8-K 1 bac05001_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.: 333-121643-01 Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2005-1 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2173105 54-2173106 54-2173107 54-6658785 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On July 11, 2005, a distribution was made to holders of Banc of America Commercial Mortgage Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-1. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-1, relating to the 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. Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2005-1 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: July 11, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-1, relating to the July 11, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Banc of America Commercial Mortgage Inc. Commercial Mortgage Pass-Through Certificates Series 2005-1 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: July 11, 2005 Record Date: June 30, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 - 3 Certificate Factor Detail 4 - 5 Reconciliation Detail 6 - 7 Other Required Information 8 Cash Reconciliation 9 Ratings Detail 10 - 11 Current Mortgage Loan and Property Stratification Tables 12 - 20 Mortgage Loan Detail 21 - 25 Principal Prepayment Detail 26 Historical Detail 27 Delinquency Loan Detail 28 - 29 Specially Serviced Loan Detail 30 - 31 Modified Loan Detail 32 Liquidated Loan Detail 33 Bond / Collateral Realized Loss Reconciliation 34 Depositor Banc of America Commercial Mortgage Inc. 214 North Tryon Street Charlotte, NC 28255 Contact: Stephen Hogue Phone Number: (704) 386-1094 Master Servicer Bank of America, N.A. 900 West Trade Street Suite 650 Charlotte, NC 28255 Contact: Cynthia Downs Phone Number: (704) 317-0712 Special Servicer J.E. Robert Company, Inc. 1650 Tysons Blvd Suite 1600 McLean, VA 22102 Contact: Keith Belcher Phone Number: (703) 714-8101 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2005, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 05947UC63 4.359000% 39,800,000.00 3837,~~758~~822,~~737~~942.1618 ~~935~~1,~~794~~049,355.9819 ~~140~~137,~~791~~391.1184 A-2 05947UC71 4.640000% 185,100,000.00 185,100,000.00 0.00 715,720.00 A-3 05947UC89 4.877000% 555,200,000.00 555,200,000.00 0.00 2,256,425.33 A-4 05947UC97 54.~~033987~~880532% 343,141,000.00 343,141,000.00 0.00 1,~~439~~395,~~472~~592.6816 A-SB 05947UD21 54.~~012987~~859532% 134,000,000.00 134,000,000.00 0.00 ~~559~~542,~~783~~647.5173 A-5 05947UD39 54.~~129987~~976532% 381,247,000.00 381,247,000.00 0.00 1,~~629~~581,~~826~~073.6921 A-1A 05947UD47 54.~~068987~~915532% 219,184,000.00 ~~219~~218,~~085~~998,~~033~~640.0998 8699,~~392~~811.1192 ~~925~~897,~~449~~079.2600 A-J 05947UD54 54.~~152987~~999532% 168,352,000.00 168,352,000.00 0.00 ~~722~~701,~~929~~400.6899 B 05947UD62 54.~~152987~~999532% 60,955,000.00 60,955,000.00 0.00 ~~261~~253,~~750~~955.2539 C 05947UD70 54.~~152987~~999532% 20,318,000.00 20,318,000.00 0.00 8784,~~248~~650.6541 D 05947UD88 54.~~152987~~999532% 43,539,000.00 43,539,000.00 0.00 ~~186~~181,~~963~~395.2452 E 05947UE20 54.~~152987~~999532% 20,319,000.00 20,319,000.00 0.00 8784,~~252~~654.9557 F 05947UE38 54.~~152987~~999532% 26,123,000.00 26,123,000.00 0.00 ~~112~~108,~~176~~835.2364 G 05947UE46 54.~~152987~~999532% 20,318,000.00 20,318,000.00 0.00 8784,~~248~~650.6541 H 05947UE53 54.~~152987~~999532% 34,832,000.00 34,832,000.00 0.00 ~~149~~145,~~574~~119.0375 J 05947UE61 54.~~000000~~999532% 5,805,000.00 5,805,000.00 0.00 24,~~187~~185.5024 K 05947UE79 54.~~000000~~999532% 8,708,000.00 8,708,000.00 0.00 36,~~283~~279.3394 L 05947UE87 54.~~000000~~999532% 8,708,000.00 8,708,000.00 0.00 36,~~283~~279.3394 M 05947UE95 54.~~000000~~999532% 2,902,000.00 2,902,000.00 0.00 12,~~091~~090.6753 N 05947UF29 54.~~000000~~999532% 5,805,000.00 5,805,000.00 0.00 24,~~187~~185.5024 O 05947UF37 54.~~000000~~999532% 11,611,000.00 11,611,000.00 0.00 48,~~379~~374.1764 P 05947UF45 54.~~000000~~999532% 26,123,942.00 26,123,942.00 0.00 108,~~653~~794.2726 FM-A 05947UG93 4.~~255267~~118000% 5,156,000.00 5,~~148~~140,~~151~~820.2314 7,~~331~~896.0976 1817,~~255~~641.6358 FM-B 05947UH27 4.~~305900~~167000% 2,555,216.00 2,~~551~~547,~~326~~693.3014 3,~~633~~913.1548 98,~~154~~846.8086 FM-C 05947UH35 4.~~355500~~215000% 9,070,957.00 9,~~057~~044,~~148~~251.6505 1213,~~897~~892.6077 3231,~~873~~767.6893 FM-D 05947UH43 4.~~703733~~552000% 23,217,827.00 23,~~182~~149,~~483~~471.4502 3335,~~012~~559.4364 9087,~~870~~813.1866 SM-A 05947UH92 5.~~583100~~403000% 2,127,243.00 2,127,243.00 0.00 9,~~897~~577.1891 SM-B 05947UJ25 65.~~126633~~929000% 2,073,757.00 2,073,757.00 0.00 10,~~587~~246.6209 SM-C 05947UJ33 65.~~176233~~977000% 6,425,000.00 6,425,000.00 0.00 3332,~~068~~001.5885 SM-D 05947UJ41 6.~~224800~~024000% 2,565,043.00 2,565,043.00 0.00 1312,~~305~~876.7352 SM-E 05947UJ58 6.~~324000~~120000% 2,023,957.00 2,023,957.00 0.00 10,~~666~~322.2518 SM-F 05947UJ66 6.~~619533~~406000% 4,859,000.00 4,859,000.00 0.00 2625,~~803~~938.5996 SM-G 05947UJ74 6.~~767300~~549000% 4,180,843.00 4,180,843.00 0.00 2322,~~577~~816.5295 SM-H 05947UJ82 6.~~816900~~597000% 5,531,900.00 5,531,900.00 0.00 3130,~~425~~411.3462 SM-J 05947UJ90 76.~~013233~~787000% 6,763,257.00 6,763,257.00 0.00 3938,~~526~~251.9285 LM 05947UL30 1211.~~237912~~843140% 407,103.72 ~~405~~404,~~867~~752.0542 1,~~114~~326.6304 43,~~139~~994.1462 R-I N/A 0.000000% 0.00 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 0.00 V N/A 0.000000% 0.01 0.01 0.00 0.00 Totals 2,399,048,045.73 2,~~397~~396,~~845~~765,~~688~~512.94 1,~~080~~211,~~175~~755.9980 109,~~006~~803,~~830~~290.1932

Class CUSIP Prepayment Realized Loss/ Total Ending Current Premiums Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 05947UC63 0.00 0.00 1,~~076~~186,~~586~~747.0903 3736,~~822~~773,~~942~~586.1899 20.0203% A-2 05947UC71 0.00 0.00 715,720.00 185,100,000.00 20.0203% A-3 05947UC89 0.00 0.00 2,256,425.33 555,200,000.00 20.0203% A-4 05947UC97 0.00 0.00 1,~~439~~395,~~472~~592.6816 343,141,000.00 20.0203% A-SB 05947UD21 0.00 0.00 ~~559~~542,~~783~~647.5173 134,000,000.00 20.0203% A-5 05947UD39 0.00 0.00 1,~~629~~581,~~826~~073.6921 381,247,000.00 20.0203% A-1A 05947UD47 0.00 0.00 1996,~~011,841~~890.3792 218,~~998~~898,~~640~~829.9806 20.0203% A-J 05947UD54 0.00 0.00 ~~722~~701,~~929~~400.6899 168,352,000.00 12.7677% B 05947UD62 0.00 0.00 ~~261~~253,~~750~~955.2539 60,955,000.00 10.1314% C 05947UD70 0.00 0.00 8784,~~248~~650.6541 20,318,000.00 9.26% D 05947UD88 0.00 0.00 ~~186~~181,~~963~~395.2452 43,539,000.00 7.3839% E 05947UE20 0.00 0.00 8784,~~252~~654.9557 20,319,000.00 6.51% F 05947UE38 0.00 0.00 ~~112~~108,~~176~~835.2364 26,123,000.00 5.38% G 05947UE46 0.00 0.00 8784,~~248~~650.6541 20,318,000.00 4.5051% H 05947UE53 0.00 0.00 ~~149~~145,~~574~~119.0375 34,832,000.00 3.00% J 05947UE61 0.00 0.00 24,~~187~~185.5024 5,805,000.00 2.75% K 05947UE79 0.00 0.00 36,~~283~~279.3394 8,708,000.00 2.38% L 05947UE87 0.00 0.00 36,~~283~~279.3394 8,708,000.00 2.00% M 05947UE95 0.00 0.00 12,~~091~~090.6753 2,902,000.00 1.88% N 05947UF29 0.00 0.00 24,~~187~~185.5024 5,805,000.00 1.63% O 05947UF37 0.00 0.00 48,~~379~~374.1764 11,611,000.00 1.13% P 05947UF45 0.00 0.00 108,~~653~~794.2726 26,123,942.00 0.00% FM-A 05947UG93 0.00 0.00 25,~~586~~538.7234 5,~~140~~132,~~820~~923.1438 0.00% FM-B 05947UH27 0.00 0.00 12,~~787~~760.9534 2,~~547~~543,~~693~~779.1566 0.00% FM-C 05947UH35 0.00 0.00 45,~~771~~660.2870 9,~~044~~030,~~251~~358.0528 0.00% FM-D 05947UH43 0.00 0.00 123,~~882~~373.6130 23,~~149~~113,~~471~~911.0238 0.00% SM-A 05947UH92 0.00 0.00 9,~~897~~577.1891 2,127,243.00 0.00% SM-B 05947UJ25 0.00 0.00 10,~~587~~246.6209 2,073,757.00 0.00% SM-C 05947UJ33 0.00 0.00 3332,~~068~~001.5885 6,425,000.00 0.00% SM-D 05947UJ41 0.00 0.00 1312,~~305~~876.7352 2,565,043.00 0.00% SM-E 05947UJ58 0.00 0.00 10,~~666~~322.2518 2,023,957.00 0.00% SM-F 05947UJ66 0.00 0.00 2625,~~803~~938.5996 4,859,000.00 0.00% SM-G 05947UJ74 0.00 0.00 2322,~~577~~816.5295 4,180,843.00 0.00% SM-H 05947UJ82 0.00 0.00 3130,~~425~~411.3462 5,531,900.00 0.00% SM-J 05947UJ90 0.00 0.00 3938,~~526~~251.9285 6,763,257.00 0.00% LM 05947UL30 0.00 0.00 5,~~253~~320.7766 ~~404~~403,~~752~~426.4238 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.01 0.00% Totals 0.00 0.00 11,~~087~~015,~~006~~046.1812 2,~~396~~395,~~765~~553,~~512~~757.9514

Certificate Distribution Detail (ctnd.) Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount XW 05947UD96 0.~~162166~~105850% 2,322,090,942.00 2,~~320~~319,~~950~~928,~~712~~525.2516 ~~313~~204,~~648~~636.8883

Class CUSIP Prepayment Total Ending Premiums Distribution Notional Amount XW 05947UD96 0.00 ~~313~~204,~~648~~636.8883 2,~~319~~318,~~928~~779,~~525~~358.1605 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Premiums Additional Balance Trust Fund Expenses A-1 05947UC63 ~~973~~950.~~83761709~~32518040 2326.~~51243668~~36570829 3.~~53746508~~45205628 0.00000000 0.00000000 ~~950~~923.~~32518040~~95947211 A-2 05947UC71 1,000.00000000 0.00000000 3.86666667 0.00000000 0.00000000 1,000.00000000 A-3 05947UC89 1,000.00000000 0.00000000 4.06416666 0.00000000 0.00000000 1,000.00000000 A-4 05947UC97 1,000.00000000 0.00000000 4.~~19498888~~06710991 0.00000000 0.00000000 1,000.00000000 A-SB 05947UD21 1,000.00000000 0.00000000 4.~~17748888~~04960993 0.00000000 0.00000000 1,000.00000000 A-5 05947UD39 1,000.00000000 0.00000000 4.~~27498889~~14710991 0.00000000 0.00000000 1,000.00000000 A-1A 05947UD47 999.~~54847566~~15432230 0.~~39415336~~45537959 4.~~22224825~~09281243 0.00000000 0.00000000 ~~999~~998.~~15432230~~69894271 A-J 05947UD54 1,000.00000000 0.00000000 4.~~29415558~~16627655 0.00000000 0.00000000 1,000.00000000 B 05947UD62 1,000.00000000 0.00000000 4.~~29415552~~16627660 0.00000000 0.00000000 1,000.00000000 C 05947UD70 1,000.00000000 0.00000000 4.~~29415543~~16627670 0.00000000 0.00000000 1,000.00000000 D 05947UD88 1,000.00000000 0.00000000 4.~~29415558~~16627667 0.00000000 0.00000000 1,000.00000000 E 05947UE20 1,000.00000000 0.00000000 4.~~29415572~~16627639 0.00000000 0.00000000 1,000.00000000 F 05947UE38 1,000.00000000 0.00000000 4.~~29415572~~16627646 0.00000000 0.00000000 1,000.00000000 G 05947UE46 1,000.00000000 0.00000000 4.~~29415543~~16627670 0.00000000 0.00000000 1,000.00000000 H 05947UE53 1,000.00000000 0.00000000 4.~~29415566~~16627670 0.00000000 0.00000000 1,000.00000000 J 05947UE61 1,000.00000000 0.00000000 4.~~16666667~~16627735 0.00000000 0.00000000 1,000.00000000 K 05947UE79 1,000.00000000 0.00000000 4.~~16666628~~16627699 0.00000000 0.00000000 1,000.00000000 L 05947UE87 1,000.00000000 0.00000000 4.~~16666628~~16627699 0.00000000 0.00000000 1,000.00000000 M 05947UE95 1,000.00000000 0.00000000 4.~~16666782~~16627498 0.00000000 0.00000000 1,000.00000000 N 05947UF29 1,000.00000000 0.00000000 4.~~16666667~~16627735 0.00000000 0.00000000 1,000.00000000 O 05947UF37 1,000.00000000 0.00000000 4.~~16666695~~16627681 0.00000000 0.00000000 1,000.00000000 P 05947UF45 1,000.00000000 0.00000000 4.~~15914528~~16454224 0.00000000 0.00000000 1,000.00000000 FM-A 05947UG93 ~~998~~997.~~47774050~~05588441 1.~~42185609~~53156711 3.~~54065749~~42156323 0.00000000 0.00000000 ~~997~~995.~~05588441~~52431730 FM-B 05947UH27 ~~998~~997.~~47774122~~05588099 1.~~42185631~~53156524 3.~~58278909~~46227481 0.00000000 0.00000000 ~~997~~995.~~05588490~~52431575 FM-C 05947UH35 ~~998~~997.~~47774055~~05588396 1.~~42185659~~53156607 3.~~62405863~~50215859 0.00000000 0.00000000 ~~997~~995.~~05588396~~52431789 FM-D 05947UH43 ~~998~~997.~~47774083~~05588383 1.~~42185701~~53156624 3.~~91381071~~78216532 0.00000000 0.00000000 ~~997~~995.~~05588383~~52431759 SM-A 05947UH92 1,000.00000000 0.00000000 4.~~65258553~~50249924 0.00000000 0.00000000 1,000.00000000 SM-B 05947UJ25 1,000.00000000 0.00000000 54.~~10552586~~94083444 0.00000000 0.00000000 1,000.00000000 SM-C 05947UJ33 1,000.00000000 0.00000000 54.~~14686070~~98083268 0.00000000 0.00000000 1,000.00000000 SM-D 05947UJ41 1,000.00000000 0.00000000 5.~~18733214~~02000161 0.00000000 0.00000000 1,000.00000000 SM-E 05947UJ58 1,000.00000000 0.00000000 5.~~26999833~~09999965 0.00000000 0.00000000 1,000.00000000 SM-F 05947UJ66 1,000.00000000 0.00000000 5.~~51627701~~33833299 0.00000000 0.00000000 1,000.00000000 SM-G 05947UJ74 1,000.00000000 0.00000000 5.~~63941770~~45749984 0.00000000 0.00000000 1,000.00000000 SM-H 05947UJ82 1,000.00000000 0.00000000 5.~~68074983~~49749995 0.00000000 0.00000000 1,000.00000000 SM-J 05947UJ90 1,000.00000000 0.00000000 5.~~84436167~~65583269 0.00000000 0.00000000 1,000.00000000 LM 05947UL30 ~~996~~994.~~96227291~~22432200 23.~~73795091~~25725346 109.~~16728612~~81229059 0.00000000 0.00000000 ~~994~~990.~~22432200~~96706854 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000

Certificate Factor Detail (ctnd.) Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Premium Notional Amount Amount XW 05947UD96 999.~~50896421~~06876307 0.~~13507175~~08812610 0.00000000 ~~999~~998.~~06876307~~57387844

Reconciliation Detail Advance Summary P & I Advances Outstanding 1,~~064~~661,~~407~~219.0805 Master Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I Advances ~~196~~45.4931 paid from general collections

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees ~~126~~122,~~266~~408.2682 Less Delinquent Master Servicing Fees 1221,~~668~~324.6581 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 4812,~~567~~668.1565 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected ~~162~~113,~~164~~752.7666

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Certificate Prepayment Certificate Certificate Interest Interest Interest Interest Shortfall Adjustment A-1 ~~140~~137,~~791~~391.1184 0.00 ~~140~~137,~~791~~391.1184 0.00 A-2 715,720.00 0.00 715,720.00 0.00 A-3 2,256,425.33 0.00 2,256,425.33 0.00 A-4 1,~~439~~395,~~472~~592.6816 0.00 1,~~439~~395,~~472~~592.6816 0.00 A-SB ~~559~~542,~~783~~647.5173 0.00 ~~559~~542,~~783~~647.5173 0.00 A-5 1,~~629~~581,~~826~~073.6921 0.00 1,~~629~~581,~~826~~073.6921 0.00 A-1A ~~925~~897,~~449~~079.2600 0.00 ~~925~~897,~~449~~079.2600 0.00 XW ~~313~~204,~~648~~636.8883 0.00 ~~313~~204,~~648~~636.8883 0.00 A-J ~~722~~701,~~929~~400.6899 0.00 ~~722~~701,~~929~~400.6899 0.00 B ~~261~~253,~~750~~955.2539 0.00 ~~261~~253,~~750~~955.2539 0.00 C 8784,~~248~~650.6541 0.00 8784,~~248~~650.6541 0.00 D ~~186~~181,~~963~~395.2452 0.00 ~~186~~181,~~963~~395.2452 0.00 E 8784,~~252~~654.9557 0.00 8784,~~252~~654.9557 0.00 F ~~112~~108,~~176~~835.2364 0.00 ~~112~~108,~~176~~835.2364 0.00 G 8784,~~248~~650.6541 0.00 8784,~~248~~650.6541 0.00 H ~~149~~145,~~574~~119.0375 0.00 ~~149~~145,~~574~~119.0375 0.00 J 24,~~187~~185.5024 0.00 24,~~187~~185.5024 0.00 K 36,~~283~~279.3394 0.00 36,~~283~~279.3394 0.00 L 36,~~283~~279.3394 0.00 36,~~283~~279.3394 0.00 M 12,~~091~~090.6753 0.00 12,~~091~~090.6753 0.00 N 24,~~187~~185.5024 0.00 24,~~187~~185.5024 0.00 O 48,~~379~~374.1764 0.00 48,~~379~~374.1764 0.00 P 108,~~849~~839.7657 0.00 108,~~849~~839.7657 0.00 FM-A 1817,~~255~~641.6358 0.00 1817,~~255~~641.6358 0.00 FM-B 98,~~154~~846.8086 0.00 98,~~154~~846.8086 0.00 FM-C 3231,~~873~~767.6893 0.00 3231,~~873~~767.6893 0.00 FM-D 9087,~~870~~813.1866 0.00 9087,~~870~~813.1866 0.00 SM-A 9,~~897~~577.1891 0.00 9,~~897~~577.1891 0.00 SM-B 10,~~587~~246.6209 0.00 10,~~587~~246.6209 0.00 SM-C 3332,~~068~~001.5885 0.00 3332,~~068~~001.5885 0.00 SM-D 1312,~~305~~876.7352 0.00 1312,~~305~~876.7352 0.00 SM-E 10,~~666~~322.2518 0.00 10,~~666~~322.2518 0.00 SM-F 2625,~~803~~938.5996 0.00 2625,~~803~~938.5996 0.00 SM-G 2322,~~577~~816.5295 0.00 2322,~~577~~816.5295 0.00 SM-H 3130,~~425~~411.3462 0.00 3130,~~425~~411.3462 0.00 SM-J 3938,~~526~~251.9285 0.00 3938,~~526~~251.9285 0.00 LM 43,~~139~~994.1462 0.00 43,~~139~~994.1462 0.00 Total 10,~~320~~007,~~675~~972.5646 0.00 10,~~320~~007,~~675~~972.5646 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~140~~137,~~791~~391.1184 0.00 A-2 0.00 715,720.00 0.00 A-3 0.00 2,256,425.33 0.00 A-4 0.00 1,~~439~~395,~~472~~592.6816 0.00 A-SB 0.00 ~~559~~542,~~783~~647.5173 0.00 A-5 0.00 1,~~629~~581,~~826~~073.6921 0.00 A-1A 0.00 ~~925~~897,~~449~~079.2600 0.00 XW 0.00 ~~313~~204,~~648~~636.8883 0.00 A-J 0.00 ~~722~~701,~~929~~400.6899 0.00 B 0.00 ~~261~~253,~~750~~955.2539 0.00 C 0.00 8784,~~248~~650.6541 0.00 D 0.00 ~~186~~181,~~963~~395.2452 0.00 E 0.00 8784,~~252~~654.9557 0.00 F 0.00 ~~112~~108,~~176~~835.2364 0.00 G 0.00 8784,~~248~~650.6541 0.00 H 0.00 ~~149~~145,~~574~~119.0375 0.00 J 0.00 24,~~187~~185.5024 0.00 K 0.00 36,~~283~~279.3394 0.00 L 0.00 36,~~283~~279.3394 0.00 M 0.00 12,~~091~~090.6753 0.00 N 0.00 24,~~187~~185.5024 0.00 O 0.00 48,~~379~~374.1764 0.00 P ~~196~~45.4931 108,~~653~~794.2726 ~~196~~241.4980 FM-A 0.00 1817,~~255~~641.6358 0.00 FM-B 0.00 98,~~154~~846.8086 0.00 FM-C 0.00 3231,~~873~~767.6893 0.00 FM-D 0.00 9087,~~870~~813.1866 0.00 SM-A 0.00 9,~~897~~577.1891 0.00 SM-B 0.00 10,~~587~~246.6209 0.00 SM-C 0.00 3332,~~068~~001.5885 0.00 SM-D 0.00 1312,~~305~~876.7352 0.00 SM-E 0.00 10,~~666~~322.2518 0.00 SM-F 0.00 2625,~~803~~938.5996 0.00 SM-G 0.00 2322,~~577~~816.5295 0.00 SM-H 0.00 3130,~~425~~411.3462 0.00 SM-J 0.00 3938,~~526~~251.9285 0.00 LM 0.00 43,~~139~~994.1462 0.00 Total ~~196~~45.4931 10,~~320~~007,~~479~~927.0715 ~~196~~241.4980

Other Required Information Available Distribution Amount (1) 11,~~400~~219,~~655~~682.0695 Aggregate Number of Outstanding Loans 138 Aggregate Unpaid Principal Balance of Loans 2,~~396~~395,~~862~~784,~~596~~074.6801 Aggregate Stated Principal Balance of Loans 2,~~396~~395,~~765~~553,~~513~~757.1232 Aggregate Amount of Master Servicing Fee ~~162~~113,~~164~~752.7666 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 21,~~058~~997.9230 Aggregate Trust Fund Expenses ~~196~~45.4931 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 10,132,378.98 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments (0.37) Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 10,132,378.98 Principal: Scheduled Principal 1,211,779.91 Unscheduled Principal (24.13) 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 (24.13) Total Principal Collected 1,211,755.78 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 11,344,134.76 Total Funds Distributed Fees: Master Servicing Fee 122,408.82 Trustee Fee 1,997.30 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 124,406.12 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 45.31 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 45.31 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 10,007,927.15 Principal Distribution 1,211,755.80 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 11,219,682.95 Total Funds Distributed 11,344,134.38

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,999,999 or less 9 12,~~788~~774,~~100~~860.5283 0.53 ~~101~~100 5.~~6936~~6931 1.~~608702~~608868 2,000,000 to 2,999,999 11 27,~~894~~865,~~422~~804.4108 1.16 ~~107~~106 5.~~5271~~5272 1.310403 3,000,000 to 3,999,999 18 63,~~327~~250,~~180~~572.5815 2.64 ~~113~~112 5.6027 1.~~312139~~312123 4,000,000 to 4,999,999 12 54,~~661~~605,~~700~~994.9668 2.28 ~~104~~103 5.3971 1.~~450865~~428167 5,000,000 to 7,499,999 26 161,~~535~~445,~~244~~791.0275 6.74 ~~105~~104 5.3771 1.~~513355~~526066 7,500,000 to 9,999,999 12 100,~~417~~359,~~360~~357.0208 4.19 ~~107~~106 5.~~4017~~4016 1.~~520425~~541846 10,000,000 to 14,999,999 10 122,~~160~~096,~~018~~874.4917 5.10 ~~101~~100 5.~~2800~~2798 1.~~748776~~543406 15,000,000 to 19,999,999 7 121,~~541~~483,~~384~~190.7995 5.07 9291 5.3302 1.~~424124~~365383 20,000,000 to 29,999,999 5 117,~~118~~048,~~960~~191.2949 4.89 8786 5.~~2316~~2314 1.~~559060~~559211 30,000,000 to 49,999,999 17 631,~~232~~029,~~902~~531.4062 26.34 8685 5.1193 1.~~692105~~692113 50,000,000 to 99,999,999 8 532,~~444~~246,~~530~~565.1468 22.22 8988 5.~~0200~~0199 1.~~633281~~633361 100,000,000 or greater 3 451,~~643~~347,~~708~~022.5084 18.84 5958 4.~~5637~~5642 2.~~090624~~090466 Totals 138 2,~~396~~395,~~765~~553,~~513~~757.1232 100.00 8786 5.~~0730~~0731 1.~~697263~~685052

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 4 49,~~058~~053,~~900~~459.3713 2.05 8382 5.1495 1.~~332818~~332820 Arizona 2 40,120,000.00 1.67 ~~103~~102 4.2675 2.367214 California 26 276,~~694~~568,~~163~~358.8115 11.5455 9594 5.~~2872~~2871 1.~~501842~~501884 Connecticut 2 24,~~551~~524,~~743~~331.2191 1.02 ~~114~~113 5.5618 1.~~168707~~168706 Florida 19 199,~~109~~045,~~159~~639.0035 8.31 ~~103~~102 5.~~1516~~1514 1.~~610249~~631352 Georgia 13 251,~~523~~518,~~892~~442.4955 10.4950 ~~104~~103 5.2917 1.~~511703~~511717 Idaho 1 2,~~894~~891,~~277~~168.5195 0.12 ~~118~~117 5.6570 1.273536 Illinois 6 155,~~265~~252,~~232~~513.2242 6.48 6362 4.~~6098~~6097 2.~~116607~~108651 Indiana 11 40,~~763~~720,~~923~~160.5896 1.70 8382 5.3584 1.~~417655~~417662 Kansas 1 3,~~725~~722,~~650~~020.3018 0.16 ~~176~~175 6.2400 1.201448 Kentucky 5 43,~~391~~325,~~596~~188.8884 1.81 7170 5.1993 1.~~432238~~432233 Louisiana 3 28,~~615~~581,~~685~~196.9172 1.19 ~~114~~113 5.6320 10.~~237407~~987548 Maryland 2 24,~~971~~964,~~268~~009.6317 1.04 6968 5.~~3154~~3153 1.~~383325~~383272 Massachusetts 2 20,~~032~~027,~~830~~173.92 0.84 ~~117~~116 5.4339 1.~~824410~~824566 Michigan 1 3,~~013~~010,~~646~~224.8490 0.13 ~~118~~117 5.3600 1.425398 Minnesota 4 189,229,039.00 7.90 7069 5.0102 2.157402 Missouri 2 23,~~942~~904,~~873~~933.3735 1.00 8180 5.5000 1.437024 Nevada 8 ~~302~~301,~~211~~888,~~184~~193.1704 12.6160 5756 4.~~2491~~2495 2.~~018616~~018363 New Jersey 5 86,~~169~~151,~~771~~632.8358 3.60 9998 5.4290 1.~~525930~~525970 New Mexico 1 3,~~580~~576,~~925~~947.2419 0.15 5554 5.5690 1.260821 New York 3 710,~~783~~036,~~575~~526.72 0.3242 ~~115~~101 5.~~4489~~4259 1.~~249978~~265758 North Carolina 2 46,200,000.00 1.93 7978 4.8669 1.431612 Ohio 5 58,~~955~~942,~~461~~215.4512 2.46 8685 5.~~2516~~2515 1.~~539557~~539583 Oregon 3 25,~~835~~822,~~617~~194.4203 1.08 ~~116~~115 5.4863 1.~~514500~~514682 Pennsylvania 3 94,~~247~~165,~~016~~009.2531 3.93 ~~101~~100 5.1554 1.~~419851~~419875 South Carolina 3 47,740,000.00 1.99 5554 4.8055 1.884118 Tennessee 4 38,~~948~~888,~~456~~164.6981 1.6362 8887 5.5778 1.~~518947~~518951 Texas 7 111,~~775~~677,~~010~~875.8495 4.66 9089 5.~~3352~~3351 1.~~426243~~426264 Utah 3 25,~~700~~690,~~240~~241.5313 1.07 ~~115~~114 5.~~2658~~2657 1.~~328042~~328025 Vermont 1 5,~~477~~469,~~751~~655.8479 0.23 ~~117~~116 5.9600 1.469334 Virginia 6 40,~~562~~534,~~290~~010.9672 1.69 9796 5.5072 1.~~974383~~355691 Washington 8 42,~~745~~714,~~241~~240.5323 1.78 ~~116~~115 5.3488 1.~~252850~~252827 Wisconsin 1 2,~~827~~824,~~699~~591.5811 0.12 ~~116~~115 5.5990 1.282587 Totals 167 2,~~396~~395,~~765~~553,~~513~~757.1232 100.00 8786 5.~~0730~~0731 1.~~697263~~685052

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 68 5071,~~039~~182,~~604~~328.4085 2.0997 ~~115~~112 5.~~5290~~5806 1.~~127674~~048135 1.20 to 1.24 1514 ~~145~~128,~~259~~112,~~095~~975.2148 65.0635 ~~101~~98 5.~~3662~~3148 1.~~219729~~218599 1.25 to 1.29 2423 ~~254~~248,~~914~~091,~~398~~639.1348 10.6436 ~~103~~101 5.~~3825~~3801 1.~~272887~~272845 1.30 to 1.34 17 206,~~977~~930,~~878~~497.8860 8.64 ~~100~~99 5.2687 1.313291 1.35 to 1.39 1817 ~~185~~181,~~994~~674,~~765~~193.0733 7.7658 ~~115~~114 5.~~3197~~3156 1.~~380416~~380591 1.40 to 1.49 15 303,~~644~~397,~~987~~623.7625 12.67 9695 5.4413 1.~~445386~~445385 1.50 to 1.59 1011 ~~262~~271,~~090~~322,~~691~~013.1476 1011.9433 80 5.~~1321~~1536 1.~~520702~~525034 1.60 to 1.69 6 150,~~704~~688,~~951~~245.7541 6.29 8786 5.~~0577~~0576 1.~~665908~~665915 1.70 to 1.79 56 ~~101~~109,~~434~~720,~~755~~132.6183 4.2358 96 5.~~3227~~3096 1.~~771002~~770175 1.80 to 1.89 2 53,029,039.00 2.21 ~~117~~116 5.4315 1.808306 1.90 or greater 2019 ~~682~~671,~~675~~405,~~346~~068.1733 28.4803 5856 4.~~4871~~4714 2.~~368981~~344475 Totals 138 2,~~396~~395,~~765~~553,~~513~~757.1232 100.00 8786 5.~~0730~~0731 1.~~697263~~685052

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 9 70,~~257~~208,~~763~~103.6877 2.93 9392 5.3064 1.~~405321~~405259 Lodging 15 213,~~670~~432,~~567~~324.4531 8.91 9594 5.4764 1.~~715069~~597762 Mobile Home Park 4 53,~~994~~981,~~683~~473.6999 2.25 7776 5.2365 1.~~279435~~279363 Multi-Family 26 ~~256~~258,~~088~~245,~~764~~810.5857 10.6878 9089 5.~~2151~~2161 1.~~376313~~356499 Office 35 767,~~472~~244,~~725~~131.9918 32.0203 8988 5.~~0357~~0356 1.~~640401~~642161 Other 4 22,~~691~~670,~~455~~962.2325 0.95 ~~115~~114 5.7172 1.~~422581~~422645 Retail 50 ~~830~~829,~~054~~572,~~204~~502.0827 34.63 7877 4.~~8429~~8432 1.~~853566~~852931 Self Storage 24 103,~~433~~424,~~963~~049.3989 4.32 ~~116~~115 5.3923 1.~~669596~~669621 Totals 167 2,~~396~~395,~~765~~553,~~513~~757.1232 100.00 8786 5.~~0730~~0731 1.~~697263~~685052

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.499% or less 6 391,~~735~~377,~~943~~995.8554 16.34 4645 4.~~0087~~0089 2.~~383873~~383922 4.500% to 4.749% 3 44,710,000.00 1.87 5554 4.5970 2.516604 4.750% to 4.999% 6 276,050,000.00 11.52 6261 4.8829 1.922547 5.000% to 5.249% 26 695,~~747~~523,~~738~~548.8453 29.03 9392 5.1411 1.~~439937~~443021 5.250% to 5.499% 49 491,~~342~~073,~~379~~053.1931 20.50 ~~105~~104 5.3648 1.~~580592~~533767 5.500% to 5.749% 32 379,~~597~~336,~~227~~630.5571 15.84 ~~104~~103 5.5706 1.~~365687~~362417 5.750% to 5.999% 12 73,~~376~~286,~~448~~831.4236 3.06 ~~115~~114 5.8017 1.~~369043~~271571 6.000% or greater 4 44,~~205~~195,~~775~~697.2787 1.84 ~~120~~119 6.~~3762~~3761 2.~~116113~~116249 Totals 138 2,~~396~~395,~~765~~553,~~513~~757.1232 100.00 8786 5.~~0730~~0731 1.~~697263~~685052

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 6327 1639,~~003~~321,~~894,153~~839.8373 4126.8969 93 5.~~2128~~1725 1.~~676533~~812904 5 to 12 months 72108 1,~~350~~713,~~341~~715,~~374~~977.6579 5671.3454 8283 45.~~9663~~0338 1.~~715937~~640347 13 months or greater 3 42,~~529~~515,~~984~~939.6480 1.77 7372 5.~~1643~~1640 1.~~593654~~564452 Totals 138 2,~~396~~395,~~765~~553,~~513~~757.1232 100.00 8786 5.~~0730~~0731 1.~~697263~~685052

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 39 months or less 1 ~~193~~192,~~143~~847,~~708~~022.5084 8.0605 3130 3.7186 2.330000 40 to 59 months 23 609,~~189~~061,~~071~~872.8865 25.42 5554 4.8006 2.~~042653~~042685 60 to 79 months 814 ~~185~~348,~~110~~219,~~155~~468.7348 714.7254 77 5.~~0915~~1389 1.~~435111~~425364 80 to 109 months 104 ~~260~~96,~~124~~824,~~787~~874.9864 104.8504 8182 5.~~3117~~5116 1.~~411773~~394623 110 to 119 months 95 1,~~145~~144,~~472~~878,~~138~~498.7353 47.79 ~~115~~114 5.3853 1.~~515695~~491277 120 to 159 months 0 0.00 0.00 0 0.0000 0.000000 160 months or greater 1 3,~~725~~722,~~650~~020.3018 0.16 ~~176~~175 6.2400 1.201448 Totals 138 2,~~396~~395,~~765~~553,~~513~~757.1232 100.00 8786 5.~~0730~~0731 1.~~697263~~685052

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 20 659,990,000.00 27.5455 6968 4.8904 2.078595 224 months or less 2 4,~~529~~515,~~984~~939.6480 0.19 9594 6.~~0731~~0730 1.~~372648~~097037 225 to 299 months 13 215,~~777~~512,~~354~~147.7621 9.00 9594 5.~~3853~~3852 1.~~592748~~476477 300 to 324 months 1 2,~~088~~085,~~382~~447.7259 0.09 ~~116~~115 5.3900 1.292766 325 to 349 months 5 40,170,250.00 1.68 8786 5.3715 1.650516 350 months or greater 97 1,~~474~~473,~~209~~279,~~541~~972.0072 61.5150 9392 5.~~0974~~0976 1.~~544685~~542564 Totals 138 2,~~396~~395,~~765~~553,~~513~~757.1232 100.00 8786 5.~~0730~~0731 1.~~697263~~685052

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 ~~122~~119 2,~~306~~280,~~725~~286,~~325~~051.5851 9695.2419 8684 5.~~0559~~0504 1.~~692374~~697804 1 year or less 1619 90115,~~040~~267,~~187~~705.5481 34.7681 ~~110~~109 5.~~5116~~5216 1.~~822505~~432769 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 138 2,~~396~~395,~~765~~553,~~513~~757.1232 100.00 8786 5.~~0730~~0731 1.~~697263~~685052 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document. Note: (i) "Scheduled Balance" has the meaning assigned thereto in the CMSA Standard Information Package.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,999,999 or less 6 8,~~188~~179,~~193~~944.6191 0.34 9493 5.~~6700~~6692 1.~~605603~~605862 2,000,000 to 2,999,999 8 20,~~733~~712,~~252~~722.1053 0.8786 ~~111~~110 5.5434 1.~~308208~~308209 3,000,000 to 3,999,999 15 51,~~788~~724,~~114~~220.4599 2.16 ~~117~~116 5.~~6003~~6004 1.~~343677~~343662 4,000,000 to 4,999,999 10 44,~~820~~775,~~088~~536.9636 1.87 ~~108~~107 5.3796 1.~~461212~~433534 5,000,000 to 7,499,999 22 136,~~248~~176,~~838~~118.3779 5.68 ~~106~~105 5.~~4083~~4082 1.~~534964~~550011 7,500,000 to 9,999,999 9 73,~~908~~860,~~710~~634.8539 3.08 ~~104~~103 5.~~4497~~4496 1.~~583774~~583906 10,000,000 to 14,999,999 8 96,~~810~~746,~~018~~874.4917 4.04 ~~102~~101 5.~~3532~~3531 1.~~875627~~616528 15,000,000 to 19,999,999 5 89,~~329~~307,~~367~~378.9647 3.73 8483 5.2558 1.~~453865~~453902 20,000,000 to 29,999,999 5 117,~~118~~048,~~960~~191.2949 4.89 8786 5.~~2316~~2314 1.~~559060~~559211 30,000,000 to 49,999,999 15 554,~~732~~529,~~902~~531.4062 23.15 8988 5.~~1409~~1410 1.~~724207~~724227 50,000,000 to 99,999,999 8 532,~~444~~246,~~530~~565.1468 22.22 8988 5.~~0200~~0199 1.~~633281~~633361 100,000,000 or greater 3 451,~~643~~347,~~708~~022.5084 18.84 5958 4.~~5637~~5642 2.~~090624~~090466 Totals 114 2,~~177~~176,~~766~~654,~~686~~742.1224 90.86 8685 5.~~0595~~0596 1.~~729254~~718111

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 1,685,000.00 0.07 5554 5.0600 2.610000 Arizona 2 40,120,000.00 1.67 ~~103~~102 4.2675 2.367214 California 23 259,~~774~~655,~~327~~630.1774 10.84 9594 5.~~2891~~2890 1.~~502184~~502238 Connecticut 2 24,~~551~~524,~~743~~331.2191 1.02 ~~114~~113 5.5618 1.~~168707~~168706 Florida 18 190,~~798~~744,~~468~~875.8366 7.96 ~~103~~102 5.~~1516~~1515 1.~~614971~~625753 Georgia 11 239,100,000.00 9.98 ~~105~~104 5.2942 1.517483 Idaho 1 2,~~894~~891,~~277~~168.5195 0.12 ~~118~~117 5.6570 1.273536 Illinois 6 155,~~265~~252,~~232~~513.2242 6.48 6362 4.~~6098~~6097 2.~~116607~~108651 Indiana 11 40,~~763~~720,~~923~~160.5896 1.70 8382 5.3584 1.~~417655~~417662 Kansas 1 3,~~725~~722,~~650~~020.3018 0.16 ~~176~~175 6.2400 1.201448 Kentucky 4 39,~~413~~351,~~009~~064.6127 1.64 6766 5.1672 1.~~457701~~457706 Louisiana 1 5,~~375~~369,~~591~~426.9106 0.22 ~~116~~115 5.3700 1.366683 Maryland 2 24,~~971~~964,~~268~~009.6317 1.04 6968 5.~~3154~~3153 1.~~383325~~383272 Massachusetts 2 20,~~032~~027,~~830~~173.92 0.84 ~~117~~116 5.4339 1.~~824410~~824566 Michigan 1 3,~~013~~010,~~646~~224.8490 0.13 ~~118~~117 5.3600 1.425398 Minnesota 4 189,229,039.00 7.90 7069 5.0102 2.157402 Missouri 2 23,~~942~~904,~~873~~933.3735 1.00 8180 5.5000 1.437024 Nevada 7 ~~287~~286,~~095~~790,~~688~~451.1903 11.9897 5453 4.~~1941~~1946 2.~~047501~~047231 New Jersey 5 86,~~169~~151,~~771~~632.8358 3.60 9998 5.4290 1.~~525930~~525970 New York 2 7,~~760~~751,~~703~~904.0330 0.32 ~~115~~114 5.4492 1.249772 North Carolina 1 31,600,000.00 1.32 7978 4.8650 1.520000 Ohio 3 49,~~043~~031,~~487~~670.1220 2.05 8079 5.~~2168~~2166 1.~~559701~~559751 Oregon 2 21,~~856~~846,~~063~~914.8063 0.91 ~~116~~115 5.4383 1.~~593613~~593778 Pennsylvania 3 94,~~247~~165,~~016~~009.2531 3.93 ~~101~~100 5.1554 1.~~419851~~419875 South Carolina 2 13,740,000.00 0.57 5655 4.8685 2.393592 Tennessee 3 36,~~962~~904,~~641~~505.2445 1.54 8786 5.5686 1.~~516807~~516811 Texas 7 111,~~775~~677,~~010~~875.8495 4.66 9089 5.~~3352~~3351 1.~~426243~~426264 Utah 3 25,~~700~~690,~~240~~241.5313 1.07 ~~115~~114 5.~~2658~~2657 1.~~328042~~328025 Vermont 1 5,~~477~~469,~~751~~655.8479 0.23 ~~117~~116 5.9600 1.469334 Virginia 6 40,~~562~~534,~~290~~010.9672 1.69 9796 5.5072 1.~~974383~~355691 Washington 5 21,~~454~~430,~~450~~308.0346 0.9089 ~~116~~115 5.4738 1.261285 Wisconsin 1 2,~~827~~824,~~699~~591.5811 0.12 ~~116~~115 5.5990 1.282587 Totals 143 2,~~177~~176,~~766~~654,~~686~~742.1224 90.86 8685 5.~~0595~~0596 1.~~729254~~718111

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 12 2125,~~366~~454,~~038~~752.8767 01.8906 ~~114~~110 5.~~5810~~5679 1.~~157740~~143565 1.20 to 1.24 12 107,~~562~~512,~~574~~975.3648 4.49 ~~101~~100 5.3778 1.~~216596~~216590 1.25 to 1.29 2019 ~~195~~188,~~696~~880,~~396~~308.6854 87.1788 ~~108~~106 5.~~4488~~4481 1.~~269536~~269360 1.30 to 1.34 15 203,~~388~~345,~~491~~163.8154 8.49 ~~100~~99 5.~~2648~~2647 1.~~313300~~313301 1.35 to 1.39 1514 ~~169~~164,~~215~~904,~~108~~145.4118 76.0688 ~~115~~114 5.~~3198~~3153 1.~~382417~~382661 1.40 to 1.49 14 288,~~529~~299,~~491~~881.7824 12.0403 9594 5.~~4490~~4491 1.444096 1.50 to 1.59 810 ~~251~~269,~~794~~338,~~185~~354.5240 1011.5124 7880 5.~~1266~~1492 1.~~521024~~524785 1.60 to 1.69 5 116,~~704~~688,~~951~~245.7541 4.87 9695 5.~~1386~~1385 1.~~662318~~662326 1.70 to 1.79 4 93,~~984~~969,~~755~~369.6114 3.92 9998 5.3499 1.~~770185~~770191 1.80 to 1.89 2 53,029,039.00 2.21 ~~117~~116 5.4315 1.808306 1.90 or greater 1817 ~~676~~665,~~495~~232,~~652~~507.3364 2827.2377 5856 4.~~4788~~4628 2.~~372405~~347725 Totals 114 2,~~177~~176,~~766~~654,~~686~~742.1224 90.86 8685 5.~~0595~~0596 1.~~729254~~718111

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 9 70,~~257~~208,~~763~~103.6877 2.93 9392 5.3064 1.~~405321~~405259 Lodging 15 213,~~670~~432,~~567~~324.4531 8.91 9594 5.4764 1.~~715069~~597762 Mobile Home Park 2 45,~~546~~542,~~038~~511.9403 1.90 8281 5.~~2029~~2028 1.~~204957~~204953 Multi-Family 4 47,~~802~~785,~~979~~758.5845 1.99 7574 5.2932 1.~~414550~~414617 Office 35 767,~~472~~244,~~725~~131.9918 32.0203 8988 5.~~0357~~0356 1.~~640401~~642161 Other 4 22,~~691~~670,~~455~~962.2325 0.95 ~~115~~114 5.7172 1.~~422581~~422645 Retail 50 ~~830~~829,~~054~~572,~~204~~502.0827 34.63 7877 4.~~8429~~8432 1.~~853566~~852931 Self Storage 24 103,~~433~~424,~~963~~049.3989 4.32 ~~116~~115 5.3923 1.~~669596~~669621 Totals 143 2,~~177~~176,~~766~~654,~~686~~742.1224 90.86 8685 5.~~0595~~0596 1.~~729254~~718111

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.499% or less 6 391,~~735~~377,~~943~~995.8554 16.34 4645 4.~~0087~~0089 2.~~383873~~383922 4.500% to 4.749% 3 44,710,000.00 1.87 5554 4.5970 2.516604 4.750% to 4.999% 3 220,000,000.00 9.18 6261 4.8964 2.010364 5.000% or 5.249% 22 628,~~494~~286,~~216~~812.1707 26.2223 9392 5.1430 1.~~452764~~452772 5.250% to 5.499% 42 442,~~486~~246,~~858~~330.5536 18.46 ~~105~~104 5.3704 1.~~600808~~548823 5.500% to 5.749% 26 ~~357~~356,~~121~~888,~~450~~795.91 14.90 ~~104~~103 5.5703 1.~~377565~~374083 6.750% to 5.999% 8 4948,~~012~~949,~~441~~110.3749 2.04 ~~115~~114 5.8271 1.~~435798~~435774 6.000% or greater 4 44,~~205~~195,~~775~~697.2787 1.84 ~~120~~119 6.~~3762~~3761 2.~~116113~~116249 Totals 114 2,~~177~~176,~~766~~654,~~686~~742.1224 90.86 8685 5.~~0595~~0596 1.~~729254~~718111

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 5625 ~~913~~623,~~592~~723,~~672~~880.1673 3826.1204 93 5.~~2203~~1701 1.~~710057~~828233 5 to 12 months 5586 1,~~221~~510,~~644~~414,~~029~~921.3271 5063.9705 8182 45.~~9356~~0110 1.~~748330~~676962 13 months or greater 3 42,~~529~~515,~~984~~939.6480 1.77 7372 5.~~1643~~1640 1.~~593654~~564452 Totals 114 2,~~177~~176,~~766~~654,~~686~~742.1224 90.86 8685 5.~~0595~~0596 1.~~729254~~718111

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 39 months or less 1 ~~193~~192,~~143~~847,~~708~~022.5084 8.0605 3130 3.7186 2.330000 40 to 59 months 18 ~~557~~556,~~003~~888,~~157~~287.1927 23.2425 5554 4.~~7878~~7879 2.~~076847~~076880 60 to 79 months 712 ~~170~~291,~~510~~119,~~155~~468.7348 712.1115 77 5.~~1104~~1569 1.~~451792~~455253 80 to 109 months 94 ~~217~~96,~~624~~824,~~787~~874.9864 94.0804 8182 5.~~3515~~5116 1.~~436687~~394623 110 to 119 months 78 1,035,~~759~~253,~~226~~068.4283 43.2122 ~~115~~114 5.3817 1.~~539350~~517168 120 to 159 months 0 0.00 0.00 0 0.0000 0.000000 160 months or greater 1 3,~~725~~722,~~650~~020.3018 0.16 ~~176~~175 6.2400 1.201448 Totals 114 2,~~177~~176,~~766~~654,~~686~~742.1224 90.86 8685 5.~~0595~~0596 1.~~729254~~718111

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 18 618,540,000.00 25.8182 7069 4.8954 2.104183 224 months or less 2 4,~~529~~515,~~984~~939.6480 0.19 9594 6.~~0731~~0730 1.~~372648~~097037 225 to 299 months 12 209,~~633~~378,~~781~~447.6102 8.7574 9493 5.~~3811~~3810 1.~~605724~~486041 300 to 324 months 1 2,~~088~~085,~~382~~447.7259 0.09 ~~116~~115 5.3900 1.292766 325 to 349 months 5 40,170,250.00 1.68 8786 5.3715 1.650516 350 months or greater 76 1,~~302~~301,~~804~~964,~~287~~657.1583 54.3635 9291 5.~~0720~~0722 1.~~575491~~576937 Totals 114 2,~~177~~176,~~766~~654,~~686~~742.1224 90.86 8685 5.~~0595~~0596 1.~~729254~~718111

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 ~~106~~105 2,~~129~~128,~~399~~388,~~412~~431.0664 88.84 85 84 5.~~0483~~0484 1.~~717966~~719320 1 year or less 89 48,~~367~~266,~~274~~310.0660 2.0201 ~~112~~110 5.~~5527~~5542 21.~~226220~~664824 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 114 2,~~177~~176,~~766~~654,~~686~~742.1224 90.86 8685 5.~~0595~~0596 1.~~729254~~718111 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 1,999,999 or less 3 4,~~599~~594,~~906~~915.9192 0.19 ~~114~~113 5.7357 1.~~614220~~614219 2,000,000 to 2,999,999 3 7,~~161~~153,~~170~~081.3155 0.30 9695 5.4801 1.316758 3,000,000 to 3,999,999 3 11,~~539~~526,~~066~~351.1316 0.48 9695 5.6135 1.~~170594~~170592 4,000,000 to 4,999,999 2 9,~~841~~830,~~612~~458.0032 0.41 8584 5.4768 1.~~403743~~403721 5,000,000 to 7,499,999 4 25,~~286~~269,~~405~~672.6596 1.0605 9897 5.~~2092~~2091 1.~~396922~~397026 7,500,000 to 9,999,999 3 26,~~508~~498,~~649~~722.1769 1.11 ~~116~~115 5.~~2676~~2677 1.~~343801~~424609 10,000,000 to 14,999,999 2 25,350,000.00 1.06 9594 5.0003 1.264340 15,000,000 to 29,999,999 2 32,~~212~~175,~~016~~812.8348 1.34 ~~114~~113 5.5366 1.~~341648~~119689 30,000,000 or greater 2 76,500,000.00 3.19 6968 4.9622 1.459323 Totals 24 218,~~998~~899,~~827~~015.0008 9.14 9291 5.~~2072~~2071 1.~~379137~~356319

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 47,~~373~~368,~~900~~459.3713 1.98 8483 5.1527 1.~~287391~~287388 California 3 16,~~919~~912,~~836~~727.6441 0.71 9897 5.~~2579~~2578 1.~~496591~~496441 Florida 1 8,~~310~~300,~~690~~763.1769 0.35 ~~116~~115 5.1500 1.~~501845~~760000 Georgia 2 12,~~423~~418,~~892~~442.4955 0.52 8079 5.~~2454~~2453 1.~~400453~~400704 Kentucky 1 3,~~978~~974,~~587~~124.2757 0.17 ~~115~~114 5.5170 1.180000 Louisiana 2 23,~~240~~211,~~094~~770.0066 0.97 ~~114~~113 5.6926 10.~~207504~~899845 Nevada 1 15,~~115~~097,~~495~~742.9801 0.63 ~~114~~113 5.2940 1.470000 New Mexico 1 3,~~580~~576,~~925~~947.2419 0.15 5554 5.5690 1.260821 New York 1 222,~~872~~284,622.6942 0.0010 5554 5.3470 1.320000 North Carolina 1 14,600,000.00 0.61 7978 4.8710 1.240305 Ohio 2 9,~~911~~910,~~974~~544.3392 0.41 ~~115~~114 5.4241 1.~~439886~~439804 Oregon 1 3,~~979~~975,~~553~~279.6240 0.17 ~~115~~114 5.7500 1.080000 South Carolina 1 34,000,000.00 1.42 5554 4.7800 1.678230 Tennessee 1 1,~~985~~983,~~815~~659.4536 0.08 ~~113~~112 5.7500 1.558776 Washington 3 21,~~290~~283,~~791~~931.5077 0.89 ~~117~~116 5.2229 1.~~244350~~244311 Totals 24 218,~~998~~899,~~827~~015.0008 9.14 9291 5.~~2072~~2071 1.~~379137~~356319

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 56 2845,~~673~~727,~~565~~576.5318 1.2091 ~~115~~114 5.~~4903~~5876 10.~~105270~~995012 1.20 to 1.24 32 3720,~~696~~600,~~520~~000.8500 10.5786 ~~101~~89 54.~~3331~~9863 1.~~228668~~229084 1.25 to 1.29 4 59,~~218~~211,~~001~~330.4594 2.47 8685 5.1635 1.~~283960~~283962 1.30 to 1.34 2 3,~~589~~585,~~387~~334.0706 0.15 7675 5.4932 1.~~312745~~312744 1.35 to 1.39 3 16,~~779~~770,~~656~~048.6615 0.70 ~~115~~114 5.~~3187~~3188 1.~~360239~~360234 1.40 to 1.59 32 2517,~~412~~081,~~001~~401.6037 10.0671 ~~115~~113 5.~~2825~~3470 1.~~487352~~480310 1.60 to 1.69 1 34,000,000.00 1.42 5554 4.7800 1.678230 1.70 or greater 34 1321,~~629~~923,~~693~~324.8438 0.5792 6181 5.~~1661~~1599 1.~~877855~~833194 Totals 24 218,~~998~~899,~~827~~015.0008 9.14 9291 5.~~2072~~2071 1.~~379137~~356319

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 2 8,~~448~~438,~~644~~962.7596 0.35 5453 5.~~4180~~4181 1.~~680940~~680929 Multi-Family 22 ~~208~~210,~~285~~460,~~785~~052.0012 8.6979 9492 5.~~1971~~1986 1.~~367538~~343303 Totals 24 218,~~998~~899,~~827~~015.0008 9.14 9291 5.~~2072~~2071 1.~~379137~~356319

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.999% or less 3 56,050,000.00 2.34 6261 4.8303 1.577860 5.000% or 5.249% 4 67,~~253~~236,~~522~~736.6746 2.81 9392 5.~~1236~~1235 1.~~320064~~351903 5.250% to 5.499% 7 48,~~855~~826,~~520~~722.6495 2.04 ~~106~~105 5.3141 1.~~397488~~397405 5.500% to 5.749% 6 22,~~475~~447,~~776~~834.6480 0.94 ~~105~~104 5.~~5761~~5762 1.~~176949~~176953 5.750% or greater 4 24,~~364~~337,~~007~~720.0587 1.02 ~~114~~113 5.7507 10.~~234752~~941318 Totals 24 218,~~998~~899,~~827~~015.0008 9.14 9291 5.~~2072~~2071 1.~~379137~~356319

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4 months or less 72 9015,~~301~~597,~~481~~959.6700 30.7765 94116 5.~~1365~~2670 1.~~337368~~199940 5 months or greater 1722 ~~128~~203,~~697~~301,~~345~~056.3308 58.3749 9089 5.~~2568~~2025 1.~~408444~~368317 Totals 24 218,~~998~~899,~~827~~015.0008 9.14 9291 5.~~2072~~2071 1.~~379137~~356319

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 79 months or less 67 66109,~~785~~273,~~914~~585.6938 24.7956 6067 4.~~9223~~9945 1.~~582068~~466214 80 to 109 months 10 ~~42,500,000~~0.00 10.7700 800 50.~~1080~~0000 10.~~284198~~000000 109 months or greater 17 109,~~712~~625,~~912~~429.3170 4.58 ~~115~~114 5.~~4191~~4190 1.~~292382~~246777 Totals 24 218,~~998~~899,~~827~~015.0008 9.14 9291 5.~~2072~~2071 1.~~379137~~356319

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 2 41,450,000.00 1.73 5554 4.8159 1.696757 359 months or less 22 177,~~548~~449,~~827~~015.0008 7.41 ~~100~~99 5.~~2986~~2985 1.~~304986~~276797 360 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 24 218,~~998~~899,~~827~~015.0008 9.14 9291 5.~~2072~~2071 1.~~379137~~356319

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 1614 ~~177~~151,~~325~~897,~~913~~619.5287 76.4034 8882 5.~~1469~~0787 1.~~385059~~396333 1 year or less 810 4167,~~672~~001,~~913~~395.4821 12.7480 ~~107~~109 5.~~4638~~4981 1.~~353936~~265602 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 24 218,~~998~~899,~~827~~015.0008 9.14 9291 5.~~2072~~2071 1.~~379137~~356319 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 3190774 1 RT Las Vegas NV ~~619~~598,~~351~~518.0546 ~~275~~296,~~433~~685.6564 3.719% 3197407 2 RT Edina MN ~~632~~612,~~924~~507.7885 0.00 4.900% 3187945 3 RT Lithonia GA ~~523~~506,~~491~~604.4058 0.00 5.603% 3202249 4 OF Schaumburg IL 288,158.95 0.00 4.247% 3189834 5 RT Vero Beach FL ~~336~~325,~~737~~875.5000 0.00 5.214% 3202819 6 OF Pasadena CA ~~333~~322,~~250~~500.00 0.00 5.160% 3202827 7 LO Various Various ~~347~~335,~~070~~396.7394 ~~104~~115,~~283~~957.5752 5.500% 3202850 8 OF Philadelphia PA ~~311~~301,~~876~~506.0429 7182,~~637~~006.1994 5.180% 3190923 9 RT Atlanta GA ~~241~~233,~~593~~800.3300 0.00 5.010% 3202215 10 OF Various Various ~~217~~210,~~843~~816.8967 0.00 4.865% 3197589 11 OF Las Vegas NV ~~216~~209,~~311~~333.1133 0.00 5.024% 3202926 12 OF Dallas TX ~~203~~196,~~272~~514.8563 4552,~~776~~534.5577 5.270% 3202934 13 SS Various Various ~~202~~195,~~326~~800.6700 0.00 5.340% 3192234 14 MF Hoover AL ~~186~~180,~~938~~908.6133 0.00 5.108% 3188349 15 MH Bourbonnais IL ~~188~~182,~~803~~712.2380 0.00 5.176% 3202942 16 OF Jersey City NJ ~~181~~175,~~177~~333.7833 0.00 5.260% 883195021 17 Various Minneapolis MN ~~183~~177,~~479~~560.1244 0.00 5.431% 3198231 18 OF Cleveland OH ~~165~~160,~~443~~106.5667 0.00 5.056% 3190758 19 OF Fort Lauderdale FL 132,185.81 0.00 4.268% 3202231 20 OF Atlanta GA ~~153~~148,~~026~~090.3300 0.00 5.020% 3202959 21 MF Mauldin SC ~~139~~135,~~947~~433.7833 0.00 4.780% 3190543 22 MF Dallas TX ~~146~~142,~~857~~120.3300 0.00 5.225% 883202967 23 RT San Diego CA ~~143~~139,~~804~~023.0151 3237,~~504~~285.9848 5.230% 3190683 24 OF Phoenix AZ 113,302.13 0.00 4.268% 3188653 25 LO Lexington KY ~~135~~130,~~501~~927.5333 4752,~~713~~287.6888 5.110% 3188224 26 OF Newark NJ ~~147~~142,~~109~~364.5306 0.00 5.648% 3202975 27 IN Las Vegas NV ~~121~~117,~~870~~939.6938 0.00 5.220% 3202256 28 RT Gurnee IL 93,319.10 0.00 4.597% 3201993 29 RT Various Various ~~106~~103,~~840~~307.4406 1923,~~680~~695.2421 5.300% 3202983 30 OF Greenwich CT ~~102~~99,~~780~~369.2089 2023,~~389~~799.3162 5.581% 3192457 31 OF Pleasanton CA 9996,~~978~~660.4397 1923,~~956~~273.5197 5.553% 3185683 32 IN Fishers IN 9087,~~089~~097.5354 1821,~~997~~989.5049 5.424% 3202991 33 OT Columbus OH 4341,~~293~~858.1671 79,~~880~~315.6914 5.770% 3203007 34 OT San Diego CA 4038,~~324~~988.4940 78,~~340~~676.3106 5.770% 3203015 35 OT Columbus OH 11,~~627~~242.3105 2,~~116~~501.5278 5.770% 3192473 36 OF Salt Lake City UT 8380,~~332~~644.7458 0.00 5.231% 3202058 37 OF Rockville MD 8381,~~703~~003.9279 0.00 5.254% 883203056 38 RT Philadelphia PA 7674,~~818~~340.00 0.00 4.956% 883192499 39 MF Baton Rouge LA 8481,~~743~~935.7108 1518,~~641~~450.7538 5.751% 883193430 40 MF Las Vegas NV 6866,~~977~~684.8353 1517,~~460~~753.6497 5.294% 883195088 41 LO Natick MA 7068,~~437~~165.5033 0.00 5.431% 3190303 42 MF Charlotte NC 6159,~~239~~263.2983 0.00 4.871% 883195070 43 LO Portland OR 6462,~~544~~462.3325 0.00 5.431% 3202199 44 RT Placentia CA 52,463.26 0.00 4.597% 3196045 45 OF San Diego CA 3231,~~270~~229.4143 0.00 5.485% 3196037 46 OF San Diego CA 3130,~~440~~426.5736 0.00 5.415% 3188232 47 Various Bellevue WA 6159,~~891~~835.0790 1215,~~983~~038.5976 5.423% 3203064 48 OF Fairfax VA 5957,~~416~~500.6700 0.00 5.520% 3190949 49 RT Santa Clarita CA 5251,~~827~~070.2077 1113,~~983~~740.9841 5.240% 3203080 50 LO Orlando FL 5553,~~008~~161.5564 1416,~~859~~706.4334 5.850% 883193448 51 LO Alexandria VA 5149,~~459~~726.3268 1517,~~926~~658.1781 5.475% 3192432 52 MF Tarzana CA 4746,~~913~~368.9433 0.00 5.176% 3190600 53 OF San Francisco CA 4745,~~169~~648.7515 0.00 5.437% 3190899 54 MF Puyallup WA 4342,~~531~~127.2804 0.00 5.267% 883200995 55 SS Irvine CA 4039,~~618~~308.8253 0.00 5.336% 883195245 56 MF Parma Heights OH 3938,~~856~~571.7000 0.00 5.382% 883192259 57 MF Sarasota FL 3635,~~894~~666.1871 89,~~699~~926.0148 5.150% 3190691 58 OF Phoenix AZ 29,374.63 0.00 4.268% 3203189 59 OF Fairfax VA 3938,~~570~~293.2175 0.00 5.570% 883195880 60 MF Portland OR 3736,~~844~~587.6096 79,~~892~~149.5317 5.450% 883195906 61 SS Miramar FL 3837,~~488~~246.2267 0.00 5.587% 3203197 62 LO Orlando FL 4038,~~006~~663.2201 1012,~~806~~150.8607 5.850% 3192366 63 RT East Hanover NJ 3635,~~543~~330.7039 78,~~572~~786.7102 5.465% 3203205 64 MF College Park GA 3130,~~948~~917.0850 0.00 4.980% 3202322 65 RT Irmo SC 30,250.47 0.00 5.124% 883195666 66 OF Burke VA 1716,~~439~~861.9908 34,~~563~~142.5647 5.498% 883195674 67 OF Herndon VA 14,~~886~~392.8466 3,~~049~~543.6583 5.492% 3203098 68 RT Corbin KY 3130,~~450~~405.3779 67,~~691~~735.3038 5.390% 3194818 69 SS Thousand Oaks CA 2928,~~946~~980.00 0.00 5.152% 883195450 70 OF Orlando FL 3130,~~653~~602.4251 67,~~545~~596.3828 5.470% 3188646 71 OF Santa Clarita CA 3130,~~616~~596.5667 0.00 5.480% 3202264 72 RT Mt. Pleasant SC 25,494.20 0.00 4.597% 3194867 73 RT Santa Barbara CA 3029,~~119~~147.0850 0.00 5.340% 3203106 74 RT Catonsville MD 3029,~~622~~606.4405 67,~~243~~259.0746 5.490% 3203114 75 LO Nashville TN 3029,~~803~~766.1799 910,~~229~~265.0523 5.530% 3202041 76 RT Philadelphia PA 3029,~~024~~056.5300 0.00 5.448% 883194909 77 MF Shreveport LA 2928,~~297~~311.6763 89,~~886~~872.9196 5.530% 3198298 78 SS San Diego CA 28,~~958~~024.5642 0.00 5.513% 3190881 79 MF Vancouver WA 2726,~~212~~335.8300 0.00 5.267% 883197894 80 RT Santa Clarita CA 2928,~~025~~063.4521 56,~~529~~491.0933 5.629% 3194792 81 OF Pleasanton CA 2827,~~266~~328.8667 56,~~762~~701.8403 5.490% 3190873 82 MF Bellingham WA 2524,~~037~~204.3003 6,~~026~~859.4673 5.102% 883197647 83 OF Las Vegas NV 2726,~~128~~228.0119 56,~~311~~211.3416 5.585% 883195831 84 OF Houston TX 2625,~~697~~836.4625 0.00 5.637% 3203122 85 LO Springfield VT 2827,~~149~~206.7517 78,~~152~~096.4705 5.960% 3195138 86 SS Santa Clarita CA 2423,~~412~~625.5000 0.00 5.250% 3195310 87 SS Port St. Lucie FL 25,~~933~~096.0550 0.00 5.577% 3190915 88 RT Baton Rouge LA 24,~~882~~055.3277 56,~~339~~165.3085 5.370% 3203130 89 IN San Jose CA 23,~~828~~036.4417 56,~~405~~197.5481 5.240% 883195807 90 MF Warner Robins GA 2423,~~191~~389.9773 45,~~647~~449.7094 5.643% 3190535 91 RT North Attleboro MA 2322,~~322~~547.1164 45,~~882~~657.5300 5.441% 883193505 92 MH Hemet CA 2221,~~267~~527.7649 45,~~963~~703.4774 5.307% 3203146 93 RT Bergenfield NJ 2221,~~033~~301.5818 45,~~898~~631.7010 5.300% 883203213 94 IN Deerfield Beach FL 2120,~~325~~616.4550 45,~~830~~540.7214 5.225% 883194883 95 SS Las Vegas NV 2221,~~224~~507.1626 0.00 5.544% 3190626 96 RT Lake Ronkonkoma NY 2120,~~183~~479.0125 45,~~567~~270.0682 5.372% 3203155 97 RT Henderson NV 2019,~~011~~365.1967 0.00 5.330% 3194826 98 SS Torrance CA 19,~~819~~180.3300 0.00 5.480% 883193463 99 SS Kissimmee FL 1918,~~441~~795.6267 4,~~190~~836.0803 5.386% 883203254 100 IN Pompano Beach FL 18,~~856~~229.1933 4,~~271~~898.3771 5.225% 883163425 101 Various Various IL 1918,~~594~~906.8598 12,~~096~~718.8880 5.500% 883195344 102 MF Milwaukie OR 19,~~722~~068.2469 34,~~620~~274.6722 5.750% 883195146 103 MF Shepherdsville KY 18,~~919~~291.4955 34,~~834~~462.7570 5.517% 883195641 104 RT Watauga TX 1918,~~124~~481.9674 56,~~646~~290.8002 5.587% 3190592 105 OF Ogden UT 17,~~771~~181.4948 34,~~685~~275.4344 5.450% 883197381 106 RT Snoqualmie WA 17,~~896~~302.0232 34,~~539~~133.8151 5.561% 3203163 107 RT Leawood KS 2019,~~035~~373.1138 23,~~968~~630.3912 6.240% 3192341 108 IN San Diego CA 16,~~757~~200.3977 34,~~570~~126.0264 5.400% 883195898 109 MH Albuquerque NM 1716,~~188~~618.7748 3,~~407~~978.7605 5.569% 883195203 110 LO Collierville TN 18,~~736~~108.1466 45,~~493~~121.7624 6.164% 3189958 111 RT Orem UT 1514,~~471~~950.9409 5,~~202~~723.1196 5.250% 883194941 112 OF Lake Forest CA 16,~~908~~348.1217 23,~~985~~545.1510 5.842% 883194768 113 IN Lakewood NJ 1615,~~050~~518.8122 3,~~189~~722.5413 5.577% 883197738 114 MH Bemus Point and Lakew NY 1514,~~268~~761.5198 3,~~021~~527.3891 5.560% 3192333 115 RT New Britain CT 14,~~918~~423.6328 3,~~116~~611.3368 5.433% 883192267 116 SS Victorville CA 14,~~826~~327.9669 45,~~578~~077.2047 5.500% 3195013 117 RT Sturgis MI 13,~~923~~460.3196 23,~~959~~421.5994 5.360% 3190816 118 RT Rancho Santa Margarit CA 1312,~~236~~795.4196 3,~~140~~581.6813 5.148% 3190063 119 RT Pocatello ID 1413,~~111~~644.7711 23,~~640~~108.9056 5.657% 883197357 120 OF Delafield WI 13,~~646~~193.1757 23,~~655~~108.8847 5.599% 3195328 121 SS Vero Beach FL 1312,~~326~~896.7181 0.00 5.577% 883197548 122 RT Snoqualmie WA 12,~~507~~092.3525 2,~~539~~954.0616 5.500% 883194974 123 MF Montgomery AL 11,~~994~~596.7889 2,~~350~~748.8978 5.596% 883195815 124 MF Homewood AL 1110,~~289~~914.6991 2,~~317~~692.6846 5.487% 3201968 125 MF Bronx NY 10,~~541~~191.9969 2,~~297~~647.2352 5.347% 883195849 126 RT Las Vegas NV 10,~~892~~531.7282 12,~~979~~340.4434 5.774% 883195914 127 RT Virginia Beach VA 9,~~705~~380.1132 2,~~610~~935.3413 5.390% 883190519 128 MF Clarksville TN 9,~~841~~515.6037 12,~~829~~156.8609 5.750% 883196029 129 RT Everett WA 8,~~930~~634.6450 12,~~719~~015.0014 5.625% 3202165 130 RT Sylacauga AL 7,105.08 0.00 5.060% 883203262 131 IN Deerfield Beach FL 76,~~183~~944.3150 1,~~627~~865.1960 5.225% 883195427 132 MF College Station TX 76,~~125~~888.0647 1,~~485~~722.9453 5.450% 883192275 133 MF Cincinnati OH 6,~~445~~231.5788 1,~~215~~429.7241 5.700% 883192374 134 MF Fullerton CA 6,~~453~~239.1931 1,~~191~~405.6149 5.750% 883197563 135 IN Houston TX 5,~~273~~098.2707 1,~~144~~319.1939 5.344% 3203403 1B ~~152~~147,~~220~~100.4433 5661,~~874~~262.2865 4.426% 3203288 2B ~~199~~193,~~834~~388.4215 0.00 6.349% 993203411 101B 4,~~163~~019.9526 1,~~114~~326.6304 11.914% Totals 10,~~449~~132,~~000~~378.7198 1,~~080~~211,~~176~~755.0578

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 3190774 N/A 01/01/2008 N 193,~~419~~143,~~142~~708.1050 ~~193~~192,~~143~~847,~~708~~022.5084 0607/01/2005 3197407 N/A 04/01/2010 N 150,000,000.00 150,000,000.00 0607/01/2005 3187945 N/A 10/01/2014 N 108,500,000.00 108,500,000.00 0607/01/2005 3202249 N/A 12/01/2009 N 81,420,000.00 81,420,000.00 0607/01/2005 3189834 N/A 11/01/2014 N 75,000,000.00 75,000,000.00 0607/01/2005 3202819 N/A 01/01/2010 N 75,000,000.00 75,000,000.00 0607/01/2005 3202827 N/A 03/01/2012 N 73,~~281~~177,~~797~~513.4689 73,~~177~~061,~~513~~556.8937 0607/01/2005 3202850 N/A 04/01/2015 N 69,~~918~~847,~~653~~016.4425 69,~~847~~765,~~016~~009.2531 0607/01/2005 3190923 N/A 12/01/2014 N 56,000,000.00 56,000,000.00 0607/01/2005 3202215 N/A 01/01/2012 N 52,000,000.00 52,000,000.00 0607/01/2005 3197589 N/A 04/01/2015 N 50,000,000.00 50,000,000.00 0607/01/2005 3202926 N/A 01/01/2015 N 44,~~792~~747,~~940~~164.6510 44,~~747~~694,~~164~~629.1033 0607/01/2005 3202934 N/A 01/01/2015 N 44,000,000.00 44,000,000.00 0607/01/2005 3192234 N/A 02/01/2012 N 42,500,000.00 42,500,000.00 0607/01/2005 3188349 N/A 01/01/2012 N 42,360,000.00 42,360,000.00 0607/01/2005 3202942 N/A 02/01/2012 N 40,000,000.00 40,000,000.00 0607/01/2005 883195021 N/A 03/01/2015 N 39,229,039.00 39,229,039.00 0607/01/2005 3198231 N/A 04/01/2011 N 38,000,000.00 38,000,000.00 0607/01/2005 3190758 N/A 01/01/2010 N 37,170,000.00 37,170,000.00 0506/01/2005 3202231 N/A 02/01/2012 N 35,400,000.00 35,400,000.00 0607/01/2005 3202959 N/A 01/01/2010 N 34,000,000.00 34,000,000.00 0607/01/2005 3190543 N/A 02/01/2010 N 32,640,000.00 32,640,000.00 0607/01/2005 883202967 N/A 03/01/2015 N 31,~~930~~898,~~823~~318.9496 31,~~898~~861,~~318~~033.9648 06/01/2005 3190683 N/A 01/01/2015 N 31,860,000.00 31,860,000.00 0506/01/2005 3188653 N/A 01/01/2010 N 30,~~793~~746,~~858~~144.6799 30,~~746~~693,~~144~~857.9911 0607/01/2005 3188224 N/A 01/01/2015 N 30,250,000.00 30,250,000.00 0607/01/2005 3202975 N/A 02/01/2012 N 27,112,500.00 27,112,500.00 0506/01/2005 3202256 N/A 01/01/2010 N 24,360,000.00 24,360,000.00 0607/01/2005 3201993 N/A 01/01/2012 N 23,~~411~~392,~~723~~042.1692 23,~~392~~368,~~042~~347.9271 0607/01/2005 3202983 N/A 12/01/2014 N 21,~~386~~366,~~428~~038.1887 21,~~366~~342,~~038~~239.8725 0507/01/2005 3192457 N/A 01/01/2015 N 20,~~908~~888,~~335~~378.0150 20,~~888~~865,~~378~~104.5053 0506/01/2005 3185683 N/A 10/01/2012 N 19,~~288~~269,~~365~~367.4696 19,~~269~~247,~~367~~378.9647 0607/01/2005 3202991 N/A 01/01/2015 N 8,~~713~~705,~~332~~451.2354 8,~~705~~696,~~451~~136.5440 0607/01/2005 3203007 N/A 01/01/2015 N 8,~~115~~108,~~846~~505.2594 8,~~108~~099,~~505~~829.9488 0607/01/2005 3203015 N/A 01/01/2015 N 2,~~340~~338,~~152~~035.1058 2,~~338~~335,~~035~~533.5880 0607/01/2005 3192473 N/A 01/01/2015 N 18,500,000.00 18,500,000.00 0607/01/2005 3202058 N/A 11/01/2009 N 18,500,000.00 18,500,000.00 0607/01/2005 883203056 N/A 10/01/2009 N 18,000,000.00 18,000,000.00 0607/01/2005 883192499 N/A 12/01/2014 N 17,~~112~~096,~~162~~520.6085 17,~~096~~078,~~520~~070.8547 06/01/2005 883193430 N/A 12/01/2014 N 15,~~130~~115,~~956~~495.6298 15,~~115~~097,~~495~~742.9801 0607/01/2005 883195088 N/A 03/01/2015 N 15,060,000.00 15,060,000.00 0607/01/2005 3190303 N/A 01/01/2012 N 14,600,000.00 14,600,000.00 0607/01/2005 883195070 N/A 03/01/2015 N 13,800,000.00 13,800,000.00 0607/01/2005 3202199 N/A 01/01/2010 N 13,695,000.00 13,695,000.00 0607/01/2005 3196045 N/A 03/01/2015 N 6,832,328.00 6,832,328.00 0607/01/2005 3196037 N/A 03/01/2015 N 6,742,683.00 6,742,683.00 0607/01/2005 3188232 N/A 02/01/2015 N 13,~~253~~240,~~456~~473.6405 13,~~240~~225,~~473~~434.0529 0607/01/2005 3203064 N/A 02/01/2012 N 12,500,000.00 12,500,000.00 0607/01/2005 3190949 N/A 02/01/2015 N 11,~~707~~695,~~579~~595.1012 11,~~695~~681,~~595~~854.1271 0607/01/2005 3203080 N/A 12/01/2014 N 10,~~919~~904,~~811~~951.1875 10,~~904~~888,~~951~~245.7541 0506/01/2005 883193448 N/A 12/01/2014 N 10,~~914~~898,~~924~~998.7457 10,~~898~~881,~~998~~339.5776 0607/01/2005 3192432 N/A 02/01/2015 N 10,750,000.00 10,750,000.00 0506/01/2005 3190600 N/A 02/01/2015 N 10,075,000.00 10,075,000.00 06/01/2005 3190899 N/A 03/01/2015 N 9,597,959.00 9,597,959.00 0607/01/2005 883200995 N/A 03/01/2015 N 8,840,000.00 8,840,000.00 0507/01/2005 883195245 N/A 01/01/2015 N 8,600,000.00 8,600,000.00 0607/01/2005 883192259 N/A 02/01/2015 N 8,~~319~~310,~~389~~690.1817 8,~~310~~300,~~690~~763.1769 0506/01/2005 3190691 N/A 01/01/2010 N 8,260,000.00 8,260,000.00 0506/01/2005 3203189 N/A 01/01/2012 N 8,250,000.00 8,250,000.00 0607/01/2005 883195880 N/A 01/01/2015 N 8,~~063~~056,~~956~~063.3380 8,~~056~~046,~~063~~914.8063 06/01/2005 883195906 N/A 01/01/2015 N 8,000,000.00 8,000,000.00 06/01/2005 3203197 N/A 12/01/2014 N 7,~~941~~930,~~680~~873.8397 7,~~930~~918,~~873~~723.9790 0506/01/2005 3192366 N/A 01/01/2015 N 7,~~765~~757,~~388~~815.3160 7,~~757~~749,~~815~~029.6058 06/01/2005 3203205 N/A 03/01/2010 N 7,450,000.00 7,450,000.00 0507/01/2005 3202322 N/A 02/01/2010 N 7,085,000.00 7,085,000.00 0607/01/2005 883195666 N/A 01/01/2015 N 3,~~683~~680,~~682~~118.5094 3,~~680~~675,~~118~~976.9447 0607/01/2005 883195674 N/A 01/01/2015 N 3,~~147~~144,~~840~~790.3873 3,~~144~~141,~~790~~246.7390 0607/01/2005 3203098 N/A 02/01/2015 N 6,~~776~~769,~~068~~377.6333 6,~~769~~761,~~377~~641.3395 0607/01/2005 3194818 N/A 03/01/2015 N 6,750,000.00 6,750,000.00 0607/01/2005 883195450 N/A 01/01/2015 N 6,~~720~~713,~~075~~530.5214 6,~~713~~705,~~530~~933.1486 06/01/2005 3188646 N/A 02/01/2015 N 6,700,000.00 6,700,000.00 0607/01/2005 3202264 N/A 01/01/2010 N 6,655,000.00 6,655,000.00 0607/01/2005 3194867 N/A 02/01/2015 N 6,550,000.00 6,550,000.00 0607/01/2005 3203106 N/A 02/01/2015 N 6,~~477~~471,~~511~~268.7063 6,~~471~~464,~~268~~009.6317 0607/01/2005 3203114 N/A 02/01/2015 N 6,~~468~~459,~~612~~383.1106 6,~~459~~449,~~383~~117.0683 0607/01/2005 3202041 N/A 10/01/2009 N 6,400,000.00 6,400,000.00 0607/01/2005 883194909 N/A 12/01/2014 N 6,~~152~~143,~~460~~573.0615 6,~~143~~133,~~573~~700.1519 06/01/2005 3198298 N/A 04/01/2015 N 6,100,000.00 6,100,000.00 06/01/2005 3190881 N/A 03/01/2015 N 6,000,000.00 6,000,000.00 0607/01/2005 883197894 N/A 03/01/2015 N 5,~~988~~982,~~093~~564.4233 5,~~982~~976,~~564~~073.3300 06/01/2005 3194792 N/A 02/01/2015 N 5,~~979~~973,~~241~~478.5773 5,~~973~~966,~~478~~777.7370 0506/01/2005 3190873 N/A 02/01/2015 N 5,~~698~~692,~~858~~832.9650 5,~~692~~685,~~832~~972.5077 0607/01/2005 883197647 N/A 02/01/2012 N 5,~~640~~635,~~732~~421.8349 5,~~635~~629,~~421~~210.4933 0607/01/2005 883195831 N/A 01/01/2015 N 5,500,000.00 5,500,000.00 0607/01/2005 3203122 N/A 03/01/2015 N 5,~~484~~477,~~904~~751.3184 5,~~477~~469,~~751~~655.8479 0607/01/2005 3195138 N/A 03/01/2015 N 5,400,000.00 5,400,000.00 0607/01/2005 3195310 N/A 02/01/2015 N 5,400,000.00 5,400,000.00 0607/01/2005 3190915 N/A 02/01/2015 N 5,~~380~~375,~~931~~591.2191 5,~~375~~369,~~591~~426.91 06 07/01/2005 3203130 N/A 02/01/2015 N 5,~~280~~275,~~865~~459.4591 5,~~275~~269,~~459~~262.9110 0607/01/2005 883195807 N/A 01/01/2015 N 4,~~978~~973,~~540~~892.1949 4,~~973~~968,~~892~~442.4955 06/01/2005 3190535 N/A 01/01/2015 N 4,~~977~~972,~~713~~830.4592 4,~~972~~967,~~830~~173.92 0506/01/2005 883193505 N/A 12/01/2009 N 4,~~872~~867,~~682~~719.9851 4,~~867~~862,~~719~~015.5177 0607/01/2005 3203146 N/A 01/01/2015 N 4,~~827~~822,~~807~~908.4272 4,~~822~~817,~~908~~277.7262 06/01/2005 883203213 N/A 03/01/2015 N 4,~~739~~734,~~721~~890.2957 4,~~734~~729,~~890~~350.5743 0607/01/2005 883194883 N/A 12/01/2014 N 4,655,250.00 4,655,250.00 06/01/2005 3190626 N/A 01/01/2015 N 4,~~579~~574,~~231~~664.1509 4,~~574~~569,~~664~~393.0927 0607/01/2005 3203155 N/A 01/01/2010 N 4,360,000.00 4,360,000.00 0607/01/2005 3194826 N/A 04/01/2015 N 4,200,000.00 4,200,000.00 0607/01/2005 883193463 N/A 12/01/2014 N 4,~~191~~187,~~862~~672.3729 4,~~187~~182,~~672~~836.2926 0607/01/2005 883203254 N/A 03/01/2015 N 4,~~190~~186,~~911~~640.5215 4,~~186~~181,~~640~~741.1544 0607/01/2005 883163425 N/A 05/01/2013 N 4,~~137~~125,~~329~~232.1022 4,~~125~~112,~~232~~513.2242 06/01/2005 883195344 N/A 01/01/2015 N 3,~~983~~979,~~174~~553.2962 3,~~979~~975,~~553~~279.6240 06/01/2005 883195146 N/A 01/01/2015 N 3,~~982~~978,~~422~~587.0227 3,~~978~~974,~~587~~124.2757 0506/01/2005 883195641 N/A 01/01/2015 N 3,~~975~~969,~~233~~586.7393 3,~~969~~963,~~586~~296.9391 06/01/2005 3190592 N/A 02/01/2015 N 3,~~786~~783,~~763~~077.0057 3,~~783~~778,~~077~~802.5713 0607/01/2005 883197381 N/A 02/01/2015 N 3,~~737~~733,~~182~~642.2342 3,~~733~~729,~~642~~508.4291 06/01/2005 3203163 N/A 02/01/2020 N 3,~~728~~725,~~618~~650.6930 3,~~725~~722,~~650~~020.3018 0506/01/2005 3192341 N/A 01/01/2015 N 3,~~603~~600,~~740~~170.7977 3,~~600~~596,~~170~~044.7713 0607/01/2005 883195898 N/A 01/01/2010 N 3,~~584~~580,~~333~~925.0024 3,~~580~~576,~~925~~947.2419 0607/01/2005 883195203 N/A 01/01/2012 N 3,~~529~~525,~~866~~372.3155 3,~~525~~520,~~372~~251.5531 0607/01/2005 3189958 N/A 12/01/2014 N 3,~~422~~417,~~365~~162.0796 3,~~417~~411,~~162~~439.9600 0607/01/2005 883194941 N/A 01/01/2015 N 3,~~361~~358,~~047~~062.7055 3,~~358~~354,~~062~~517.5545 0607/01/2005 883194768 N/A 12/01/2014 N 3,~~342~~339,~~237~~047.0551 3,~~339~~335,~~047~~325.5138 0607/01/2005 883197738 N/A 02/01/2015 N 3,~~189~~186,~~060~~038.3294 3,~~186~~182,~~038~~511.9403 0607/01/2005 3192333 N/A 02/01/2015 N 3,~~188~~185,~~820~~704.6734 3,~~185~~182,~~704~~092.3466 0607/01/2005 883192267 N/A 11/01/2014 N 3,~~130~~126,~~619~~041.3010 3,~~126~~120,~~041~~963.1063 0607/01/2005 3195013 N/A 04/01/2015 N 3,~~016~~013,~~606~~646.4384 3,~~013~~010,~~646~~224.8490 0607/01/2005 3190816 N/A 01/01/2012 N 2,~~985~~982,~~880~~740.9426 2,~~982~~979,~~740~~159.2613 0607/01/2005 3190063 N/A 04/01/2015 N 2,~~896~~894,~~918~~277.4151 2,~~894~~891,~~277~~168.5195 06/01/2005 883197357 N/A 02/01/2015 N 2,~~830~~827,~~355~~699.4658 2,~~827~~824,~~699~~591.5811 0607/01/2005 3195328 N/A 02/01/2015 N 2,775,000.00 2,775,000.00 0607/01/2005 883197548 N/A 02/01/2015 N 2,~~640~~638,~~847~~308.3125 2,~~638~~635,~~308~~354.2509 0607/01/2005 883194974 N/A 01/01/2015 N 2,~~489~~486,~~175~~824.0516 2,~~486~~484,~~824~~075.1638 06/01/2005 883195815 N/A 01/01/2015 N 2,~~389~~387,~~393~~076.8921 2,~~387~~384,~~076~~383.2175 0607/01/2005 3201968 N/A 01/01/2010 N 2,~~289~~287,~~567~~269.1794 2,~~287~~284,~~269~~622.9442 0607/01/2005 883195849 N/A 01/01/2015 N 2,~~190~~188,~~787~~808.6420 2,~~188~~186,~~808~~467.2086 0506/01/2005 883195914 N/A 02/01/2015 N 2,~~090~~088,~~993~~382.0672 2,~~088~~085,~~382~~447.7259 0607/01/2005 883190519 N/A 11/01/2014 N 1,~~987~~985,~~645~~815.3145 1,~~985~~983,~~815~~659.4536 0506/01/2005 883196029 N/A 02/01/2015 N 1,~~843~~842,~~745~~026.31 1,~~842~~840,~~026~~011.3117 0607/01/2005 3202165 N/A 01/01/2010 N 1,685,000.00 1,685,000.00 0607/01/2005 883203262 N/A 03/01/2015 N 1,~~596~~594,~~537~~909.1596 1,~~594~~593,~~909~~044.9636 0607/01/2005 883195427 N/A 01/01/2015 N 1,~~518~~516,~~214~~728.0107 1,~~516~~515,~~728~~005.0754 0607/01/2005 883192275 N/A 12/01/2014 N 1,~~313~~311,~~190~~974.0533 1,~~311~~310,~~974~~544.3392 0607/01/2005 883192374 N/A 12/01/2014 N 1,~~303~~302,~~308~~117.7413 1,~~302~~300,~~117~~711.1364 0607/01/2005 883197563 N/A 02/01/2010 N 1,~~145~~144,~~921~~776.0485 1,~~144~~143,~~776~~457.8546 0607/01/2005 3203403 N/A 11/01/2008 N 39,~~939~~882,~~109~~235.6335 39,~~882~~820,~~235~~972.3570 0607/01/2005 3203288 N/A 04/01/2015 N 36,550,000.00 36,550,000.00 0607/01/2005 993203411 N/A 05/01/2013 N ~~405,867.05~~ 404,752.42 05403,426.38 06/01/2005 Totals 2,~~397~~396,~~845~~765,~~689~~513.12 2,~~396~~395,~~765~~553,~~513~~757.1232

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

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 07/11/2005 0 $0.00 0 $0.00 0 $0.00 06/10/2005 0 $0.00 0 $0.00 0 $0.00 05/10/2005 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 07/11/2005 0 $0.00 0 $0.00 5.073081% 5.010792% 86 06/10/2005 0 $0.00 0 $0.00 5.073026% 5.010739% 87 05/10/2005 0 $0.00 0 $0.00 5.072968% 5.010684% 87 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference 3190758 19 0 0506/01/2005 132,185.81 132,185.81 A 883202967 23 0 06/01/2005 176,308.99 176,308.99 A 3190683 24 0 0506/01/2005 113,302.13 113,302.13 A 3202975 27 0 0506/01/2005 ~~121~~117,~~870~~939.6938 ~~121~~117,~~870~~939.6938 A ~~3202983~~3192457 3031 0 0506/01/2005 ~~123~~119,~~169~~934.5194 ~~123~~119,~~169~~934.5194 A ~~3192457~~883192499 3139 0 0506/01/2005 ~~119~~100,~~934~~385.9446 ~~119~~100,~~934~~385.9446 A 3203080 50 0 0506/01/2005 69,867.98 69,867.98 A 3192432 52 0 0506/01/2005 4746,~~913~~368.9433 4746,~~913~~368.9433 A ~~883200995~~3190600 5553 0 0506/01/2005 4045,~~618~~648.8215 4045,~~618~~648.8215 A 883192259 57 0 0506/01/2005 45,593.19 45,593.19 A 3190691 58 0 0506/01/2005 29,374.63 29,374.63 A 883195880 60 0 06/01/2005 45,737.13 45,737.13 A 883195906 61 0 06/01/2005 37,246.67 37,246.67 A 3203197 62 0 0506/01/2005 50,813.08 50,813.08 A ~~3203205~~3192366 6463 0 0506/01/2005 3144,~~948~~116.0841 3144,~~948~~116.0841 A 883195450 70 0 06/01/2005 38,198.80 38,198.80 A 883194909 77 0 06/01/2005 38,184.58 38,184.58 A 3198298 78 0 06/01/2005 28,024.42 28,024.42 A 883197894 80 0 06/01/2005 34,554.54 34,554.54 A 3194792 81 0 0506/01/2005 34,029.70 34,029.70 A 883195807 90 0 06/01/2005 28,839.67 28,839.67 A 3190535 91 0 0506/01/2005 28,204.64 28,204.64 A 3203146 93 0 06/01/2005 26,932.28 26,932.28 A 883194883 95 0 06/01/2005 21,507.26 21,507.26 A 883163425 101 0 06/01/2005 31,697.44 31,697.44 A 883195344 102 0 06/01/2005 23,342.91 23,342.91 A 883195146 103 0 0506/01/2005 22,754.24 22,754.24 A 883195641 104 0 06/01/2005 24,771.76 24,771.76 A 883197381 106 0 06/01/2005 21,435.83 21,435.83 A 3203163 107 0 0506/01/2005 23,003.50 23,003.50 A 3190063 119 0 06/01/2005 16,752.67 16,752.67 A 883194974 123 0 06/01/2005 14,345.67 14,345.67 A 883195849 126 0 0506/01/2005 12,872.16 12,872.16 A 883190519 128 0 0506/01/2005 11,671.46 11,671.46 A 993203411 101B 0 0506/01/2005 5,~~278~~273.5824 5,~~278~~273.5824 A Totals 1935 1,~~064~~661,~~407~~219.0805 1,~~064~~661,~~407~~219.0805

Resolution Servicing Outstanding Loan Strategy Transfer Foreclosure Actual Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 3190758 37,170,000.00 0.00 883202967 31,898,318.96 0.00 3190683 31,860,000.00 0.00 3202975 27,112,500.00 0.00 ~~3202983~~3192457 2120,~~386~~888,~~428~~378.1850 0.00 ~~3192457~~883192499 2017,~~908~~096,~~335~~520.0185 0.00 3203080 10,~~919~~904,~~811~~951.1875 0.00 3192432 10,750,000.00 0.00 ~~883200995~~3190600 810,~~840~~075,000.00 0.00 883192259 8,~~319~~310,~~389~~690.1817 0.00 3190691 8,260,000.00 0.00 883195880 8,056,063.80 0.00 883195906 8,000,000.00 0.00 3203197 7,~~941~~930,~~680~~873.8397 0.00 ~~3203205~~3192366 7,~~450~~757,815.60 0.00 883195450 6,713,530.14 0.00 883194909 6,143,573.15 0.00 3198298 6,100,000.00 0.00 883197894 5,982,564.33 0.00 3194792 5,~~979~~973,~~241~~478.5773 0.00 883195807 4,973,892.49 0.00 3190535 4,~~977~~972,~~713~~830.4592 0.00 3203146 4,822,908.72 0.00 883194883 4,655,250.00 0.00 883163425 4,125,232.22 0.00 883195344 3,979,553.62 0.00 883195146 3,~~982~~978,~~422~~587.0227 0.00 883195641 3,969,586.93 0.00 883197381 3,733,642.42 0.00 3203163 3,~~728~~725,~~618~~650.6930 0.00 3190063 2,894,277.51 0.00 883194974 2,486,824.16 0.00 883195849 2,~~190~~188,~~787~~808.6420 0.00 883190519 1,~~987~~985,~~645~~815.3145 0.00 993203411 ~~405~~404,~~867~~752.0542 0.00 Totals ~~224~~329,~~170~~881,~~440~~872.1158 0.00

Current Outstanding Outstanding P & I P & I Actual Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = A (1935 loans) 1,~~064~~661,~~407~~219.0805 1,~~064~~661,~~407~~219.0805 ~~224~~329,~~170~~881,~~440~~872.1158 0.00 (1) Status of Mortgage Loan A - Payments Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Filing Compare · Banc of America Commercial Mortgage Inc., Series 2005-1