8-K 1 wac05c17_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 15, 2005 (Date of earliest event reported) Commission File No.: 333-120922-02 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2005-C17 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2169513 54-2169514 54-6658781 (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 15, 2005, a distribution was made to holders of Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2005-C17. 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-C17, relating to the July 15, 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. Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2005-C17 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: July 15, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-C17, relating to the July 15, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2005-C17 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 15, 2005 Record Date: June 30, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 23 Principal Prepayment Detail 24 Historical Detail 25 Delinquency Loan Detail 26 Specially Serviced Loan Detail 27 - 28 Modified Loan Detail 29 Liquidated Loan Detail 30 Bond / Collateral Realized Loss Reconciliation 31 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Timothy S. Ryan Phone Number: (704) 593-7878 Special Servicer Allied Capital Corporation 1919 Pennsylvania Ave, N.W. Washington, DC 20006-3434 Contact: Suzanne Sparrow Phone Number: (202) 331-1112 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 929766B77 4.430000% 129,081,000.00 ~~126~~125,~~579~~392,~~007~~715.0382 1,~~186~~338,~~291~~981.2180 ~~467~~462,~~287~~908.5011 A-2 929766B85 4.782000% 288,753,000.00 288,753,000.00 0.00 1,150,680.71 A-3 929766B93 5.003000% 82,046,000.00 82,046,000.00 0.00 342,063.45 A-PB 929766C27 5.037000% 224,353,000.00 224,353,000.00 0.00 941,721.72 A-4 929766C35 5.083000% 1,079,352,000.00 1,079,352,000.00 0.00 4,571,955.18 A-1A 929766D26 5.111000% 375,240,000.00 375,~~086~~004,~~149~~347.1719 8193,~~801~~900.9870 1,597,~~554~~206.4202 A-J 929766C43 5.224000% 187,242,000.00 187,242,000.00 0.00 815,126.84 B 929766C50 5.287000% 74,897,000.00 74,897,000.00 0.00 329,983.70 C 929766C68 5.346000% 23,830,000.00 23,830,000.00 0.00 106,162.65 D 929766C76 5.~~396000~~383826% 47,661,000.00 47,661,000.00 0.00 ~~214~~213,~~315~~832.6309 E 929766D34 5.~~564103~~383826% 27,235,000.00 27,235,000.00 0.00 ~~126~~122,~~281~~190.9741 F 929766D42 5.~~564103~~383826% 27,235,000.00 27,235,000.00 0.00 ~~126~~122,~~281~~190.9741 G 929766D59 5.~~564103~~383826% 30,639,000.00 30,639,000.00 0.00 ~~142~~137,~~065~~462.4753 H 929766D67 5.~~564103~~383826% 37,448,000.00 37,448,000.00 0.00 ~~173~~168,~~637~~011.1225 J 929766D75 4.988000% 6,808,000.00 6,808,000.00 0.00 28,298.59 K 929766D83 4.988000% 10,213,000.00 10,213,000.00 0.00 42,452.04 L 929766D91 4.988000% 13,617,000.00 13,617,000.00 0.00 56,601.33 M 929766E25 4.988000% 6,808,000.00 6,808,000.00 0.00 28,298.59 N 929766E33 4.988000% 6,808,000.00 6,808,000.00 0.00 28,298.59 O 929766E41 4.988000% 6,808,000.00 6,808,000.00 0.00 28,298.59 P 929766E58 4.988000% 37,457,639.73 37,457,639.73 0.00 155,698.92 Z N/A 0.000000% 0.01 0.00 0.00 0.00 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 Totals 2,723,531,639.74 2,~~720~~719,~~875~~607,~~795~~702.9374 1,~~268~~432,~~093~~882.1950 11,~~473~~449,~~064~~441.9872

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766B77 0.00 0.00 1,~~653~~801,~~578~~889.7191 ~~125~~124,~~392~~053,~~715~~734.8202 20.0304% A-2 929766B85 0.00 0.00 1,150,680.71 288,753,000.00 20.0304% A-3 929766B93 0.00 0.00 342,063.45 82,046,000.00 20.0304% A-PB 929766C27 0.00 0.00 941,721.72 224,353,000.00 20.0304% A-4 929766C35 0.00 0.00 4,571,955.18 1,079,352,000.00 20.0304% A-1A 929766D26 0.00 0.00 1,~~679~~691,~~356~~106.4072 ~~375~~374,~~004~~910,~~347~~446.1949 20.0304% A-J 929766C43 0.00 0.00 815,126.84 187,242,000.00 13.1415% B 929766C50 0.00 0.00 329,983.70 74,897,000.00 10.3940% C 929766C68 0.00 0.00 106,162.65 23,830,000.00 9.5152% D 929766C76 0.00 0.00 ~~214~~213,~~315~~832.6309 47,661,000.00 7.7677% E 929766D34 0.00 0.00 ~~126~~122,~~281~~190.9741 27,235,000.00 6.76% F 929766D42 0.00 0.00 ~~126~~122,~~281~~190.9741 27,235,000.00 5.76% G 929766D59 0.00 0.00 ~~142~~137,~~065~~462.4753 30,639,000.00 4.63% H 929766D67 0.00 0.00 ~~173~~168,~~637~~011.1225 37,448,000.00 3.2526% J 929766D75 0.00 0.00 28,298.59 6,808,000.00 3.0001% K 929766D83 0.00 0.00 42,452.04 10,213,000.00 2.63% L 929766D91 0.00 0.00 56,601.33 13,617,000.00 2.13% M 929766E25 0.00 0.00 28,298.59 6,808,000.00 1.88% N 929766E33 0.00 0.00 28,298.59 6,808,000.00 1.63% O 929766E41 0.00 0.00 28,298.59 6,808,000.00 1.38% P 929766E58 0.00 0.00 155,698.92 37,457,639.73 0.00% Z N/A 0.00 0.00 0.00 0.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 12,~~741~~882,~~158~~324.1722 2,~~719~~718,~~607~~174,~~702~~820.7424

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-C 929766C84 0.~~047425~~040909% 2,723,531,639.73 2,~~720~~719,~~875~~607,~~795~~702.9374 ~~107~~92,~~530~~714.7980 X-P 929766C92 0.~~472737~~301065% 2,628,355,000.00 2,628,355,000.00 1659,~~035,433~~421.0352

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-C 929766C84 0.00 ~~107~~92,~~530~~714.7980 2,~~719~~718,~~607~~174,~~702~~820.7424 X-P 929766C92 0.00 1659,~~035,433~~421.0352 2,628,355,000.00 (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 929766B77 ~~980~~971.~~61687646~~42659121 910.~~19028525~~37319048 3.~~62011063~~58618317 0.00000000 0.00000000 ~~971~~961.~~42659121~~05340073 A-2 929766B85 1,000.00000000 0.00000000 3.98500002 0.00000000 0.00000000 1,000.00000000 A-3 929766B93 1,000.00000000 0.00000000 4.16916669 0.00000000 0.00000000 1,000.00000000 A-PB 929766C27 1,000.00000000 0.00000000 4.19750001 0.00000000 0.00000000 1,000.00000000 A-4 929766C35 1,000.00000000 0.00000000 4.23583333 0.00000000 0.00000000 1,000.00000000 A-1A 929766D26 999.~~58999352~~37199443 0.~~21799909~~25024171 4.~~25742037~~25649190 0.00000000 0.00000000 999.~~37199443~~12175272 A-J 929766C43 1,000.00000000 0.00000000 4.35333333 0.00000000 0.00000000 1,000.00000000 B 929766C50 1,000.00000000 0.00000000 4.40583334 0.00000000 0.00000000 1,000.00000000 C 929766C68 1,000.00000000 0.00000000 4.45500000 0.00000000 0.00000000 1,000.00000000 D 929766C76 1,000.00000000 0.00000000 4.~~49666667~~48652126 0.00000000 0.00000000 1,000.00000000 E 929766D34 1,000.00000000 0.00000000 4.~~63675308~~48652139 0.00000000 0.00000000 1,000.00000000 F 929766D42 1,000.00000000 0.00000000 4.~~63675308~~48652139 0.00000000 0.00000000 1,000.00000000 G 929766D59 1,000.00000000 0.00000000 4.~~63675283~~48652143 0.00000000 0.00000000 1,000.00000000 H 929766D67 1,000.00000000 0.00000000 4.~~63675283~~48652131 0.00000000 0.00000000 1,000.00000000 J 929766D75 1,000.00000000 0.00000000 4.15666716 0.00000000 0.00000000 1,000.00000000 K 929766D83 1,000.00000000 0.00000000 4.15666699 0.00000000 0.00000000 1,000.00000000 L 929766D91 1,000.00000000 0.00000000 4.15666667 0.00000000 0.00000000 1,000.00000000 M 929766E25 1,000.00000000 0.00000000 4.15666716 0.00000000 0.00000000 1,000.00000000 N 929766E33 1,000.00000000 0.00000000 4.15666716 0.00000000 0.00000000 1,000.00000000 O 929766E41 1,000.00000000 0.00000000 4.15666716 0.00000000 0.00000000 1,000.00000000 P 929766E58 1,000.00000000 0.00000000 4.15666660 0.00000000 0.00000000 1,000.00000000 Z N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-C 929766C84 ~~999~~998.~~02485297~~55924678 0.~~03948212~~03404212 0.00000000 998.~~55924678~~03313484 X-P 929766C92 1,000.00000000 0.~~39394718~~25088754 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~415~~699,~~188~~246.3735 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections Aggregate amount of Nonrecoverable Advances 0.00

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 94,~~211~~166.2295 Less Delinquent Master Servicing Fees 24,~~880~~949.6194 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 62,~~651~~880.8461 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 9792,~~982~~097.4562

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~467~~462,~~287~~908.5011 0.00 0.00 ~~467~~462,~~287~~908.5011 0.00 A-2 1,150,680.71 0.00 0.00 1,150,680.71 0.00 A-3 342,063.45 0.00 0.00 342,063.45 0.00 A-PB 941,721.72 0.00 0.00 941,721.72 0.00 A-4 4,571,955.18 0.00 0.00 4,571,955.18 0.00 A-1A 1,597,~~554~~206.4202 0.00 0.00 1,597,~~554~~206.4202 0.00 X-C ~~107~~92,~~530~~714.7980 0.00 0.00 ~~107~~92,~~530~~714.7980 0.00 X-P 1659,~~035,433~~421.0352 0.00 0.00 1659,~~035,433~~421.0352 0.00 A-J 815,126.84 0.00 0.00 815,126.84 0.00 B 329,983.70 0.00 0.00 329,983.70 0.00 C 106,162.65 0.00 0.00 106,162.65 0.00 D ~~214~~213,~~315~~832.6309 0.00 0.00 ~~214~~213,~~315~~832.6309 0.00 E ~~126~~122,~~281~~190.9741 0.00 0.00 ~~126~~122,~~281~~190.9741 0.00 F ~~126~~122,~~281~~190.9741 0.00 0.00 ~~126~~122,~~281~~190.9741 0.00 G ~~142~~137,~~065~~462.4753 0.00 0.00 ~~142~~137,~~065~~462.4753 0.00 H ~~173~~168,~~637~~011.1225 0.00 0.00 ~~173~~168,~~637~~011.1225 0.00 J 28,298.59 0.00 0.00 28,298.59 0.00 K 42,452.04 0.00 0.00 42,452.04 0.00 L 56,601.33 0.00 0.00 56,601.33 0.00 M 28,298.59 0.00 0.00 28,298.59 0.00 N 28,298.59 0.00 0.00 28,298.59 0.00 O 28,298.59 0.00 0.00 28,298.59 0.00 P 155,698.92 0.00 0.00 155,698.92 0.00 Total 12,~~616~~201,~~028~~578.8004 0.00 0.00 12,~~616~~201,~~028~~578.8004 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~467~~462,~~287~~908.5011 0.00 A-2 0.00 1,150,680.71 0.00 A-3 0.00 342,063.45 0.00 A-PB 0.00 941,721.72 0.00 A-4 0.00 4,571,955.18 0.00 A-1A 0.00 1,597,~~554~~206.4202 0.00 X-C 0.00 ~~107~~92,~~530~~714.7980 0.00 X-P 0.00 1659,~~035,433~~421.0352 0.00 A-J 0.00 815,126.84 0.00 B 0.00 329,983.70 0.00 C 0.00 106,162.65 0.00 D 0.00 ~~214~~213,~~315~~832.6309 0.00 E 0.00 ~~126~~122,~~281~~190.9741 0.00 F 0.00 ~~126~~122,~~281~~190.9741 0.00 G 0.00 ~~142~~137,~~065~~462.4753 0.00 H 0.00 ~~173~~168,~~637~~011.1225 0.00 J 0.00 28,298.59 0.00 K 0.00 42,452.04 0.00 L 0.00 56,601.33 0.00 M 0.00 28,298.59 0.00 N 0.00 28,298.59 0.00 O 0.00 28,298.59 0.00 P 0.00 155,698.92 0.00 Total 0.00 12,~~616~~201,~~028~~578.8004 0.00

Other Required Information Available Distribution Amount (1) 13,~~884~~634,~~121~~460.9954 Aggregate Number of Outstanding Loans 226 Aggregate Stated Principal Balance of Loans Before Distribution 2,~~720~~719,~~875~~607,~~795~~702.9374 Aggregate Stated Principal Balance of Loans After Distribution 2,~~719~~718,~~607~~174,~~702~~820.7424 Aggregate Unpaid Principal Balance of Loans 2,~~719~~718,~~612~~177,~~434~~829.5709 Aggregate Amount of Master Servicing Fee 9792,~~982~~097.4562 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 906.9654 Aggregate Trust Fund Expenses 0.00 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 12,296,651.47 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 12,296,651.47 Principal: Scheduled Principal 1,432,882.50 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 1,432,882.50 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 13,729,533.97 Total Funds Distributed Fees: Master Servicing Fee 94,166.95 Trustee Fee 906.54 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 95,073.49 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 12,201,578.04 Principal Distribution 1,432,882.50 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 13,634,460.54 Total Funds Distributed 13,729,534.03

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 929766B77 AAA Aaa AAA AAA Aaa AAA A-2 929766B85 AAA Aaa AAA AAA Aaa AAA A-3 929766B93 AAA Aaa AAA AAA Aaa AAA A-PB 929766C27 AAA Aaa AAA AAA Aaa AAA A-4 929766C35 AAA Aaa AAA AAA Aaa AAA A-1A 929766D26 AAA Aaa AAA AAA Aaa AAA X-C 929766C84 AAA Aaa AAA AAA Aaa AAA X-P 929766C92 AAA Aaa AAA AAA Aaa AAA A-J 929766C43 AAA Aaa AAA AAA Aaa AAA B 929766C50 AA Aa2 AA AA Aa2 AA C 929766C68 AA- Aa3 AA- AA- Aa3 AA- D 929766C76 A A2 A A A2 A E 929766D34 A- A3 A- A- A3 A- F 929766D42 BBB+ Baa1 BBB+ BBB+ Baa1 BBB+ G 929766D59 BBB Baa2 BBB BBB Baa2 BBB H 929766D67 BBB- Baa3 BBB- BBB- Baa3 BBB- J 929766D75 BB+ Ba1 BB+ BB+ Ba1 BB+ K 929766D83 BB Ba2 BB BB Ba2 BB L 929766D91 BB- Ba3 BB- BB- Ba3 BB- M 929766E25 B+ B1 B+ B+ B1 B+ N 929766E33 B B2 B B B2 B O 929766E41 B- B3 B- B- B3 B- P 929766E58 NR NR NR NR NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 19 3130,~~006~~985,~~845~~377.1958 1.14 ~~103~~102 5.~~3505~~3504 1.~~899837~~900153 2,000,001 to 3,000,000 37 96,~~790~~736,~~742~~016.1834 3.56 ~~113~~112 5.4827 1.~~796519~~796729 3,000,001 to 4,000,000 32 112,~~846~~763,~~001~~213.4095 4.15 ~~118~~117 5.6730 1.~~487746~~487839 4,000,001 to 5,000,000 24 104,~~385~~315,~~319~~564.8947 3.84 ~~119~~118 5.~~6405~~6406 1.~~413036~~413002 5,000,001 to 6,000,000 14 75,~~984~~930,~~222~~366.6700 2.79 ~~117~~116 5.~~6388~~6389 1.~~395037~~395040 6,000,001 to 7,000,000 7 44,~~971~~948,~~396~~840.6480 1.65 ~~107~~106 5.2097 1.~~552825~~552918 7,000,001 to 8,000,000 11 84,~~107~~040,~~389~~474.9104 3.09 ~~111~~110 5.6829 1.~~428284~~428277 8,000,001 to 9,000,000 8 68,~~125~~087,~~429~~690.2453 2.50 ~~117~~116 5.~~6196~~6197 1.~~316703~~316753 9,000,001 to 10,000,000 7 65,~~974~~953,~~329~~059.7499 2.43 ~~106~~105 5.~~3202~~3201 1.~~460694~~460728 10,000,001 to 15,000,000 16 192,~~829~~734,~~968~~806.6656 7.09 ~~109~~108 5.~~3996~~3995 1.~~289395~~289391 15,000,001 to 20,000,000 9 150,~~890~~794,~~512~~333.5957 5.55 ~~106~~105 5.~~4763~~4762 1.~~319840~~319799 20,000,001 to 25,000,000 14 314,~~328~~302,~~596~~243.1219 11.56 ~~105~~104 5.4693 1.304913 25,000,001 to 30,000,000 10 281,~~144~~082,~~633~~616.3964 10.34 9998 5.~~3284~~3283 1.~~655920~~655968 30,000,001 to 35,000,000 2 66,~~666~~591,~~425~~594.3517 2.45 ~~104~~103 5.4793 1.~~383762~~383761 35,000,000 to 40,000,000 3 ~~112~~111,~~037~~997,~~213~~345.9447 4.12 9493 5.~~2138~~2136 1.~~601705~~601791 40,000,001 to 45,000,000 3 128,~~382~~286,~~064~~451.4818 4.72 9695 5.5100 1.~~423553~~423578 45,000,001 to 50,000,000 3 142,~~964~~787,~~305~~883.5676 5.2625 9594 5.7631 2.~~067218~~067054 50,000,001 to 55,000,000 3 161,000,000.00 5.92 ~~104~~103 5.4997 1.371988 55,000,001 to 60,000,000 1 57,~~441~~301,~~983~~033.59 2.11 ~~116~~115 5.1580 2.110000 60,000,001 to 80,000,000 1 79,~~230~~035,~~322~~908.2041 2.91 ~~116~~115 5.1580 2.360000 80,000,001 and greater 2 348,500,000.00 12.8182 ~~116~~115 5.1651 1.560890 Totals 226 2,~~719~~718,~~607~~174,~~702~~820.7424 100.00 ~~108~~107 5.4258 1.~~535798~~535718

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 6 6059,~~027~~990,~~535~~110.6495 2.21 8584 5.~~4822~~4824 1.~~299424~~299432 Arizona 4 43,~~229~~215,~~004~~867.9742 1.59 8584 5.1228 1.~~348428~~348196 Arkansas 1 2,431,000.00 0.09 ~~115~~114 5.1000 2.370000 California 19 278,~~523~~469,~~720~~403.7977 10.24 ~~104~~103 5.6291 1.~~411326~~411201 Colorado 3 44,207,000.00 1.63 ~~115~~114 5.1911 1.248232 Connecticut 3 6,~~772~~767,~~553~~412.6623 0.25 ~~114~~113 5.5380 1.~~812538~~812746 Florida 28 151,~~768~~725,~~762~~825.7190 5.58 ~~113~~112 5.6435 1.~~351357~~351290 Georgia 12 63,~~252~~208,~~773~~600.2090 2.33 ~~115~~114 5.~~3864~~3865 1.~~263462~~263436 Idaho 1 2,~~979~~974,~~241~~924.5315 0.11 5554 6.1800 1.700000 Illinois 6 75,~~638~~564,~~759~~805.6552 2.78 ~~107~~106 5.4116 1.~~385545~~385590 Indiana 3 21,~~324~~315,~~329~~314.2500 0.78 ~~113~~112 5.~~3039~~3038 1.~~254473~~254461 Iowa 4 38,~~814~~771,~~666~~883.3571 1.43 ~~111~~110 5.6584 1.~~367701~~367714 Kansas 2 23,~~478~~445,~~885~~368.4093 0.86 ~~111~~110 5.~~7905~~7904 3.~~051402~~051362 Kentucky 1 3,900,000.00 0.14 ~~176~~175 6.0000 1.200000 Louisiana 2 6,242,000.00 0.23 ~~113~~112 6.3427 1.630634 Maryland 4 67,~~727~~655,~~777~~296.48 2.49 ~~101~~100 5.4036 1.~~472817~~472867 Massachusetts 14 345,~~689~~612,~~282~~253.7547 12.71 ~~113~~112 5.~~3405~~3404 1.~~694984~~695060 Michigan 6 4241,~~030~~965,~~072~~173.7919 1.5554 ~~115~~114 5.~~7815~~7817 2.~~683879~~683803 Minnesota 6 23,~~780~~751,~~322~~745.9716 0.87 ~~119~~118 5.~~1641~~1639 1.~~469761~~469842 Mississippi 2 7,~~329~~318,~~007~~081.0285 0.27 ~~115~~114 6.~~6850~~6853 1.~~479542~~479302 Missouri 2 31,~~948~~937,~~165~~375.5466 1.17 ~~114~~113 5.3355 1.~~280275~~280234 Nevada 12 94,~~975~~873,~~284~~816.4751 3.49 ~~115~~114 5.~~6021~~6026 1.~~733056~~732484 New Jersey 5 110,~~201~~145,~~717~~364.5270 4.05 ~~115~~114 5.~~4056~~4055 1.~~562386~~562236 New Mexico 6 28,~~080~~073,~~479~~207.1845 1.03 9291 6.~~0837~~0838 1.~~543357~~543278 New York 8 244,~~290~~190,~~810~~046.8369 8.98 ~~105~~104 5.~~2851~~2849 1.~~505415~~505445 North Carolina 5 55,~~795~~776,~~814~~741.3113 2.05 ~~107~~106 5.~~1959~~1957 1.~~826987~~827181 Ohio 15 83,~~533~~501,~~071~~003.5886 3.07 ~~113~~112 5.~~4117~~4118 1.~~574871~~574850 Oklahoma 14 70,~~921~~845,~~575~~491.6691 2.61 ~~108~~107 5.3902 1.~~515562~~515471 Pennsylvania 8 43,~~211~~162,~~510~~379.6746 1.59 ~~114~~113 5.5607 1.~~637899~~637841 South Carolina 3 13,~~550~~544,~~981~~159.8750 0.50 9594 5.~~4509~~4508 1.~~385302~~385276 South Dakota 2 4,~~705~~693,~~034~~489.6755 0.17 ~~116~~115 5.1580 2.110000 Tennessee 6 43,~~736~~729,~~551~~582.6793 1.61 8786 5.~~2731~~2730 1.~~457499~~457455 Texas 48 228,~~349~~155,~~518~~402.3537 8.4039 ~~110~~109 5.5294 1.~~574481~~574320 Utah 2 18,000,000.00 0.66 ~~117~~116 5.2600 1.352222 Virginia 10 171,~~240~~170,~~152~~988.5751 6.30 ~~109~~108 5.~~2067~~2065 1.~~591161~~591235 Washington 8 50,~~092~~058,~~524~~223.5723 1.84 ~~110~~109 5.~~4306~~4305 1.~~401913~~401961 Washington,DC 3 96,~~034~~018,~~581~~055.4344 3.53 8584 5.0664 1.~~268469~~268474 West Virginia 1 2,~~588~~585,~~269~~306.7749 0.10 ~~116~~115 5.3800 1.550000 Wisconsin 3 19,~~204~~182,~~961~~117.9222 0.71 7675 5.1989 1.212932 Totals 288 2,~~719~~718,~~607~~174,~~702~~820.7424 100.00 ~~108~~107 5.4258 1.~~535798~~535718

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 or less 49 667,~~747~~535,~~320~~523.1715 24.5556 ~~110~~109 5.~~3750~~3749 1.~~222297~~222298 1.25 to 1.29 39 377,~~766~~673,~~253~~298.8528 13.89 ~~100~~98 5.4158 1.268436 1.30 to 1.34 22 253,~~217~~047,~~930~~514.3268 9.31 ~~108~~107 5.~~7064~~7065 1.~~320356~~320354 1.35 to 1.39 21 193,~~660~~508,~~766~~611.0690 7.12 ~~117~~116 5.5570 1.~~364710~~364708 1.40 to 1.44 13 184,~~466~~329,~~966~~424.8502 6.78 ~~111~~110 5.~~6201~~6202 1.~~415576~~415581 1.45 to 1.49 9 120,~~978~~930,~~197~~488.0700 4.45 8685 5.~~4193~~4194 1.473794 1.50 to 1.54 11 129,~~772~~728,~~283~~330.2657 4.77 ~~113~~112 5.4095 1.~~523222~~523225 1.55 to 1.59 9 9392,~~019~~984,~~505~~948.9927 3.42 ~~116~~115 5.5815 1.~~564391~~564390 1.60 to 1.64 2 11,~~636~~614,~~787~~196.0077 0.43 ~~117~~116 6.~~0258~~0256 1.~~613643~~613632 1.65 to 1.69 1 4,~~366~~361,~~447~~455.1773 0.16 ~~117~~116 5.3500 1.690000 1.70 to 1.74 5 33,~~147~~116,~~876~~546.2102 1.22 ~~109~~108 5.8456 1.~~724516~~724515 1.75 to 1.79 3 226,~~738~~734,~~092~~582.0540 8.34 ~~115~~114 5.1991 1.769870 1.80 to 1.89 3 53,~~431~~370,~~355~~216.4693 1.96 ~~113~~112 5.6525 1.850820 1.90 to 1.94 3 5,~~100~~093,~~936~~842.9916 0.19 ~~116~~115 5.3262 1.907333 1.95 to 2.09 1 9,095,490.00 0.33 ~~114~~113 5.3770 2.060000 2.10 to 2.14 2 97,~~441~~301,~~983~~033.59 3.58 9190 5.~~0028~~0026 2.~~105895~~105889 2.15 to 2.19 1 3,000,000.00 0.11 ~~115~~114 5.3000 2.160000 2.20 to 2.24 6 17,582,760.00 0.65 ~~112~~111 5.4629 2.216085 2.25 to 2.29 4 9,707,000.00 0.36 ~~113~~112 5.3448 2.262324 2.30 to 3.79 21 ~~225~~224,~~229~~959,~~750~~557.7077 8.28 ~~103~~102 5.~~2287~~2285 2.~~682182~~682326 3.80 and greater 1 2,500,000.00 0.09 ~~115~~114 5.2500 4.590000 Totals 226 2,~~719~~718,~~607~~174,~~702~~820.7424 100.00 ~~108~~107 5.4258 1.~~535798~~535718

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 29 80,~~267~~197,~~462~~360.2704 2.95 9594 5.~~5933~~5935 1.~~357752~~357722 Lodging 56 283,~~712~~248,~~627~~823.6912 10.4342 ~~115~~114 5.~~7590~~7597 2.~~139079~~138782 Mixed Use 5 147,~~118~~031,~~920~~786.2877 5.41 9796 5.~~8727~~8728 1.~~339382~~339425 Multi-Family 37 434,~~504~~410,~~795~~895.7606 15.98 9998 5.3478 1.~~354506~~354511 Office 38 1,003,~~524~~255,~~844~~490.6939 36.9091 ~~106~~105 5.~~2339~~2338 1.~~581852~~581878 Other 8 61,~~700~~630,~~617~~183.9381 2.27 ~~111~~110 5.5372 1.~~393270~~393259 Retail 112 688,~~435~~065,~~381~~301.1943 25.31 ~~116~~115 5.4857 1.~~416214~~416255 Self Storage 3 20,~~343~~334,~~052~~979.9362 0.75 ~~117~~116 5.6520 1.~~324612~~324593 Totals 288 2,~~719~~718,~~607~~174,~~702~~820.7424 100.00 ~~108~~107 5.4258 1.~~535798~~535718

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 50 1,~~033~~032,~~131~~708,~~684~~244.2064 37.99 ~~102~~101 5.1074 1.~~680798~~680640 5.250% to 5.499% 71 652,~~455~~144,~~866~~491.3406 23.99 ~~112~~111 5.3516 1.~~399511~~399518 5.500% to 5.749% 70 637,~~700~~282,~~822~~226.6796 23.45 ~~110~~109 5.6139 1.~~428683~~428681 5.750% to 5.999% 20 258,~~460~~195,~~080~~851.9858 9.50 ~~108~~107 5.8299 1.~~643297~~643100 6.000% to 6.249% 4 68,~~029~~024,~~241~~924.5315 2.50 ~~117~~116 6.~~2020~~2021 1.~~337546~~337523 6.250% to 6.749% 1 3,~~969~~958,~~007~~081.0285 0.15 ~~117~~116 6.5200 1.640000 6.750% and greater 10 65,861,000.00 2.42 ~~113~~112 6.8800 1.425144 Totals 226 2,~~719~~718,~~607~~174,~~702~~820.7424 100.00 ~~108~~107 5.4258 1.~~535798~~535718

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 224 2,~~700~~699,~~570~~146,~~326~~314.5715 99.30 ~~108~~107 5.4250 1.~~537730~~537650 13 to 24 months 2 19,~~037~~028,~~376~~506.1709 0.70 ~~105~~104 5.~~5382~~5380 1.~~261753~~261711 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 226 2,~~719~~718,~~607~~174,~~702~~820.7424 100.00 ~~108~~107 5.4258 1.~~535798~~535718

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 25 306,~~385~~275,~~976~~250.62 11.27 5655 5.2987 1.~~590944~~591056 61 to 84 months 6 144,060,000.00 5.30 8079 5.1055 1.284079 85 to 108 months 4 68,~~147~~083,~~781~~199.4928 2.5150 9796 5.4229 1.~~358502~~358472 109 to 120 months 182 2,~~162~~161,~~606~~414,~~358~~654.1501 79.52 ~~115~~114 5.4599 1.~~555396~~555282 121 to 156 months 1 4,080,000.00 0.15 ~~136~~135 5.4200 1.240000 157 to 180 months 2 8,300,000.00 0.31 ~~176~~175 5.8781 1.210602 181 to 216 months 0 0.00 0.00 0 0.0000 0.000000 217 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 220 2,~~693~~692,~~580~~213,~~116~~103.2691 99.04 ~~106~~105 5.4229 1.~~538407~~538322

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 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 months 1 3,~~053~~038,~~922~~126.7772 0.11 ~~141~~140 5.2800 1.280000 157 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 216 months 1 2,~~966~~958,~~933~~574.8211 0.11 ~~212~~211 5.6000 1.250000 217 to 240 months 2 5,~~868~~854,~~175~~600.1153 0.22 ~~237~~236 5.8088 1.223364 241 months and greater 2 14,~~138~~110,~~554~~414.7897 0.52 ~~259~~258 5.8137 1.283540 Totals 6 2625,~~027~~961,~~586~~716.4833 0.96 ~~235~~234 5.~~7257~~7258 1.~~265734~~265733

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 37 301,625,250.00 11.0910 9089 5.2432 2.103307 Varies 1 32,~~416~~379,~~180~~241.6801 1.19 9594 5.3000 1.430000 144 months or less 0 0.00 0.00 0 0.0000 0.000000 145 to 228 months 1 3,~~969~~958,~~007~~081.0285 0.15 ~~117~~116 6.5200 1.640000 229 to 264 months 4 ~~192~~191,~~159~~817,~~115~~890.6632 7.0706 ~~116~~115 5.~~4610~~4615 1.~~981299~~980843 265 to 300 months 47 ~~246~~245,~~054~~909,~~501~~675.9582 9.05 ~~114~~113 6.~~0455~~0457 1.~~721025~~720652 301 to 348 months 3 176,~~337~~328,~~376~~506.1709 6.4849 ~~116~~115 5.1660 1.~~240069~~240063 349 months and greater 127 1,~~741~~740,~~018~~194,~~684~~458.7882 64.02 ~~106~~105 5.~~3876~~3875 1.~~397852~~397856 Totals 220 2,~~693~~692,~~580~~213,~~116~~103.2691 99.04 ~~106~~105 5.4229 1.~~538407~~538322

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 226 2,~~719~~718,~~607~~174,~~702~~820.7424 100.00 ~~108~~107 5.4258 1.~~535798~~535718 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 226 2,~~719~~718,~~607~~174,~~702~~820.7424 100.00 ~~108~~107 5.4258 1.~~535798~~535718 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (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 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 17 27,~~298~~281,~~114~~655.4733 1.00 ~~101~~100 5.~~3237~~3236 1.~~975826~~976124 2,000,001 to 3,000,000 36 93,~~940~~886,~~742~~016.1834 3.45 ~~113~~112 5.4916 1.~~798537~~798755 3,000,001 to 4,000,000 31 109,~~660~~581,~~736~~670.0617 4.03 ~~118~~117 5.6847 1.~~493780~~493874 4,000,001 to 5,000,000 21 90,~~405~~345,~~340~~790.7943 3.32 ~~120~~119 5.~~6929~~6930 1.~~425606~~425573 5,000,001 to 6,000,000 11 59,~~907~~859,~~880~~998.4160 2.20 ~~118~~117 5.~~7722~~7724 1.~~387476~~387469 6,000,001 to 7,000,000 5 31,~~571~~548,~~396~~840.6480 1.16 ~~104~~103 5.2269 1.~~604639~~604809 7,000,001 to 8,000,000 11 84,~~107~~040,~~389~~474.9104 3.09 ~~111~~110 5.6829 1.~~428284~~428277 8,000,001 to 9,000,000 5 41,~~935~~908,~~015~~150.7081 1.54 ~~133~~132 5.~~8428~~8430 1.~~347384~~347457 9,000,001 to 10,000,000 5 46,~~843~~832,~~655~~865.5466 1.72 ~~103~~102 5.2991 1.~~494485~~494507 10,000,001 to 15,000,000 9 109,~~841~~775,~~889~~000.6737 4.04 ~~109~~108 5.4873 1.~~270255~~270258 15,000,001 to 20,000,000 6 103,~~267~~190,~~200~~386.9822 3.80 ~~111~~110 5.~~5725~~5724 1.~~341047~~341006 20,000,001 to 25,000,000 10 223,~~931~~905,~~596~~243.1219 8.2324 ~~109~~108 5.5022 1.~~329066~~329069 25,000,001 to 30,000,000 8 225,~~669~~607,~~633~~616.3964 8.30 9695 5.2861 1.~~724074~~724151 30,000,001 to 35,000,000 2 66,~~666~~591,~~425~~594.3517 2.45 ~~104~~103 5.4793 1.~~383762~~383761 35,000,001 to 40,000,000 3 ~~112~~111,~~037~~997,~~213~~345.9447 4.12 9493 5.~~2138~~2136 1.~~601705~~601791 40,000,001 to 45,000,000 3 128,~~382~~286,~~064~~451.4818 4.72 9695 5.5100 1.~~423553~~423578 45,000,001 to 50,000,000 3 142,~~964~~787,~~305~~883.5676 5.2625 9594 5.7631 2.~~067218~~067054 50,000,001 to 55,000,000 3 161,000,000.00 5.92 ~~104~~103 5.4997 1.371988 55,000,001 to 60,000,000 1 57,~~441~~301,~~983~~033.59 2.11 ~~116~~115 5.1580 2.110000 60,000,001 to 80,000,000 1 79,~~230~~035,~~322~~908.2041 2.91 ~~116~~115 5.1580 2.360000 80,000,001 and greater 2 348,500,000.00 12.8182 ~~116~~115 5.1651 1.560890 Totals 193 2,~~344~~343,~~602~~263,~~906~~925.9818 86.21 ~~108~~107 5.~~4405~~4404 1.~~571163~~571083

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 4 21,~~404~~386,~~224~~163.0360 0.79 ~~114~~113 5.~~8205~~8208 1.~~299789~~299849 Arizona 3 34,~~229~~215,~~004~~867.9742 1.26 7776 5.0788 1.~~374308~~374026 Arkansas 1 2,431,000.00 0.09 ~~115~~114 5.1000 2.370000 California 17 245,~~523~~469,~~720~~403.7977 9.03 ~~102~~101 5.~~6519~~6520 1.~~434965~~434828 Colorado 1 10,000,000.00 0.37 ~~116~~115 5.3600 1.260000 Connecticut 3 6,~~772~~767,~~553~~412.6623 0.25 ~~114~~113 5.5380 1.~~812538~~812746 Florida 26 117,~~325~~294,~~265~~075.15 4.3132 ~~113~~112 5.6284 1.~~356219~~356155 Georgia 11 50,~~252~~208,~~773~~600.2090 1.85 ~~115~~114 5.~~3699~~3700 1.~~279879~~279861 Idaho 1 2,~~979~~974,~~241~~924.5315 0.11 5554 6.1800 1.700000 Illinois 5 66,~~648~~585,~~346~~265.1180 2.45 ~~115~~114 5.4685 1.~~409225~~409270 Indiana 2 5,~~324~~315,~~329~~314.2500 0.20 ~~116~~115 5.5260 1.~~297964~~297992 Iowa 4 38,~~814~~771,~~666~~883.3571 1.43 ~~111~~110 5.6584 1.~~367701~~367714 Kansas 2 23,~~478~~445,~~885~~368.4093 0.86 ~~111~~110 5.~~7905~~7904 3.~~051402~~051362 Kentucky 1 3,900,000.00 0.14 ~~176~~175 6.0000 1.200000 Louisiana 2 6,242,000.00 0.23 ~~113~~112 6.3427 1.630634 Maryland 4 67,~~727~~655,~~777~~296.48 2.49 ~~101~~100 5.4036 1.~~472817~~472867 Massachusetts 12 ~~330~~329,~~039~~962,~~282~~253.7547 12.14 ~~113~~112 5.~~3453~~3452 1.~~708615~~708698 Michigan 6 4241,~~030~~965,~~072~~173.7919 1.5554 ~~115~~114 5.~~7815~~7817 2.~~683879~~683803 Minnesota 2 4,~~838~~818,~~591~~415.0986 0.18 ~~132~~131 5.~~2350~~2349 1.~~586138~~586665 Mississippi 2 7,~~329~~318,~~007~~081.0285 0.27 ~~115~~114 6.~~6850~~6853 1.~~479542~~479302 Missouri 2 31,~~948~~937,~~165~~375.5466 1.17 ~~114~~113 5.3355 1.~~280275~~280234 Nevada 12 94,~~975~~873,~~284~~816.4751 3.49 ~~115~~114 5.~~6021~~6026 1.~~733056~~732484 New Jersey 5 110,~~201~~145,~~717~~364.5270 4.05 ~~115~~114 5.~~4056~~4055 1.~~562386~~562236 New Mexico 6 28,~~080~~073,~~479~~207.1845 1.03 9291 6.~~0837~~0838 1.~~543357~~543278 New York 8 244,~~290~~190,~~810~~046.8369 8.98 ~~105~~104 5.~~2851~~2849 1.~~505415~~505445 North Carolina 3 38,~~528~~511,~~822~~772.4326 1.42 ~~104~~103 5.~~0812~~0808 2.~~080878~~081250 Ohio 15 83,~~533~~501,~~071~~003.5886 3.07 ~~113~~112 5.~~4117~~4118 1.~~574871~~574850 Oklahoma 13 61,~~790~~725,~~901~~297.4658 2.27 ~~107~~106 5.3814 1.~~545937~~545830 Pennsylvania 8 43,~~211~~162,~~510~~379.6746 1.59 ~~114~~113 5.5607 1.~~637899~~637841 South Carolina 3 13,~~550~~544,~~981~~159.8750 0.50 9594 5.~~4509~~4508 1.~~385302~~385276 South Dakota 2 4,~~705~~693,~~034~~489.6755 0.17 ~~116~~115 5.1580 2.110000 Tennessee 4 11,~~136~~129,~~551~~582.6793 0.41 ~~104~~103 5.8408 1.~~896186~~896290 Texas 45 186,~~824~~630,~~518~~402.3537 6.87 ~~110~~109 5.~~5558~~5560 1.~~602571~~602403 Virginia 7 152,~~990~~932,~~297~~632.7559 5.63 ~~109~~108 5.~~1767~~1766 1.~~614402~~614482 Washington 7 48,~~150~~119,~~785~~469.7385 1.77 ~~110~~109 5.~~4197~~4196 1.~~408039~~408084 Washington,DC 2 81,600,000.00 3.00 7978 5.0109 1.273505 West Virginia 1 2,~~588~~585,~~269~~306.7749 0.10 ~~116~~115 5.3800 1.550000 Wisconsin 3 19,~~204~~182,~~961~~117.9222 0.71 7675 5.1989 1.212932 Totals 255 2,~~344~~343,~~602~~263,~~906~~925.9818 86.21 ~~108~~107 5.~~4405~~4404 1.~~571163~~571083

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 or less 38 487,~~725~~540,~~325~~927.2099 17.9394 ~~111~~110 5.~~3772~~3771 1.~~219050~~219051 1.25 to 1.29 33 324,~~482~~401,~~783~~215.1360 11.93 9998 5.4278 1.~~269003~~269002 1.30 to 1.34 19 220,~~963~~823,~~944~~373.5100 8.12 ~~112~~111 5.~~7739~~7741 1.~~318729~~318726 1.35 to 1.39 17 163,~~734~~588,~~423~~244.8050 6.02 ~~117~~116 5.6032 1.~~366727~~366725 1.40 to 1.44 11 172,~~699~~564,~~974~~455.9715 6.35 ~~111~~110 5.~~6411~~6412 1.~~413912~~413917 1.45 to 1.49 8 110,~~478~~430,~~197~~488.0700 4.06 8786 5.~~4658~~4659 1.~~476055~~476056 1.50 to 1.54 8 90,~~923~~885,~~770~~342.7005 3.34 ~~111~~110 5.4064 1.~~523895~~523899 1.55 to 1.59 7 77,~~466~~443,~~008~~197.4352 2.85 ~~116~~115 5.6473 1.~~564582~~564580 1.60 to 1.64 2 11,~~636~~614,~~787~~196.0077 0.43 ~~117~~116 6.~~0258~~0256 1.~~613643~~613632 1.65 to 1.69 1 4,~~366~~361,~~447~~455.1773 0.16 ~~117~~116 5.3500 1.690000 1.70 to 1.74 4 30,~~297~~266,~~876~~546.2102 1.11 ~~108~~107 5.~~9072~~9074 1.~~724000~~723998 1.75 to 1.79 3 226,~~738~~734,~~092~~582.0540 8.34 ~~115~~114 5.1991 1.769870 1.80 to 1.89 3 53,~~431~~370,~~355~~216.4693 1.96 ~~113~~112 5.6525 1.850820 1.90 to 1.94 3 5,~~100~~093,~~936~~842.9916 0.19 ~~116~~115 5.3262 1.907333 1.95 to 2.09 1 9,095,490.00 0.33 ~~114~~113 5.3770 2.060000 2.10 to 2.14 2 97,~~441~~301,~~983~~033.59 3.58 9190 5.~~0028~~0026 2.~~105895~~105889 2.15 to 2.19 1 3,000,000.00 0.11 ~~115~~114 5.3000 2.160000 2.20 to 2.24 6 17,582,760.00 0.65 ~~112~~111 5.4629 2.216085 2.25 to 2.29 4 9,707,000.00 0.36 ~~113~~112 5.3448 2.262324 2.30 to 3.74 21 ~~225~~224,~~229~~959,~~750~~557.7077 8.28 ~~103~~102 5.~~2287~~2285 2.~~682182~~682326 3.80 and greater 1 2,500,000.00 0.09 ~~115~~114 5.2500 4.590000 Totals 193 2,~~344~~343,~~602~~263,~~906~~925.9818 86.21 ~~108~~107 5.~~4405~~4404 1.~~571163~~571083

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 29 80,~~267~~197,~~462~~360.2704 2.95 9594 5.~~5933~~5935 1.~~357752~~357722 Lodging 56 283,~~712~~248,~~627~~823.6912 10.4342 ~~115~~114 5.~~7590~~7597 2.~~139079~~138782 Mixed Use 5 147,~~118~~031,~~920~~786.2877 5.41 9796 5.~~8727~~8728 1.~~339382~~339425 Multi-Family 4 59,500,000.00 2.19 6059 5.4349 1.605462 Office 38 1,003,~~524~~255,~~844~~490.6939 36.9091 ~~106~~105 5.~~2339~~2338 1.~~581852~~581878 Other 8 61,~~700~~630,~~617~~183.9381 2.27 ~~111~~110 5.5372 1.~~393270~~393259 Retail 112 688,~~435~~065,~~381~~301.1943 25.31 ~~116~~115 5.4857 1.~~416214~~416255 Self Storage 3 20,~~343~~334,~~052~~979.9362 0.75 ~~117~~116 5.6520 1.~~324612~~324593 Totals 255 2,~~344~~343,~~602~~263,~~906~~925.9818 86.21 ~~108~~107 5.~~4405~~4404 1.~~571163~~571083

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 37 894,~~884~~497,~~616~~390.7917 32.9091 ~~103~~102 5.1055 1.~~737989~~737816 5.250% to 5.499% 56 ~~483~~482,~~053~~791,~~389~~192.3937 17.76 ~~113~~112 5.3403 1.~~422462~~422478 5.500% to 5.749% 66 594,~~585~~175,~~571~~485.2706 21.86 ~~110~~109 5.6190 1.~~438474~~438478 5.750% to 5.999% 19 ~~234~~233,~~220~~955,~~080~~851.9858 8.61 ~~107~~106 5.8289 1.~~685036~~684865 6.000% to 6.249% 4 68,~~029~~024,~~241~~924.5315 2.50 ~~117~~116 6.~~2020~~2021 1.~~337546~~337523 6.250% to 6.749% 1 3,~~969~~958,~~007~~081.0285 0.15 ~~117~~116 6.5200 1.640000 6.750% and greater 10 65,861,000.00 2.42 ~~113~~112 6.8800 1.425144 Totals 193 2,~~344~~343,~~602~~263,~~906~~925.9818 86.21 ~~108~~107 5.~~4405~~4404 1.~~571163~~571083

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 192 2,~~336~~335,~~765~~435,~~530~~419.8109 85.92 ~~108~~107 5.4391 1.~~571904~~571824 13 to 24 months 1 7,~~837~~828,~~376~~506.1709 0.29 ~~102~~101 5.8500 1.350000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 193 2,~~344~~343,~~602~~263,~~906~~925.9818 86.21 ~~108~~107 5.~~4405~~4404 1.~~571163~~571083

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 23 281,~~272~~191,~~251~~763.4755 10.34 5655 5.~~3189~~3188 1.~~617505~~617603 61 to 84 months 3 88,960,000.00 3.27 7978 5.0357 1.279006 85 to 108 months 3 56,~~947~~883,~~781~~199.4928 2.09 9493 5.4431 1.389675 109 to 120 months 155 1,~~879~~877,~~015~~887,~~287~~246.5402 69.09 ~~115~~114 5.4719 1.~~590100~~589983 121 to 156 months 1 4,080,000.00 0.15 ~~136~~135 5.4200 1.240000 157 to 180 months 2 8,300,000.00 0.31 ~~176~~175 5.8781 1.210602 181 to 216 months 0 0.00 0.00 0 0.0000 0.000000 217 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 187 2,~~318~~317,~~575~~302,~~320~~208.5085 85.25 ~~106~~105 5.~~4373~~4372 1.~~574591~~574504

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 36 274,150,250.00 10.0809 8786 5.2205 2.161766 Varies 1 32,~~416~~379,~~180~~241.6801 1.19 9594 5.3000 1.430000 144 months or less 0 0.00 0.00 0 0.0000 0.000000 145 to 228 months 1 3,~~969~~958,~~007~~081.0285 0.15 ~~117~~116 6.5200 1.640000 229 to 264 months 4 ~~192~~191,~~159~~817,~~115~~890.6632 7.0706 ~~116~~115 5.~~4610~~4615 1.~~981299~~980843 265 to 300 months 46 ~~244~~243,~~112~~970,~~763~~922.1144 8.98 ~~114~~113 6.~~0483~~0484 1.~~724772~~724392 301 to 348 months 3 176,~~337~~328,~~376~~506.1709 6.4849 ~~116~~115 5.1660 1.~~240069~~240063 349 months or greater 96 1,~~395~~394,~~430~~697,~~627~~317.8614 51.31 ~~107~~106 5.~~4041~~4040 1.~~422401~~422415 Totals 187 2,~~318~~317,~~575~~302,~~320~~208.5085 85.25 ~~106~~105 5.~~4373~~4372 1.~~574591~~574504

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 193 2,~~344~~343,~~602~~263,~~906~~925.9818 86.21 ~~108~~107 5.~~4405~~4404 1.~~571163~~571083 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 193 2,~~344~~343,~~602~~263,~~906~~925.9818 86.21 ~~108~~107 5.~~4405~~4404 1.~~571163~~571083 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (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. 2,000,000 or less 2 3,~~708~~703,~~730~~722.7225 0.14 ~~117~~116 5.5475 1.~~340524~~340542 2,000,001 to 3,000,000 1 2,850,000.00 0.10 ~~115~~114 5.1900 1.730000 3,000,001 to 4,000,000 1 3,~~185~~181,~~265~~543.3478 0.12 ~~116~~115 5.2700 1.280000 4,000,001 to 5,000,000 3 13,~~979~~969,~~979~~774.1004 0.51 ~~115~~114 5.~~3016~~3015 1.~~331749~~331702 5,000,001 to 6,000,000 3 16,~~076~~070,~~342~~367.2640 0.59 ~~115~~114 5.1416 1.~~423213~~423240 6,000,001 to 7,000,000 2 13,400,000.00 0.49 ~~116~~115 5.1693 1.430746 7,000,001 to 9,000,000 3 26,~~190~~179,~~413~~539.5472 0.96 9291 5.~~2622~~2623 1.~~267578~~267602 9,000,001 to 10,000,000 2 19,~~130~~120,~~674~~194.2033 0.70 ~~114~~113 5.~~3716~~3715 1.~~377954~~377991 10,000,001 to 15,000,000 7 82,~~988~~959,~~078~~806.9919 3.05 ~~110~~109 5.~~2835~~2834 1.~~314729~~314709 15,000,001 to 20,000,000 3 47,~~623~~603,~~311~~947.6135 1.75 9493 5.~~2676~~2677 1.~~273856~~273829 20,000,001 to 25,000,000 4 90,397,000.00 3.3233 9796 5.3879 1.245082 25,000,000 and greater 2 55,475,000.00 2.04 ~~114~~113 5.5003 1.378675 Totals 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 38,~~623~~603,~~311~~947.6135 1.42 6968 5.~~2948~~2949 1.~~299222~~299201 Arizona 1 9,000,000.00 0.33 ~~116~~115 5.2900 1.250000 California 2 33,000,000.00 1.21 ~~112~~111 5.4588 1.235455 Colorado 2 34,207,000.00 1.26 ~~114~~113 5.1418 1.244792 Florida 2 34,~~443~~431,~~497~~750.5675 1.27 ~~113~~112 5.~~6948~~6950 1.~~334796~~334720 Georgia 1 13,000,000.00 0.48 ~~115~~114 5.4500 1.200000 Illinois 1 8,~~990~~979,~~413~~539.5472 0.33 4746 4.9900 1.210000 Indiana 1 16,000,000.00 0.59 ~~112~~111 5.2300 1.240000 Massachusetts 2 15,650,000.00 0.58 ~~115~~114 5.2386 1.407508 Minnesota 4 18,~~941~~933,~~731~~329.8830 0.70 ~~115~~114 5.1459 1.~~440033~~440112 North Carolina 2 17,~~266~~264,~~991~~968.8887 0.6364 ~~115~~114 5.4518 1.~~260467~~260446 Oklahoma 1 9,~~130~~120,~~674~~194.2033 0.34 ~~113~~112 5.4500 1.310000 Tennessee 2 32,600,000.00 1.20 8180 5.0791 1.307638 Texas 3 41,525,000.00 1.53 ~~114~~113 5.4103 1.448104 Utah 2 18,000,000.00 0.66 ~~117~~116 5.2600 1.352222 Virginia 3 18,~~249~~238,~~854~~355.8292 0.67 ~~115~~114 5.4575 1.~~396329~~396307 Washington 1 1,~~941~~938,~~738~~753.8438 0.07 ~~117~~116 5.7000 1.250000 Washington,DC 1 14,~~434~~418,~~581~~055.4344 0.53 ~~116~~115 5.3800 1.240000 Totals 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.24 or less 11 ~~180~~179,~~021,~~994,595.9716 6.62 ~~106~~105 5.3688 1.231094 1.25 to 1.29 6 53,~~283~~272,~~470~~082.7268 1.96 ~~100~~99 5.3429 1.~~264987~~264988 1.30 to 1.34 3 32,~~253~~224,~~985~~141.8168 1.19 8584 5.2438 1.~~331507~~331509 1.35 to 1.39 4 29,~~926~~920,~~342~~367.2640 1.10 ~~116~~115 5.~~3043~~3044 1.353676 1.40 to 1.44 2 11,~~766~~764,~~991~~968.8887 0.43 ~~115~~114 5.3120 1.440000 1.45 to 1.49 1 10,500,000.00 0.39 8079 4.9300 1.450000 1.50 to 1.54 3 38,~~848~~842,~~512~~988.5652 1.43 ~~116~~115 5.4169 1.~~521647~~521648 1.55 to 1.59 2 15,~~553~~541,~~497~~750.5675 0.57 ~~116~~115 5.~~2537~~2536 1.~~563440~~563442 1.60 and greater 1 2,850,000.00 0.10 ~~115~~114 5.1900 1.730000 Totals 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683 Totals 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% and lower 13 138,~~247~~210,~~067~~854.4147 5.08 9594 5.1195 1.~~310594~~310596 5.250% to 5.499% 15 169,~~402~~353,~~476~~298.9569 6.23 ~~110~~109 5.3837 1.~~334067~~334064 5.500% to 5.749% 4 43,~~115~~106,~~251~~741.4090 1.59 ~~113~~112 5.5423 1.~~293670~~293644 5.750% and greater 1 24,240,000.00 0.89 ~~112~~111 5.8400 1.240000 Totals 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 32 363,~~804~~710,~~795~~895.7606 13.38 ~~105~~104 5.~~3344~~3345 1.~~318219~~318215 13 to 24 months 1 11,200,000.00 0.41 ~~107~~106 5.3200 1.200000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683

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 2 25,~~113~~083,~~725~~487.1507 0.92 5352 5.0735 1.293462 61 to 84 months 3 55,100,000.00 2.03 8079 5.2183 1.292269 85 months and greater 28 294,~~791~~727,~~070~~407.6199 10.84 ~~114~~113 5.3778 1.~~320688~~320680 Totals 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683

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 27,475,000.00 1.01 ~~116~~115 5.4700 1.520000 300 months or less 1 1,~~941~~938,~~738~~753.8438 0.07 ~~117~~116 5.7000 1.250000 301 months or greater 31 345,~~588~~497,~~056~~141.9268 12.71 ~~104~~103 5.~~3211~~3212 1.~~298729~~298719 Totals 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683

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 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 33 ~~375~~374,~~004~~910,~~795~~895.7606 13.79 ~~105~~104 5.3340 1.~~314689~~314683 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (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 509827804 1 OF Boston MA ~~968~~936,~~130~~900.00 0.00 5.205% 502850047 2 OF New York NY ~~581~~563,~~895~~125.8300 0.00 5.100% 368100033 3 LO Various Various ~~352~~340,~~719~~558.7733 ~~182~~194,~~252~~413.3579 5.158% 368100032 4 LO Various Various ~~255~~246,~~721~~904.8479 ~~132~~140,~~132~~950.9500 5.158% 503850031 5 OF Fairfax VA ~~246~~238,~~751~~791.3967 0.00 5.210% 502850111 6 OF Washington DC ~~230~~223,~~932~~483.7833 0.00 5.060% 368100027 7 MU OakOT CA ~~284~~275,~~786~~600.6700 0.00 6.240% 304100148 8 LO Various Various ~~249~~241,~~730~~347.9641 6775,~~395~~779.5914 5.835% 502850484 9 MU Long IsOT City NY ~~234~~226,~~290~~531.1893 4149,~~483~~242.7500 5.800% 773000010 10 OF Weehawken NJ ~~226~~218,~~220~~716.1711 4351,~~896~~400.6066 5.649% 368100035 11 IN Various OK ~~202~~195,~~693~~966.9356 4148,~~507~~235.8522 5.460% 502850285 12 MF San Diego CA ~~206~~199,~~244~~591.7267 0.00 5.570% 368100026 13 OT Chicago IL ~~200~~193,~~589~~932.5225 4047,~~720~~378.8108 5.500% 502850362 14 OF Fairfax VA ~~164~~159,~~644~~333.4433 0.00 4.780% 773000015 15 OF Wakefield MA ~~175~~169,~~465~~645.6518 3439,~~048~~868.0047 5.649% 502850328 16 OF Whippany NJ ~~163~~157,~~060~~800.00 0.00 5.260% 773000017 17 MU Dallas TX ~~166~~161,~~764~~233.8703 3237,~~359~~891.6751 5.649% 502826312 18 OF Silver Spring MD ~~148~~143,~~089~~171.9946 3236,~~021~~939.1467 5.300% 368100028 19 IN Various Various ~~150~~145,~~216~~370.2455 0.00 5.870% 502818115 20 RT Las Vegas NV ~~134~~130,~~501~~162.2550 0.00 5.340% 502850493 21 OF Boston MA ~~137~~132,~~347~~916.2267 0.00 5.500% 502824501 22 OF Washington DC ~~121~~117,~~168~~260.6700 0.00 4.920% 502817102 23 MF Davis CA ~~133~~129,~~334~~033.4433 0.00 5.530% 502824502 24 RT Virginia Beach VA ~~126~~122,~~480~~275.8977 2832,~~483~~688.1830 5.270% 503850013 25 MF Dallas TX ~~129~~125,~~414~~240.8821 0.00 5.470% 507850005 26 OF Greensboro NC ~~113~~109,~~621~~956.4625 0.00 4.820% 502850174 27 OF New York NY ~~113~~109,~~460~~800.00 0.00 4.880% 502850134 28 RT Frederick MD ~~130~~126,~~687~~354.7958 2429,~~995~~328.2445 5.640% 304100107 29 RT Deer Park NY ~~119~~115,~~857~~883.3088 2226,~~379~~352.5193 5.740% 502813701 30 MF Port Saint Lucie FL ~~121~~117,~~900~~968.2700 0.00 5.840% 502824811 31 OF Englewood Cliffs NJ ~~107~~103,~~053~~600.3300 0.00 5.180% 502850108 32 RT City of Industry CA ~~116~~113,~~897~~126.5667 0.00 5.680% 502816716 33 OF Los Angeles CA ~~106~~103,~~441~~008.9433 0.00 5.260% 873000034 34 OF Phoenix AZ 9794,~~774~~620.00 0.00 4.980% 873000035 35 RT St. Louis MO ~~102~~99,~~687~~375.5000 0.00 5.300% 304100151 36 MF Auburn AL ~~105~~101,~~012~~625.5000 0.00 5.420% 502827121 37 MF Cordova TN 9894,~~007~~845.3683 0.00 5.150% 502825613 38 MF Colorado Springs CO 9491,~~485~~437.5361 0.00 5.090% 502824924 39 RT Artesia CA 9693,~~457~~345.3683 0.00 5.210% 368100034 40 RT Richmond Heights OH 9491,~~391~~346.5667 0.00 5.270% 502828310 41 LO Las Vegas NV ~~122~~118,~~191~~250.6700 0.00 6.880% 502815116 42 RT Abilene TX 9794,~~348~~208.9667 0.00 5.630% 368100015 43 RT West Burlington IA 9794,~~825~~586.7719 1720,~~212~~452.7129 5.850% 773000044 44 OF Miami FL 8885,~~216~~289.2093 1720,~~117~~044.8007 5.649% 304100160 45 OF Falls Church VA 7876,~~903~~358.6133 0.00 5.390% 304100118 46 OF Boston MA 7976,~~573~~932.7955 1618,~~131~~772.2246 5.530% 502850228 47 MF Birmingham AL 7168,~~160~~792.8280 1619,~~996~~364.2426 5.120% 358100140 48 OF Spokane WA 7774,~~344~~779.0428 1417,~~981~~545.1894 5.590% 358100134 49 RT Toledo OH 7371,~~986~~600.6700 0.00 5.370% 873000050 50 MF West Lafayette IN 7269,~~057~~733.7833 0.00 5.230% 502850140 51 MF Raleigh NC 7270,~~875~~525.8300 0.00 5.460% 502850172 52 MF Washington DC 6664,~~938~~715.4704 1416,~~302~~525.5699 5.380% 368100017 53 RT Marshalltown IA 6967,~~494~~189.8042 1315,~~655~~960.2462 5.590% 368100031 54 RT Orange CA 6260,~~426~~412.2550 0.00 5.370% 304100110 55 RT Wyomissing PA 6764,~~209~~982.1889 1114,~~928~~154.4675 5.860% 358100144 56 SS Los Angeles CA 6361,~~584~~533.4433 0.00 5.680% 873000057 57 MF Canton GA 6159,~~009~~041.7267 0.00 5.450% 502850106 58 MF Aurora CO 5655,~~970~~132.6892 0.00 5.230% 502817101 59 MF Pacific Grove CA 5150,~~873~~200.3300 0.00 5.020% 502827016 60 OF Boca Raton FL 5250,~~409~~718.3875 0.00 5.410% 304100025 61 MF Dallas TX 5149,~~308~~653.4433 0.00 5.320% 773000062 62 OF Farmers Branch TX 5452,~~138~~342.1632 1012,~~505~~301.1701 5.649% 502850148 63 MF Provo UT 4948,~~823~~216.8967 0.00 5.260% 502824807 64 OF Chicago IL 5049,~~829~~143.9005 1011,~~274~~961.8873 5.510% 502850058 65 RT Grayson GA 4745,~~334~~760.4606 1012,~~936~~511.7919 5.210% 503825001 66 MF Knoxville TN 4443,~~575~~137.4250 0.00 4.930% 358100132 67 MF Gainesville FL 4745,~~053~~490.8659 1011,~~183~~746.5481 5.350% 502850092 68 MF Boston MA 4544,~~638~~166.8967 0.00 5.300% 502827213 69 RT Greeley CO 4644,~~155~~666.5667 0.00 5.360% 502810232 70 RT Chesterfield MO 4442,~~140~~674.2021 910,~~323~~789.8988 5.420% 502825622 71 RT Tulsa OK 4039,~~641~~330.00 0.00 5.130% 368100004 72 MF Oklahoma City OK 4241,~~893~~468.2648 910,~~055~~479.0987 5.450% 358100135 73 MU Seattle WA 4039,~~747~~433.7833 0.00 5.200% 368100019 74 OF Cecil Township PA 40,755.37 0.00 5.377% 502801225 75 MF Peoria IL 3837,~~672~~385.5014 910,~~586~~873.4682 4.990% 358100143 76 RT Peoria IL 4140,~~772~~425.5000 0.00 5.390% 502850352 77 MF Mesa AZ 4039,~~997~~675.5000 0.00 5.290% 358100098 78 RT Clayton NC 4241,~~668~~216.3266 1517,~~598~~050.5117 5.790% 502850225 79 OF Appleton WI 3635,~~441~~228.1362 89,~~602~~814.2172 5.160% 502827320 80 MF Charlottesville VA 3937,~~047~~788.9433 0.00 5.530% 358100109 81 RT Plano TX 4241,~~529~~157.4250 0.00 6.060% 502828312 82 LO Santa Fe NM 4746,~~691~~153.7833 0.00 6.880% 773000083 83 OF Brea CA 3837,~~428~~153.4370 78,~~456~~731.7952 5.649% 502826410 84 RT Buford GA 3534,~~639~~454.6456 89,~~094~~279.8997 5.250% 304100061 85 RT Belchertown MA 3938,~~518~~207.8621 78,~~558~~870.4308 5.850% 502850051 86 OF Bellevue WA 3332,~~830~~739.3000 0.00 5.040% 358100100 87 RT Pflugerville TX 3937,~~130~~834.3148 68,~~885~~180.0891 5.850% 873000088 88 LO Austin TX 3836,~~149~~869.8124 1011,~~384~~665.4906 5.770% 502827217 89 RT Tuscaloosa AL 3534,~~882~~690.2880 78,~~483~~674.2977 5.450% 502828311 90 LO Placentia CA 4543,~~322~~860.00 0.00 6.880% 873000091 91 LO College Station TX 3736,~~654~~390.3642 1011,~~249~~513.6256 5.770% 502822708 92 RT Greenville SC 3332,~~653~~568.6000 0.00 5.310% 502810431 93 RT Dunedin FL 3433,~~662~~544.6550 0.00 5.700% 502850149 94 MF Provo UT 3130,~~706~~683.1133 0.00 5.260% 502823502 95 RT Oconomowoc WI 3029,~~829~~804.72 67,~~942~~967.77 5.270% 502850180 96 OF CleveOT OH 2928,~~615~~631.2204 67,~~519~~504.9614 5.310% 502827318 97 MF Minneapolis MN 27,~~941~~040.3300 0.00 5.070% 502850213 98 RT Texas City TX 2625,~~161~~317.0919 0.00 4.910% 502819618 99 RT Glendale AZ 2827,~~144~~236.1325 0.00 5.380% 502850035 100 RT Athens OH 2726,~~439~~527.9472 67,~~171~~083.7193 5.260% 502810432 101 RT Temple Terrace FL 2928,~~450~~500.00 0.00 5.700% 304100117 102 RT Braintree MA 2726,~~501~~589.8318 56,~~471~~384.4611 5.590% 503850012 103 MF Norwood MA 24,~~958~~153.8875 0.00 5.130% 358100111 104 RT Merrifield VA 2827,~~242~~281.1068 1011,~~129~~089.2264 5.850% 502828314 105 LO Birmingham AL 3331,~~016~~951.9387 0.00 6.880% 358100139 106 OT Spokane WA 2726,~~085~~187.2493 45,~~941~~838.4273 5.730% 502822706 107 RT Canton GA 2423,~~560~~743.3343 56,~~674~~491.7565 5.210% 502828315 108 LO Akron OH 3231,~~347~~304.4700 0.00 6.880% 502827317 109 MF Eagan MN 2322,~~357~~603.2175 0.00 5.070% 502850053 110 OF Yonkers NY 2423,~~438~~626.4888 5,~~140~~951.2888 5.430% 502810435 111 RT Sarasota FL 2524,~~577~~752.3325 0.00 5.700% 502850245 112 OF Orange Park FL 2322,~~597~~813.3633 5,~~128~~912.8992 5.340% 502850348 113 MF Roanoke VA 22,~~885~~124.3539 5,~~213~~974.9086 5.230% 502821734 114 RT Essex MD 2221,~~152~~414.7092 56,~~475~~212.1088 5.080% 502824809 115 MF Los Angeles CA 21,~~786~~083.1133 0.00 5.060% 502780705 116 MF Charlottesville VA 23,~~877~~085.6039 45,~~731~~524.8304 5.570% 873000117 117 LO Rio Rancho NM 2322,~~781~~983.7042 67,~~473~~271.4573 5.770% 502828318 118 LO Danvers MA 2726,~~370~~488.9300 0.00 6.880% 873000119 119 LO Nashville TN 22,~~790~~025.8078 6,~~203~~968.7274 5.770% 873000120 120 OF Woodbridge VA 22,~~873~~088.8268 910,~~780~~565.5973 5.800% 358100128 121 RT Cincinnati OH 2120,~~156~~454.1520 4,~~222~~924.2520 5.540% 502810434 122 RT Temple Terrace FL 2120,~~685~~985.0250 0.00 5.700% 502850188 123 RT GarOT TX 21,~~861~~156.8967 0.00 5.770% 502823102 124 RT Madison AL 2019,~~006~~341.9081 45,~~453~~118.8493 5.310% 358100145 125 RT Macon GA 2019,~~135~~467.8908 4,~~322~~991.6344 5.350% 502850089 126 RT Houston TX 1918,~~407~~762.5307 45,~~478~~124.7925 5.200% 502810424 127 RT Bradenton FL 2120,~~130~~448.3875 0.00 5.700% 502850227 128 RT Oshkosh WI 18,~~795~~170.4910 45,~~436~~062.8221 5.160% 358100124 129 SS Maple Valley WA 1918,~~461~~815.3905 4,~~122~~769.9024 5.400% 502850096 130 OF Las Vegas NV 1918,~~640~~987.1795 4,~~101~~753.6789 5.460% 502810423 131 RT Merritt IsOT FL 2019,~~423~~764.5875 0.00 5.700% 368100030 132 OF Hollywood FL 2120,~~027~~349.6433 0.00 5.870% 502810440 133 RT Naples FL 2019,~~089~~441.8175 0.00 5.700% 368100009 134 RT Ridgecrest CA 1918,~~042~~428.2700 0.00 5.420% 502810433 135 RT Lilburn GA 2019,~~016~~370.1850 0.00 5.700% 502828319 136 LO Bossier City LA 23,~~994~~220.00 0.00 6.880% 502822310 137 RT Houston TX 18,~~748~~144.8000 0.00 5.400% 358100123 138 MF St. Cloud MN 1817,~~200~~595.0607 4,~~076~~681.0302 5.270% 358100141 139 LO DIberville MS 2221,~~340~~564.7594 10,~~149~~925.3617 6.520% 502810443 140 RT Brooksville FL 1918,~~461~~833.5475 0.00 5.700% 502828317 141 LO Kalamazoo MI 2322,~~330~~577.4687 0.00 6.880% 358100119 142 OT Cranberry PA 1817,~~367~~757.3362 34,~~776~~386.6637 5.470% 502850294 143 RT Edgewood KY 2019,~~150~~500.00 0.00 6.000% 502850255 144 MU Medford MA 17,~~765~~192.5850 0.00 5.290% 502850214 145 RT Austin TX 1817,~~608~~991.5016 34,~~682~~299.3165 5.560% 873000146 146 RT Foley AL 1817,~~447~~835.4431 34,~~654~~266.6073 5.600% 502777341 147 RT North Charleston SC 1817,~~481~~868.1735 34,~~549~~162.7658 5.630% 358100118 148 OT Trevose PA 1817,~~425~~814.8291 34,~~509~~120.1405 5.650% 502823111 149 RT Kennesaw GA 1716,~~278~~704.6929 34,~~846~~420.4989 5.310% 502823009 150 RT Lawrenceville GA 16,~~823~~264.9971 34,~~745~~304.2755 5.310% 502810419 151 RT Sarasota FL 17,~~792~~218.7175 0.00 5.700% 502810438 152 RT New Smyrna Beach FL 1716,~~424~~862.5850 0.00 5.700% 502810426 153 RT Tampa FL 1716,~~424~~862.5850 0.00 5.700% 502810429 154 RT Marietta GA 1716,~~407~~845.4088 0.00 5.700% 502810437 155 RT Lehigh Acres FL 16,~~847~~304.8538 0.00 5.700% 502810428 156 RT Decatur GA 16,~~683~~145.4325 0.00 5.700% 502810422 157 RT Seminole FL 16,~~683~~145.4325 0.00 5.700% 502822205 158 RT Richmond Heights OH 1514,~~457~~959.8925 0.00 5.300% 873000159 159 RT Pittsburgh PA 1716,~~269~~689.3277 45,~~533~~112.1368 5.950% 502824429 160 RT Glen Burnie MD 14,~~505~~037.4250 0.00 5.000% 502810427 161 RT Ocoee FL 1615,~~496~~964.9175 0.00 5.700% 502828316 162 LO Jackson MS 19,~~906~~264.1300 0.00 6.880% 502805908 163 RT Chicago IL 15,~~720~~198.5776 3,~~218~~740.6950 5.480% 502822410 164 RT Live Oak FL 1514,~~140~~630.5379 45,~~723~~233.2701 5.420% 358100125 165 MF Sauk Rapids MN 1413,~~469~~988.62 3,~~240~~721.56 5.270% 358100122 166 SS Beaumont CA 15,~~996~~467.7111 23,~~774~~304.4707 5.870% 502824433 167 RT Garfield Heights OH 1413,~~410~~945.5267 0.00 5.350% 358100133 168 IN St. Louis Park MN 13,~~954~~437.6426 15,~~278~~796.6705 5.280% 358100110 169 OF Dallas TX 1413,~~177~~700.8222 4,~~515~~993.9959 5.380% 502813239 170 RT Hamilton OH 1413,~~365~~902.8140 0.00 5.500% 502850137 171 RT Boston MA 13,~~691~~250.6700 0.00 5.300% 358100115 172 LO Ketchum ID 15,~~874~~343.6809 34,~~785~~317.7938 6.180% 358100120 173 RT McKinney TX 1413,~~345~~845.1269 78,~~860~~359.2871 5.600% 304100121 174 RT Fairfax VA 1413,~~338~~863.8406 23,~~845~~321.7149 5.580% 502810421 175 RT Homosassa FL 14,~~641~~169.5625 0.00 5.700% 502814026 176 RT Reno NV 1312,~~154~~716.2161 3,~~072~~509.0565 5.185% 368100036 177 RT Santa Rosa CA 1413,~~184~~714.4410 23,~~741~~211.5993 5.595% 502810425 178 RT Oldsmar FL 1413,~~086~~632.9250 0.00 5.700% 502826316 179 RT Columbus OH 12,~~595~~189.3000 0.00 5.100% 502827603 180 MF El Paso TX 12,~~737~~326.1325 0.00 5.190% 358100127 181 RT Lebanon IN 13,~~549~~099.4488 23,~~704~~153.1470 5.540% 502810420 182 RT Lake Wales FL 13,~~900~~452.4000 0.00 5.700% 358100130 183 RT Kennewick WA 1312,~~046~~613.5737 23,~~728~~161.7797 5.430% 502850287 184 RT Medway MA 12,~~742~~318.0382 23,~~710~~134.9516 5.390% 358100142 185 OF Spokane Valley WA 1312,~~332~~902.1508 0.00 5.630% 502850237 186 RT Clinton CT 12,~~931~~501.0099 2,~~569~~998.7576 5.550% 502817316 187 RT Willimantic CT 12,~~830~~416.1325 0.00 5.500% 502817318 188 RT Fairborn OH 1211,~~394~~994.4058 0.00 5.500% 502813237 189 RT Goldsboro NC 1211,~~368~~969.4042 0.00 5.500% 502850233 190 RT GarOT TX 11,~~754~~375.1700 0.00 5.250% 502820214 191 RT South Charleston WV 1211,~~002~~604.7608 2,~~564~~963.6028 5.380% 358100131 192 IN South Hackensack NJ 1110,~~308~~932.9852 23,~~759~~136.8228 5.070% 502828313 193 LO Memphis TN 1514,~~018~~534.4700 0.00 6.880% 358100126 194 RT Richmond IN 11,~~825~~418.1060 5,~~455~~861.0555 5.510% 502850122 195 MF Brookline MA 1110,~~302~~937.0850 0.00 5.250% 502826310 196 RT Ponca City OK 11,~~759~~380.6531 0.00 5.590% 502822209 197 RT Jacksonville AR 10,~~676~~331.1475 0.00 5.100% 502824434 198 RT Eatonville FL 10,~~614~~272.6625 0.00 5.100% 502810442 199 OF Dunedin FL 11,~~789~~409.8250 0.00 5.700% 502820916 200 RT Newton IA 10,~~426~~090.8348 0.00 5.060% 873000201 201 OT North Charleston SC 11,~~499~~118.7011 2,~~278~~659.2079 5.600% 502813236 202 RT Carlsbad NM 1110,~~058~~702.8208 0.00 5.500% 502827604 203 RT MidOT MI 109,~~326~~983.6484 2,~~123~~466.3414 5.470% 502822208 204 RT Slidell LA 109,~~098~~772.4267 0.00 5.350% 502817317 205 RT Edgewood NM 109,~~078~~753.4433 0.00 5.500% 502850085 206 RT Athens OH 9,~~567~~249.8780 2,~~151~~470.9805 5.260% 502822311 207 RT Covington TN 9,~~349~~047.3273 0.00 5.180% 358100137 208 OF West Chester PA 98,~~142~~839.7905 12,~~988~~291.1690 5.320% 502850121 209 MF Burlington MA 98,~~041~~750.6700 0.00 5.250% 502850241 210 RT Spring TX 8,~~817~~533.6723 0.00 5.190% 358100138 211 MF Lacey WA 9,~~543~~223.7826 2,~~664~~985.9446 5.700% 502850037 212 RT Memphis TN 8,~~884~~597.0244 0.00 5.360% 358100129 213 RT Barnesville GA 8,~~510~~227.5771 12,~~889~~172.7561 5.290% 358100121 214 IN East Syracuse NY 8,~~719~~425.3294 2,~~641~~934.3068 5.500% 502850038 215 RT Warren OH 8,~~505~~230.0873 0.00 5.360% 502810430 216 RT Daytona Beach FL 87,~~192~~927.1892 0.00 5.300% 502850191 217 MF Wilmington NC 87,~~194~~922.1901 12,~~750~~023.8301 5.380% 502810441 218 RT Lithia Springs GA 87,~~157~~894.6550 0.00 5.700% 502850036 219 RT Lawrence KS 6,~~767~~549.3908 0.00 5.150% 502850584 220 OT Rocky Hill CT 6,~~557~~337.7929 12,~~922~~142.1767 5.590% 502850346 221 OT Santa Clarita CA 6,~~404~~189.3804 12,~~877~~092.2155 5.590% 358100117 222 RT Fort Worth TX 6,~~542~~317.0244 23,~~784~~008.2785 5.840% 502824430 223 RT Cahokia IL 5,~~191~~024.7325 0.00 4.620% 502825722 224 RT CleveOT OH 4,~~869~~712.4840 0.00 4.620% 502822314 225 RT Houston TX 5,~~352~~180.7104 0.00 5.150% 502850576 226 OT Wayne NJ 5,~~557~~370.6477 1,~~629~~815.0188 5.590% Totals 12,~~711~~296,~~146~~651.9947 1,~~268~~432,~~093~~882.1950

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 509827804 N/A 01/11/2015 N 216,000,000.00 216,000,000.00 0607/11/2005 502850047 N/A 03/11/2015 N 132,500,000.00 132,500,000.00 0607/11/2005 368100033 N/A 02/11/2015 N 79,~~412~~230,~~574~~322.5520 79,~~230~~035,~~322~~908.2041 0607/11/2005 368100032 N/A 02/11/2015 N 57,~~574~~441,~~116~~983.5459 57,~~441~~301,~~983~~033.59 0607/11/2005 503850031 N/A 01/11/2015 N 55,000,000.00 55,000,000.00 0607/11/2005 502850111 N/A 02/11/2012 N 53,000,000.00 53,000,000.00 0607/11/2005 368100027 N/A 02/11/2015 N 53,000,000.00 53,000,000.00 06/11/2005 304100148 N/A 01/11/2015 N 49,~~701~~634,~~824~~428.0950 49,~~634~~558,~~428~~649.5036 0607/11/2005 502850484 N/A 03/11/2010 N 46,~~910~~868,~~159~~675.3661 46,~~868~~819,~~675~~433.61 0607/11/2005 773000010 N/A 11/11/2014 N 46,~~505~~461,~~098~~201.0545 46,~~461~~409,~~201~~800.4579 0607/11/2005 368100035 N/A 03/11/2015 N 43,~~111~~069,~~081~~573.4863 43,~~069~~021,~~573~~338.6341 0607/11/2005 502850285 N/A 02/11/2010 N 43,000,000.00 43,000,000.00 0607/11/2005 368100026 N/A 02/11/2015 N 42,~~353~~312,~~211~~490.6685 42,~~312~~265,~~490~~112.8577 0607/11/2005 502850362 N/A 02/11/2010 N 40,000,000.00 40,000,000.00 0607/11/2005 773000015 N/A 11/11/2014 N 36,~~071~~037,~~261~~213.94 3635,~~037~~997,~~213~~345.9447 0607/11/2005 502850328 03/11/2015 03/11/2035 N 36,000,000.00 36,000,000.00 06/11/2005 773000017 N/A 11/11/2014 N 34,~~282~~250,~~604~~244.3467 34,~~250~~212,~~244~~353.6716 0607/11/2005 502826312 N/A 05/11/2013 N 32,~~448~~416,~~201~~180.8268 32,~~416~~379,~~180~~241.6801 0607/11/2005 368100028 02/11/2010 02/11/2030 N 29,718,000.00 29,718,000.00 0607/11/2005 502818115 N/A 01/11/2015 N 29,250,000.00 29,250,000.00 0607/11/2005 502850493 N/A 03/11/2015 N 29,000,000.00 29,000,000.00 0506/11/2005 502824501 N/A 12/11/2011 N 28,600,000.00 28,600,000.00 0607/11/2005 502817102 N/A 10/11/2014 N 28,000,000.00 28,000,000.00 0607/11/2005 502824502 N/A 01/11/2015 N 27,~~871~~842,~~163~~679.0789 27,~~842~~809,~~679~~991.8959 0607/11/2005 503850013 02/11/2015 02/11/2035 N 27,475,000.00 27,475,000.00 0607/11/2005 507850005 N/A 01/11/2010 N 27,375,000.00 27,375,000.00 0607/11/2005 502850174 N/A 03/11/2015 N 27,000,000.00 27,000,000.00 0607/11/2005 502850134 N/A 02/11/2015 N 26,~~908~~883,~~948~~953.7450 26,~~883~~854,~~953~~625.5005 0607/11/2005 304100107 N/A 11/11/2014 N 24,~~248~~226,~~975~~596.6312 24,~~226~~200,~~596~~243.1219 0607/11/2005 502813701 N/A 10/11/2014 N 24,240,000.00 24,240,000.00 0507/11/2005 502824811 N/A 01/11/2015 N 24,000,000.00 24,000,000.00 0607/11/2005 502850108 01/11/2015 01/11/2035 N 23,900,000.00 23,900,000.00 0607/11/2005 502816716 N/A 01/11/2015 N 23,500,000.00 23,500,000.00 0607/11/2005 873000034 N/A 03/11/2010 N 22,800,000.00 22,800,000.00 0607/11/2005 873000035 N/A 11/11/2014 N 22,500,000.00 22,500,000.00 0607/11/2005 304100151 N/A 01/11/2012 N 22,500,000.00 22,500,000.00 0607/11/2005 502827121 N/A 03/11/2012 N 22,100,000.00 22,100,000.00 0607/11/2005 502825613 N/A 12/11/2014 N 21,557,000.00 21,557,000.00 0607/11/2005 502824924 01/11/2015 01/11/2035 N 21,500,000.00 21,500,000.00 0607/11/2005 368100034 N/A 03/11/2015 N 20,800,000.00 20,800,000.00 0607/11/2005 502828310 N/A 11/11/2014 N 20,625,000.00 20,625,000.00 0607/11/2005 502815116 N/A 02/11/2015 N 20,080,000.00 20,080,000.00 0607/11/2005 368100015 N/A 01/11/2015 N 19,~~419~~402,~~508~~295.4271 19,~~402~~381,~~295~~843.7142 0607/11/2005 773000044 N/A 11/11/2014 N 18,~~135~~117,~~000~~883.8101 18,~~117~~097,~~883~~838.0194 0607/11/2005 304100160 N/A 02/11/2015 N 17,000,000.00 17,000,000.00 0507/11/2005 304100118 12/11/2012 12/11/2032 N 16,~~710~~694,~~355~~224.8664 16,~~694~~675,~~224~~452.6418 0607/11/2005 502850228 N/A 02/11/2010 N 16,~~140~~123,~~307~~311.8561 16,~~123~~103,~~311~~947.6135 0607/11/2005 358100140 03/11/2015 03/11/2035 N 16,~~067~~052,~~778~~797.8062 16,~~052~~035,~~797~~251.6268 0607/11/2005 358100134 03/11/2015 03/11/2035 N 16,000,000.00 16,000,000.00 0607/11/2005 873000050 10/11/2014 10/11/2034 N 16,000,000.00 16,000,000.00 0607/11/2005 502850140 N/A 01/11/2015 N 15,500,000.00 15,500,000.00 0607/11/2005 502850172 N/A 02/11/2015 N 14,~~448~~434,~~883~~581.9943 14,~~434~~418,~~581~~055.4344 0607/11/2005 368100017 N/A 01/11/2015 N 14,~~437~~423,~~144~~489.6844 14,~~423~~407,~~489~~528.4482 0607/11/2005 368100031 02/11/2015 02/11/2035 N 13,500,000.00 13,500,000.00 0607/11/2005 304100110 N/A 11/11/2014 N 13,~~319~~307,~~004~~076.8640 13,~~307~~292,~~076~~921.4065 0607/11/2005 358100144 N/A 03/11/2015 N 13,000,000.00 13,000,000.00 0607/11/2005 873000057 N/A 01/11/2015 N 13,000,000.00 13,000,000.00 0607/11/2005 502850106 N/A 01/11/2015 N 12,650,000.00 12,650,000.00 0607/11/2005 502817101 N/A 02/11/2010 N 12,000,000.00 12,000,000.00 0607/11/2005 502827016 N/A 03/11/2015 N 11,250,000.00 11,250,000.00 0607/11/2005 304100025 N/A 05/11/2014 N 11,200,000.00 11,200,000.00 0506/11/2005 773000062 N/A 11/11/2014 N 11,~~129~~118,~~425~~920.1700 11,~~118~~106,~~920~~618.0099 0607/11/2005 502850148 N/A 03/11/2015 N 11,000,000.00 11,000,000.00 06/11/2005 502824807 N/A 02/11/2015 N 10,~~712~~702,~~934~~659.4961 10,~~702~~690,~~659~~697.6188 0607/11/2005 502850058 N/A 01/11/2015 N 10,~~550~~539,~~681~~744.0122 10,~~539~~527,~~744~~233.2203 0607/11/2005 503825001 N/A 02/11/2012 N 10,500,000.00 10,500,000.00 0607/11/2005 358100132 N/A 02/11/2015 N 10,~~213~~203,~~681~~497.1056 10,~~203~~191,~~497~~750.5675 0607/11/2005 502850092 N/A 01/11/2015 N 10,000,000.00 10,000,000.00 0607/11/2005 502827213 N/A 02/11/2015 N 10,000,000.00 10,000,000.00 0607/11/2005 502810232 N/A 01/11/2015 N 9,~~457~~448,~~489~~165.4354 9,~~448~~437,~~165~~375.5466 0607/11/2005 502825622 N/A 11/11/2009 N 9,200,000.00 9,200,000.00 0607/11/2005 368100004 N/A 11/11/2014 N 9,~~139~~130,~~729~~674.2920 9,~~130~~120,~~674~~194.2033 0607/11/2005 358100135 N/A 03/11/2015 N 9,100,000.00 9,100,000.00 0607/11/2005 368100019 12/11/2014 12/11/2034 N 9,095,490.00 9,095,490.00 0607/11/2005 502801225 05/11/2009 05/11/2029 N 98,~~000~~990,~~000~~413.0054 8,~~990~~979,~~413~~539.5472 0607/11/2005 358100143 03/11/2015 03/11/2035 N 9,000,000.00 9,000,000.00 0607/11/2005 502850352 N/A 02/11/2015 N 9,000,000.00 9,000,000.00 0607/11/2005 358100098 N/A 01/11/2027 N 8,~~557~~542,~~910~~312.9443 8,~~542~~525,~~312~~262.4326 0607/11/2005 502850225 N/A 01/11/2010 N 8,~~201~~192,~~305~~703.4827 8,~~192~~182,~~703~~888.2755 0607/11/2005 502827320 N/A 01/11/2015 N 8,200,000.00 8,200,000.00 0607/11/2005 358100109 N/A 01/11/2015 N 8,150,000.00 8,150,000.00 0607/11/2005 502828312 N/A 11/11/2014 N 8,050,000.00 8,050,000.00 0607/11/2005 773000083 N/A 11/11/2014 N 7,~~899~~892,~~904~~447.4970 7,~~892~~883,~~447~~716.7018 0607/11/2005 502826410 N/A 01/11/2015 N 7,~~883~~875,~~422~~327.2334 7,~~875~~866,~~327~~047.3437 0607/11/2005 304100061 N/A 12/01/2013 N 7,~~844~~837,~~934~~376.6017 7,~~837~~828,~~376~~506.1709 0607/01/2005 502850051 N/A 02/11/2015 N 7,795,000.00 7,795,000.00 0607/11/2005 358100100 N/A 01/11/2015 N 7,~~767~~760,~~803~~918.3830 7,~~760~~752,~~918~~737.3039 0607/11/2005 873000088 N/A 03/11/2015 N 7,~~678~~667,~~164~~779.4798 7,~~667~~656,~~779~~114.9892 0607/11/2005 502827217 N/A 01/11/2015 N 7,~~645~~638,~~825~~342.2900 7,~~638~~629,~~342~~667.0023 0607/11/2005 502828311 N/A 11/11/2014 N 7,650,000.00 7,650,000.00 0607/11/2005 873000091 N/A 03/11/2015 N 7,~~578~~568,~~448~~198.0442 7,~~568~~556,~~198~~684.4286 0607/11/2005 502822708 N/A 01/11/2012 N 7,360,000.00 7,360,000.00 0607/11/2005 502810431 02/11/2015 02/11/2035 N 7,062,000.00 7,062,000.00 0607/11/2005 502850149 N/A 03/11/2015 N 7,000,000.00 7,000,000.00 06/11/2005 502823502 N/A 01/11/2015 N 6,~~793~~786,~~596~~653.0023 6,~~786~~778,~~653~~685.2346 0607/11/2005 502850180 N/A 02/11/2015 N 6,~~476~~470,~~811~~291.0509 6,~~470~~462,~~291~~786.0995 0607/11/2005 502827318 N/A 01/11/2015 N 6,400,000.00 6,400,000.00 0607/11/2005 502850213 01/11/2010 01/11/2030 N 6,187,500.00 6,187,500.00 0607/11/2005 502819618 N/A 02/11/2015 N 6,075,000.00 6,075,000.00 0607/11/2005 502850035 N/A 02/11/2015 N 6,~~058~~051,~~124~~952.0332 6,~~051~~044,~~952~~868.3239 0607/11/2005 502810432 02/11/2015 02/11/2035 N 6,000,000.00 6,000,000.00 0607/11/2005 304100117 N/A 11/11/2014 N 5,~~713~~707,~~345~~874.9246 5,~~707~~701,~~874~~490.4635 0607/11/2005 503850012 N/A 12/11/2014 N 5,650,000.00 5,650,000.00 0607/11/2005 358100111 N/A 01/11/2027 N 5,~~606~~596,~~371~~242.5735 5,~~596~~585,~~242~~152.3571 0607/11/2005 502828314 N/A 11/11/2014 N 5,573,000.00 5,573,000.00 0607/11/2005 358100139 03/11/2010 03/11/2030 N 5,~~489~~484,~~323~~382.7634 5,~~484~~478,~~382~~543.3461 0607/11/2005 502822706 N/A 01/11/2015 N 5,~~474~~468,~~409~~735.9722 5,~~468~~462,~~735~~243.2257 0607/11/2005 502828315 N/A 11/11/2014 N 5,460,000.00 5,460,000.00 0607/11/2005 502827317 N/A 01/11/2015 N 5,350,000.00 5,350,000.00 0607/11/2005 502850053 N/A 01/11/2015 N 5,~~226~~221,~~551~~410.0678 5,~~221~~215,~~410~~458.7890 0607/11/2005 502810435 02/11/2015 02/11/2035 N 5,211,000.00 5,211,000.00 0607/11/2005 502850245 N/A 02/11/2015 N 5,~~131~~126,~~720~~591.8596 5,~~126~~120,~~591~~679.9604 0607/11/2005 502850348 N/A 02/11/2015 N 5,~~081~~076,~~556~~342.1626 5,~~076~~070,~~342~~367.2640 0607/11/2005 502821734 N/A 11/11/2009 N 5,~~064~~058,~~118~~643.4030 5,~~058~~052,~~643~~430.3042 0607/11/2005 502824809 N/A 01/11/2015 N 5,000,000.00 5,000,000.00 0607/11/2005 502780705 N/A 01/11/2015 N 4,~~978~~973,~~244~~512.3956 4,~~973~~967,~~512~~988.5652 0507/11/2005 873000117 N/A 03/11/2015 N 4,~~786~~779,~~388~~914.2378 4,~~779~~772,~~914~~643.7805 0607/11/2005 502828318 N/A 11/11/2014 N 4,620,000.00 4,620,000.00 0607/11/2005 873000119 N/A 03/11/2015 N 4,~~586~~580,~~955~~751.3967 4,~~580~~573,~~751~~782.6793 0607/11/2005 873000120 N/A 03/11/2025 N 4,~~579~~570,~~852~~071.1758 4,~~570~~559,~~071~~505.5885 0607/11/2005 358100128 02/11/2015 02/11/2035 N 4,~~434~~430,~~734~~512.9772 4,~~430~~425,~~512~~588.7252 0607/11/2005 502810434 02/11/2015 02/11/2035 N 4,418,000.00 4,418,000.00 0607/11/2005 502850188 N/A 02/11/2020 N 4,400,000.00 4,400,000.00 0607/11/2005 502823102 N/A 12/11/2014 N 4,~~375~~371,~~484~~030.7692 4,~~371~~365,~~030~~911.9299 0607/11/2005 358100145 N/A 03/11/2015 N 4,~~370~~366,~~769~~447.8017 4,~~366~~361,~~447~~455.1773 0607/11/2005 502850089 N/A 02/11/2015 N 4,~~334~~329,~~188~~709.0324 4,~~329~~324,~~709~~584.2499 0607/11/2005 502810424 02/11/2015 02/11/2035 N 4,305,000.00 4,305,000.00 0607/11/2005 502850227 N/A 01/11/2010 N 4,~~230~~225,~~042~~605.2442 4,~~225~~220,~~605~~543.4221 0607/11/2005 358100124 N/A 02/11/2015 N 4,~~185~~181,~~244~~121.3747 4,~~181~~176,~~121~~352.4723 0607/11/2005 502850096 12/11/2014 12/11/2034 N 4,~~177~~173,~~277~~175.4982 4,~~173~~168,~~175~~421.8293 0607/11/2005 502810423 02/11/2015 02/11/2035 N 4,161,000.00 4,161,000.00 0607/11/2005 368100030 02/11/2010 02/11/2030 N 4,160,000.00 4,160,000.00 0607/11/2005 502810440 02/11/2015 02/11/2035 N 4,093,000.00 4,093,000.00 0607/11/2005 368100009 N/A 10/11/2016 N 4,080,000.00 4,080,000.00 0607/11/2005 502810433 02/11/2015 02/11/2035 N 4,078,000.00 4,078,000.00 0607/11/2005 502828319 N/A 11/11/2014 N 4,050,000.00 4,050,000.00 0607/11/2005 502822310 11/11/2014 11/11/2034 N 4,032,000.00 4,032,000.00 0607/11/2005 358100123 N/A 02/11/2015 N 4,~~010~~006,~~542~~466.5754 4,~~006~~001,~~466~~785.5452 0607/11/2005 358100141 03/11/2015 03/11/2035 N 3,~~979~~969,~~156~~007.3802 3,~~969~~958,~~007~~081.0285 0607/11/2005 502810443 02/11/2015 02/11/2035 N 3,965,000.00 3,965,000.00 0607/11/2005 502828317 N/A 11/11/2014 N 3,938,000.00 3,938,000.00 0607/11/2005 358100119 N/A 02/11/2015 N 3,~~899~~895,~~415~~639.7610 3,~~895~~891,~~639~~252.1073 0607/11/2005 502850294 N/A 02/11/2020 N 3,900,000.00 3,900,000.00 0607/11/2005 502850255 N/A 01/11/2015 N 3,900,000.00 3,900,000.00 0607/11/2005 502850214 N/A 02/11/2015 N 3,~~886~~882,~~667~~984.2493 3,~~882~~878,~~984~~685.9328 0607/11/2005 873000146 N/A 11/11/2014 N 3,~~825~~821,~~505~~851.7111 3,~~821~~817,~~851~~584.1138 0607/11/2005 502777341 N/A 02/11/2015 N 3,~~812~~808,~~079~~529.0327 3,~~808~~804,~~529~~366.2769 0607/11/2005 358100118 N/A 02/11/2015 N 3,~~787~~783,~~207~~698.2511 3,~~783~~779,~~698~~578.11 06 07/11/2005 502823111 N/A 12/11/2014 N 3,~~778~~774,~~827~~981.7728 3,~~774~~770,~~981~~560.2839 0607/11/2005 502823009 N/A 12/11/2014 N 3,~~679~~675,~~384~~639.9265 3,~~675~~671,~~639~~335.6510 0607/11/2005 502810419 02/11/2015 02/11/2035 N 3,625,000.00 3,625,000.00 0607/11/2005 502810438 02/11/2015 02/11/2035 N 3,550,000.00 3,550,000.00 0607/11/2005 502810426 02/11/2015 02/11/2035 N 3,550,000.00 3,550,000.00 0607/11/2005 502810429 02/11/2015 02/11/2035 N 3,546,500.00 3,546,500.00 0607/11/2005 502810437 02/11/2015 02/11/2035 N 3,432,500.00 3,432,500.00 0607/11/2005 502810428 02/11/2015 02/11/2035 N 3,399,000.00 3,399,000.00 0607/11/2005 502810422 02/11/2015 02/11/2035 N 3,399,000.00 3,399,000.00 0607/11/2005 502822205 11/11/2014 11/11/2034 N 3,387,000.00 3,387,000.00 0607/11/2005 873000159 N/A 11/11/2014 N 3,~~370~~366,~~537~~004.2209 3,~~366~~360,~~004~~891.0941 0607/11/2005 502824429 12/11/2014 12/11/2034 N 3,369,000.00 3,369,000.00 0607/11/2005 502810427 02/11/2015 02/11/2035 N 3,361,000.00 3,361,000.00 0607/11/2005 502828316 N/A 11/11/2014 N 3,360,000.00 3,360,000.00 0607/11/2005 502805908 N/A 02/11/2015 N 3,~~331~~328,~~414~~195.3465 3,~~328~~324,~~195~~455.6515 0607/11/2005 502822410 N/A 02/11/2015 N 3,~~244~~239,~~013~~290.4518 3,~~239~~234,~~290~~057.1817 0607/11/2005 358100125 N/A 02/11/2015 N 3,~~188~~185,~~505~~265.9034 3,~~185~~181,~~265~~543.3478 0607/11/2005 358100122 N/A 02/11/2015 N 3,~~164~~161,~~705~~931.9346 3,~~161~~158,~~931~~627.4639 0607/11/2005 502824433 12/11/2014 12/11/2034 N 3,128,000.00 3,128,000.00 0607/11/2005 358100133 N/A 03/11/2017 N 3,~~069~~053,~~201~~922.4477 3,~~053~~038,~~922~~126.7772 0607/11/2005 358100110 N/A 01/11/2015 N 3,~~060~~055,~~327~~811.4344 3,~~055~~050,~~811~~817.4485 0607/11/2005 502813239 09/11/2014 09/11/2034 N 3,033,250.00 3,033,250.00 0607/11/2005 502850137 N/A 01/11/2015 N 3,000,000.00 3,000,000.00 0607/11/2005 358100115 N/A 01/11/2010 N 2,~~983~~979,~~027~~241.3253 2,~~979~~974,~~241~~924.5315 0607/11/2005 358100120 N/A 02/11/2023 N 2,~~974~~966,~~794~~933.1082 2,~~966~~958,~~933~~574.8211 0607/11/2005 304100121 N/A 12/11/2014 N 2,~~984~~981,~~149~~303.6493 2,~~981~~977,~~303~~982.9344 0607/11/2005 502810421 02/11/2015 02/11/2035 N 2,983,000.00 2,983,000.00 0607/11/2005 502814026 N/A 01/11/2015 N 2,~~946~~943,~~164~~092.1005 2,~~943~~939,~~092~~582.0540 0607/11/2005 368100036 N/A 03/11/2015 N 2,~~944~~941,~~102~~360.5192 2,~~941~~938,~~360~~148.9299 0607/11/2005 502810425 02/11/2015 02/11/2035 N 2,870,000.00 2,870,000.00 0607/11/2005 502826316 02/11/2015 02/11/2035 N 2,868,000.00 2,868,000.00 0607/11/2005 502827603 N/A 01/11/2015 N 2,850,000.00 2,850,000.00 0607/11/2005 358100127 02/11/2015 02/11/2035 N 2,~~840~~837,~~223~~519.5238 2,~~837~~834,~~519~~365.3868 0607/11/2005 502810420 02/11/2015 02/11/2035 N 2,832,000.00 2,832,000.00 0607/11/2005 358100130 N/A 02/11/2015 N 2,~~790~~787,~~213~~484.0730 2,~~787~~784,~~484~~322.3033 0607/11/2005 502850287 N/A 02/11/2015 N 2,~~745~~742,~~304~~593.4954 2,~~742~~739,~~593~~459.5438 0607/11/2005 358100142 N/A 03/11/2015 N 2,750,000.00 2,750,000.00 0607/11/2005 502850237 N/A 02/11/2015 N 2,~~705~~703,~~702~~132.4974 2,~~703~~700,~~132~~133.7498 0607/11/2005 502817316 10/11/2014 10/11/2034 N 2,709,000.00 2,709,000.00 0607/11/2005 502817318 10/11/2014 10/11/2034 N 2,617,000.00 2,617,000.00 0607/11/2005 502813237 09/11/2014 09/11/2034 N 2,611,510.00 2,611,510.00 0607/11/2005 502850233 N/A 02/11/2010 N 2,600,000.00 2,600,000.00 0607/11/2005 502820214 N/A 02/11/2015 N 2,~~590~~588,~~834~~269.3777 2,~~588~~585,~~269~~306.7749 0607/11/2005 358100131 N/A 02/11/2015 N 2,~~590~~587,~~338~~578.1028 2,~~587~~584,~~578~~442.2800 0607/11/2005 502828313 N/A 11/11/2014 N 2,535,000.00 2,535,000.00 0607/11/2005 358100126 N/A 02/11/2015 N 2,~~492~~486,~~264~~809.9287 2,~~486~~480,~~809~~948.8732 0607/11/2005 502850122 N/A 01/11/2015 N 2,500,000.00 2,500,000.00 0607/11/2005 502826310 12/11/2014 12/11/2034 N 2,443,000.00 2,443,000.00 0607/11/2005 502822209 N/A 01/11/2015 N 2,431,000.00 2,431,000.00 0607/11/2005 502824434 11/11/2014 11/11/2034 N 2,417,000.00 2,417,000.00 0607/11/2005 502810442 02/11/2015 02/11/2035 N 2,402,000.00 2,402,000.00 0607/11/2005 502820916 10/11/2009 10/11/2029 N 2,393,000.00 2,393,000.00 0607/11/2005 873000201 N/A 11/11/2014 N 2,~~384~~382,~~730~~452.8060 2,~~382~~379,~~452~~792.6081 0607/11/2005 502813236 09/11/2014 09/11/2034 N 2,335,000.00 2,335,000.00 0607/11/2005 502827604 N/A 02/11/2015 N 2,~~192~~190,~~362~~239.5723 2,~~190~~187,~~239~~773.2309 0607/11/2005 502822208 11/11/2014 11/11/2034 N 2,192,000.00 2,192,000.00 0607/11/2005 502817317 10/11/2014 10/11/2034 N 2,128,000.00 2,128,000.00 0607/11/2005 502850085 N/A 02/11/2015 N 2,~~112~~110,~~372~~220.2022 2,~~110~~107,~~220~~750.2217 0607/11/2005 502822311 11/11/2014 11/11/2034 N 2,096,000.00 2,096,000.00 0607/11/2005 358100137 N/A 03/11/2015 N 1,~~995~~993,~~758~~770.2610 1,~~993~~991,~~770~~478.1020 0607/11/2005 502850121 N/A 01/11/2015 N 2,000,000.00 2,000,000.00 0607/11/2005 502850241 01/11/2015 01/11/2035 N 1,973,000.00 1,973,000.00 0607/11/2005 358100138 N/A 03/11/2015 N 1,~~944~~941,~~403~~738.7884 1,~~941~~938,~~738~~753.8438 0607/11/2005 502850037 11/11/2009 11/11/2029 N 1,924,800.00 1,924,800.00 0607/11/2005 358100129 02/11/2015 02/11/2035 N 1,~~868~~866,~~288~~398.0732 1,~~866~~864,~~398~~225.3271 0607/11/2005 358100121 02/11/2015 02/11/2035 N 1,~~841~~838,~~028~~387.8959 1,~~838~~835,~~387~~452.5991 0607/11/2005 502850038 11/11/2009 11/11/2029 N 1,842,700.00 1,842,700.00 0607/11/2005 502810430 02/11/2015 02/11/2035 N 1,795,000.00 1,795,000.00 0607/11/2005 502850191 N/A 02/11/2015 N 1,~~768~~766,~~742~~991.7188 1,~~766~~764,~~991~~968.8887 0607/11/2005 502810441 02/11/2015 02/11/2035 N 1,662,000.00 1,662,000.00 0607/11/2005 502850036 11/11/2009 11/11/2029 N 1,526,000.00 1,526,000.00 0607/11/2005 502850584 N/A 02/11/2015 N 1,~~362~~360,~~343~~420.0992 1,~~360~~358,~~420~~278.9225 0607/11/2005 502850346 N/A 02/11/2015 N 1,~~330~~328,~~473~~596.4322 1,~~328~~326,~~596~~503.2267 0607/11/2005 358100117 N/A 02/11/2025 N 1,~~300~~298,~~887~~103.8053 1,~~298~~295,~~103~~094.5368 06/11/2005 502824430 12/11/2009 12/11/2029 N 1,305,000.00 1,305,000.00 0607/11/2005 502825722 12/11/2009 12/11/2029 N 1,224,000.00 1,224,000.00 0607/11/2005 502822314 11/11/2009 11/11/2029 N 1,207,000.00 1,207,000.00 0607/11/2005 502850576 N/A 02/11/2015 N 1,~~154~~152,~~566~~937.8079 1,~~152~~151,~~937~~121.7991 0607/11/2005 Totals 2,~~720~~719,~~875~~607,~~795~~702.9374 2,~~719~~718,~~607~~174,~~702~~820.7424

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 07/15/2005 0 $0.00 0 $0.00 0 $0.00 06/17/2005 0 $0.00 0 $0.00 0 $0.00 05/17/2005 0 $0.00 0 $0.00 0 $0.00 04/15/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 07/15/2005 0 $0.00 0 $0.00 0 $0.00 06/17/2005 0 $0.00 0 $0.00 0 $0.00 05/17/2005 0 $0.00 0 $0.00 0 $0.00 04/15/2005 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 07/15/2005 0 $0.00 0 $0.00 5.425753% 5.383803% 107 06/17/2005 0 $0.00 0 $0.00 5.425776% 5.383826% 108 05/17/2005 0 $0.00 0 $0.00 5.425793% 5.383843% 109 04/15/2005 0 $0.00 0 $0.00 5.425817% 5.383867% 110 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 ~~502850493~~368100027 217 0 0506/11/2005 ~~136~~273,~~380~~833.5634 ~~136~~273,~~380~~833.5634 B ~~502813701~~502850328 3016 0 0506/11/2005 ~~121~~156,~~092~~600.2700 ~~121~~156,~~092~~600.2700 B ~~304100160~~502850493 4521 0 0506/11/2005 78131,~~336~~950.9501 78131,~~336~~950.9501 B 304100025 61 0 0506/11/2005 5049,~~935~~279.1099 5049,~~935~~279.1099 B ~~502780705~~502850148 ~~116~~63 0 0506/11/2005 2847,~~443~~850.4901 2847,~~443~~850.4901 B 502850149 94 0 06/11/2005 30,449.99 30,449.99 B 358100117 222 0 06/11/2005 9,283.01 9,283.01 B Totals 57 ~~415~~699,~~188~~246.3735 ~~415~~699,~~188~~246.3735

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~502850493~~368100027 2953,000,000.00 0.00 ~~502813701~~502850328 2436,~~240~~000,000.00 0.00 ~~304100160~~502850493 1729,000,000.00 0.00 304100025 11,200,000.00 0.00 ~~502780705~~502850148 411,~~978~~000,~~244~~000.3900 0.00 502850149 7,000,000.00 0.00 358100117 1,298,103.53 0.00 Totals 86148,~~418~~498,~~244~~103.3953 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = B (57 loans) ~~415~~699,~~188~~246.3735 ~~415~~699,~~188~~246.3735 86148,~~418~~498,~~244~~103.3953 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 Bond/Collateral Realized Loss Reconciliation No Realized Losses this Period

Filing Compare · Wachovia Bank Commercial Mortgage Trust Series 2005-C17