8-K 1 csf05c02_10508.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: August 17, 2005 (Date of earliest event reported) Commission File No.: 333-121904-02 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-C2 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2175515 54-2175516 54-2175517 54-6658776 54-6658800 54-6666928 54-6666929 (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 August 17, 2005, a distribution was made to holders of Credit Suisse First Boston Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2005-C2. 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-C2, relating to the August 17, 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. Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-C2 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Officer By: Beth Belfield, Officer Date: August 17, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-C2, relating to the August 17, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Credit Suisse First Boston Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-C2 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: August 17, 2005 Record Date: July 29, 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 - 22 Principal Prepayment Detail 23 Historical Detail 24 Delinquency Loan Detail 25 - 26 Specially Serviced Loan Detail 27 - 28 Modified Loan Detail 29 Liquidated Loan Detail 30 Bond / Collateral Realized Loss Reconciliation 31 Depositor Credit Suisse First Boston Mortgage Securities Corp. 11 Madison Avenue, 5th Floor New York, NY 10010 Contact: General Information Number Phone Number: (212) 325-2000 Master Servicer KeyCorp Real Estate Capital Markets, Inc. 911 Main Street, Suite 1500 Kansas City, MO 64105 Contact: Marty O'Conner Phone Number: (816) 221-8800 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 225458RP5 4.205000% 55,791,000.00 5554,~~333~~808,~~310~~640.1621 ~~524~~462,~~669~~495.9519 ~~193~~192,~~897~~058.1461 A-2 225458RQ3 4.577000% 75,897,000.00 75,897,000.00 0.00 289,483.81 A-3 225458RR1 4.691000% 107,275,000.00 107,275,000.00 0.00 419,355.85 A-AB 225458RS9 4.681000% 74,464,000.00 74,464,000.00 0.00 290,471.65 A-4 225458RT7 4.832000% 365,026,000.00 365,026,000.00 0.00 1,469,838.03 A-1-A 225458RU4 4.772000% 445,106,000.00 444,~~953~~777,~~224~~012.8431 ~~176~~154,~~212~~323.5384 1,~~769~~768,~~430~~729.6692 A-MFL 225458RV2 3.~~490000~~638130% 80,000,000.00 80,000,000.00 0.00 ~~217~~266,~~155~~796.5620 A-MFX 225458RW0 4.877000% 80,508,000.00 80,508,000.00 0.00 327,197.93 A-J 225458RX8 4.918000% 110,350,000.00 110,350,000.00 0.00 452,251.08 B 225458RY6 5.016000% 30,095,000.00 30,095,000.00 0.00 125,797.10 C 225458RZ3 5.056000% 16,051,000.00 16,051,000.00 0.00 67,628.21 D 225458SA7 5.117000% 28,089,000.00 28,089,000.00 0.00 119,776.18 E 225458SB5 5.237000% 18,057,000.00 18,057,000.00 0.00 78,803.76 F 225458SC3 4.790000% 20,064,000.00 20,064,000.00 0.00 80,088.80 G 225458SD1 4.962000% 16,050,000.00 16,050,000.00 0.00 66,366.75 H 225458SE9 5.295000% 20,064,000.00 20,064,000.00 0.00 88,532.40 J 225458SF6 4.565000% 8,025,000.00 8,025,000.00 0.00 30,528.44 K 225458SG4 4.565000% 8,026,000.00 8,026,000.00 0.00 30,532.24 L 225458SH2 4.565000% 8,025,000.00 8,025,000.00 0.00 30,528.44 M 225458SJ8 4.565000% 2,007,000.00 2,007,000.00 0.00 7,634.96 N 225458SK5 4.565000% 6,019,000.00 6,019,000.00 0.00 22,897.28 O 225458SL3 4.565000% 6,019,000.00 6,019,000.00 0.00 22,897.28 P 225458SM1 4.565000% 24,076,459.00 24,076,459.00 0.00 91,590.86 R 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 TM 225458SQ2 89.~~837000~~131567% 9,000,000.00 9,000,000.00 0.00 6668,~~277~~486.5075 Totals 1,614,084,459.01 1,~~613~~612,~~473~~773,~~994~~111.0153 ~~700~~616,~~882~~819.4803 6,~~358~~408,~~961~~272.9153

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 225458RP5 0.00 0.00 ~~718~~654,~~567~~553.0980 54,~~808~~346,~~640~~145.2102 30.0204% A-2 225458RQ3 0.00 0.00 289,483.81 75,897,000.00 30.0204% A-3 225458RR1 0.00 0.00 419,355.85 107,275,000.00 30.0204% A-AB 225458RS9 0.00 0.00 290,471.65 74,464,000.00 30.0204% A-4 225458RT7 0.00 0.00 1,469,838.03 365,026,000.00 30.0204% A-1-A 225458RU4 0.00 0.00 1,~~945~~923,~~643~~053.1976 444,~~777~~622,~~012~~688.3147 30.0204% A-MFL 225458RV2 0.00 0.00 ~~217~~266,~~155~~796.5620 80,000,000.00 20.02% A-MFX 225458RW0 0.00 0.00 327,197.93 80,508,000.00 20.02% A-J 225458RX8 0.00 0.00 452,251.08 110,350,000.00 13.14% B 225458RY6 0.00 0.00 125,797.10 30,095,000.00 11.26% C 225458RZ3 0.00 0.00 67,628.21 16,051,000.00 10.26% D 225458SA7 0.00 0.00 119,776.18 28,089,000.00 8.51% E 225458SB5 0.00 0.00 78,803.76 18,057,000.00 7.38% F 225458SC3 0.00 0.00 80,088.80 20,064,000.00 6.13% G 225458SD1 0.00 0.00 66,366.75 16,050,000.00 5.13% H 225458SE9 0.00 0.00 88,532.40 20,064,000.00 3.88% J 225458SF6 0.00 0.00 30,528.44 8,025,000.00 3.38% K 225458SG4 0.00 0.00 30,532.24 8,026,000.00 2.88% L 225458SH2 0.00 0.00 30,528.44 8,025,000.00 2.38% M 225458SJ8 0.00 0.00 7,634.96 2,007,000.00 2.25% N 225458SK5 0.00 0.00 22,897.28 6,019,000.00 1.88% O 225458SL3 0.00 0.00 22,897.28 6,019,000.00 1.50% P 225458SM1 0.00 0.00 91,590.86 24,076,459.00 0.00% R N/A 0.00 0.00 0.00 0.00 0.00% V N/A 0.00 0.00 0.00 0.01 0.00% TM 225458SQ2 0.00 0.00 6668,~~277~~486.5075 9,000,000.00 0.00% Totals 0.00 0.00 7,~~059~~025,~~844~~091.3956 1,612,~~773~~156,~~111~~292.5350

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount A-X 225458SN9 0.~~067309~~076778% 1,605,084,459.00 1,~~604~~603,~~473~~773,~~994~~111.0052 89102,~~996~~611.3691 A-SP 225458SP4 0.~~592780~~772320% 1,515,351,000.00 1,515,351,000.00 ~~748~~975,~~557~~279.9369

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount A-X 225458SN9 0.00 89102,~~996~~611.3691 1,603,~~773~~156,~~111~~292.5249 A-SP 225458SP4 0.00 ~~748~~975,~~557~~279.9369 1,515,351,000.00 (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 225458RP5 ~~991~~982.~~79634995~~39214587 98.~~40420408~~28978133 3.~~47541969~~44246581 0.00000000 0.00000000 ~~982~~974.~~39214587~~10236454 A-2 225458RQ3 1,000.00000000 0.00000000 3.81416670 0.00000000 0.00000000 1,000.00000000 A-3 225458RR1 1,000.00000000 0.00000000 3.90916663 0.00000000 0.00000000 1,000.00000000 A-AB 225458RS9 1,000.00000000 0.00000000 3.90083329 0.00000000 0.00000000 1,000.00000000 A-4 225458RT7 1,000.00000000 0.00000000 4.02666668 0.00000000 0.00000000 1,000.00000000 A-1-A 225458RU4 999.~~65676679~~26087788 0.~~39588891~~34671256 3.~~97530175~~97372743 0.00000000 0.00000000 ~~999~~998.~~26087788~~91416532 A-MFL 225458RV2 1,000.00000000 0.00000000 23.~~71444450~~33495250 0.00000000 0.00000000 1,000.00000000 A-MFX 225458RW0 1,000.00000000 0.00000000 4.06416667 0.00000000 0.00000000 1,000.00000000 A-J 225458RX8 1,000.00000000 0.00000000 4.09833330 0.00000000 0.00000000 1,000.00000000 B 225458RY6 1,000.00000000 0.00000000 4.18000000 0.00000000 0.00000000 1,000.00000000 C 225458RZ3 1,000.00000000 0.00000000 4.21333313 0.00000000 0.00000000 1,000.00000000 D 225458SA7 1,000.00000000 0.00000000 4.26416676 0.00000000 0.00000000 1,000.00000000 E 225458SB5 1,000.00000000 0.00000000 4.36416681 0.00000000 0.00000000 1,000.00000000 F 225458SC3 1,000.00000000 0.00000000 3.99166667 0.00000000 0.00000000 1,000.00000000 G 225458SD1 1,000.00000000 0.00000000 4.13500000 0.00000000 0.00000000 1,000.00000000 H 225458SE9 1,000.00000000 0.00000000 4.41250000 0.00000000 0.00000000 1,000.00000000 J 225458SF6 1,000.00000000 0.00000000 3.80416698 0.00000000 0.00000000 1,000.00000000 K 225458SG4 1,000.00000000 0.00000000 3.80416646 0.00000000 0.00000000 1,000.00000000 L 225458SH2 1,000.00000000 0.00000000 3.80416698 0.00000000 0.00000000 1,000.00000000 M 225458SJ8 1,000.00000000 0.00000000 3.80416542 0.00000000 0.00000000 1,000.00000000 N 225458SK5 1,000.00000000 0.00000000 3.80416681 0.00000000 0.00000000 1,000.00000000 O 225458SL3 1,000.00000000 0.00000000 3.80416681 0.00000000 0.00000000 1,000.00000000 P 225458SM1 1,000.00000000 0.00000000 3.80416655 0.00000000 0.00000000 1,000.00000000 R N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 V N/A 1,000.00000000 0.00000000 0.00000000 0.00000000 0.00000000 1,000.00000000 TM 225458SQ2 1,000.00000000 0.00000000 7.~~36416667~~60963889 0.00000000 0.00000000 1,000.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount A-X 225458SN9 999.~~61966799~~18300406 0.~~05606955~~06392929 0.00000000 ~~999~~998.~~18300406~~79871336 A-SP 225458SP4 1,000.00000000 0.~~49398320~~64359986 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 1567,~~533,231~~897.0304 Servicing Advances Outstanding 1,~~250~~150.00 Reimbursement for Interest on Advances 0.00 paid from general collections Current 1 Month LIBOR Rate 3.~~240000~~388130% Next 1 Month LIBOR Rate 3.~~388130~~582500%

Master Servicing Fee Summary Current Period Accrued Master Servicing Fees 3637,~~597~~780.8058 Less Delinquent Master Servicing Fees 104,~~415~~958.8916 Less Reductions to Master Servicing Fees 0.00 Plus Master Servicing Fees for Delinquent Payments Received 510,~~850~~406.9578 Plus Adjustments for Prior Master Servicing Calculation 0.00 Total Master Servicing Fees Collected 3243,~~032~~229.8620

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 ~~193~~192,~~897~~058.1461 0.00 ~~193~~192,~~897~~058.1461 0.00 0.00 ~~193~~192,~~897~~058.1461 0.00 A-2 289,483.81 0.00 289,483.81 0.00 0.00 289,483.81 0.00 A-3 419,355.85 0.00 419,355.85 0.00 0.00 419,355.85 0.00 A-AB 290,471.65 0.00 290,471.65 0.00 0.00 290,471.65 0.00 A-4 1,469,838.03 0.00 1,469,838.03 0.00 0.00 1,469,838.03 0.00 A-1-A 1,~~769~~768,~~430~~729.6692 0.00 1,~~769~~768,~~430~~729.6692 0.00 0.00 1,~~769~~768,~~430~~729.6692 0.00 A-MFL ~~217~~266,~~155~~796.5620 0.00 ~~217~~266,~~155~~796.5620 0.00 0.00 ~~217~~266,~~155~~796.5620 0.00 A-MFX 327,197.93 0.00 327,197.93 0.00 0.00 327,197.93 0.00 A-J 452,251.08 0.00 452,251.08 0.00 0.00 452,251.08 0.00 A-X 89102,~~996~~611.3691 0.00 89102,~~996~~611.3691 0.00 0.00 89102,~~996~~611.3691 0.00 A-SP ~~748~~975,~~557~~279.9369 0.00 ~~748~~975,~~557~~279.9369 0.00 0.00 ~~748~~975,~~557~~279.9369 0.00 B 125,797.10 0.00 125,797.10 0.00 0.00 125,797.10 0.00 C 67,628.21 0.00 67,628.21 0.00 0.00 67,628.21 0.00 D 119,776.18 0.00 119,776.18 0.00 0.00 119,776.18 0.00 E 78,803.76 0.00 78,803.76 0.00 0.00 78,803.76 0.00 F 80,088.80 0.00 80,088.80 0.00 0.00 80,088.80 0.00 G 66,366.75 0.00 66,366.75 0.00 0.00 66,366.75 0.00 H 88,532.40 0.00 88,532.40 0.00 0.00 88,532.40 0.00 J 30,528.44 0.00 30,528.44 0.00 0.00 30,528.44 0.00 K 30,532.24 0.00 30,532.24 0.00 0.00 30,532.24 0.00 L 30,528.44 0.00 30,528.44 0.00 0.00 30,528.44 0.00 M 7,634.96 0.00 7,634.96 0.00 0.00 7,634.96 0.00 N 22,897.28 0.00 22,897.28 0.00 0.00 22,897.28 0.00 O 22,897.28 0.00 22,897.28 0.00 0.00 22,897.28 0.00 P 91,590.86 0.00 91,590.86 0.00 0.00 91,590.86 0.00 V 0.00 0.00 0.00 0.00 0.00 0.00 0.00 TM 6668,~~277~~486.5075 0.00 6668,~~277~~486.5075 0.00 0.00 6668,~~277~~486.5075 0.00 Total 7,~~197~~486,~~516~~164.2013 0.00 7,~~197~~486,~~516~~164.2013 0.00 0.00 7,~~197~~486,~~516~~164.2013 0.00

* Class A-MLF Interest Distribution Amount takes into account the net swap counterparty payment received or paid as shown in the cash reconciliation detail of this statement.

Other Required Information Available Distribution Amount 78,~~898~~102,~~398~~983.6816 Aggregate Number of Outstanding Loans 169 Aggregate Unpaid Principal Balance of Loans 1,612,~~944~~236,~~010~~407.5449 Aggregate Stated Principal Balance of Loans 1,612,~~773~~156,~~112~~293.3431 Aggregate Amount of Master Servicing Fee 3243,~~032~~229.8620 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~815~~874.1655 Aggregate Stand-by Fee 0.00 Aggregate Trust Fund Expenses 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Class A-MLF Distribution Conversion in effect No

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 7,584,156.44 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 7,584,156.44 Principal: Scheduled Principal 616,819.03 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 616,819.03 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 8,200,975.47 Total Funds Distributed Fees: Master Servicing Fee 37,780.58 Trustee Fee 1,874.55 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 39,655.13 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 7,486,164.13 Principal Distribution 616,819.03 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 58,337.13 Total Payments to Certificateholders & Others 8,161,320.29 Total Funds Distributed 8,200,975.42

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. Less than 750,000 2 1,~~288~~287,~~165~~123.2803 0.08 ~~135~~134 6.~~3730~~3731 1.~~355109~~268710 750,001 to 1,000,000 5 4,~~763~~757,~~039~~686.3033 0.30 9594 5.7013 1.~~452530~~479879 1,000,001 to 1,250,000 7 7,~~797~~789,~~407~~087.9309 0.48 ~~107~~106 5.6723 1.~~486306~~383196 1,250,001 to 1,500,000 4 5,~~699~~695,~~827~~618.4333 0.35 9998 5.~~9196~~9194 1.~~274178~~265314 1,500,001 to 2,000,000 16 28,~~184~~157,~~405~~603.0222 1.75 ~~106~~105 5.6482 1.~~690315~~651025 2,000,001 to 2,500,000 12 27,~~553~~526,~~840~~851.9350 1.71 ~~106~~105 5.5073 1.~~685290~~586502 2,500,001 to 3,000,000 4 11,~~652~~641,~~709~~777.7654 0.72 ~~105~~104 5.6784 1.~~379031~~371730 3,000,001 to 3,500,000 9 29,~~417~~385,~~196~~104.3635 1.82 ~~102~~101 5.~~7111~~7110 1.~~299713~~353759 3,500,001 to 4,000,000 13 49,~~475~~421,~~623~~913.4698 3.07 ~~109~~108 5.6742 1.~~545974~~454096 4,000,001 to 4,500,000 9 38,~~404~~368,~~801~~516.4518 2.38 ~~114~~113 5.6440 2.~~260064~~235881 4,500,001 to 5,000,000 12 57,~~731~~669,~~644~~030.9723 3.58 ~~120~~119 5.~~3921~~3920 1.~~540459~~492923 5,000,001 to 6,000,000 10 55,~~287~~241,~~509~~152.9926 3.43 ~~109~~108 5.~~7891~~7890 1.~~542225~~558120 6,000,001 to 7,000,000 7 44,~~720~~686,~~280~~570.2157 2.77 9392 5.~~4698~~4697 1.~~517200~~327317 7,000,001 to 8,000,000 6 45,~~784~~742,~~428~~700.1771 2.84 ~~125~~124 5.~~6050~~6047 1.~~319337~~411988 8,000,001 to 9,000,000 10 85,~~550~~515,~~742~~344.9793 5.30 ~~111~~110 5.~~8232~~8233 1.~~523697~~499395 9,000,001 to 10,000,000 7 68,~~432~~413,~~418~~321.6919 4.24 ~~116~~115 5.4733 1.~~601061~~803387 10,000,001 to 12,500,000 5 55,~~915~~904,~~582~~127.0537 3.47 ~~115~~114 5.3517 1.~~611547~~599810 12,500,001 to 15,000,000 9 125,~~334~~288,~~759~~382.3244 7.77 9392 5.~~3410~~3409 1.~~563241~~517365 15,000,001 to 17,500,000 4 65,200,000.00 4.04 ~~100~~99 5.3377 1.~~318129~~427485 17,500,001 to 20,000,000 5 92,~~239~~203,~~173~~778.7735 5.72 ~~112~~111 5.4393 1.~~277213~~372984 20,000,001 to 25,000,000 3 66,~~559~~538,~~944~~587.1612 4.13 ~~116~~115 5.4139 1.~~387076~~640692 25,000,001 to 30,000,000 2 55,~~915~~889,~~213~~416.9738 3.47 ~~115~~114 5.4291 1.~~296430~~296447 30,000,001 to 50,000,000 4 149,~~864~~832,~~397~~600.1521 9.29 8988 5.~~4259~~4258 1.~~548318~~537421 50,000,001 to 77,500,000 1 75,000,000.00 4.65 ~~115~~114 5.6200 1.130000 77,500,001 and greater 3 365,000,000.00 22.6364 ~~104~~103 5.2891 1.~~385644~~397890 Totals 169 1,612,~~773~~156,~~112~~293.3431 100.00 ~~106~~105 5.~~4619~~4618 1.~~462515~~478799

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 5,535,000.00 0.34 5857 5.0300 2.~~150000~~200000 Arizona 6 23,~~049~~025,~~321~~265.6738 1.43 ~~107~~106 5.~~6005~~6004 2.~~827997~~508130 California 17 225,~~641~~561,~~918~~589.1146 13.99 9695 5.~~2498~~2497 1.~~582927~~574998 Colorado 2 8,~~287~~285,~~497~~290.7331 0.51 ~~115~~114 5.2396 1.~~716501~~687135 Connecticut 2 7,~~056~~054,~~320~~813.6751 0.44 ~~100~~99 5.~~4492~~4491 1.~~018292~~260383 Florida 9 35,~~287~~273,~~020~~494.4219 2.19 9493 5.~~3987~~3986 1.~~574888~~586767 Georgia 8 56,~~939~~898,~~473~~358.4414 3.53 ~~115~~114 5.~~4527~~4528 1.~~565597~~558042 Idaho 1 1,~~588~~586,~~066~~503.5216 0.10 ~~114~~113 5.5000 1.310000 Illinois 15 114,~~335~~304,~~589~~812.3688 7.09 ~~116~~115 5.~~4637~~4636 1.~~207419~~531369 Indiana 2 6,~~167~~161,~~554~~265.0736 0.38 ~~115~~114 5.2961 1.~~499984~~691337 Iowa 1 2,~~312~~309,~~029~~929.9913 0.14 ~~117~~116 5.7200 1.390000 Kansas 2 37,~~479~~442,~~228~~643.9277 2.32 ~~116~~115 5.4481 1.~~263843~~224925 Kentucky 1 4,~~372~~368,~~538~~462.4571 0.27 ~~114~~113 5.7000 1.~~760000~~650000 Louisiana 5 30,~~178~~153,~~261~~016.9087 1.87 ~~115~~114 5.~~9601~~9599 1.477529 Maryland 4 42,~~439~~403,~~922~~910.5908 2.63 9594 5.~~5747~~5746 1.~~804597~~702267 Michigan 5 19,~~390~~351,~~782~~805.5315 1.20 ~~138~~137 5.~~8394~~8392 1.~~761642~~761644 Missouri 3 7,~~202~~194,~~262~~283.1550 0.45 ~~114~~113 5.~~4975~~4974 1.~~590917~~526784 Montana 1 3,~~962~~958,~~907~~602.4475 0.25 ~~113~~112 5.1100 0.~~940000~~900000 Nevada 4 41,~~869~~857,~~659~~284.0117 2.60 ~~115~~114 5.~~6618~~6617 1.~~732895~~800197 New Hampshire 2 9,~~063~~054,~~473~~935.0097 0.56 ~~116~~115 5.6018 1.~~461901~~502123 New Jersey 1 2,~~849~~846,~~190~~479.5963 0.18 ~~113~~112 5.6400 1.~~450000~~440000 New York 9 220,~~486~~477,~~760~~707.1969 13.6768 ~~114~~113 5.4178 1.~~238258~~232680 North Carolina 7 39,~~071~~040,~~490~~061.9702 2.42 ~~100~~99 5.~~5735~~5733 1.~~450791~~519319 Ohio 12 189,~~484~~454,~~257~~307.2630 11.75 ~~115~~114 5.4681 1.~~274745~~304554 Oklahoma 2 5,~~715~~708,~~253~~925.2872 0.35 ~~115~~114 6.2363 1.~~892768~~892719 Oregon 1 4,500,000.00 0.28 ~~115~~114 5.8800 2.~~110000~~270000 Pennsylvania 2 48,~~177~~174,~~078~~100.7207 2.99 5958 5.7467 1.~~952519~~952561 South Carolina 5 21,~~618~~609,~~230~~999.2452 1.34 ~~114~~113 5.~~3014~~3012 1.~~675694~~688167 Tennessee 2 11,525,000.00 0.71 ~~116~~115 5.4905 1.~~659610~~794273 Texas 28 251,~~539~~467,~~857~~135.2489 15.60 9998 5.~~4001~~4000 1.~~360403~~315204 Utah 1 10,000,000.00 0.62 ~~115~~114 5.3800 2.090000 Virginia 6 48,~~521~~501,~~938~~428.8416 3.01 9796 5.3278 1.~~307965~~314082 Washington 6 45,~~513~~478,~~952~~354.1030 2.82 ~~116~~115 5.4797 1.~~539315~~532531 West Virginia 1 5,~~611~~605,~~031~~768.2584 0.35 ~~111~~110 5.7500 1.700000 Wisconsin 4 2625,~~000~~985,~~243~~758.6968 1.61 ~~115~~114 5.~~1669~~1667 1.~~656234~~691566 Totals 178 1,612,~~773~~156,~~112~~293.3431 100.00 ~~106~~105 5.~~4619~~4618 1.~~462515~~478799

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 3635 ~~452~~275,~~251~~255,~~462~~932.0315 2817.0407 ~~111~~107 5.~~5433~~5310 1.~~154366~~119459 1.25 to 1.29 2018 ~~314~~407,~~181~~944,~~518~~307.8461 1925.4830 ~~114~~113 5.~~3773~~4713 1.~~276664~~273503 1.30 to 1.34 1114 92137,~~329~~106,~~557~~732.9887 58.7250 106 5.~~4529~~4180 1.~~321983~~327075 1.35 to 1.39 97 4435,~~188~~965,~~701~~231.9666 2.7423 ~~101~~113 5.~~5608~~5323 1.~~370204~~373101 1.40 to 1.44 1514 8671,~~049~~675,~~073~~236.6632 54.3445 ~~112~~109 5.~~5208~~4966 1.~~417505~~417049 1.45 to 1.49 78 4249,~~706~~948,~~788~~457.4813 23.6510 ~~116~~107 5.~~4028~~3698 1.~~453257~~452782 1.50 to 1.54 87 8477,~~254~~026,~~804~~968.8462 54.2278 9390 5.~~4395~~4345 1.~~509331~~505300 1.55 to 1.59 912 3661,~~623~~965,~~102~~399.6515 23.2784 ~~115~~114 5.~~4780~~5123 1.~~571783~~571985 1.60 to 1.74 1721 ~~177~~219,~~995~~111,~~611~~810.8375 1113.0459 9192 5.~~2608~~3233 1.~~687735~~682846 1.75 to 1.94 1511 ~~139~~135,~~458~~111,~~343~~014.3257 8.6538 114 5.~~3441~~3097 1.~~825930~~824703 1.95 to 2.14 1110 9491,~~648~~875,~~721~~313.3272 5.8770 8486 5.~~7312~~6753 2.~~029009~~028601 2.15 and greater 1112 4849,~~085~~169,~~425~~888.4376 23.9805 85102 5.~~7042~~7242 2.~~850473~~764464 Totals 169 1,612,~~773~~156,~~112~~293.3431 100.00 ~~106~~105 5.~~4619~~4618 1.~~462515~~478799

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 5 19,~~524~~483,~~601~~810.6717 1.21 ~~128~~127 6.~~0087~~0086 1.~~519100~~663885 Lodging 11 102,~~627~~553,~~179~~576.4439 6.36 7877 5.~~9988~~9986 2.~~142716~~017777 Mixed Use 5 22,~~979~~965,~~037~~308.5108 1.42 ~~110~~109 5.6952 1.~~368235~~502649 Multi-Family 70 470,~~516~~341,~~335~~550.5373 29.17 ~~100~~99 5.~~3358~~3357 1.~~423567~~412491 Office 31 504,~~434~~363,~~708~~956.9877 31.2829 ~~107~~106 5.~~3648~~3647 1.~~416782~~488756 Retail 52 ~~475~~474,~~098~~877,~~868~~113.8721 29.46 ~~115~~114 5.4736 1.~~392009~~400682 Self Storage 4 17,~~592~~570,~~380~~977.3496 1.09 ~~117~~116 5.5197 1.~~811911~~691856 Totals 178 1,612,~~773~~156,~~112~~293.3431 100.00 ~~106~~105 5.~~4619~~4618 1.~~462515~~478799

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.0000% 5 34,~~868~~858,~~165~~561.5348 2.16 ~~102~~101 4.~~9214~~9215 1.~~794024~~825924 5.0001% to 5.2500% 16 228,~~432~~397,~~724~~288.1987 14.1617 8988 5.1072 1.~~587312~~565198 5.2501% to 5.5000% 65 ~~912~~911,~~024~~772,~~111~~706.0862 56.5556 ~~110~~109 5.3887 1.~~387287~~434655 5.5001% to 5.7500% 46 296,~~152~~002,~~095~~756.0523 18.36 ~~104~~103 5.6482 1.~~395570~~398855 5.7501% to 6.0000% 18 62,~~171~~102,~~930~~696.3651 3.85 ~~109~~108 5.8741 1.~~644335~~491253 6.0001% to 6.2500% 7 23,~~869~~823,~~529~~409.3837 1.48 ~~117~~116 6.0879 1.~~841182~~535485 6.2501% to 6.5000% 9 4039,~~030~~981,~~335~~711.7138 2.48 ~~107~~106 6.2979 2.~~142531~~205204 Above 6.5001% 3 15,~~224~~217,~~221~~162.0485 0.94 ~~118~~117 7.~~9153~~9159 1.~~515352~~538817 Totals 169 1,612,~~773~~156,~~112~~293.3431 100.00 ~~106~~105 5.~~4619~~4618 1.~~462515~~478799

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~168~~167 1,~~609~~605,~~741~~370,~~527~~865.2052 99.8158 ~~106~~105 5.~~4613~~4592 1.~~464554~~480799 13 to 24 months 12 36,~~031~~785,~~585~~427.1479 0.1942 106 56.~~7400~~0833 01.~~380000~~005630 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 169 1,612,~~773~~156,~~112~~293.3431 100.00 ~~106~~105 5.~~4619~~4618 1.~~462515~~478799

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 16 141,~~649~~594,~~744~~416.2706 8.78 5655 5.~~5253~~5252 1.~~724306~~622301 61 to 84 months 9 162,~~189~~176,~~370~~920.0448 10.06 7776 5.1430 1.~~614098~~614127 85 to 110 months 1014 6885,~~906~~260,~~065~~756.1346 45.2729 ~~102~~103 5.~~4656~~5139 1.~~446897~~467080 111 to 115 months 75101 ~~730~~1,~~784~~037,~~454~~089,821.1333 4564.3133 114 5.~~5142~~4778 1.~~443074~~437152 116 to 120 months 5626 ~~496~~173,~~236~~065,~~519~~350.0203 3010.7774 116 5.~~4557~~5448 1.~~364019~~476791 121 months or greater 1 ~~546~~545,~~072~~692.6083 0.03 ~~171~~170 6.8800 1.430000 Totals 167 1,~~600~~599,~~312~~732,~~225~~957.19 99.23 ~~105~~104 5.~~4578~~4577 1.~~460946~~477362

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 110 months 0 0.00 0.00 0 0.0000 0.000000 111 to 115 months 0 0.00 0.00 0 0.0000 0.000000 116 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months or greater 2 12,~~460~~423,~~887~~336.1512 0.77 ~~194~~193 5.~~9864~~9863 1.~~663977~~663910 Totals 2 12,~~460~~423,~~887~~336.1512 0.77 ~~194~~193 5.~~9864~~9863 1.~~663977~~663910

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 6 144,910,000.00 8.99 7372 5.1176 1.~~683457~~685367 Less than 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 300 months 31 160,~~744~~589,~~208~~296.4868 9.9796 8988 5.8928 1.~~881232~~804323 301 to 355 months 7383 ~~422~~499,~~043~~462,~~016~~479.6749 2630.1798 110 5.~~5173~~5192 1.~~375322~~366708 356 months or greater 5747 ~~872~~794,~~615~~771,~~000~~181.0402 5449.1130 ~~112~~110 5.~~4053~~3932 1.~~387987~~442910 Totals 167 1,~~600~~599,~~312~~732,~~225~~957.19 99.23 ~~105~~104 5.~~4578~~4577 1.~~460946~~477362

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 1711 ~~234~~205,~~156~~497,~~852~~995.5722 1412.5275 9594 5.~~3359~~2823 1.~~522791~~532678 1 year or less ~~142~~152 1,~~138~~339,~~107~~931,~~382~~913.7608 7083.5711 ~~107~~106 5.~~4632~~4962 1.~~488201~~483422 1 to 2 years 106 ~~240~~66,~~508~~726,~~877~~385.01 144.9114 ~~111~~114 5.~~5782~~3243 1.~~282280~~220042 2 years and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 169 1,612,~~773~~156,~~112~~293.3431 100.00 ~~106~~105 5.~~4619~~4618 1.~~462515~~478799 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Less than 1,000,000 3 2,~~879~~876,~~524~~706.3188 0.18 8382 5.~~5417~~5418 1.~~623279~~668448 1,000,001 to 1,250,000 5 5,~~699~~693,~~737~~865.7675 0.35 ~~104~~103 5.~~6707~~6706 1.~~473091~~337320 1,250,001 to 1,500,000 2 2,~~821~~820,~~236~~116.8129 0.17 ~~114~~113 5.~~6976~~6975 1.~~955869~~937418 1,500,001 to 2,000,000 11 19,~~316~~297,~~893~~891.7132 1.20 ~~111~~110 5.6458 21.~~023525~~942032 2,000,001 to 2,500,000 10 22,~~925~~903,~~757~~462.2628 1.42 ~~104~~103 5.5477 1.~~669600~~504812 2,500,001 to 3,000,000 2 5,~~837~~832,~~891~~563.2995 0.36 ~~115~~114 5.7680 1.~~593346~~588471 3,000,001 to 3,500,000 7 22,~~565~~540,~~145~~779.9337 1.40 9998 5.6749 1.~~236792~~404165 3,500,001 to 4,000,000 10 38,~~080~~039,~~639~~084.7721 2.36 ~~114~~113 5.8194 1.~~628467~~540663 4,000,001 to 4,500,000 6 26,~~039~~016,~~559~~111.0462 1.61 ~~114~~113 5.8288 2.~~563481~~544366 4,500,001 to 5,000,000 8 38,~~621~~571,~~467~~121.0939 2.39 ~~130~~129 5.~~4768~~4767 1.~~582545~~508999 5,000,001 to 6,000,000 8 43,~~960~~924,~~771~~705.4431 2.7372 ~~108~~107 5.~~7758~~7756 1.~~527577~~547569 6,000,001 to 7,000,000 4 25,~~690~~670,~~990~~108.0438 1.59 ~~101~~100 5.~~5947~~5946 1.~~702950~~337880 7,000,001 to 8,000,000 5 38,~~433~~399,~~398~~042.7932 2.38 ~~127~~126 5.~~6442~~6438 1.~~334511~~444880 8,000,001 to 9,000,000 3 26,~~110~~091,~~669~~508.1475 1.62 ~~116~~115 5.~~6940~~6938 1.~~717305~~604587 9,000,001 to 10,000,000 6 58,~~732~~713,~~418~~321.6919 3.64 ~~116~~115 5.4688 1.~~629312~~838641 10,000,001 to 12,500,000 5 55,~~915~~904,~~582~~127.0537 3.47 ~~115~~114 5.3517 1.~~611547~~599810 12,500,001 to 15,000,000 3 42,~~624~~578,~~759~~382.3244 2.64 9695 5.~~6541~~6540 1.~~664875~~505569 15,000,001 to 17,500,000 2 33,350,000.00 2.07 ~~115~~114 5.4397 1.~~265862~~479655 17,500,001 to 20,000,000 2 38,150,000.00 2.37 ~~115~~114 5.4614 1.~~464679~~695963 20,000,001 to 25,000,000 3 66,~~559~~538,~~944~~587.1612 4.13 ~~116~~115 5.4139 1.~~387076~~640692 25,000,001 to 30,000,000 1 26,~~815~~789,~~213~~416.9738 1.66 ~~117~~116 5.4900 1.260000 30,000,001 to 50,000,000 2 77,~~864~~832,~~397~~600.1521 4.83 8281 5.6403 1.~~691887~~670968 50,000,001 to 77,500,000 1 75,000,000.00 4.65 ~~115~~114 5.6200 1.130000 77,500,001 to 109,000,000 1 106,000,000.00 6.5758 7776 5.0660 1.700000 109,000,001 to 110,000,000 1 110,000,000.00 6.82 ~~116~~115 5.2693 1.280000 Above 110,000,000 1 149,000,000.00 9.24 ~~115~~114 5.4625 1.~~240000~~270000 Totals 112 1,158,~~995~~533,~~997~~502.7253 71.86 ~~108~~107 5.~~4879~~4878 1.~~495522~~516494

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 5,535,000.00 0.34 5857 5.0300 2.~~150000~~200000 Arizona 6 23,~~049~~025,~~321~~265.6738 1.43 ~~107~~106 5.~~6005~~6004 2.~~827997~~508130 California 14 211,~~110~~036,~~953~~369.7459 13.09 9695 5.~~2585~~2584 1.~~588767~~579838 Colorado 2 8,~~287~~285,~~497~~290.7331 0.51 ~~115~~114 5.2396 1.~~716501~~687135 Connecticut 1 5,450,000.00 0.34 ~~113~~112 5.3900 1.~~230000~~340000 Florida 2 2,~~785~~782,~~193~~592.0802 0.17 ~~116~~115 5.6672 1.~~530163~~491540 Georgia 6 36,~~698~~677,~~640~~695.0312 2.28 ~~116~~115 5.4665 1.~~765015~~753207 Idaho 1 1,~~588~~586,~~066~~503.5216 0.10 ~~114~~113 5.5000 1.310000 Illinois 10 110,~~978~~952,~~859~~427.7262 6.88 ~~116~~115 5.4453 1.~~201292~~545913 Iowa 1 2,~~312~~309,~~029~~929.9913 0.14 ~~117~~116 5.7200 1.390000 Kansas 2 37,~~479~~442,~~228~~643.9277 2.32 ~~116~~115 5.4481 1.~~263843~~224925 Kentucky 1 4,~~372~~368,~~538~~462.4571 0.27 ~~114~~113 5.7000 1.~~760000~~650000 Louisiana 4 25,~~599~~580,~~048~~327.3990 1.59 ~~115~~114 6.~~0370~~0368 1.~~505708~~505688 Maryland 4 42,~~439~~403,~~922~~910.5908 2.63 9594 5.~~5747~~5746 1.~~804597~~702267 Michigan 4 18,~~844~~806,~~709~~112.9332 1.17 ~~137~~136 5.~~8093~~8090 1.~~771253~~771267 Nevada 4 41,~~869~~857,~~659~~284.0117 2.60 ~~115~~114 5.~~6618~~6617 1.~~732895~~800197 New Hampshire 1 2,~~988~~986,~~700~~084.7032 0.19 ~~116~~115 5.8900 1.730000 New Jersey 1 2,~~849~~846,~~190~~479.5963 0.18 ~~113~~112 5.6400 1.~~450000~~440000 New York 7 217,~~608~~602,~~169~~205.5765 13.4950 ~~115~~114 5.4083 1.~~246621~~240959 North Carolina 6 22,~~821~~790,~~490~~061.9702 1.4241 ~~131~~130 5.7825 1.~~408632~~525963 Ohio 8 176,~~461~~445,~~986~~287.1369 10.94 ~~115~~114 5.4754 1.~~265336~~302893 Oklahoma 2 5,~~715~~708,~~253~~925.2872 0.35 ~~115~~114 6.2363 1.~~892768~~892719 Oregon 1 4,500,000.00 0.28 ~~115~~114 5.8800 2.~~110000~~270000 Pennsylvania 2 48,~~177~~174,~~078~~100.7207 2.99 5958 5.7467 1.~~952519~~952561 South Carolina 2 4,~~289~~284,~~998~~960.7648 0.27 ~~112~~111 5.7644 1.~~331514~~393882 Tennessee 1 1,825,000.00 0.11 ~~113~~112 5.4400 2.880000 Texas 13 43,~~943~~905,~~508~~275.0918 2.72 ~~104~~103 5.~~8340~~8339 1.~~576286~~358293 Utah 1 10,000,000.00 0.62 ~~115~~114 5.3800 2.090000 Virginia 3 11,~~770~~757,~~909~~769.4677 0.73 ~~113~~112 5.5348 1.~~439628~~464966 Washington 4 34,~~279~~246,~~776~~886.1772 2.1312 ~~117~~116 5.5146 1.~~632536~~610528 Wisconsin 1 2,~~364~~360,~~265~~653.5100 0.15 ~~117~~116 5.7500 1.200000 Totals 116 1,158,~~995~~533,~~997~~502.7253 71.86 ~~108~~107 5.~~4879~~4878 1.~~495522~~516494

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 1.25 2019 ~~347~~182,~~629~~178,~~722~~552.1665 2111.5530 ~~115~~112 5.~~5070~~6082 1.~~169054~~137853 1.26 to 1.30 1410 ~~232~~317,~~171~~773,~~813~~303.0335 1419.4071 ~~115~~114 5.~~4372~~4343 1.~~277198~~273204 1.31 to 1.35 68 4276,~~398~~102,~~272~~689.4567 24.6372 ~~112~~114 5.~~5346~~4366 1.~~326948~~331702 1.36 to 1.40 68 37,~~682~~203,~~814~~825.0887 2.3431 ~~116~~112 5.~~6038~~6053 1.~~392549~~391075 1.41 to 1.45 109 5855,~~151~~584,~~179~~319.6584 3.6145 115 5.~~5076~~4897 1.~~438693~~440959 1.46 to 1.50 32 1112,~~650~~437,~~457~~968.9803 0.7277 ~~114~~115 5.~~4906~~4032 1.~~483613~~484666 1.51 to 1.55 5 2816,~~945~~133,~~855~~635.9814 1.7900 ~~134~~147 5.~~6827~~9217 1.~~539743~~533013 1.56 to 1.60 710 2547,~~581~~215,~~599~~626.1678 12.5993 114 5.~~5238~~5430 1.~~583731~~573914 1.61 to 1.70 610 ~~118~~162,~~975~~481,~~676~~962.4162 710.3808 8183 5.~~1194~~2413 1.~~694665~~682385 1.71 to 1.90 139 ~~111~~102,~~086~~941,~~586~~137.9940 6.8939 119 5.~~4952~~4558 1.~~813616~~795694 1.91 to 2.50 1516 ~~127~~133,~~171~~321,~~703~~311.1489 78.8927 8290 5.~~7388~~6864 2.~~067291~~078432 Above 2.51 76 1715,~~550~~159,~~316~~169.6929 10.0994 ~~106~~113 5.~~6120~~6733 3.~~966770~~892838 Totals 112 1,158,~~995~~533,~~997~~502.7253 71.86 ~~108~~107 5.~~4879~~4878 1.~~495522~~516494

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 5 19,~~524~~483,~~601~~810.6717 1.21 ~~128~~127 6.~~0087~~0086 1.~~519100~~663885 Lodging 11 102,~~627~~553,~~179~~576.4439 6.36 7877 5.~~9988~~9986 2.~~142716~~017777 Mixed Use 3 19,~~618~~609,~~290~~162.2816 1.22 ~~115~~114 5.6541 1.~~483571~~640893 Multi-Family 10 29,~~099~~074,~~968~~905.1487 1.80 ~~102~~101 5.5649 1.~~989923~~756113 Office 31 504,~~434~~363,~~708~~956.9877 31.2829 ~~107~~106 5.~~3648~~3647 1.~~416782~~488756 Retail 52 ~~475~~474,~~098~~877,~~868~~113.8721 29.46 ~~115~~114 5.4736 1.~~392009~~400682 Self Storage 4 17,~~592~~570,~~380~~977.3496 1.09 ~~117~~116 5.5197 1.~~811911~~691856 Totals 116 1,158,~~995~~533,~~997~~502.7253 71.86 ~~108~~107 5.~~4879~~4878 1.~~495522~~516494

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.0000% 2 3,~~217~~213,~~201~~341.1661 0.20 7675 4.6700 2.~~257692~~264615 5.0001% to 5.2500% 7 138,~~421~~412,~~945~~756.0180 8.5859 8382 5.0849 1.~~779644~~741388 5.2501% to 5.4000% 17 223,~~442~~382,~~836~~485.4561 13.8586 ~~116~~115 5.3157 1.~~442632~~438029 5.4001% to 5.5000% 26 430,~~885~~750,~~671~~816.5474 26.72 ~~116~~115 5.4562 1.~~344103~~444438 5.5001% to 5.6500% 13 125,~~842~~808,~~834~~109.9816 7.80 ~~114~~113 5.5934 1.~~241836~~214066 5.6501% to 6.0000% 32 172,~~448~~323,~~076~~768.6736 10.69 9796 5.7656 1.~~658841~~626858 6.0001% to 6.3500% 12 51,~~494~~413,~~002~~176.6373 3.19 ~~112~~111 6.2023 2.~~155285~~085962 Above 6.3501 3 13,~~243~~229,~~429~~047.2852 0.82 ~~114~~113 6.4372 1.~~878218~~878178 Totals 112 1,158,~~995~~533,~~997~~502.7253 71.86 ~~108~~107 5.~~4879~~4878 1.~~495522~~516494

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~111~~110 1,~~155~~151,~~964~~748,~~412~~074.5874 71.6844 ~~108~~107 5.~~4872~~4843 1.~~498448~~519503 13 to 24 months 12 36,~~031~~785,~~585~~427.1479 0.1942 106 56.~~7400~~0833 01.~~380000~~005630 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 112 1,158,~~995~~533,~~997~~502.7253 71.86 ~~108~~107 5.~~4879~~4878 1.~~495522~~516494

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 8 78,~~339~~303,~~210~~966.6046 4.86 5756 5.~~7614~~7613 21.~~055835~~863258 61 to 84 months 5 114,~~248~~239,~~727~~174.5047 7.0809 7776 5.0811 1.~~696071~~696107 85 to 110 months 46 1118,~~223~~481,~~972~~617.4570 01.7015 108 65.~~0418~~9271 1.~~169246~~324603 111 to 115 months 5070 ~~500~~787,~~201~~584,~~951~~708.4618 3148.0285 ~~115~~114 5.~~5458~~4884 1.~~480592~~467042 116 to 120 months 4321 ~~442~~147,~~521~~500,~~248~~699.5660 279.4415 116 5.~~4509~~5577 1.~~364962~~468970 121 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 110 1,146,~~535,~~110,166.5741 71.09 ~~108~~107 5.~~4825~~4824 1.~~493691~~514896

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 4 114,860,000.00 7.12 7776 5.0751 1.~~751665~~754075 Less than 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 300 months 24 146,~~470~~334,~~208~~784.6390 9.08 8887 5.~~8989~~8988 1.~~948812~~872630 301 to 355 months 4656 ~~289~~366,~~075~~627,~~580~~868.3741 1722.9274 ~~113~~112 5.~~5585~~5523 1.~~408197~~393652 356 months or greater 3626 ~~596~~518,~~129~~287,~~321~~513.5710 3632.9615 ~~116~~115 5.~~4218~~4057 1.~~373620~~446652 Totals 110 1,146,~~535,~~110,166.5741 71.09 ~~108~~107 5.~~4825~~4824 1.~~493691~~514896

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 1410 ~~222~~199,~~354~~892,~~915~~226.7538 1312.7940 9594 5.~~3104~~2692 1.~~524009~~527985 1 year or less 94100 ~~768~~954,~~972~~122,~~653~~550.4370 4759.6818 ~~112~~110 5.~~5352~~5325 1.~~525571~~514988 1 to 2 years 42 ~~167~~4,~~668~~518,~~428~~725.5445 100.4028 ~~110~~115 5.~~5064~~7247 1.~~319931~~325979 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 112 1,158,~~995~~533,~~997~~502.7253 71.86 ~~108~~107 5.~~4879~~4878 1.~~495522~~516494 (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: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. Less than 750,000 2 1,~~288~~287,~~165~~123.2803 0.08 ~~135~~134 6.~~3730~~3731 1.~~355109~~268710 750,001 to 1,000,000 2 1,~~883~~880,~~514~~979.9945 0.12 ~~114~~113 5.9452 1.~~191489~~191488 1,000,001 to 1,250,000 2 2,~~097~~095,~~670~~221.1734 0.13 ~~116~~115 5.~~6769~~6768 1.~~522214~~507867 1,250,001 to 1,500,000 2 2,~~878~~875,~~590~~502.6204 0.18 8382 6.1371 0.~~606069~~606156 1,500,001 to 2,000,000 5 8,~~867~~859,~~511~~711.3190 0.55 9796 5.6534 01.~~964453~~017163 2,000,001 to 2,500,000 2 4,~~628~~623,~~083~~389.6722 0.29 ~~116~~115 5.3072 1.~~763012~~991178 2,500,001 to 3,000,000 2 5,~~814~~809,~~818~~213.4759 0.36 9594 5.5885 1.~~163867~~154119 3,000,001 to 3,500,000 2 6,~~852~~844,~~050~~324.4398 0.42 ~~113~~112 5.8302 1.~~506921~~187753 3,500,001 to 4,000,000 3 11,~~394~~382,~~983~~829.6977 0.71 9291 5.1891 1.~~270292~~164807 4,000,001 to 4,500,000 3 12,~~365~~352,~~242~~404.4156 0.77 ~~114~~113 5.~~2548~~2549 1.~~621109~~586163 4,500,001 to 5,000,000 4 19,~~110~~097,~~177~~908.8884 1.18 9998 5.2209 1.~~455405~~460457 5,000,001 to 6,000,000 2 11,~~326~~316,~~738~~446.5595 0.70 ~~113~~112 5.8408 1.~~599076~~599073 6,000,001 to 7,000,000 3 19,~~029~~016,~~290~~462.1719 1.18 8281 5.3011 1.~~266423~~313059 7,000,001 to 8,000,000 1 7,~~351~~343,~~029~~658.3839 0.46 ~~114~~113 5.4000 1.240000 8,000,001 to 9,000,000 6 50,~~440~~423,~~073~~836.8318 3.13 ~~108~~107 5.3486 1.~~474094~~484124 9,000,001 to 10,000,000 1 9,700,000.00 0.60 ~~117~~116 5.5000 1.~~430000~~590000 10,000,001 to 13,000,000 2 25,850,000.00 1.60 ~~107~~106 5.1464 1.~~695493~~735725 13,000,001 to 17,000,000 6 88,710,000.00 5.50 8483 5.2079 1.407513 17,000,001 to 25,000,000 3 54,~~089~~053,~~173~~778.7735 3.35 ~~110~~109 5.4237 1.~~144989~~145033 25,000,001 to 35,000,000 2 64,100,000.00 3.9798 ~~114~~113 5.2349 1.302699 Above 35,000,000 1 37,000,000.00 2.2930 7776 5.2640 1.500000 Totals 56 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. California 3 14,~~530~~525,~~964~~219.3787 0.90 9392 5.~~1235~~1237 1.~~498075~~504674 Connecticut 1 1,~~606~~604,~~320~~813.6751 0.10 5554 5.6500 0.~~300000~~990000 Florida 7 32,~~501~~490,~~827~~902.3417 2.02 9291 5.3756 1.~~578721~~594923 Georgia 2 20,~~240~~220,~~833~~663.4102 1.2625 ~~114~~113 5.4278 1.~~204034~~204038 Illinois 5 3,~~356~~352,~~729~~385.6426 0.21 ~~116~~115 6.0700 1.~~410000~~050000 Indiana 2 6,~~167~~161,~~554~~265.0736 0.38 ~~115~~114 5.2961 1.~~499984~~691337 Louisiana 1 4,~~579~~572,~~213~~688.5197 0.28 ~~117~~116 5.5300 1.320000 Michigan 1 ~~546~~545,~~072~~692.6083 0.03 ~~171~~170 6.8800 1.430000 Missouri 3 7,~~202~~194,~~262~~283.1550 0.45 ~~114~~113 5.~~4975~~4974 1.~~590917~~526784 Montana 1 3,~~962~~958,~~907~~602.4475 0.25 ~~113~~112 5.1100 0.~~940000~~900000 New Hampshire 1 6,~~074~~068,~~772~~851.3065 0.38 ~~116~~115 5.4600 1.~~330000~~390000 New York 2 2,~~878~~875,~~590~~502.6204 0.18 8382 6.1371 0.~~606069~~606156 North Carolina 1 16,250,000.00 1.01 5554 5.2800 1.510000 Ohio 4 13,~~022~~009,~~271~~019.1361 0.81 ~~113~~112 5.3693 1.~~402250~~327091 South Carolina 3 17,~~328~~325,~~231~~039.4804 1.07 ~~115~~114 5.~~1868~~1867 1.~~760904~~760952 Tennessee 1 9,700,000.00 0.60 ~~117~~116 5.5000 1.~~430000~~590000 Texas 15 207,~~596~~561,~~349~~860.1571 12.87 9897 5.~~3083~~3082 1.~~314705~~306089 Virginia 3 36,~~751~~743,~~029~~658.3839 2.28 9291 5.~~2616~~2615 1.~~265795~~265800 Washington 2 11,~~234~~231,~~175~~467.9358 0.70 ~~115~~114 5.3733 1.~~254863~~294706 West Virginia 1 5,~~611~~605,~~031~~768.2584 0.35 ~~111~~110 5.7500 1.700000 Wisconsin 3 23,~~635~~625,~~978~~105.1868 1.47 ~~114~~113 5.1085 1.~~701871~~740683 Totals 62 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 1.24 1719 ~~101~~105,~~837~~865,~~545~~261.9893 6.3157 100 5.~~3908~~4165 1.~~102496~~103574 1.25 to 1.29 65 8273,~~143~~731,~~698~~854.3240 54.0957 ~~110~~109 5.~~2426~~2383 1.~~278977~~280000 1.30 to 1.34 56 5463,~~296~~225,~~078~~453.4911 3.3792 9996 5.~~3809~~3573 1.~~326205~~326542 1.35 to 1.39 43 1512,~~240~~608,~~196~~851.3465 0.9478 86110 5.~~3151~~4065 1.~~367184~~379626 1.40 to 1.44 53 3320,~~113~~050,~~766~~912.6170 21.0524 ~~106~~99 5.~~4230~~2776 1.~~414782~~410682 1.45 to 1.49 34 1319,~~269~~802,~~243~~904.0654 01.8223 ~~116~~95 5.~~3412~~2912 1.~~456886~~454609 1.50 to 1.54 3 58,~~965~~960,~~707~~678.3011 3.66 7574 5.~~3330~~3329 1.502756 1.55 to 1.59 23 514,~~025~~720,~~751~~506.2960 0.3191 115 5.~~2219~~4052 1.~~581997~~585227 1.60 to 1.74 65 3835,~~821~~772,~~230~~978.8252 2.4122 ~~100~~105 5.~~4091~~4115 1.~~658927~~677287 Above 1.75 5 4239,~~063~~883,~~896~~389.4122 2.6147 ~~111~~110 5.~~1025~~0899 1.~~828580~~858463 Totals 56 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mixed Use 2 3,~~360~~356,~~747~~145.2392 0.21 8685 5.9356 0.~~694967~~694922 Multi-Family 60 441,~~416~~266,~~367~~644.3986 27.37 ~~100~~99 5.~~3207~~3206 1.~~386230~~389850 Totals 62 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. Below 5.0000% 3 31,~~650~~645,~~964~~219.3787 1.96 ~~104~~103 4.9470 1.~~746894~~781379 5.0001% to 5.2500% 9 9089,~~010~~984,~~779~~532.1807 5.58 ~~100~~99 5.1414 1.~~291537~~294185 5.2501% to 5.5000% 22 257,~~695~~639,~~603~~404.0927 15.98 9796 5.3392 1.~~411505~~415373 5.5001% to 5.7500% 13 49,~~203~~154,~~265~~654.6750 3.05 ~~109~~108 5.6013 1.~~185302~~197126 5.7501% to 6.0000% 6 10,~~829~~818,~~848~~920.0972 0.67 ~~114~~113 5.9235 1.~~373221~~362952 6.0001% to 6.2500% 1 3,~~356~~352,~~729~~385.6426 0.21 ~~116~~115 6.0700 1.~~410000~~050000 6.2501% to 6.5000% 1 1,~~483~~481,~~851~~981.9826 0.09 5251 6.3600 0.170000 Above 6.5001 1 ~~546~~545,~~072~~692.6083 0.03 ~~171~~170 6.8800 1.430000 Totals 56 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 56 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 56 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605

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 8 63,~~310~~290,~~533~~449.6760 3.93 5453 5.2331 1.~~314079~~324185 61 to 84 months 4 47,~~940~~937,~~642~~746.5401 2.97 7776 5.2905 1.~~418744~~418762 85 to 110 months 68 5766,~~682~~779,~~092~~138.6876 34.5814 101 5.~~3534~~3996 1.~~500924~~506511 111 to 114 months 22 ~~172~~212,~~882~~388,~~502~~133.6769 1013.7217 113 5.~~3697~~2902 1.~~347448~~352497 115 to 116 months 1012 7651,~~832~~537,~~929~~961.8197 43.7620 115 5.~~2427~~4922 1.~~386012~~379470 117 to 119 months 51 252,~~582~~143,~~340~~667.6592 10.5913 117 5.~~4702~~5700 1.~~416253~~900000 120 months or greater 1 ~~546~~545,~~072~~692.6083 0.03 ~~171~~170 6.8800 1.430000 Totals 56 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605

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 30,050,000.00 1.86 5554 5.2800 1.422745 Less than 330 months 7 14,~~273~~254,~~999~~511.8578 0.8988 ~~109~~108 5.8303 1.~~187774~~103100 331 to 355 months 27 132,~~967~~834,~~436~~611.3008 8.24 ~~106~~105 5.4278 1.~~303849~~292341 356 to 357 months 20 267,~~485~~483,~~678~~667.4792 16.59 ~~102~~101 5.2525 1.~~424985~~441140 358 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 56 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605

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 31 115,~~801~~605,~~936~~768.8284 0.7335 ~~113~~110 5.~~8170~~7500 1.~~499847~~700000 1 year or less 4851 ~~369~~376,~~134~~809,~~729~~362.3338 2223.8937 9796 5.~~3132~~3239 1.~~410353~~408351 1 to 2 years 54 6362,~~840~~207,~~448~~659.4756 3.9686 ~~113~~114 5.~~3042~~2952 1.~~189356~~212347 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 56 444,~~777~~622,~~114~~790.6278 27.58 ~~100~~99 5.~~3253~~3252 1.~~381007~~384605 (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: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 10027019 1 RT Cincinnati OH ~~678~~700,~~255~~864.8740 0.00 5.462% 10027394 2 OF New York NY ~~483~~499,~~016~~117.6722 0.00 5.269% 10026455 3 OF Irvine CA ~~447~~462,~~496~~413.6722 0.00 5.066% 10027293 4 OF Chicago IL ~~104~~108,~~663~~152.2503 0.00 5.430% 10027294 5 OF Chicago IL 8285,~~355~~100.0017 0.00 5.430% 10027296 6 OF Chicago IL 7880,~~056~~658.2513 0.00 5.430% 10027291 7 OF Chicago IL 4446,~~865~~360.3889 0.00 5.430% 10027292 8 OF Chicago IL 4344,~~145~~584.8707 0.00 5.430% 10027295 9 OF Chicago IL 3435,~~706~~863.7564 0.00 5.430% 10026994 10 OF New York NY ~~351~~362,~~250~~958.0033 0.00 5.620% 10027774 11 LO Philadelphia PA ~~215~~222,~~625~~812.0050 0.00 5.750% 10026311 12 MF Houston TX ~~130~~134,~~295~~638.2543 0.00 5.373% 10026304 13 MF Austin TX 6567,~~192~~365.4048 0.00 5.373% 10026301 14 MF Dallas TX ~~162~~167,~~306~~716.6789 0.00 5.264% 10026706 15 MF Dallas TX ~~149~~154,~~333~~311.3311 0.00 5.120% 10027288 16 RT Manhattan KS ~~150~~155,~~522~~366.2544 3631,~~641~~796.1394 5.490% 10026886 17 MF Cornelius NC 7173,~~500~~883.0033 0.00 5.280% 10026887 18 MF Richmond VA 6062,~~720~~744.00 0.00 5.280% 10026306 19 MF Tampa FL 5759,~~236~~143.0491 0.00 5.345% 10026310 20 MF Bradenton FL 3839,~~127~~398.6759 0.00 5.345% 10026315 21 MF Irving TX 3738,~~415~~662.0017 0.00 5.345% 10024138 22 RT Elk Grove CA ~~122~~126,~~815~~768.7192 2925,~~750~~797.8059 5.490% 10026875 23 OF Seattle WA 99102,~~527~~729.0861 2421,~~559~~357.5704 5.440% 10027226 24 RT Las Vegas NV 9699,~~212~~419.5058 0.00 5.370% 10026760 25 RT Morrow GA 9194,~~271~~313.2563 0.00 5.490% 10026299 26 MF Houston TX 8183,~~288~~998.5416 0.00 5.345% 10026675 27 MF Atlanta GA 8183,~~330~~944.0215 2018,~~947~~333.7764 5.370% 10026707 28 MF Houston TX 8284,~~035~~675.5776 1917,~~701~~061.9778 5.560% 10026698 29 OF New York NY 7375,~~120~~558.8319 0.00 5.450% 10026423 30 MF Virginia Beach VA 6769,~~340~~584.0067 0.00 5.180% 10025867 31 RT Rocklin CA 7072,~~685~~964.9923 1513,~~994~~715.2298 5.660% 10026714 32 MF Humble TX 6365,~~270~~379.00 0.00 5.130% 10026959 33 LO Ocean City MD 6971,~~648~~861.4992 2119,~~295~~081.3693 5.900% 10026895 34 MF Columbia SC 5658,~~969~~868.1714 0.00 4.990% 10026727 35 RT Laurel MD 6062,~~751~~704.4035 1513,~~531~~578.9297 5.390% 10026348 36 MF Madison WI 5355,~~625~~412.0050 0.00 4.950% 10026885 37 RT Torrance CA 5153,~~600~~320.00 0.00 5.160% 10026970 38 RT Rockford IL 5052,~~381~~001.3315 1311,~~074~~454.5068 5.290% 10026710 39 OF Bethesda MD 4950,~~302~~945.5092 0.00 5.330% 10026703 40 OF New York NY 4951,~~958~~623.3361 0.00 5.450% 10026808 41 RT Alexandria LA 4849,~~186~~792.6789 0.00 5.560% 10027499 42 MU Carson City NV 4748,~~416~~997.6722 0.00 5.690% 10026607 43 OF Midvale UT 4446,~~833~~327.3378 0.00 5.380% 10026986 44 RT San Francisco CA 4446,~~964~~410.4041 119,~~313~~867.5958 5.420% 10027410 45 MF Chattanooga TN 4445,~~458~~940.3328 0.00 5.500% 10026695 46 RT Casa Grande AZ 2223,~~418~~139.4321 54,~~689~~968.3355 5.410% 10026694 47 RT Cottonwood AZ 20,~~176~~825.5929 54,~~120~~471.3969 5.410% 10026700 48 OF Tyler TX 4243,~~538~~906.4658 109,~~598~~229.0492 5.460% 10027257 49 RT Poway CA 4041,~~500~~850.00 0.00 5.400% 10026316 50 MF Houston TX 3940,~~553~~871.0043 0.00 5.345% 10026734 51 LO Reno NV 4546,~~147~~585.4871 1210,~~351~~913.3613 6.270% 10025184 52 OF San Diego CA 3839,~~354~~589.7903 98,~~481~~247.5026 5.420% 10027314 53 MF Seattle WA 3638,~~960~~192.00 0.00 5.280% 10027083 54 MF La Crosse WI 3637,~~529~~703.1448 98,~~362~~188.9460 5.370% 10026709 55 MF Rosenberg TX 3637,~~317~~485.8652 98,~~216~~049.7105 5.410% 10026899 56 OF Various TX 3637,~~625~~846.2004 0.00 5.520% 10025561 57 IN Plymouth MI 3940,~~216~~374.9168 2827,~~594~~436.5679 6.070% 10024989 58 RT Zanesville OH 3637,~~029~~190.4375 86,~~081~~919.0068 5.700% 10027352 59 RT Orange CA 3435,~~375~~520.0083 0.00 5.500% 10026762 60 MF Richmond VA 3334,~~117~~182.5929 87,~~435~~370.6999 5.400% 10026482 61 MF Bloomington IL 3132,~~597~~613.3083 76,~~710~~693.1158 5.530% 10026763 62 MU University Place WA 3031,~~551~~535.6368 76,~~171~~187.2823 5.560% 10026609 63 MF Orlando FL 2829,~~382~~293.1023 76,~~818~~907.4633 5.190% 10026312 64 MF Dallas TX 2829,~~074~~010.6749 0.00 5.264% 10026843 65 LO Houston TX 3132,~~310~~306.2065 8,~~997~~000.3085 6.095% 10026898 66 RT Longmont CO 2627,~~433~~314.3344 0.00 5.200% 10026435 67 MF Goffstown NH 2728,~~671~~561.2055 65,~~811~~920.0065 5.460% 10026492 68 RT Fenton MI 29,~~027~~963.5429 65,~~330~~394.6287 5.840% 10026591 69 MF Various Various 2829,~~274~~186.4862 5,~~941~~029.3319 5.930% 10027409 70 LO Monroe LA 3031,~~892~~879.9265 76,~~665~~678.1542 6.520% 10025871 71 MF Huntington WV 2627,~~915~~782.5640 65,~~129~~262.2541 5.750% 10026795 72 RT Phenix City AL 23,200.88 0.00 5.030% 10025345 73 RT Hanford CA 2425,~~814~~612.3183 65,~~100~~302.6008 5.450% 10026407 74 RT Groton CT 2425,~~479~~295.5857 0.00 5.390% 10026733 75 LO Shreveport LA 28,~~022~~915.5827 76,~~666~~773.3566 6.270% 10026770 76 LO Texarkana TX 28,~~022~~915.5827 76,~~666~~773.3566 6.270% 10026844 77 RT San Diego CA 2324,~~338~~088.1563 5,~~893~~143.9244 5.410% 10026939 78 MF Los Angeles CA 2122,~~953~~685.5028 0.00 5.290% 10026346 79 OF Vienna VA 2223,~~854~~590.8912 54,~~597~~862.3310 5.520% 10026111 80 MF Reseda CA 1920,~~912~~549.0125 65,~~381~~744.7450 4.820% 10027120 81 SS Augusta GA 22,~~078~~777.1256 7,~~906~~207.7531 5.360% 10027202 82 RT Indian Trail NC 2324,~~784~~539.1669 76,~~476~~720.3784 5.790% 10027061 83 OF Richmond Heights OH 2122,~~342~~029.9100 54,~~490~~804.8475 5.360% 10026685 84 RT Brevard NC 23,~~143~~860.4937 10,~~831~~114.1224 5.850% 10027119 85 SS Martinez GA 21,~~074~~742.5722 76,~~547~~879.3570 5.360% 10027006 86 RT Overland Park KS 1920,~~828~~465.6050 54,~~425~~788.1121 5.150% 10026434 87 MF Lancaster CA 20,~~201~~875.6706 0.00 5.270% 10026753 88 MF Baton Rouge LA 21,~~135~~805.7096 76,~~194~~524.8054 5.530% 10026846 89 MF Corvallis OR 22,~~050~~785.00 0.00 5.880% 10026680 90 SS Fort Wright KY 2021,~~792~~461.1088 4,~~745~~075.5274 5.700% 10026747 91 LO Scottsdale AZ 2223,~~703~~426.4872 65,~~211~~487.1793 6.270% 10026597 92 MF Berkeley MO 1920,~~649~~281.0900 4,~~913~~281.4453 5.450% 10026577 93 RT Cumming GA 19,~~097~~711.0525 4,~~757~~143.8565 5.460% 10026769 94 LO Shreveport LA 2122,~~795~~489.3465 5,~~962~~268.7241 6.270% 10026556 95 MF Lebanon OH 17,~~281~~835.2990 4,~~832~~278.7716 5.150% 10026557 96 MF Muncie IN 17,~~281~~835.2990 4,~~832~~278.7716 5.150% 10027509 97 IN Northbrook IL 1920,~~445~~063.4359 5,~~961~~342.1195 5.850% 10026711 98 MF Casco MI 1718,~~501~~063.3149 4,~~661~~099.2204 5.280% 10026171 99 MF Missoula MT 1617,~~896~~437.0289 4,~~846~~304.5669 5.110% 10025767 100 RT Dunn NC 1819,~~942~~542.1978 65,~~222~~621.0748 5.750% 10027496 101 OF Houston TX 19,~~093~~709.3428 43,~~085~~469.3440 5.830% 10026125 102 MF Nacogdoches TX 1617,~~961~~505.2175 4,~~598~~054.9036 5.260% 10026182 103 MF Bainbridge Island WA 1819,~~459~~054.8143 43,~~182~~588.8220 5.750% 10027334 104 LO Lawton OK 20,~~291~~939.9332 54,~~272~~625.4506 6.390% 10025084 105 RT Dallas TX 1920,~~947~~591.0051 3,~~722~~078.7928 6.360% 10027124 106 IN Hunt Valley MD 1718,~~648~~217.1909 3,~~920~~351.5161 5.740% 10027122 107 OF High Point NC 1617,~~487~~010.5926 5,~~662~~139.5891 5.520% 10026681 108 SS Surprise AZ 17,~~085~~635.1393 3,~~790~~239.4363 5.730% 10025977 109 MF Marion OH 15,~~476~~973.4512 43,~~291~~794.5487 5.200% 10025928 110 MF Chillicothe OH 16,~~329~~855.7321 3,~~906~~381.5507 5.600% 10027145 111 RT Smithfield VA 1516,~~533~~025.9068 5,~~646~~154.7799 5.350% 10027303 112 MF Various IL 17,~~004~~545.1744 4,~~885~~344.6538 6.070% 10025819 113 RT Richmond VA 1516,~~971~~485.0945 3,~~636~~122.9660 5.750% 10026097 114 RT Glendale AZ 1415,~~960~~441.2603 3,~~851~~370.0225 5.400% 10026424 115 RT Cranberry Township PA 15,~~107~~594.5816 32,~~465~~978.2365 5.700% 10026291 116 IN Canton NC 1617,~~573~~102.4815 43,~~362~~833.1548 6.330% 10026317 117 RT Columbus OH 14,~~179~~635.3376 32,~~422~~965.1370 5.500% 10024626 118 MU Evanston IL 14,~~517~~984.3845 32,~~407~~940.9689 5.740% 10027084 119 OF Manchester NH 1415,~~684~~158.7152 32,~~090~~616.1938 5.890% 10026558 120 MF Houston TX 1314,~~751~~193.1865 32,~~339~~896.0053 5.530% 10026340 121 OF Hazlet NJ 13,~~405~~837.9757 32,~~142~~710.5696 5.640% 10024777 122 MF Tacoma WA 13,~~359~~789.0205 32,~~138~~708.3835 5.650% 10027482 123 RT Rockingham NC 11,~~208~~581.3394 0.00 5.380% 10026552 124 MF Madison WI 10,~~521~~859.6414 32,~~021~~683.4090 5.080% 10026130 125 MF Tucson AZ 10,~~357~~690.6409 2,~~850~~518.6924 5.220% 10025227 126 OF Houston TX 12,~~186~~580.8518 2,~~434~~041.6330 6.150% 10023643 127 RT Fond Du Lac WI 11,~~346~~328.0077 3,~~595~~612.2851 5.750% 10026728 128 RT West Burlington IA 11,~~032~~388.3903 2,~~456~~100.5086 5.720% 10027215 129 RT Great Neck NY 1011,~~893~~244.7684 2,~~455~~104.4537 5.700% 10027002 130 RT Conway SC 1011,~~716~~056.0825 3,~~438~~098.8164 5.750% 10026177 131 RT New York NY 8,~~679~~956.3681 2,~~949~~672.4500 4.670% 10026845 132 RT Thornton CO 910,~~763~~077.8368 2,~~521~~207.2742 5.350% 10027901 133 MF Hammond IN 910,~~970~~291.3551 2,~~331~~010.7155 5.570% 10025193 134 RT West Columbia SC 910,~~918~~238.9534 21,~~259~~939.0364 5.780% 10027139 135 RT Los Angeles CA 9,~~276~~570.4366 32,~~113~~818.0582 5.590% 10026712 136 MF Eastlake OH 9,~~247~~545.2012 21,~~095~~797.3442 5.720% 10026932 137 MF University Place WA 9,~~169~~464.0857 21,~~052~~756.4798 5.740% 10026183 138 OF Tulsa OK 9,~~447~~752.6836 21,~~007~~702.1850 5.930% 10026448 139 MF Houston TX 89,~~985~~275.9841 21,~~053~~764.6724 5.710% 10026020 140 MU Kansas City MO 89,~~772~~050.8881 32,~~008~~730.5259 5.600% 10025857 141 MF Universal City TX 8,~~668~~942.0456 2,~~989~~714.3583 5.600% 10026400 142 RT Murfreesboro TN 8,~~273~~549.3311 0.00 5.440% 10027541 143 MF Sherman Oaks CA 7,~~678~~924.0154 21,~~128~~881.2976 5.130% 10026938 144 OF Carson City NV 89,~~846~~131.1990 1,~~747~~461.4271 6.090% 10026972 145 MF New Britain CT 7,~~571~~815.3420 1,~~751~~507.0216 5.650% 10026761 146 RT Saint Petersburg FL 7,~~494~~735.0538 1,~~741~~500.7239 5.650% 10026674 147 RT Roswell GA 7,~~160~~390.5676 1,~~823~~593.9373 5.400% 10026447 148 RT Boise ID 7,~~286~~521.8826 1,~~797~~563.7436 5.500% 10026564 149 MF Dade City FL 7,~~241~~482.0037 0.00 5.570% 10026590 150 OF Cincinnati OH 7,~~684~~928.2869 2,~~252~~008.7231 6.050% 10026398 151 RT Milford OH 67,~~800~~026.0067 0.00 5.440% 10026214 152 MU Brooklyn NY 78,~~875~~126.6656 21,~~121~~870.6272 6.360% 10027168 153 MF Amsterdam NY 67,~~864~~086.5405 1,~~439~~217.3786 5.900% 10027418 154 RT Hapeville GA 6,~~601~~815.8301 1,~~333~~120.7052 5.990% 10027397 155 OF Delray Beach FL 5,~~673~~856.6953 1,~~283~~100.5167 5.690% 10026608 156 RT Bloomfield Hills MI 5,~~687~~867.4087 1,~~847~~666.3891 5.730% 10027082 157 RT Corpus Christi TX 5,~~215~~383.4031 1,~~241~~073.8291 5.550% 10027388 158 RT San Antonio TX 5,~~145~~311.8460 1,~~189~~024.8509 5.630% 10027148 159 MF Jacksonville FL 5,~~322~~491.0415 1,~~651~~482.4130 5.830% 10026693 160 MF Redding CA 5,~~243~~412.8987 1,~~175~~006.4143 5.750% 10027144 161 MF Labadie MO 4,~~614~~763.5811 ~~1,115~~966.0653 5.510% 10026540 162 IN Kemah TX 5,~~100~~265.8361 ~~991~~826.4567 6.150% 10026176 163 RT Yonkers NY 3,~~857~~980.4981 1,~~310~~187.8755 4.670% 10026077 164 MF Leesburg FL 45,~~908~~064.7668 1,~~503~~347.7280 5.950% 10027146 165 MF Tallahassee FL 4,~~436~~578.9101 1,~~328~~187.8474 5.940% 10026823 166 MF Newcastle CA 4,~~354~~494.3777 ~~943~~803.6121 5.830% 10025312 167 MF Houston TX 3,~~714~~834.3715 ~~782~~662.2648 6.000% 10025885 168 MF Detroit MI 3,~~133~~235.5818 ~~481~~379.3777 6.880% 10027019 1a 6668,~~437~~652.6321 0.00 8.858% Totals 7,~~343~~584,~~906~~156.9044 ~~700~~616,~~882~~819.4803

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 10027019 N/A 02/11/2015 N 149,000,000.00 149,000,000.00 0708/11/2005 10027394 N/A 03/11/2015 N 110,000,000.00 110,000,000.00 0708/11/2005 10026455 N/A 12/11/2011 N 106,000,000.00 106,000,000.00 0608/11/2005 10027293 N/A 03/11/2015 N 23,130,000.00 23,130,000.00 0708/11/2005 10027294 N/A 03/11/2015 N 18,200,000.00 18,200,000.00 0708/11/2005 10027296 N/A 03/11/2015 N 17,250,000.00 17,250,000.00 0708/11/2005 10027291 N/A 03/11/2015 N 9,915,000.00 9,915,000.00 0708/11/2005 10027292 N/A 03/11/2015 N 9,535,000.00 9,535,000.00 0708/11/2005 10027295 N/A 03/11/2015 N 7,670,000.00 7,670,000.00 0708/11/2005 10026994 N/A 02/11/2015 N 75,000,000.00 75,000,000.00 0708/11/2005 10027774 N/A 05/11/2010 N 45,000,000.00 45,000,000.00 0708/11/2005 10026311 N/A 12/11/2014 N 29,100,000.00 29,100,000.00 0708/11/2005 10026304 N/A 12/11/2014 N 14,560,000.00 14,560,000.00 0708/11/2005 10026301 N/A 12/11/2011 N 37,000,000.00 37,000,000.00 0708/11/2005 10026706 N/A 02/11/2015 N 35,000,000.00 35,000,000.00 0607/11/2005 10027288 03/11/2015 03/11/2035 N 32,~~901~~864,~~038~~397.2815 32,~~864~~832,~~397~~600.1521 0708/11/2005 10026886 N/A 02/11/2010 N 16,250,000.00 16,250,000.00 0708/11/2005 10026887 N/A 02/11/2010 N 13,800,000.00 13,800,000.00 0708/11/2005 10026306 N/A 12/11/2013 N 12,850,000.00 12,850,000.00 0708/11/2005 10026310 N/A 12/11/2013 N 8,560,000.00 8,560,000.00 0708/11/2005 10026315 N/A 12/11/2013 N 8,400,000.00 8,400,000.00 0708/11/2005 10024138 N/A 04/01/2015 N 26,~~844~~815,~~964~~213.7797 26,~~815~~789,~~213~~416.9738 0608/01/2005 10026875 N/A 04/01/2015 N 21,~~954~~929,~~503~~944.7316 21,~~929~~908,~~944~~587.1612 0708/01/2005 10027226 N/A 03/11/2015 N 21,500,000.00 21,500,000.00 0708/11/2005 10026760 N/A 02/11/2015 N 19,950,000.00 19,950,000.00 0608/11/2005 10026299 N/A 12/11/2013 N 18,250,000.00 18,250,000.00 0708/11/2005 10026675 N/A 01/11/2015 N 18,~~174~~153,~~305~~357.3659 18,~~153~~135,~~357~~023.5995 0708/11/2005 10026707 N/A 01/11/2015 N 17,~~705~~685,~~518~~816.1518 17,~~685~~668,~~816~~754.1840 0708/11/2005 10026698 N/A 01/11/2015 N 16,100,000.00 16,100,000.00 0708/11/2005 10026423 N/A 01/11/2015 N 15,600,000.00 15,600,000.00 0708/11/2005 10025867 N/A 05/01/2015 N 14,~~986~~970,~~428~~433.1290 14,~~970~~956,~~433~~717.9092 0708/01/2005 10026714 N/A 01/11/2010 N 14,800,000.00 14,800,000.00 0708/11/2005 10026959 N/A 02/11/2010 N 14,~~165~~144,~~795~~500.4408 14,~~144~~125,~~500~~418.0815 0608/11/2005 10026895 N/A 02/11/2015 N 13,700,000.00 13,700,000.00 0708/11/2005 10026727 N/A 02/11/2015 N 13,~~525~~509,~~357~~825.2634 13,~~509~~496,~~825~~246.3437 0607/11/2005 10026348 N/A 12/11/2014 N 13,000,000.00 13,000,000.00 0708/11/2005 10026885 N/A 02/11/2015 N 12,000,000.00 12,000,000.00 0708/11/2005 10026970 05/01/2015 05/01/2035 N 11,~~428~~415,~~656~~582.5505 11,~~415~~404,~~582~~127.0537 0708/01/2005 10026710 N/A 01/11/2015 N 11,100,000.00 11,100,000.00 0708/11/2005 10026703 N/A 01/11/2015 N 11,000,000.00 11,000,000.00 0708/11/2005 10026808 N/A 02/11/2015 N 10,400,000.00 10,400,000.00 0608/11/2005 10027499 N/A 02/11/2015 N 10,000,000.00 10,000,000.00 0708/11/2005 10026607 N/A 02/11/2015 N 10,000,000.00 10,000,000.00 0708/11/2005 10026986 N/A 03/11/2015 N 9,~~955~~943,~~217~~904.9233 9,~~943~~934,~~904~~036.3375 0708/11/2005 10027410 N/A 04/11/2015 N 9,700,000.00 9,700,000.00 0708/11/2005 10026695 N/A 12/11/2014 N 4,~~972~~966,~~665~~975.1683 4,~~966~~962,~~975~~007.8328 0708/11/2005 10026694 N/A 12/11/2014 N 4,~~475~~470,~~398~~278.6728 4,~~470~~465,~~278~~806.2859 0708/11/2005 10026700 N/A 02/11/2015 N 9,~~349~~338,~~112~~514.4036 9,~~338~~329,~~514~~284.3644 0708/11/2005 10027257 N/A 02/11/2015 N 9,000,000.00 9,000,000.00 0708/11/2005 10026316 N/A 12/11/2013 N 8,880,000.00 8,880,000.00 0708/11/2005 10026734 N/A 01/11/2015 N 8,~~640~~628,~~666~~315.9054 8,~~628~~617,~~315~~402.5441 0708/11/2005 10025184 N/A 05/01/2015 N 8,~~491~~482,~~835~~353.1060 8,~~482~~474,~~353~~106.6034 0708/01/2005 10027314 N/A 03/11/2015 N 8,400,000.00 8,400,000.00 0708/11/2005 10027083 N/A 04/11/2015 N 8,~~162~~153,~~935~~572.9298 8,~~153~~145,~~572~~384.9838 0608/11/2005 10026709 N/A 01/11/2015 N 8,~~055~~046,~~717~~500.5685 8,~~046~~038,~~500~~451.8580 0708/11/2005 10026899 N/A 02/11/2015 N 7,962,000.00 7,962,000.00 0607/11/2005 10025561 N/A 09/11/2019 N 7,~~752~~724,~~931~~336.1963 7,~~724~~696,~~336~~899.6384 0607/11/2005 10024989 N/A 04/01/2015 N 7,~~585~~577,~~143~~062.16 7,~~577~~570,~~062~~142.1648 0708/01/2005 10027352 N/A 03/11/2015 N 7,500,000.00 7,500,000.00 0708/11/2005 10026762 N/A 01/11/2015 N 7,~~359~~351,~~465~~029.0738 7,~~351~~343,~~029~~658.3839 0708/11/2005 10026482 N/A 12/11/2014 N 6,~~856~~848,~~556~~846.5847 6,~~848~~842,~~846~~152.4789 0708/11/2005 10026763 N/A 05/01/2015 N 6,~~593~~586,~~876~~705.4214 6,~~586~~580,~~705~~517.1491 0708/01/2005 10026609 N/A 01/11/2010 N 6,~~562~~554,~~336~~517.3387 6,~~554~~547,~~517~~610.8754 0708/11/2005 10026312 N/A 12/11/2011 N 6,400,000.00 6,400,000.00 0708/11/2005 10026843 N/A 02/11/2010 N 6,~~164~~155,~~435~~438.7343 6,~~155~~147,~~438~~437.4358 0708/11/2005 10026898 N/A 02/11/2015 N 6,100,000.00 6,100,000.00 0708/11/2005 10026435 N/A 03/01/2015 N 6,~~081~~074,~~583~~772.30 6,~~074~~068,~~772~~851.3065 0708/01/2005 10026492 N/A 12/11/2014 N 5,~~964~~958,~~563~~233.8119 5,~~958~~952,~~233~~838.1932 0607/11/2005 10026591 N/A 01/11/2015 N 5,~~721~~715,~~648~~707.6330 5,~~715~~710,~~707~~678.3011 0607/11/2005 10027409 N/A 04/11/2015 N 5,~~685~~678,~~813~~148.5944 5,~~678~~671,~~148~~470.4402 0708/11/2005 10025871 N/A 10/11/2014 N 5,~~617~~611,~~160~~031.5025 5,~~611~~605,~~031~~768.2584 0708/11/2005 10026795 N/A 05/01/2010 N 5,535,000.00 5,535,000.00 0708/01/2005 10025345 N/A 04/01/2015 N 5,~~463~~457,~~701~~601.9030 5,~~457~~452,~~601~~299.3022 0708/01/2005 10026407 N/A 12/11/2014 N 5,450,000.00 5,450,000.00 0708/11/2005 10026733 N/A 01/11/2015 N 5,~~363~~355,~~172~~506.5823 5,~~355~~348,~~506~~732.2357 0608/11/2005 10026770 N/A 01/11/2015 N 5,~~363~~355,~~172~~506.5823 5,~~355~~348,~~506~~732.2357 0708/11/2005 10026844 N/A 02/11/2015 N 5,~~176~~170,~~669~~776.9705 5,~~170~~165,~~776~~632.0561 0708/11/2005 10026939 N/A 03/11/2015 N 4,980,000.00 4,980,000.00 0708/11/2005 10026346 N/A 12/11/2014 N 4,~~968~~962,~~454~~857.8653 4,~~962~~957,~~857~~995.5343 0708/11/2005 10026111 N/A 11/11/2009 N 4,~~957~~950,~~346~~964.1137 4,~~950~~945,~~964~~219.3787 0708/11/2005 10027120 N/A 05/01/2015 N 4,~~942~~934,~~862~~955.1338 4,~~934~~927,~~955~~748.38 07 08/01/2005 10027202 N/A 02/11/2015 N 4,~~929~~921,~~360~~884.4205 4,~~921~~915,~~884~~163.0521 0708/11/2005 10027061 N/A 02/11/2015 N 4,~~778~~772,~~263~~772.6278 4,~~772~~767,~~772~~968.7803 0708/11/2005 10026685 N/A 01/11/2025 N 4,~~747~~736,~~381~~550.6452 4,~~736~~726,~~550~~436.5228 0708/11/2005 10027119 N/A 05/01/2015 N 4,~~718~~710,~~186~~639.5823 4,~~710~~703,~~639~~759.2353 0708/01/2005 10027006 05/01/2015 05/01/2035 N 4,~~620~~614,~~256~~831.8877 4,~~614~~610,~~831~~043.7756 0708/01/2005 10026434 N/A 12/11/2014 N 4,600,000.00 4,600,000.00 0708/11/2005 10026753 N/A 04/01/2015 N 4,~~586~~579,~~408~~213.3151 4,~~579~~572,~~213~~688.5197 0708/01/2005 10026846 N/A 02/11/2015 N 4,500,000.00 4,500,000.00 0708/11/2005 10026680 N/A 01/11/2015 N 4,~~377~~372,~~283~~538.9745 4,~~372~~368,~~538~~462.4571 0708/11/2005 10026747 N/A 01/11/2015 N 4,~~345~~338,~~162~~951.9275 4,~~338~~333,~~951~~463.7582 0708/11/2005 10026597 N/A 01/11/2015 N 4,~~326~~321,~~404~~491.6521 4,~~321~~317,~~491~~209.2168 0708/11/2005 10026577 N/A 01/11/2015 N 4,~~197~~192,~~154~~396.6984 4,~~192~~188,~~396~~253.8419 0708/11/2005 10026769 N/A 01/11/2015 N 4,~~171~~165,~~356~~393.4472 4,~~165~~160,~~393~~125.7231 0608/11/2005 10026556 N/A 01/11/2015 N 4,~~026~~021,~~708~~875.3760 4,~~021~~017,~~875~~597.6044 0607/11/2005 10026557 N/A 01/11/2015 N 4,~~026~~021,~~708~~875.3760 4,~~021~~017,~~875~~597.6044 0607/11/2005 10027509 N/A 04/11/2015 N 3,~~988~~982,~~807~~846.1706 3,~~982~~977,~~846~~503.0611 0608/11/2005 10026711 N/A 01/11/2015 N 3,~~977~~972,~~569~~908.4523 3,~~972~~968,~~908~~809.2319 0607/11/2005 10026171 N/A 12/11/2014 N 3,~~967~~962,~~754~~907.0044 3,~~962~~958,~~907~~602.4475 0708/11/2005 10025767 N/A 10/11/2014 N 3,~~953~~946,~~151~~929.9588 3,~~946~~941,~~929~~308.8840 0708/11/2005 10027496 N/A 04/11/2015 N 3,~~930~~925,~~019~~934.3501 3,~~925~~922,~~934~~464.0161 0708/11/2005 10026125 N/A 11/11/2009 N 3,~~869~~864,~~477~~878.6878 3,~~864~~860,~~878~~824.7842 0708/11/2005 10026182 N/A 11/11/2014 N 3,~~852~~848,~~482~~299.0220 3,~~848~~844,~~299~~711.2000 0708/11/2005 10027334 N/A 03/11/2015 N 3,~~810~~805,~~691~~419.4702 3,~~805~~800,~~419~~793.0296 0708/11/2005 10025084 N/A 07/11/2014 N 3,~~763~~759,~~584~~861.6182 3,~~759~~756,~~861~~783.8254 0607/11/2005 10027124 N/A 03/11/2015 N 3,~~689~~685,~~517~~597.6817 3,~~685~~682,~~597~~245.1756 0708/11/2005 10027122 N/A 03/11/2015 N 3,~~584~~578,~~259~~597.6810 3,~~578~~573,~~597~~457.1019 0708/11/2005 10026681 N/A 04/01/2015 N 3,~~578~~574,~~037~~247.7128 3,~~574~~571,~~247~~007.2865 0708/01/2005 10025977 N/A 11/11/2014 N 3,~~571~~567,~~489~~197.0147 3,~~567~~563,~~197~~402.4760 0607/11/2005 10025928 N/A 10/11/2014 N 3,~~499~~495,~~227~~320.3479 3,~~495~~491,~~320~~939.7972 0708/11/2005 10027145 N/A 03/11/2015 N 3,~~484~~478,~~239~~592.1437 3,~~478~~473,~~592~~437.3738 0708/11/2005 10027303 N/A 03/11/2015 N 3,~~361~~356,~~615~~729.2964 3,~~356~~352,~~729~~385.6426 0708/11/2005 10025819 N/A 10/11/2014 N 3,~~333~~329,~~096~~459.5256 3,~~329~~326,~~459~~336.5696 0708/11/2005 10026097 N/A 11/11/2014 N 3,~~324~~320,~~502~~651.5957 3,~~320~~317,~~651~~281.5732 0708/11/2005 10026424 N/A 03/11/2011 N 3,~~180~~177,~~543~~078.9572 3,~~177~~174,~~078~~100.7207 0607/11/2005 10026291 04/01/2010 04/01/2030 N 3,~~141~~137,~~891~~529.5742 3,~~137~~133,~~529~~695.4294 0708/01/2005 10026317 N/A 04/01/2015 N 3,~~093~~090,~~671~~249.2815 3,~~090~~087,~~249~~283.1545 0708/01/2005 10024626 N/A 05/11/2014 N 3,~~034~~031,~~993~~585.1014 3,~~031~~028,~~585~~644.1425 0708/11/2005 10027084 N/A 03/11/2015 N 2,~~991~~988,~~790~~700.8970 2,~~988~~986,~~700~~084.7032 0708/11/2005 10026558 N/A 01/11/2012 N 2,~~983~~980,~~981~~642.54 2,~~980~~977,~~642~~746.5401 0708/11/2005 10026340 N/A 12/11/2014 N 2,~~852~~849,~~333~~190.1559 2,~~849~~846,~~190~~479.5963 0708/11/2005 10024777 N/A 11/01/2014 N 2,~~837~~834,~~314~~175.3193 2,~~834~~831,~~175~~467.9358 0708/01/2005 10027482 N/A 03/11/2015 N 2,500,000.00 2,500,000.00 0708/11/2005 10026552 N/A 01/11/2015 N 2,~~485~~482,~~426~~405.6020 2,~~482~~479,~~405~~721.2030 0708/11/2005 10026130 N/A 11/11/2009 N 2,~~381~~378,~~067~~216.6596 2,~~378~~375,~~216~~698.9672 0708/11/2005 10025227 N/A 08/11/2014 N 2,~~377~~375,~~921~~486.4178 2,~~375~~373,~~486~~445.7848 0708/11/2005 10023643 N/A 04/01/2015 N 2,~~367~~364,~~860~~265.7951 2,~~364~~360,~~265~~653.5100 0708/01/2005 10026728 N/A 04/01/2015 N 2,~~314~~312,~~486~~029.4999 2,~~312~~309,~~029~~929.9913 0708/01/2005 10027215 N/A 04/11/2015 N 2,~~293~~290,~~423~~968.8641 2,~~290~~288,~~968~~864.4104 0708/11/2005 10027002 N/A 02/11/2015 N 2,~~236~~232,~~398~~960.8605 2,~~232~~229,~~960~~861.0541 0607/11/2005 10026177 N/A 11/11/2011 N 2,~~230~~227,~~242~~293.5712 2,~~227~~224,~~293~~621.12 0708/11/2005 10026845 N/A 02/11/2015 N 2,~~190~~187,~~019~~497.0073 2,~~187~~185,~~497~~290.7331 0607/11/2005 10027901 N/A 05/11/2015 N 2,~~148~~145,~~010~~678.1847 2,~~145~~143,~~678~~667.4792 0708/11/2005 10025193 N/A 08/11/2014 N 2,~~059~~057,~~297~~038.7471 2,~~057~~055,~~038~~099.71 07 08/11/2005 10027139 N/A 03/11/2015 N 1,~~991~~988,~~361~~248.6560 1,~~988~~985,~~248~~429.6078 0708/11/2005 10026712 N/A 03/11/2015 N 1,~~939~~937,~~972~~877.6127 1,~~937~~936,~~877~~079.2785 0708/11/2005 10026932 N/A 02/11/2015 N 1,~~916~~914,~~880~~827.1467 1,~~914~~913,~~827~~070.6769 0708/11/2005 10026183 N/A 11/11/2014 N 1,~~911~~909,~~841~~834.4426 1,~~909~~908,~~834~~131.2676 0708/11/2005 10026448 N/A 12/11/2014 N 1,~~888~~886,~~471~~418.7912 1,~~886~~884,~~418~~653.1288 0708/11/2005 10026020 N/A 11/11/2014 N 1,~~879~~876,~~903~~895.7725 1,~~876~~874,~~895~~164.2566 0708/11/2005 10025857 N/A 10/11/2011 N 1,~~857~~854,~~436~~447.9762 1,~~854~~851,~~447~~732.6279 0708/11/2005 10026400 12/11/2014 12/11/2034 N 1,825,000.00 1,825,000.00 0708/11/2005 10027541 N/A 03/11/2015 N 1,~~796~~793,~~024~~896.5728 1,~~793~~792,~~896~~014.2852 0708/11/2005 10026938 N/A 04/11/2015 N 1,~~743~~741,~~090~~343.8947 1,~~741~~739,~~343~~881.4776 0708/11/2005 10026972 N/A 02/11/2010 N 1,~~608~~606,~~071~~320.6967 1,~~606~~604,~~320~~813.6751 0708/11/2005 10026761 N/A 02/11/2015 N 1,~~591~~589,~~657~~915.2048 1,~~589~~588,~~915~~415.4809 0708/11/2005 10026674 N/A 01/11/2015 N 1,~~591~~589,~~235~~411.7077 1,~~589~~587,~~411~~818.7704 0708/11/2005 10026447 N/A 01/11/2015 N 1,~~589~~588,~~864~~066.2652 1,~~588~~586,~~066~~503.5216 0708/11/2005 10026564 N/A 01/11/2012 N 1,560,000.00 1,560,000.00 0708/11/2005 10026590 N/A 01/11/2015 N 1,~~524~~521,~~154~~902.7604 1,~~521~~519,~~902~~893.0473 0608/11/2005 10026398 12/11/2014 12/11/2034 N 1,500,000.00 1,500,000.00 0708/11/2005 10026214 N/A 11/11/2009 N 1,~~485~~483,~~973~~851.6098 1,~~483~~481,~~851~~981.9826 0708/11/2005 10027168 N/A 03/11/2015 N 1,~~396~~394,~~178~~738.0164 1,~~394~~393,~~738~~520.6478 0708/11/2005 10027418 N/A 03/11/2015 N 1,~~322~~321,~~570~~236.5181 1,~~321~~320,~~236~~116.8129 0708/11/2005 10027397 N/A 04/11/2015 N 1,~~196~~195,~~561~~277.1160 1,~~195~~194,~~277~~176.6093 0708/11/2005 10026608 N/A 02/11/2015 N 1,~~191~~189,~~079~~231.2688 1,~~189~~187,~~231~~564.8897 0708/11/2005 10027082 N/A 03/11/2015 N 1,~~127~~126,~~653~~412.9210 1,~~126~~125,~~412~~338.1019 0708/11/2005 10027388 N/A 03/11/2015 N 1,~~096~~095,~~804~~614.2035 1,~~095~~094,~~614~~590.3526 0708/11/2005 10027148 N/A 03/11/2015 N 1,~~095~~093,~~445~~794.8948 1,~~093~~092,~~794~~312.4818 0708/11/2005 10026693 N/A 01/11/2010 N 1,~~094~~093,~~377~~201.2483 1,~~093~~092,~~201~~195.8340 0708/11/2005 10027144 N/A 04/11/2015 N 1,~~004~~003,~~990~~875.7569 1,~~003~~002,~~875~~909.6916 0708/11/2005 10026540 N/A 01/11/2015 N ~~995,283.84~~ 994,292.39 07993,465.72 08/11/2005 10026176 N/A 11/11/2011 N ~~991,218.91~~ 989,908.04 07988,720.49 08/11/2005 10026077 N/A 11/11/2014 N ~~990,001.23~~ 988,497.51 07987,149.71 08/11/2005 10027146 N/A 03/11/2015 N ~~896,346.32~~ 895,017.48 07893,829.74 08/11/2005 10026823 N/A 02/11/2010 N ~~896,267.49~~ 895,323.88 07894,520.67 08/11/2005 10025312 N/A 08/11/2014 N 742,~~874~~092.9468 ~~742~~741,~~092~~430.6820 0708/11/2005 10025885 N/A 10/11/2019 N 546,~~553~~072.9760 ~~546~~545,~~072~~692.6083 06/11/2005 10027019 N/A 02/11/2015 N 9,000,000.00 9,000,000.00 0708/11/2005 Totals 1,~~613~~612,~~473~~773,~~994~~112.8234 1,612,~~773~~156,~~112~~293.3431

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 08/17/2005 1 $545,692.83 0 $0.00 0 $0.00 07/15/2005 0 $0.00 0 $0.00 0 $0.00 06/17/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 08/17/2005 0 $0.00 0 $0.00 0 $0.00 07/15/2005 0 $0.00 0 $0.00 0 $0.00 06/17/2005 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 08/17/2005 0 $0.00 0 $0.00 5.479676% 5.451116% 105 07/15/2005 0 $0.00 0 $0.00 5.461862% 5.433297% 106 06/17/2005 0 $0.00 0 $0.00 5.497640% 5.469071% 107 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 ~~10026455 3 0 06/11/2005 447,496.67 447,496.67 B~~ 10026706 15 0 0607/11/2005 ~~149~~154,~~333~~311.~~33 149,333.33 B 10024138 22 0 06/01/2005 152,566.51 152,566.51 B 10026760 25 0 06/~~11~~/2005~~ 91154,~~271~~311.~~25 91,271.25 B 10026959 33 0 06/~~11~~/2005~~ ~~90,943.85 90,943.85~~ B 10026727 35 0 0607/11/2005 76,283.32 76,283.32 B ~~10026808 41 0 06/11/2005 48,186.67 48,186.67 B 10027083 54 0 06/11/2005 45,892.08 45,892.08 B~~ 10026899 56 0 0607/11/2005 3637,~~625~~846.2004 3637,~~625~~846.2004 B 10025561 57 0 0607/11/2005 67,811.47 67,811.47 B 10026492 68 0 0607/11/2005 35,358.16 35,358.16 B 10026591 69 0 0607/11/2005 34,215.81 34,215.81 B ~~10026733 75 0 06/11/2005 35,688.93 35,688.93 B 10026769 94 0 06/11/2005 27,758.06 27,758.06 B~~ 10026556 95 0 0607/11/2005 22,114.06 22,114.06 B 10026557 96 0 0607/11/2005 22,114.06 22,114.06 B ~~10027509 97 0 06/11/2005 25,406.54 25,406.54 B~~ 10026711 98 0 0607/11/2005 22,162.53 22,162.53 B 10025084 105 0 0607/11/2005 23,669.79 23,669.79 B 10025977 109 0 0607/11/2005 19,767.99 19,767.99 B 10026424 115 0 0607/11/2005 18,572.81 18,572.81 B 10027002 130 0 0607/11/2005 14,154.89 14,154.89 B 10026845 132 0 0607/11/2005 12,285.10 12,285.10 B ~~10026590 150 0 06/11/2005 9,937.00 9,937.00 B~~ 10025885 168 01 06/11/2005 3,~~614~~604.9591 37,~~614~~229.9590 B1 Totals 2515 1564,~~533,231~~272.0305 1567,~~533,231~~897.0304

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~10026455 106,000,000.00 0.00~~ 10026706 35,000,000.00 0.00 ~~10024138 26,844,964.77 0.00 10026760 19,950,000.00 0.00 10026959 14,165,795.44 0.00~~ 10026727 13,~~525~~509,~~357~~825.2634 0.00 ~~10026808 10,400,000.00 0.00 10027083 8,162,935.92 0.00~~ 10026899 7,962,000.00 0.00 10025561 7,~~752~~724,~~931~~336.1963 0.00 10026492 5,~~964~~958,~~563~~233.8119 0.00 10026591 5,~~721~~715,~~648~~707.6330 100.00 ~~10026733 5,363,172.58 0.00 10026769 4,171,356.44 0.00~~ 10026556 4,~~026~~021,~~708~~875.3760 0.00 10026557 4,~~026~~021,~~708~~875.3760 0.00 ~~10027509 3,988,807.17 0.00~~ 10026711 3,~~977~~972,~~569~~908.4523 0.00 10025084 3,~~763~~759,~~584~~861.6182 0.00 10025977 3,~~571~~567,~~489~~197.0147 0.00 10026424 3,~~180~~177,~~543~~078.9572 0.00 10027002 2,~~236~~232,~~398~~960.8605 0.00 10026845 2,~~190~~187,~~019~~497.0073 0.00 ~~10026590 1,524,154.76 0.00~~ 10025885 546,553.97 0.00 Totals ~~304~~103,~~017~~357,~~263~~911.5665 100.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = B1 (251 ~~loans~~loan) 13,~~533~~604.91 7,~~231~~229.0390 1546,~~533~~553.97 0.00 Total for Status Code = B (14 loans) 560,~~231~~667.0314 ~~304~~560,~~017~~667.14 102,~~263~~811,357.5668 100.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Filing Compare · CSFB COMMERCIAL MORT PASS THR CERT 2005-C2