105 5.~~3762~~3761 1.~~554463~~554459 1.61 to 1.70 1819 ~~148~~151,~~405~~810,~~847~~042.3984 13.2354 ~~113~~112 5.~~3634~~3730 1.~~647393~~648169 1.71 to 1.80 10 34,~~720~~678,~~958~~490.3385 3.09 ~~124~~123 5.~~6649~~6648 1.~~741823~~741835 1.81 to 1.90 7 77,~~948~~908,~~638~~275.4813 6.95 ~~116~~115 5.~~5041~~5040 1.~~861002~~861005 1.91 to 2.00 67 81102,~~101~~343,~~509~~374.8445 79.2313 ~~114~~113 5.~~2106~~3313 1.~~978549~~975950 2.01 to 2.10 2 8,~~724~~720,~~545~~137.7693 0.78 ~~114~~113 5.~~6778~~6781 2.~~014261~~014258 2.11 to 2.20 4 21,~~026~~013,~~012~~637.1854 1.87 ~~115~~114 5.3062 2.158507 2.21 to 2.30 1 2,~~486~~484,~~808~~056.5471 0.22 ~~115~~114 5.5900 2.220000 2.31 or Greater 6 132,~~862~~732,~~215~~555.3169 11.84 9089 5.1848 3.~~249695~~611218 Totals 124 1,121,~~969~~021,~~080~~938.6310 100.00 ~~110~~109 5.~~3889~~3888 1.~~764448~~824367

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 16 89,~~746~~643,~~708~~182.3023 8.00 ~~106~~105 5.4509 1.~~456150~~456164 Lodging 3 31,~~145~~105,~~043~~857.4038 2.7877 ~~116~~115 5.8884 1.~~806922~~806932 Mixed Use 3 9,~~453~~448,~~284~~362.0194 0.84 ~~114~~113 5.~~4069~~4068 1.~~733730~~733872 Mobile Home Park 5 23,~~986~~982,~~908~~331.7741 2.14 ~~110~~109 5.~~2630~~2629 1.~~610244~~610263 Multi-Family 36 ~~131~~130,~~031~~976,~~205~~429.8555 11.68 ~~110~~109 5.3234 1.~~601966~~601952 Office 18 262,~~442~~194,~~522~~713.4393 23.39 ~~102~~101 5.2904 2.~~472308~~659768 Retail 65 ~~544~~543,~~300~~846,~~719~~783.6997 48.51 ~~115~~114 5.~~4147~~4146 1.~~511917~~545092 Self Storage 7 29,~~862~~824,~~688~~276.1869 2.66 ~~116~~115 5.~~4591~~4590 1.~~875143~~875164 Totals 153 1,121,~~969~~021,~~080~~938.6310 100.00 ~~110~~109 5.~~3889~~3888 1.~~764448~~824367

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.2500% or Less 26 ~~478~~477,~~259~~941,~~546~~843.5439 42.63 ~~101~~100 5.1783 2.~~107068~~205723 5.2501% to 5.5000% 41 369,~~798~~472,~~612~~554.7711 32.96 ~~114~~113 5.4046 1.~~506974~~507021 5.5001% to 5.7500% 37 184,~~401~~204,~~596~~560.1348 16.4443 ~~122~~121 5.6214 1.~~514902~~514950 5.7501% to 6.0000% 10 48,~~249~~190,~~211~~353.2506 4.30 ~~114~~113 5.8083 1.~~379424~~793194 6.0001% to 6.2500% 8 39,~~748~~703,~~798~~764.3028 3.54 ~~127~~126 6.1420 1.~~667815~~667858 6.2501% to 6.5000% 1 ~~969~~968,~~728~~393.3175 0.09 ~~116~~115 6.4800 1.430000 6.5001% or Greater 1 ~~541~~540,~~587~~469.3303 0.05 ~~112~~111 6.8900 1.970000 Totals 124 1,121,~~969~~021,~~080~~938.6310 100.00 ~~110~~109 5.~~3889~~3888 1.~~764448~~824367

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 Months or Less 124 1,121,~~969~~021,~~080~~938.6310 100.00 ~~110~~109 5.~~3889~~3888 1.~~764448~~824367 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 Months or Greater 0 0.00 0.00 0 0.0000 0.000000 Totals 124 1,121,~~969~~021,~~080~~938.6310 100.00 ~~110~~109 5.~~3889~~3888 1.~~764448~~824367

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 5,~~873~~866,~~083~~284.3944 0.52 5655 5.3200 1.510000 61 to 84 Months 7 207,~~178~~020,~~347~~608.6725 18.47 7978 5.2343 2.~~399378~~630867 85 to 120 Months 108 ~~862~~861,~~219~~542,~~920~~135.5539 76.85 ~~115~~114 5.~~4139~~4138 1.~~628422~~650736 121 Months or Greater 4 29,~~592~~546,~~598~~446.8591 2.64 ~~166~~165 5.~~7561~~7560 1.~~449701~~449773 Totals 120 1,~~104~~103,~~863~~975,~~950~~474.4699 98.48 ~~109~~108 5.~~3889~~3888 1.~~767572~~828407

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 or Greater 4 17,~~105~~046,~~130~~463.1711 1.52 ~~190~~189 5.3899 1.~~562696~~562746 Totals 4 17,~~105~~046,~~130~~463.1711 1.52 ~~190~~189 5.3899 1.~~562696~~562746

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 1 25,000,000.00 2.23 ~~114~~113 5.0300 2.746400 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 or Greater 119 1,~~079~~078,~~863~~975,~~950~~474.4699 96.25 ~~109~~108 5.~~3972~~3971 1.~~744911~~807137 Totals 120 1,~~104~~103,~~863~~975,~~950~~474.4699 98.48 ~~109~~108 5.~~3889~~3888 1.~~767572~~828407

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 ~~101~~100 ~~846~~838,~~185~~544,~~842~~282.5899 7574.4280 ~~113~~112 5.~~3977~~3992 1.~~608867~~611051 1 Year or Less 04 0125,987,204.0099 011.0024 086 05.~~0000~~3172 03.~~000000~~399789 1 to 2 Years 2319 ~~275~~152,~~783~~405,~~238~~641.0595 2413.5860 ~~101~~113 5.~~3617~~3855 21.~~241817~~730280 2 Years or Greater 01 04,084,808.0017 0.0036 0115 05.~~0000~~6000 0.~~000000~~534500 Totals 124 1,121,~~969~~021,~~080~~938.6310 100.00 ~~110~~109 5.~~3889~~3888 1.~~764448~~824367 (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 506105759 1 OF New York NY ~~422~~408,~~967~~895.4266 98112,~~687~~759.9268 5.200% 850201703 2 OF Marlborough MA ~~286~~276,~~367~~846.7545 6574,~~359~~881.7909 5.208% 310902154 3 RT Las Vegas NV ~~262~~253,~~208~~750.3300 0.00 5.250% 850500129 4 MF King of Prussia PA ~~205~~198,~~491~~862.2550 0.00 5.303% 850201726 5 RT Los Angeles CA ~~192~~186,~~300~~096.0683 0.00 5.193% 600874052 6 RT Oxford AL ~~165~~160,~~542~~036.6185 3843,~~085~~591.7955 5.220% 850201677 7 RT Cherry Hill NJ ~~122~~118,~~629~~673.1133 0.00 5.086% 600874050 8 RT Houston TX ~~130~~126,~~845~~501.0768 2731,~~048~~391.3776 5.438% 506105706 9 OF New York NY ~~108~~104,~~284~~791.7267 0.00 5.030% 506105618 10 IN Chicago IL ~~106~~103,~~760~~214.7744 2226,~~678~~224.6093 5.420% 850201740 11 RT Inglewood CA ~~102~~98,~~091~~703.2478 2023,~~551~~938.1864 5.500% 506105605 12 RT Broadview IL ~~106~~103,~~538~~007.4475 1923,~~476~~007.5827 5.790% 600874053 13 RT Oxnard CA 8885,~~861~~995.5000 0.00 5.460% 310902241 14 RT Houston TX 8279,~~239~~506.0702 1820,~~051~~784.3742 5.330% 850201727 15 OF Princeton NJ 8380,~~294~~608.9300 0.00 5.496% 850201664 16 RT Long Beach CA 8077,~~367~~775.5000 0.00 5.490% 310901805 17 LO Washington DC 8077,~~575~~904.1037 1517,~~086~~757.4417 5.690% 506105753 18 OF Newtown PA 6664,~~305~~166.5667 0.00 5.500% 506105725 19 MF Winter Park FL 5856,~~617~~726.5667 0.00 5.080% 506105714 20 RT Miami FL 5654,~~708~~820.6785 1315,~~794~~682.9476 5.090% 850201722 21 RT Nanuet NY 6260,~~439~~294.5836 2730,~~935~~080.5880 5.629% 310902272 22 RT Riverside CA 5452,~~311~~505.4203 1214,~~652~~458.2968 5.160% 506105720 23 RT Dallas TX 5352,~~962~~032.1027 4244,~~819~~748.0083 5.300% 506105707 24 IN Carlstadt NJ 5452,~~663~~900.3300 0.00 5.520% 600874051 25 RT Wall Township NJ 5453,~~792~~025.5000 0.00 5.656% 506105767 26 MF Philadelphia PA 4947,~~616~~968.3190 1011,~~303~~950.5798 5.460% 310901842 27 RT Ventura CA 4847,~~876~~253.9677 1011,~~280~~903.5574 5.430% 506105689 28 RT Plano TX 4948,~~934~~277.1275 911,~~770~~426.0946 5.600% 506105494 29 LO Council Bluffs IA 5351,~~427~~637.3277 1214,~~978~~768.9853 6.110% 506105776 30 MF Evansville IN 4443,~~725~~237.4174 1011,~~464~~951.1986 5.150% 310902004 31 MF Manchester CT 4443,~~519~~083.4433 0.00 5.170% 850500126 32 SS St. Thomas VI 4847,~~955~~310.1460 1315,~~726~~370.0761 5.712% 850201645 33 RT Thornton CO 2827,~~508~~563.5118 56,~~357~~302.1447 5.755% 850201646 34 RT Denver CO 2019,~~644~~959.0955 34,~~879~~563.3185 5.755% 310902060 35 IN Corona CA 4442,~~228~~758.8450 911,~~947~~418.8317 5.260% 310902233 36 MH Washington PA 4140,~~767~~420.3300 0.00 5.160% 310902270 37 RT Geneva NY 4240,~~237~~875.5000 0.00 5.450% 600874054 38 RT Monroeville PA 4342,~~677~~229.3309 89,~~330~~779.8004 5.660% 850201715 39 RT Las Vegas NV 4140,~~659~~277.4138 89,~~203~~585.2023 5.585% 310901751 40 RT Melbourne FL 4442,~~136~~659.2932 1011,~~235~~712.4542 6.240% 506105740 41 OF Visalia CA 3736,~~377~~118.8877 1113,~~905~~164.8091 5.380% 506105787 42 IN Cincinnati OH 3735,~~207~~971.0552 79,~~815~~050.3487 5.420% 506105644 43 RT Tipp City OH 3534,~~942~~751.9909 68,~~866~~057.0696 5.670% 506105705 44 RT Charleston SC 3130,~~286~~245.5986 78,~~237~~278.7043 5.220% 506105712 45 SS Washington DC 2928,~~952~~956.8992 67,~~824~~820.0603 5.230% 310902205 46 MF Morgan Hill CA 3130,~~599~~580.3300 0.00 5.560% 310901784 47 RT Canoga Park CA 3029,~~398~~389.6037 67,~~304~~313.0326 5.450% 506105777 48 IN Livermore CA 3029,~~367~~345.9662 910,~~392~~414.6195 5.460% 610901729 49 MF Houston TX 2928,~~346~~400.6700 0.00 5.680% 310902251 50 RT Melbourne FL 26,~~932~~037.2934 56,~~904~~798.0095 5.320% 310901821 51 OF Ann Arbor MI 2726,~~666~~735.2601 89,~~494~~425.4772 5.480% 310901986 52 RT Lacey WA 2726,~~698~~779.0105 56,~~488~~407.9389 5.570% 506105741 53 RT Sedona AZ 26,~~948~~053.7673 56,~~692~~587.4750 5.420% 310902240 54 MF Coon Rapids MN 2625,~~264~~392.6721 56,~~635~~508.9339 5.370% 506105765 55 RT Hayward CA 2524,~~636~~809.6667 0.00 5.260% 850201692 56 MU Piermont NY 2524,~~372~~553.4296 0.00 5.215% 310902061 57 OF Philadelphia PA 2322,~~513~~755.5000 0.00 4.920% 506105698 58 RT Charlotte NC 25,~~858~~024.7458 0.00 5.510% 610902202 59 RT Sugar Land TX 2322,~~792~~991.7623 78,~~644~~446.8437 5.340% 506105734 60 MF Richland WA 22,~~841~~082.7724 5,~~188~~947.0962 5.250% 310901547 61 OF Boca Raton FL 2726,~~068~~173.8269 45,~~233~~128.3245 6.220% 310902271 62 RT Onalaska WI 2322,~~280~~496.1614 78,~~370~~154.4042 5.380% 937241401 63 RT Phoenix AZ 2625,~~041~~201.9690 0.00 6.040% 506105673 64 RT Columbia SC 2221,~~302~~561.4271 45,~~711~~451.0172 5.420% 506105495 65 LO Council Bluffs IA 2423,~~094~~287.6762 56,~~853~~660.2732 6.110% 310901966 66 OF Reno NV 2221,~~482~~737.4619 4,~~215~~961.9623 5.700% 850201694 67 MF Cohoes NY 1918,~~584~~952.2550 0.00 5.054% 506105702 68 RT St. George UT 2221,~~128~~395.6621 4,~~103~~836.5499 5.740% 850201672 69 RT Germantown MD 2019,~~670~~983.3031 45,~~514~~201.3837 5.370% 506105810 70 IN Camarillo CA 1918,~~469~~822.8827 45,~~555~~202.2788 5.150% 506105626 71 RT Long Beach CA 19,~~741~~085.6404 45,~~528~~184.0868 5.240% 600874055 72 RT Brooklyn OH 2019,~~497~~808.3401 6,~~113~~802.6396 5.520% 506105645 73 RT Kerrville TX 2019,~~129~~461.5376 34,~~955~~623.3108 5.590% 310902232 74 MH Tucson AZ 18,~~667~~065.4325 0.00 5.180% 506105809 75 IN Kent WA 19,~~772~~100.8328 78,~~437~~109.4196 5.600% 850201702 76 RT Abingdon MD 1817,~~006~~407.3722 4,~~237~~836.4055 5.180% 310902231 77 MH Indianapolis IN 17,~~879~~303.9720 0.00 5.160% 506105760 78 IN Orange CA 1817,~~383~~751.6835 89,~~593~~226.7306 5.490% 410902199 79 SS Bethlehem PA 16,~~631~~078.5639 34,~~854~~407.6683 5.190% 410902191 80 IN Palmdale CA 1615,~~217~~679.8221 3,~~435~~974.7637 5.400% 506105685 81 OF Independence OH 1716,~~345~~763.6414 45,~~757~~340.7626 5.790% 310902234 82 MH Mercer PA 15,~~546~~045.5000 0.00 5.310% 410901747 83 RT Inver Grove Heights MN 1716,~~265~~695.9308 23,~~731~~302.9075 6.100% 506105774 84 OF Bellevue WA 14,~~689~~201.9994 3,~~179~~667.2530 5.350% 410901988 85 OF Danville CA 14,~~617~~132.8370 23,~~938~~423.2740 5.550% 506105762 86 IN Oklahoma City OK 14,~~828~~336.0340 23,~~816~~307.2487 5.670% 506105791 87 RT Henderson NC 1413,~~013~~548.7242 23,~~944~~409.5181 5.400% 410902198 88 SS Allentown PA 13,~~578~~126.0364 3,~~053~~505.9332 5.260% 410901794 89 MH Juneau AK 14,~~867~~368.6941 4,~~078~~577.0836 5.790% 410902195 90 SS Auburn CA 13,~~923~~462.9406 23,~~724~~186.3523 5.600% 506105700 91 MF Toledo OH 14,~~676~~184.9845 34,~~866~~358.2073 5.920% 410901813 92 MF Christiansted VI 1312,~~309~~861.89 4,~~106~~554.61 5.450% 410902208 93 IN Santa Clarita CA 1312,~~062~~628.4674 23,~~744~~178.6335 5.400% 410901807 94 OF El Paso TX 1312,~~009~~571.2383 34,~~781~~218.4080 5.630% 506105754 95 MF Baton Rouge LA 12,~~535~~119.1453 2,~~407~~822.3192 5.610% 620902280 96 SS Yuma AZ 1211,~~036~~636.1598 2,~~331~~730.5976 5.610% 410902194 97 IN Upland CA 11,~~584~~199.1643 2,~~454~~838.1184 5.400% 410901823 98 RT San Diego CA 11,~~981~~584.8638 2,~~354~~751.3583 5.590% 410902190 99 RT Yuma AZ 11,~~723~~334.4926 2,~~424~~813.2245 5.470% 410901820 100 OF Albany NY 12,~~723~~297.8025 3,~~226~~653.8540 5.990% 410902116 101 RT Claremont CA 11,~~619~~233.2986 2,~~273~~658.4285 5.600% 410902206 102 RT Mukilteo WA 10,~~893~~531.5346 2,~~418~~780.8895 5.290% 410902235 103 RT Mariemont OH 10,~~951~~575.7255 45,~~894~~271.9209 5.610% 410902193 104 MF Tacoma WA 9,~~621~~610.9240 2,~~687~~699.9951 5.140% 410902227 105 RT Colorado Springs CO 10,~~469~~117.6529 3,~~240~~592.0339 5.420% 410901744 106 IN Harlingen TX 10,~~465~~107.1568 4,~~186~~543.0249 5.700% 410902230 107 MU Alexandria VA 9,~~965~~635.7204 12,~~997~~328.4008 5.530% 410902179 108 MF Dallas TX 109,~~182~~844.3581 12,~~922~~260.7832 5.670% 410901597 109 RT Santa Cruz CA 10,~~572~~223.9462 1,~~611~~960.6294 6.150% 410902166 110 RT Kokomo IN 9,~~136~~115.5014 4,~~643~~665.8521 5.520% 600874056 111 RT Blue Ash OH 9,~~396~~084.0208 12,~~934~~246.6862 5.480% 410901992 112 RT Houston TX 98,~~023~~720.8830 23,~~700~~004.5816 5.550% 506105773 113 RT Newport Beach CA 98,~~042~~738.1480 2,~~390~~694.8014 5.850% 410901875 114 IN Lakeville MN 8,~~311~~031.4785 2,~~487~~767.3800 5.550% 410901811 115 MU St. George UT 8,~~697~~405.3651 2,~~301~~592.1499 5.890% 410902301 116 IN Louisville KY 8,~~532~~250.9143 1,~~485~~767.2472 5.840% 620902246 117 OF Tempe AZ 87,~~162~~891.3156 1,~~597~~867.0378 5.600% 410901771 118 MF North Tonawanda NY 7,~~622~~370.8807 1,~~468~~721.5839 5.650% 410902287 119 RT Berkeley CA 7,~~348~~104.6678 1,~~481~~725.2715 5.530% 410902302 120 IN Watsonville CA 7,~~828~~569.7794 1,~~241~~500.7861 6.080% 410902043 121 SS Santa Rosa CA 5,~~461~~280.9440 1,~~209~~390.1771 5.310% 410901786 122 OF Fresno CA 5,~~294~~105.2453 3,~~793~~981.2293 5.670% 410901801 123 OF Lake Oswego OR 5,~~417~~236.5253 1,~~153~~334.5756 6.480% 937244501 124 RT Mesa AZ 3,~~219~~109.2561 1,~~008~~118.6630 6.890% Totals 5,~~209~~038,~~695~~469.7225 ~~832~~947,~~864~~142.0654

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 506105759 12/01/2011 12/01/2034 N 94,~~459~~360,~~225~~537.7483 94,~~360~~247,~~537~~778.8315 0607/01/2005 850201703 N/A 12/01/2014 N 63,~~860~~795,~~988~~628.4364 63,~~795~~720,~~628~~747.6455 0607/01/2005 310902154 N/A 01/01/2012 N 58,000,000.00 58,000,000.00 06/01/2005 850500129 N/A 02/01/2015 N 45,000,000.00 45,000,000.00 06/01/2005 850201726 N/A 01/01/2015 N 43,000,000.00 43,000,000.00 06/01/2005 600874052 N/A 01/01/2015 N 36,~~828~~790,~~167~~081.0425 36,~~790~~746,~~081~~489.2570 06/01/2005 850201677 N/A 11/01/2014 N 28,000,000.00 28,000,000.00 06/01/2005 600874050 N/A 03/01/2015 N 27,~~942~~915,~~094~~046.6629 27,~~915~~883,~~046~~654.2953 06/01/2005 506105706 N/A 12/01/2014 N 25,000,000.00 25,000,000.00 06/01/2005 506105618 12/01/2011 12/01/2034 N 22,~~874~~851,~~584~~905.5999 22,~~851~~825,~~905~~681.9906 06/01/2005 850201740 N/A 03/01/2015 N 21,~~555~~535,~~921~~370.9274 21,~~535~~511,~~370~~432.7410 0607/01/2005 506105605 N/A 11/01/2014 N 21,~~368~~348,~~232~~755.0547 21,~~348~~325,~~755~~748.4719 06/01/2005 600874053 N/A 03/01/2015 N 18,900,000.00 18,900,000.00 0607/01/2005 310902241 N/A 01/01/2015 N 17,~~918~~900,~~093~~042.4407 17,~~900~~879,~~042~~257.0765 0607/01/2005 850201727 N/A 01/01/2015 N 17,600,000.00 17,600,000.00 0607/01/2005 850201664 N/A 10/01/2014 N 17,000,000.00 17,000,000.00 06/01/2005 310901805 N/A 02/01/2015 N 16,~~444~~429,~~830~~744.9147 16,~~429~~411,~~744~~987.4730 0607/01/2005 506105753 03/01/2015 03/01/2034 N 14,000,000.00 14,000,000.00 0607/01/2005 506105725 N/A 01/01/2012 N 13,400,000.00 13,400,000.00 0507/01/2005 506105714 N/A 01/01/2015 N 12,~~938~~924,~~159~~364.4248 12,~~924~~908,~~364~~681.4872 06/01/2005 850201722 N/A 01/01/2020 N 12,~~881~~853,~~591~~656.9032 12,~~853~~823,~~656~~575.3252 0507/01/2005 310902272 N/A 03/01/2015 N 12,~~223~~210,~~124~~472.5223 12,~~210~~196,~~472~~013.2355 0607/01/2005 506105720 N/A 01/01/2020 N 11,~~823~~780,~~711~~892.2627 11,~~780~~736,~~892~~143.2744 0607/01/2005 506105707 N/A 01/01/2015 N 11,500,000.00 11,500,000.00 0607/01/2005 600874051 N/A 01/01/2015 N 11,250,000.00 11,250,000.00 06/01/2005 506105767 N/A 01/01/2015 N 10,~~552~~542,~~919~~616.6811 10,~~542~~530,~~616~~665.1114 06/01/2005 310901842 N/A 01/01/2015 N 10,~~453~~442,~~102~~821.1762 10,~~442~~430,~~821~~917.6288 0607/01/2005 506105689 N/A 01/01/2015 N 10,~~355~~345,~~002~~231.0293 10,~~345~~333,~~231~~805.9347 0607/01/2005 506105494 N/A 02/01/2015 N 10,~~154~~141,~~603~~624.9294 10,~~141~~126,~~624~~856.9441 0607/01/2005 506105776 03/01/2012 03/01/2035 N 10,~~085~~074,~~278~~814.2809 10,~~074~~062,~~814~~862.0924 0607/01/2005 310902004 N/A 12/01/2014 N 10,000,000.00 10,000,000.00 06/01/2005 850500126 N/A 02/01/2015 N 9,~~952~~939,~~928~~202.3730 9,~~939~~923,~~202~~831.3069 0607/01/2005 850201645 N/A 07/01/2013 N 5,~~752~~747,~~676~~319.3117 5,~~747~~741,~~319~~016.1770 0607/01/2005 850201646 N/A 07/01/2013 N 4,~~165~~161,~~731~~851.1483 4,~~161~~157,~~851~~287.8398 0607/01/2005 310902060 N/A 02/01/2015 N 9,~~764~~754,~~739~~791.3956 9,~~754~~743,~~791~~373.5639 0607/01/2005 310902233 N/A 02/01/2015 N 9,400,000.00 9,400,000.00 0607/01/2005 310902270 01/01/2015 01/01/2035 N 9,000,000.00 9,000,000.00 0607/01/2005 600874054 N/A 01/01/2015 N 8,~~961~~953,~~495~~164.5070 8,~~953~~943,~~164~~385.7066 06/01/2005 850201715 N/A 01/01/2015 N 8,~~662~~654,~~251~~048.4626 8,~~654~~644,~~048~~463.2603 0607/01/2005 310901751 N/A 02/01/2020 N 8,~~213~~203,~~950~~715.6318 8,~~203~~192,~~715~~002.1876 0607/01/2005 506105740 01/01/2015 01/01/2030 N 8,~~068~~056,~~135~~230.9616 8,~~056~~043,~~230~~065.1625 0607/01/2005 506105787 02/01/2015 02/01/2035 N 7,~~971~~964,~~989~~174.6833 7,~~964~~955,~~174~~123.3347 06/01/2005 506105644 N/A 12/01/2014 N 7,~~361~~354,~~594~~728.5346 7,~~354~~346,~~728~~670.4650 06/01/2005 506105705 N/A 12/01/2014 N 6,~~960~~953,~~308~~070.1544 6,~~953~~944,~~070~~792.4401 0607/01/2005 506105712 N/A 02/01/2015 N 6,~~650~~644,~~860~~036.3024 6,~~644~~636,~~036~~216.2421 0506/01/2005 310902205 N/A 01/01/2015 N 6,600,000.00 6,600,000.00 0607/01/2005 310901784 N/A 02/01/2015 N 6,~~477~~471,~~357~~053.7471 6,~~471~~463,~~053~~740.7145 0607/01/2005 506105777 N/A 01/01/2015 N 6,~~458~~449,~~978~~585.3978 6,~~449~~439,~~585~~170.7883 0607/01/2005 610901729 N/A 01/01/2015 N 6,000,000.00 6,000,000.00 06/01/2005 310902251 N/A 02/01/2010 N 5,~~878~~873,~~987~~083.39 5,~~873~~866,~~083~~284.3944 0607/01/2005 310901821 N/A 01/01/2015 N 5,~~862~~854,~~876~~382.7124 5,~~854~~844,~~382~~956.2452 0607/01/2005 310901986 N/A 01/01/2015 N 5,~~774~~769,~~763~~274.4956 5,~~769~~762,~~274~~866.5667 06/01/2005 506105741 N/A 01/01/2015 N 5,~~774~~768,~~046~~353.2173 5,~~768~~761,~~353~~766.7323 0607/01/2005 310902240 N/A 02/01/2015 N 5,~~679~~674,~~871~~235.8390 5,~~674~~667,~~235~~727.9051 06/01/2005 506105765 N/A 01/01/2016 N 5,660,000.00 5,660,000.00 0607/01/2005 850201692 N/A 11/01/2014 N 5,650,000.00 5,650,000.00 0607/01/2005 310902061 N/A 12/01/2014 N 5,550,000.00 5,550,000.00 0607/01/2005 506105698 N/A 01/01/2015 N 5,450,000.00 5,450,000.00 06/01/2005 610902202 N/A 02/01/2015 N 5,~~174~~166,~~213~~568.1329 5,~~166~~158,~~568~~121.2992 06/01/2005 506105734 N/A 01/01/2015 N 5,~~052~~047,~~556~~368.9888 5,~~047~~041,~~368~~421.8826 06/01/2005 310901547 N/A 07/01/2014 N 5,~~053~~049,~~820~~586.2189 5,~~049~~044,~~586~~458.8944 06/01/2005 310902271 N/A 02/01/2015 N 5,~~025~~017,~~096~~726.6222 5,~~017~~009,~~726~~571.2280 0607/01/2005 937241401 N/A 10/01/2014 N 5,007,000.00 5,007,000.00 0607/01/2005 506105673 01/01/2015 01/01/2035 N 4,~~778~~773,~~521~~809.0099 4,~~773~~768,~~809~~358.9927 0607/01/2005 506105495 N/A 02/01/2015 N 4,~~579~~573,~~527~~673.2699 4,~~573~~567,~~673~~013.9967 0607/01/2005 310901966 N/A 01/01/2015 N 4,~~580~~576,~~467~~251.3741 4,~~576~~571,~~251~~290.4118 0607/01/2005 850201694 N/A 11/01/2014 N 4,500,000.00 4,500,000.00 0607/01/2005 506105702 12/01/2014 12/01/2034 N 4,~~476~~472,~~968~~865.7723 4,~~472~~468,~~865~~028.23 0607/01/2005 850201672 11/01/2014 11/01/2034 N 4,~~470~~465,~~058~~544.4002 4,~~465~~460,~~544~~342.0265 0607/01/2005 506105810 N/A 03/01/2015 N 4,~~390~~385,~~326~~771.4518 4,~~385~~380,~~771~~568.1829 0607/01/2005 506105626 N/A 12/01/2014 N 4,~~375~~370,~~147~~619.7567 4,~~370~~365,~~619~~434.6799 0607/01/2005 600874055 N/A 03/01/2012 N 4,~~312~~306,~~203~~089.3976 4,~~306~~299,~~089~~286.7680 06/01/2005 506105645 N/A 01/01/2015 N 4,~~181~~177,~~793~~838.6332 4,~~177~~173,~~838~~215.3224 06/01/2005 310902232 N/A 02/01/2012 N 4,185,000.00 4,185,000.00 0607/01/2005 506105809 02/01/2015 02/01/2027 N 4,~~100~~092,~~355~~918.5413 4,~~092~~084,~~918~~808.1317 0607/01/2005 850201702 12/01/2014 12/01/2034 N 4,~~036~~032,~~799~~561.0565 4,~~032~~027,~~561~~725.6510 0607/01/2005 310902231 N/A 02/01/2015 N 4,024,000.00 4,024,000.00 0607/01/2005 506105760 01/01/2015 01/01/2025 N 3,~~888~~880,~~669~~075.2451 3,~~880~~870,~~075~~849.5145 0607/01/2005 410902199 N/A 02/01/2015 N 3,~~721~~717,~~400~~545.4276 3,~~717~~713,~~545~~137.7693 0607/01/2005 410902191 N/A 02/01/2015 N 3,~~487~~484,~~703~~267.6387 3,~~484~~480,~~267~~293.8750 06/01/2005 506105685 N/A 01/01/2015 N 3,~~478~~474,~~984~~226.6589 3,~~474~~468,~~226~~886.8964 0607/01/2005 310902234 N/A 02/01/2015 N 3,400,000.00 3,400,000.00 0607/01/2005 410901747 N/A 01/01/2015 N 3,~~287~~284,~~009~~277.7989 3,~~284~~280,~~277~~975.8914 0607/01/2005 506105774 N/A 02/01/2015 N 3,~~188~~185,~~661~~482.4116 3,~~185~~181,~~482~~814.1686 06/01/2005 410901988 N/A 12/01/2014 N 3,~~058~~055,~~656~~718.6336 3,~~055~~052,~~718~~294.3696 0607/01/2005 506105762 01/01/2015 01/01/2035 N 3,~~036~~034,~~975~~159.7653 3,~~034~~030,~~159~~851.5366 0507/01/2005 506105791 03/01/2015 03/01/2035 N 3,~~013~~010,~~703~~758.4291 3,~~010~~007,~~758~~349.9110 0607/01/2005 410902198 N/A 02/01/2015 N 2,~~997~~994,~~725~~671.1825 2,~~994~~991,~~671~~165.2593 0607/01/2005 410901794 N/A 01/01/2015 N 2,~~981~~977,~~986~~908.8577 2,~~977~~973,~~908~~331.7741 0607/01/2005 410902195 N/A 01/01/2015 N 2,~~887~~884,~~452~~728.4813 2,~~884~~881,~~728~~541.1390 0607/01/2005 506105700 N/A 12/01/2019 N 2,~~879~~875,~~093~~227.5535 2,~~875~~870,~~227~~868.3563 0607/01/2005 410901813 N/A 02/01/2015 N 2,~~836~~831,~~082~~975.5594 2,~~831~~827,~~975~~421.9433 06/01/2005 410902208 N/A 03/01/2015 N 2,~~809~~806,~~130~~386.8421 2,~~806~~803,~~386~~207.2186 0607/01/2005 410901807 N/A 01/01/2015 N 2,~~683~~679,~~390~~609.8646 2,~~679~~675,~~609~~390.4666 0607/01/2005 506105754 N/A 03/01/2015 N 2,~~594~~592,~~819~~411.1382 2,~~592~~589,~~411~~588.8290 0607/01/2005 620902280 N/A 02/01/2015 N 2,~~491~~489,~~526~~194.0243 2,~~489~~486,~~194~~463.4367 0607/01/2005 410902194 N/A 02/01/2015 N 2,~~491~~488,~~216~~762.8877 2,~~488~~485,~~762~~923.7793 06/01/2005 410901823 N/A 01/01/2015 N 2,~~489~~486,~~162~~808.8954 2,~~486~~484,~~808~~056.5471 0507/01/2005 410902190 N/A 01/01/2015 N 2,~~488~~486,~~916~~492.8361 2,~~486~~483,~~492~~679.6116 06/01/2005 410901820 N/A 02/01/2015 N 2,~~466~~463,~~783~~556.1530 2,~~463~~459,~~556~~902.3090 06/01/2005 410902116 N/A 01/01/2015 N 2,~~409~~407,~~529~~255.3290 2,~~407~~404,~~255~~597.9005 0607/01/2005 410902206 N/A 02/01/2015 N 2,~~391~~388,~~408~~989.7486 2,~~388~~386,~~989~~208.8691 0607/01/2005 410902235 N/A 02/01/2025 N 2,~~267~~262,~~044~~149.7987 2,~~262~~256,~~149~~878.8778 0607/01/2005 410902193 N/A 01/01/2015 N 2,~~246~~243,~~362~~674.1920 2,~~243~~240,~~674~~974.2069 0607/01/2005 410902227 N/A 03/01/2015 N 2,~~243~~239,~~229~~989.9087 2,~~239~~236,~~989~~397.8748 0607/01/2005 410901744 N/A 01/01/2015 N 2,~~132~~127,~~118~~932.2624 2,~~127~~123,~~932~~388.2475 0607/01/2005 410902230 N/A 02/01/2015 N 2,~~092~~090,~~783~~786.9858 2,~~090~~088,~~786~~458.5850 0607/01/2005 410902179 N/A 02/01/2015 N 2,~~085~~083,~~479~~556.6082 2,~~083~~081,~~556~~296.8250 0607/01/2005 410901597 N/A 03/01/2015 N 1,~~996~~994,~~464~~852.3977 1,~~994~~992,~~852~~891.7783 0607/01/2005 410902166 N/A 02/01/2025 N 1,~~986~~981,~~195~~551.6479 1,~~981~~976,~~551~~886.7958 0607/01/2005 600874056 N/A 01/01/2015 N 1,~~991~~989,~~150~~215.0133 1,~~989~~986,~~215~~968.3371 0507/01/2005 410901992 N/A 01/01/2015 N 1,~~888~~885,~~170~~469.2870 1,~~885~~882,~~469~~465.7054 0607/01/2005 506105773 03/01/2015 03/01/2030 N 1,~~794~~792,~~965~~574.0929 1,~~792~~789,~~574~~880.2914 06/01/2005 410901875 N/A 01/01/2015 N 1,~~739~~736,~~104~~616.1981 1,~~736~~733,~~616~~849.81 0607/01/2005 410901811 N/A 01/01/2015 N 1,~~714~~712,~~798~~497.5743 1,~~712~~709,~~497~~904.4344 0607/01/2005 410902301 N/A 03/01/2015 N 1,~~696~~695,~~778~~293.9975 1,~~695~~693,~~293~~526.7503 0607/01/2005 620902246 N/A 01/01/2015 N 1,~~692~~691,~~644~~047.5754 1,~~691~~689,~~047~~179.5476 0607/01/2005 410901771 N/A 12/01/2014 N 1,~~566~~565,~~793~~324.3274 1,~~565~~563,~~324~~603.7435 0607/01/2005 410902287 N/A 01/01/2015 N 1,~~543~~541,~~205~~723.0578 1,~~541~~539,~~723~~998.7863 0607/01/2005 410902302 N/A 02/01/2015 N 1,~~495~~494,~~308~~066.4264 1,~~494~~492,~~066~~566.6403 0607/01/2005 410902043 N/A 01/01/2015 N 1,~~194~~193,~~519~~310.2407 1,~~193~~191,~~310~~919.0736 06/01/2005 410901786 N/A 01/01/2020 N 1,~~084~~080,~~329~~536.4624 1,~~080~~076,~~536~~554.2431 06/01/2005 410901801 N/A 02/01/2015 N ~~970,881.88~~ 969,728.31 06968,393.75 07/01/2005 937244501 N/A 10/01/2014 N ~~542,595.99~~ 541,587.33 06540,469.03 07/01/2005 Totals 1,~~122~~121,~~801~~969,~~944~~080.7163 1,121,~~969~~021,~~080~~938.6310

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 07/11/2005 0 $0.00 0 $0.00 0 $0.00 06/13/2005 0 $0.00 0 $0.00 0 $0.00 05/11/2005 0 $0.00 0 $0.00 0 $0.00 04/11/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 07/11/2005 0 $0.00 0 $0.00 0 $0.00 06/13/2005 0 $0.00 0 $0.00 0 $0.00 05/11/2005 0 $0.00 0 $0.00 0 $0.00 04/11/2005 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 07/11/2005 0 $0.00 0 $0.00 5.388840% 5.343310% 109 06/13/2005 0 $0.00 0 $0.00 5.388886% 5.343353% 110 05/11/2005 0 $0.00 0 $0.00 5.388925% 5.343391% 111 04/11/2005 0 $0.00 0 $0.00 5.388970% 5.343433% 112 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 ~~506105725~~310902154 193 0 0506/01/2005 58252,~~265~~300.6200 58252,~~265~~300.6200 A ~~850201722~~850500129 214 0 0506/01/2005 90197,~~042~~737.3950 90197,~~042~~737.3950 A 850201726 5 0 06/01/2005 185,021.83 185,021.83 A 600874052 6 0 06/01/2005 200,869.14 200,869.14 B 850201677 7 0 06/01/2005 117,973.33 117,973.33 A 600874050 8 0 06/01/2005 156,032.43 156,032.43 B 506105706 9 0 06/01/2005 104,156.25 104,156.25 A 506105618 10 0 06/01/2005 128,858.55 128,858.55 A 506105605 12 0 06/01/2005 125,472.41 125,472.41 A 850201664 16 0 06/01/2005 77,350.00 77,350.00 A 506105714 20 0 06/01/2005 70,175.12 70,175.12 A 600874051 25 0 06/01/2005 52,368.75 52,368.75 A 506105767 26 0 06/01/2005 59,651.92 59,651.92 A 310902004 31 0 06/01/2005 42,833.33 42,833.33 A 600874054 38 0 06/01/2005 51,224.73 51,224.73 B 506105787 42 0 06/01/2005 44,620.86 44,620.86 A 506105644 43 0 06/01/2005 42,315.67 42,315.67 A 506105712 45 0 0506/01/2005 36,~~602~~608.2708 36,~~602~~608.08 A 610901729 49 0 06/01/2005 28,000.00 28,000.00 A 310901986 52 0 06/01/2005 33,042.71 33,042.71 A 310902240 54 0 06/01/2005 31,758.74 31,758.74 A 506105698 58 0 06/01/2005 24,886.06 24,886.06 A 610902202 59 0 06/01/2005 31,093.16 31,093.16 A 506105734 60 0 06/01/2005 27,901.57 27,901.57 A ~~506105762~~310901547 8661 0 0506/01/2005 31,175.90 31,175.90 A 600874055 72 0 06/01/2005 26,234.19 26,234.19 B 506105645 73 0 06/01/2005 23,978.65 23,978.65 A 410902191 80 0 06/01/2005 19,508.40 19,508.40 A 506105774 84 0 06/01/2005 17,~~564~~655.5155 17,~~564~~655.5155 A ~~410901823~~410901813 9892 0 0506/01/2005 1417,~~186~~345.70 17,345.70 A 410902194 97 0 06/01/2005 13,893.10 13,893.10 A 410902190 99 0 06/01/2005 14,~~186~~002.1767 B14,002.67 ~~600874056~~A ~~111~~410901820 100 0 0506/01/2005 15,889.06 15,889.06 A 506105773 113 0 06/01/2005 11,~~150~~387.6738 11,~~150~~387.6738 BA ~~Totals~~410902043 121 0 06/01/2005 6,472.23 ~~227~~6,~~811~~472.6323 ~~227~~A 410901786 122 0 06/01/2005 9,~~811~~060.6345 9,060.45 A Totals 36 2,328,855.42 2,328,855.42

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~506105725~~310902154 1358,~~400~~000,000.00 0.00 ~~850201722~~850500129 45,000,000.00 0.00 850201726 43,000,000.00 0.00 600874052 36,790,081.25 0.00 850201677 28,000,000.00 0.00 600874050 27,915,046.29 0.00 506105706 25,000,000.00 0.00 506105618 22,851,905.99 0.00 506105605 21,348,755.47 0.00 850201664 17,000,000.00 0.00 506105714 12,~~881~~924,~~591~~364.9048 0.00 600874051 11,250,000.00 0.00 506105767 10,542,616.11 0.00 310902004 10,000,000.00 0.00 600874054 8,953,164.70 0.00 506105787 7,964,174.34 0.00 506105644 7,354,728.47 0.00 506105712 6,~~650~~644,~~860~~036.3024 0.00 ~~506105762~~610901729 6,000,000.00 0.00 310901986 5,769,274.56 0.00 310902240 5,674,235.90 0.00 506105698 5,450,000.00 0.00 610902202 5,166,568.29 0.00 506105734 5,047,368.89 0.00 310901547 5,049,586.90 0.00 600874055 4,306,089.76 0.00 506105645 4,177,838.32 0.00 410902191 3,~~036~~484,267.87 0.00 506105774 3,185,482.16 0.00 410901813 2,831,975.7694 0.00 ~~410901823~~410902194 2,~~489~~488,~~162~~762.9077 0.00 ~~600874056~~410902190 2,486,492.61 0.00 410901820 2,463,556.30 0.00 506105773 1,~~991~~792,~~150~~574.0129 0.00 410902043 1,193,310.07 0.00 410901786 1,080,536.24 0.00 Totals 40468,~~449~~186,~~740~~794.8721 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (332 loans) ~~112~~1,~~432~~894,494.4093 ~~112~~1,~~432~~894,494.4093 23390,~~087~~222,~~836~~412.0621 0.00 Total for Status Code = B (34 loans) ~~115~~434,~~379~~360.2349 ~~115~~434,~~379~~360.2349 1777,~~361~~964,~~904~~382.8100 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 Defeased Loan Detail No Defeased Loans

Filing Compare · Bear Stearns Commercial Mortgage Securities Trust 2005-PWR7