8-K 1 jpc05c11_8k-200601.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: January 12, 2006 (Date of earliest event reported) Commission File No.: 333-118975-03 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-CIBC11 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 13-3789046 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On January 12, 2006, a distribution was made to holders of J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2005-CIBC11. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-CIBC11, relating to the January 12, 2006 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-CIBC11 (Registrant) By: J.P. Morgan Chase Commercial Mortgage Securities Corp. as Depositor By: /s/ Bianca Russo, Vice President/Secretary By: Bianca Russo, Vice President/Secretary Date: January 12, 2006 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-CIBC11, relating to the January 12, 2006 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-CIBC11 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: January 12, 2006 Record Date: December 30, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 21 Principal Prepayment Detail 22 Historical Detail 23 Delinquency Loan Detail 24 - 25 Specially Serviced Loan Detail 26 - 27 Modified Loan Detail 28 Liquidated Loan Detail 29 Bond / Collateral Realized Loss Reconciliation 30 Depositor J.P. Morgan Chase Commercial Mortgage Securities Corp. 270 Park Avenue 10th Floor New York, NY 10017 Contact: Brian Baker Phone Number: (212) 834-3813 Master Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer J.E. Robert Company, Inc. 1650 Tysons Blvd Suite 1600 McLean, VA 22102 Contact: Keith Belcher Phone Number: (703) 714-8101 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2006, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 46625YJC8 4.520000% 74,490,000.00 6766,~~168~~154,~~677~~943.0569 1902,~~013,733~~160.3622 ~~253~~249,~~002~~183.0262 A-2 46625YJD6 5.016000% 171,978,000.00 171,978,000.00 0.00 718,868.04 A-3 46625YJE4 5.197000% 146,634,000.00 146,634,000.00 0.00 635,047.42 A-4 46625YJF1 5.335000% 727,260,000.00 727,260,000.00 0.00 3,233,276.75 A-SB 46625YJG9 5.201000% 108,204,000.00 108,204,000.00 0.00 468,974.17 A-1A 46625YJQ7 5.~~180847~~180793% 212,208,000.00 211,~~386~~250,~~063~~122.4460 ~~135~~120,~~940~~030.8470 912,~~632~~035.4096 A-J 46625YJH7 5.~~281847~~281793% 67,063,000.00 67,063,000.00 0.00 295,~~180~~177.4340 A-JFL 46625YJJ3 4.~~303750~~550000% 50,000,000.00 50,000,000.00 0.00 ~~167~~195,~~368~~902.0678 B 46625YJL8 5.~~331847~~331793% 45,025,000.00 45,025,000.00 0.00 200,~~055~~053.3531 C 46625YJM6 5.~~362847~~362793% 18,009,000.00 18,009,000.00 0.00 80,482.9312 D 46625YJN4 5.~~368847~~368793% 27,015,000.00 27,015,000.00 0.00 120,~~866~~864.1795 E 46625YJR5 5.~~368847~~368793% 22,512,000.00 22,512,000.00 0.00 100,~~719~~718.5756 F 46625YJS3 5.~~368847~~368793% 24,763,000.00 24,763,000.00 0.00 110,~~790~~789.6352 G 46625YJT1 5.~~368847~~368793% 18,010,000.00 18,010,000.00 0.00 80,~~577~~576.4563 H 46625YJU8 5.~~368847~~368793% 24,763,000.00 24,763,000.00 0.00 110,~~790~~789.6352 J 46625YJV6 5.131000% 6,754,000.00 6,754,000.00 0.00 28,878.98 K 46625YJW4 5.131000% 9,005,000.00 9,005,000.00 0.00 38,503.88 L 46625YJX2 5.131000% 6,753,000.00 6,753,000.00 0.00 28,874.70 M 46625YJY0 5.131000% 4,503,000.00 4,503,000.00 0.00 19,254.08 N 46625YJZ7 5.131000% 4,502,000.00 4,502,000.00 0.00 19,249.80 P 46625YKA0 5.131000% 6,754,000.00 6,754,000.00 0.00 28,878.98 NR 46625YKB8 5.131000% 24,763,663.00 24,763,663.00 0.00 106,~~309~~072.6268 R 46625YJA2 0.000000% 0.00 0.00 0.00 0.00 S N/A 0.000000% 0.00 0.00 0.00 0.00 LR 46625YJB0 0.000000% 0.00 0.00 0.00 0.00 Totals 1,800,968,663.00 1,~~792~~791,~~825~~675,~~403~~729.4929 1,~~149~~022,~~674~~190.2092 7,~~758~~782,~~582~~453.0685

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 46625YJC8 0.00 0.00 1,~~266~~151,~~735~~343.3884 6665,~~154~~252,~~943~~783.6947 13.5758% A-2 46625YJD6 0.00 0.00 718,868.04 171,978,000.00 13.5758% A-3 46625YJE4 0.00 0.00 635,047.42 146,634,000.00 13.5758% A-4 46625YJF1 0.00 0.00 3,233,276.75 727,260,000.00 13.5758% A-SB 46625YJG9 0.00 0.00 468,974.17 108,204,000.00 13.5758% A-1A 46625YJQ7 0.00 0.00 1,~~048~~032,~~573~~066.2466 211,~~250~~130,~~122~~091.6090 13.5758% A-J 46625YJH7 0.00 0.00 295,~~180~~177.4340 67,063,000.00 13.5758% A-JFL 46625YJJ3 0.00 0.00 ~~167~~195,~~368~~902.0678 50,000,000.00 13.5758% B 46625YJL8 0.00 0.00 200,~~055~~053.3531 45,025,000.00 11.06% C 46625YJM6 0.00 0.00 80,482.9312 18,009,000.00 10.0506% D 46625YJN4 0.00 0.00 120,~~866~~864.1795 27,015,000.00 8.5455% E 46625YJR5 0.00 0.00 100,~~719~~718.5756 22,512,000.00 7.29% F 46625YJS3 0.00 0.00 110,~~790~~789.6352 24,763,000.00 5.91% G 46625YJT1 0.00 0.00 80,~~577~~576.4563 18,010,000.00 4.90% H 46625YJU8 0.00 0.00 110,~~790~~789.6352 24,763,000.00 3.52% J 46625YJV6 0.00 0.00 28,878.98 6,754,000.00 3.14% K 46625YJW4 0.00 0.00 38,503.88 9,005,000.00 2.64% L 46625YJX2 0.00 0.00 28,874.70 6,753,000.00 2.26% M 46625YJY0 0.00 0.00 19,254.08 4,503,000.00 2.01% N 46625YJZ7 0.00 0.00 19,249.80 4,502,000.00 1.76% P 46625YKA0 0.00 0.00 28,878.98 6,754,000.00 1.38% NR 46625YKB8 0.00 0.00 106,~~309~~072.6268 24,763,663.00 0.00% R 46625YJA2 0.00 0.00 0.00 0.00 13.5758% S N/A 0.00 0.00 0.00 0.00 0.00% LR 46625YJB0 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 8,~~908~~804,~~256~~644.2677 1,~~791~~790,~~675~~653,~~729~~538.2937

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-1 46625YJP9 0.~~038884~~038410% 1,800,968,663.00 1,~~792~~791,~~825~~675,~~403~~729.4929 5857,~~093~~348.6044 X-2 46625YJK0 0.~~103425~~103388% 1,755,407,000.00 1,740,345,000.00 149,~~996~~942.3391

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-1 46625YJP9 0.00 5857,~~093~~348.6044 1,~~791~~790,~~675~~653,~~729~~538.2937 X-2 46625YJK0 0.00 149,~~996~~942.3391 1,740,345,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 46625YJC8 ~~901~~888.~~71401598~~10503007 1312.~~60898590~~11115881 3.~~39645617~~34519560 0.00000000 0.00000000 ~~888~~875.~~10503007~~99387126 A-2 46625YJD6 1,000.00000000 0.00000000 4.18000000 0.00000000 0.00000000 1,000.00000000 A-3 46625YJE4 1,000.00000000 0.00000000 4.33083337 0.00000000 0.00000000 1,000.00000000 A-4 46625YJF1 1,000.00000000 0.00000000 4.44583333 0.00000000 0.00000000 1,000.00000000 A-SB 46625YJG9 1,000.00000000 0.00000000 4.33416667 0.00000000 0.00000000 1,000.00000000 A-1A 46625YJQ7 ~~996~~995.~~12674093~~48613907 0.~~64060186~~56562759 4.~~30065031~~29783967 0.00000000 0.00000000 ~~995~~994.~~48613907~~92051148 A-J 46625YJH7 1,000.00000000 0.00000000 4.~~40153930~~40149412 0.00000000 0.00000000 1,000.00000000 A-JFL 46625YJJ3 1,000.00000000 0.00000000 3.~~34736120~~91805560 0.00000000 0.00000000 1,000.00000000 B 46625YJL8 1,000.00000000 0.00000000 4.~~44320600~~44316069 0.00000000 0.00000000 1,000.00000000 C 46625YJM6 1,000.00000000 0.00000000 4.~~46903937~~46899439 0.00000000 0.00000000 1,000.00000000 D 46625YJN4 1,000.00000000 0.00000000 4.~~47403924~~47399408 0.00000000 0.00000000 1,000.00000000 E 46625YJR5 1,000.00000000 0.00000000 4.~~47403918~~47399431 0.00000000 0.00000000 1,000.00000000 F 46625YJS3 1,000.00000000 0.00000000 4.~~47403909~~47399427 0.00000000 0.00000000 1,000.00000000 G 46625YJT1 1,000.00000000 0.00000000 4.~~47403942~~47399389 0.00000000 0.00000000 1,000.00000000 H 46625YJU8 1,000.00000000 0.00000000 4.~~47403909~~47399427 0.00000000 0.00000000 1,000.00000000 J 46625YJV6 1,000.00000000 0.00000000 4.27583358 0.00000000 0.00000000 1,000.00000000 K 46625YJW4 1,000.00000000 0.00000000 4.27583343 0.00000000 0.00000000 1,000.00000000 L 46625YJX2 1,000.00000000 0.00000000 4.27583296 0.00000000 0.00000000 1,000.00000000 M 46625YJY0 1,000.00000000 0.00000000 4.27583389 0.00000000 0.00000000 1,000.00000000 N 46625YJZ7 1,000.00000000 0.00000000 4.27583296 0.00000000 0.00000000 1,000.00000000 P 46625YKA0 1,000.00000000 0.00000000 4.27583358 0.00000000 0.00000000 1,000.00000000 NR 46625YKB8 1,000.00000000 0.00000000 4.~~29296829~~28340024 0.00000000 0.00000000 1,000.00000000 R 46625YJA2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 S N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 46625YJB0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-1 46625YJP9 ~~995~~994.~~47840022~~84003586 0.~~03225686~~03184311 0.00000000 994.~~84003586~~27245746 X-2 46625YJK0 991.41965368 0.~~08544818~~08541775 0.00000000 991.41965368

Reconciliation Detail Advance Summary P & I Advances Outstanding 1429,~~525~~051.8366 Servicing Advances Outstanding 87233,~~447~~111.7967 Reimbursement for Interest on Advances (~~424~~187.3238) paid from general collections Current 1 Month LIBOR Rate 4.~~113750~~360000% Next 1 Month LIBOR Rate 4.~~360000~~440000%

Master Servicing Fee Summary Current Period Accrued Servicing Fees 5051,~~259~~846.0801 Less Delinquent Servicing Fees 1411,~~662~~549.0705 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 214,~~485~~599.0225 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 3854,~~082~~896.0321

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 ~~253~~249,~~002~~183.0262 0.00 ~~253~~249,~~002~~183.0262 0.00 0.00 ~~253~~249,~~002~~183.0262 0.00 A-2 718,868.04 0.00 718,868.04 0.00 0.00 718,868.04 0.00 A-3 635,047.42 0.00 635,047.42 0.00 0.00 635,047.42 0.00 A-4 3,233,276.75 0.00 3,233,276.75 0.00 0.00 3,233,276.75 0.00 A-SB 468,974.17 0.00 468,974.17 0.00 0.00 468,974.17 0.00 A-1A 912,~~632~~035.4096 0.00 912,~~632~~035.4096 0.00 0.00 912,~~632~~035.4096 0.00 A-J 295,~~180~~177.4340 0.00 295,~~180~~177.4340 0.00 0.00 295,~~180~~177.4340 0.00 A-JFL ~~167~~195,~~368~~902.0678 0.00 ~~167~~195,~~368~~902.0678 0.00 0.00 ~~167~~195,~~368~~902.0678 0.00 X-1 5857,~~093~~348.6044 0.00 5857,~~093~~348.6044 0.00 0.00 5857,~~093~~348.6044 0.00 X-2 149,~~996~~942.3391 0.00 149,~~996~~942.3391 0.00 0.00 149,~~996~~942.3391 0.00 B 200,~~055~~053.3531 0.00 200,~~055~~053.3531 0.00 0.00 200,~~055~~053.3531 0.00 C 80,482.9312 0.00 80,482.9312 0.00 0.00 80,482.9312 0.00 D 120,~~866~~864.1795 0.00 120,~~866~~864.1795 0.00 0.00 120,~~866~~864.1795 0.00 E 100,~~719~~718.5756 0.00 100,~~719~~718.5756 0.00 0.00 100,~~719~~718.5756 0.00 F 110,~~790~~789.6352 0.00 110,~~790~~789.6352 0.00 0.00 110,~~790~~789.6352 0.00 G 80,~~577~~576.4563 0.00 80,~~577~~576.4563 0.00 0.00 80,~~577~~576.4563 0.00 H 110,~~790~~789.6352 0.00 110,~~790~~789.6352 0.00 0.00 110,~~790~~789.6352 0.00 J 28,878.98 0.00 28,878.98 0.00 0.00 28,878.98 0.00 K 38,503.88 0.00 38,503.88 0.00 0.00 38,503.88 0.00 L 28,874.70 0.00 28,874.70 0.00 0.00 28,874.70 0.00 M 19,254.08 0.00 19,254.08 0.00 0.00 19,254.08 0.00 N 19,249.80 0.00 19,249.80 0.00 0.00 19,249.80 0.00 P 28,878.98 0.00 28,878.98 0.00 0.00 28,878.98 0.00 ~~Total~~NR 7105,~~860~~885.30 0.00 105,~~362~~885.3730 187.38 0.00 106,072.68 2,367.10 Total 7,~~860~~989,~~362~~557.3782 0.00 7,989,557.82 187.38 0.00 7,~~860~~989,~~362~~745.3720 02,367.0010

Other Required Information Available Distribution Amount (1) 9,~~116~~011,~~346~~936.1912 Principal Distribution Amount 1,~~149~~022,~~674~~190.1996 (a) Principal portion of Monthly Payments 1,~~149~~022,~~674~~190.1996 and any Assumed Monthly Payments (b) Principal Prepayments 0.00 (c) Collection of Principal on a Balloon 0.00 Loan after its stated Maturity Date (d) Liquidation Proceeds and Insurance 0.00 Proceeds received on a Mortgage Loan (e) Liquidation Proceeds, Insurance Proceeds, 0.00 or REO Revenues received on an REO Plus the excess of the prior Principal Distribution 0.00 Amount over the principal paid to the Sequential Pay Certificates Aggregate Number of Outstanding Loans 145 Aggregate Unpaid Principal Balance of Loans 1,~~791~~790,~~678~~977,~~657~~779.3720 Aggregate Stated Principal Balance of Loans 1,~~791~~790,~~675~~653,~~729~~538.4856 Aggregate Amount of Servicing Fee 3854,~~082~~896.0321 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~792~~849.8390 Aggregate Trust Fund Expenses (~~424~~187.3238) Interest Reserve Deposit 0260,724.0093 Interest Reserve Withdrawal 0.00 Excess Liquidation Proceeds Account Balance 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 8,330,367.58 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 8,330,367.58 Principal: Scheduled Principal 1,022,190.96 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 1,022,190.96 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 9,352,558.54 Total Funds Distributed Fees: Master Servicing Fee 51,846.01 Trustee Fee 1,849.90 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 53,695.91 Additional Trust Fund Expenses: Reimbursement for Interest on Advances (187.38) 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 (187.38) Interest Reserve Deposit 260,724.93 Payments to Certificateholders & Others: Interest Distribution 7,989,745.20 Principal Distribution 1,022,190.92 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 26,388.89 Total Payments to Certificateholders & Others 9,038,325.01 Total Funds Distributed 9,352,558.47

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 46625YJC8 X Aaa AAA X Aaa AAA A-2 46625YJD6 X Aaa AAA X Aaa AAA A-3 46625YJE4 X Aaa AAA X Aaa AAA A-4 46625YJF1 X Aaa AAA X Aaa AAA A-SB 46625YJG9 X Aaa AAA X Aaa AAA A-1A 46625YJQ7 X Aaa AAA X Aaa AAA A-J 46625YJH7 X Aaa AAA X Aaa AAA A-JFL 46625YJJ3 X Aaa AAA X Aaa AAA X-1 46625YJP9 X Aaa AAA X Aaa AAA X-2 46625YJK0 X Aaa AAA X Aaa AAA B 46625YJL8 X Aa2 AA X Aa2 AA C 46625YJM6 X Aa3 AA- X Aa3 AA- D 46625YJN4 X A2 A X A2 A E 46625YJR5 X A3 A- X A3 A- F 46625YJS3 X Baa1 BBB+ X Baa1 BBB+ G 46625YJT1 X Baa2 BBB X Baa2 BBB H 46625YJU8 X Baa3 BBB- X Baa3 BBB- J 46625YJV6 X Ba1 BB+ X Ba1 BB+ K 46625YJW4 X Ba2 BB X Ba2 BB L 46625YJX2 X Ba3 BB- X Ba3 BB- M 46625YJY0 X B1 B+ X B1 B+ N 46625YJZ7 X B2 B X B2 B P 46625YKA0 X B3 B- X B3 B- NR 46625YKB8 X NR NR X 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. 2,999,999 or less 1920 4245,~~556~~507,~~460~~032.6569 2.3854 ~~127~~125 5.~~5792~~6036 1.~~428271~~354690 3,000,000 to 3,999,999 3029 ~~105~~102,~~513~~425,~~576~~396.5137 5.8972 ~~107~~106 5.~~5062~~4931 1.~~767344~~731192 4,000,000 to 4,999,999 13 56,~~875~~833,~~264~~485.4670 3.17 ~~103~~102 5.5613 1.~~478611~~518885 5,000,000 to 6,999,999 27 162,~~359~~183,~~325~~134.9686 9.06 ~~120~~119 5.4301 1.~~388986~~441929 7,000,000 to 9,999,999 20 166,~~894~~745,~~559~~362.4594 9.31 ~~117~~116 5.~~4724~~4725 1.~~352106~~355784 10,000,000 to 14,999,999 10 ~~129~~128,~~088~~979,~~981~~500.3347 7.20 ~~112~~111 5.~~4265~~4266 1.~~564275~~555920 15,000,000 to 24,999,999 13 243,~~145~~034,~~502~~710.1877 13.57 ~~103~~102 5.~~3514~~3515 1.~~378806~~386318 25,000,000 to 49,999,999 6 191,~~865~~802,~~006~~349.9904 10.71 ~~109~~108 5.~~3475~~3474 1.~~422691~~383078 50,000,000 and greater 7 693,~~377~~142,~~051~~565.9572 38.7071 ~~100~~99 5.~~3711~~3710 1.~~622897~~615255 Totals 145 1,~~791~~790,~~675~~653,~~729~~538.4856 100.00 ~~107~~106 5.4036 1.~~516991~~512130

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 9 74,~~307~~281,~~694~~637.7514 4.15 ~~110~~109 5.~~2690~~2689 1.~~503945~~444386 Arkansas 1 2,~~570~~567,~~484~~724.9419 0.14 ~~110~~109 5.2100 1.246600 California 14 179,~~195~~138,~~633~~448.7075 10.00 7675 4.~~9652~~9651 1.~~559721~~556297 Colorado 1 7,000,000.00 0.39 ~~108~~107 5.0900 1.490300 Delaware 2 26,~~191~~183,~~612~~906.6284 1.46 8584 5.~~0753~~0751 1.~~496485~~496487 Florida 9 175,~~986~~870,~~585~~579.2938 9.82 ~~101~~100 5.~~6287~~6285 1.~~458963~~461108 Georgia 3 15,~~908~~889,~~665~~265.1707 0.89 ~~136~~135 5.6799 1.~~488631~~384960 Hawaii 1 110,000,000.00 6.14 ~~169~~168 5.5600 1.501600 Idaho 1 3,~~865~~861,~~602~~542.0607 0.22 4948 5.3300 1.904000 Illinois 5 31,~~611~~563,~~161~~037.5449 1.76 ~~138~~137 5.~~3162~~3163 1.~~463733~~462118 Indiana 4 34,000,000.00 1.90 ~~109~~108 5.5153 1.~~623251~~600648 Kentucky 4 30,~~459~~399,~~203~~807.8591 1.70 ~~110~~109 5.4157 1.~~776182~~899101 Louisiana 6 97,~~267~~202,~~765~~799.3169 5.43 ~~108~~107 5.~~6628~~6627 1.~~612903~~612841 Maryland 2 6,~~970~~961,~~674~~593.0716 0.39 ~~109~~108 5.5644 1.~~385584~~385601 Massachusetts 1 8,~~400~~392,~~522~~045.1084 0.47 ~~109~~108 5.5000 1.297300 Michigan 4 4241,~~008~~943,~~829~~929.3746 2.34 ~~133~~132 5.~~3854~~3855 1.~~371762~~383038 Minnesota 1 3,~~047~~042,~~055~~403.7471 0.17 ~~109~~108 5.4400 1.356600 Mississippi 1 3,~~939~~933,~~668~~912.0149 0.22 ~~110~~109 5.6500 1.855500 Missouri 2 3,~~553~~549,~~795~~804.1392 0.20 7372 5.0400 1.~~792300~~752400 Nevada 3 45,~~619~~587,~~611~~979.0078 2.55 ~~117~~116 5.~~3660~~3659 1.~~793514~~799686 New Jersey 4 71,~~707~~675,~~417~~540.2658 4.00 7776 5.~~0815~~0813 1.~~658757~~677602 New Mexico 1 7,300,000.00 0.41 7675 6.0700 1.743500 New York 14 161,~~458~~419,~~887~~281.5576 9.01 ~~109~~108 5.5958 1.~~354750~~340307 North Carolina 4 35,~~846~~829,~~459~~075.9359 2.00 ~~166~~165 5.~~5213~~5212 1.~~646136~~647959 Ohio 14 58,~~867~~834,~~924~~259.6337 3.29 ~~106~~105 5.5024 1.~~280791~~280730 Oregon 2 26,~~860~~830,~~461~~539.9896 1.50 8180 5.2757 1.~~067310~~130444 Pennsylvania 15 125,~~107~~039,~~603~~660.1901 6.98 ~~110~~109 5.7092 1.~~364719~~312087 South Carolina 2 8,~~848~~839,~~522~~651.2129 0.49 ~~109~~108 5.5221 1.~~469426~~529848 Tennessee 2 11,~~845~~827,~~265~~110.8939 0.66 ~~171~~170 5.8651 1.~~440407~~440280 Texas 29 208,~~674~~493,~~963~~022.0130 11.6564 ~~107~~106 5.3077 1.~~563619~~575476 Utah 1 1,~~144~~141,~~019~~127.5770 0.06 ~~229~~228 5.3200 3.780000 Virginia 1 4,800,000.00 0.27 ~~111~~110 5.3000 1.~~324500~~679500 Washington 2 16,~~981~~970,~~507~~434.1141 0.95 ~~110~~109 5.2089 1.~~315021~~341336 Wisconsin 4 150,~~328~~283,~~132~~417.5031 8.39 8281 5.~~2232~~2233 1.~~709946~~674887 Totals 169 1,~~791~~790,~~675~~653,~~729~~538.4856 100.00 ~~107~~106 5.4036 1.~~516991~~512130

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 3841 ~~394~~402,~~412~~071,~~869~~519.0629 22.0145 ~~110~~109 5.~~4845~~4895 1.~~141924~~127884 1.30 to 1.39 2017 ~~124~~101,~~441~~709,~~924~~507.3768 65.9568 ~~115~~114 5.~~5571~~5690 1.~~331231~~332099 1.40 to 1.49 2321 ~~283~~259,~~467~~444,~~539~~752.3775 1514.8249 ~~111~~110 5.~~6212~~6223 1.~~441816~~442392 1.50 to 1.69 2223 ~~457~~479,~~075~~623,~~383~~645.3399 2526.5178 ~~107~~106 5.~~1790~~1933 1.~~593760~~585097 1.70 to 1.99 2021 ~~375~~381,~~268~~814,~~912~~831.2089 2021.9532 9998 5.~~4304~~4329 1.~~811880~~800213 2.00 to 2.99 6 3034,~~265~~697,~~722~~355.7598 1.6994 ~~108~~115 5.~~3856~~4456 2.~~280924~~228683 3.00 and greater 4 11,~~902~~896,~~886~~177.1997 0.66 ~~121~~120 5.~~1023~~1021 3.~~694234~~629668 Totals 145 1,~~791~~790,~~675~~653,~~729~~538.4856 100.00 ~~107~~106 5.4036 1.~~516991~~512130

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 19 207,~~869~~825,~~611~~530.7751 11.6061 ~~144~~143 5.5672 1.~~452570~~435815 Lodging 2 1918,~~005~~961,~~453~~087.1468 1.06 ~~109~~108 5.4554 1.~~786501~~983599 Mixed Use 4 28,~~165~~152,~~853~~256.1821 1.57 ~~109~~108 5.~~7097~~7096 1.~~314973~~260975 Mobile Home Park 5 26,~~880~~852,~~974~~651.5718 1.50 ~~124~~123 5.3074 1.~~372965~~422529 Multi-Family 39 ~~227~~226,~~047~~911,~~370~~309.5545 12.67 ~~106~~105 5.2681 1.~~390990~~395188 Office 26 390,~~332~~110,~~344~~557.8007 21.79 ~~110~~109 5.5152 1.~~633810~~631301 Retail 73 ~~888~~887,~~434~~906,~~453~~233.4697 49.59 9796 5.~~3420~~3419 1.~~516437~~506603 Self Storage 1 3,~~939~~933,~~668~~912.0149 0.22 ~~110~~109 5.6500 1.855500 Totals 169 1,~~791~~790,~~675~~653,~~729~~538.4856 100.00 ~~107~~106 5.4036 1.~~516991~~512130

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 7 210,~~168~~109,~~934~~589.2955 11.73 5756 4.7414 1.~~655643~~652079 5.0000% to 5.4999% 66 ~~794~~793,~~051~~580,~~939~~306.5267 44.32 ~~105~~104 5.2738 1.~~562680~~556892 5.5000% to 5.9999% 68 760,~~506~~032,~~534~~984.2877 42.4544 ~~123~~122 5.~~6906~~6905 1.~~424035~~419596 6.0000% and greater 4 26,~~948~~930,~~321~~657.3957 1.50 ~~103~~102 6.~~2971~~2970 1.~~712743~~712755 Totals 145 1,~~791~~790,~~675~~653,~~729~~538.4856 100.00 ~~107~~106 5.4036 1.~~516991~~512130

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~139~~128 1,~~723~~618,~~998~~152,~~914~~523.4602 9690.2237 ~~108~~107 5.~~3996~~4005 1.~~527762~~519309 13 to 24 months 415 39143,~~007~~863,~~769~~490.7557 28.1803 ~~105~~103 5.~~6581~~4595 1.~~332687~~507899 25 to 36 months 1 19,~~952~~929,~~099~~439.2474 1.11 6463 5.2500 1.~~048200~~059300 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 1 8,~~716~~708,~~946~~085.0323 0.49 ~~111~~110 5.4100 1.284500 Totals 145 1,~~791~~790,~~675~~653,~~729~~538.4856 100.00 ~~107~~106 5.4036 1.~~516991~~512130

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 5 180,~~591~~553,~~181~~636.3090 10.08 4948 4.7368 1.~~611083~~611139 61 to 84 months 8 ~~187~~186,~~024~~987,~~039~~235.4982 10.44 7473 5.2362 1.~~665980~~638238 85 to 120 months 117 1,~~220~~219,~~387~~589,~~853~~961.9518 68.11 ~~110~~109 5.5049 1.~~486161~~479745 121 months and greater 8 167,~~527~~487,~~479~~579.6690 9.35 ~~164~~163 5.~~5650~~5649 1.~~486636~~521916 Totals 138 1,~~755~~754,~~530~~618,~~554~~413.4080 97.9899 ~~105~~104 5.4030 1.~~518214~~514182

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months and greater 7 36,~~145~~035,~~175~~124.0876 2.0201 ~~203~~202 5.~~4334~~4336 1.~~457618~~412250 Totals 7 36,~~145~~035,~~175~~124.0876 2.0201 ~~203~~202 5.~~4334~~4336 1.~~457618~~412250

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 2 271,720,000.00 15.17 6160 4.9398 1.~~720199~~700758 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 3 31,~~331~~256,~~086~~342.9247 1.75 ~~110~~109 5.2448 1.~~651958~~771534 241 to 300 months 9 4241,~~031~~970,~~966~~054.2012 2.3534 ~~114~~113 5.6031 1.~~360764~~360763 301 to 342 months 4 42,~~548~~503,~~936~~193.1361 2.37 8786 5.6300 1.~~334792~~339571 343 months and greater 120 1,367,~~898~~168,~~565~~823.1560 76.35 ~~114~~113 5.~~4855~~4854 1.~~485572~~481355 Totals 138 1,~~755~~754,~~530~~618,~~554~~413.4080 97.9899 ~~105~~104 5.4030 1.~~518214~~514182

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 2922 ~~696~~470,~~974~~450,~~707~~936.2710 3826.9027 9291 5.~~3493~~3850 1.~~515557~~468114 1 year or less ~~116~~123 1,~~094~~320,~~701~~202,~~022~~602.2146 6173.1073 ~~117~~111 5.~~4382~~4102 1.~~517905~~527816 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or more 0 0.00 0.00 0 0.0000 0.000000 Totals 145 1,~~791~~790,~~675~~653,~~729~~538.4856 100.00 ~~107~~106 5.4036 1.~~516991~~512130 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 1415 3033,~~066~~028,~~898~~309.0787 1.6884 ~~134~~131 5.~~6304~~6594 1.~~650040~~547670 3,000,000 to 3,999,999 2827 9894,~~032~~948,~~555~~546.2581 5.4730 ~~107~~106 5.~~5196~~5059 1.~~769125~~725265 4,000,000 to 4,999,999 11 4847,~~017~~981,~~977~~899.4784 2.68 ~~101~~100 5.6004 1.~~565408~~613068 5,000,000 to 6,999,999 21 126,~~300~~156,~~886~~552.7238 7.05 ~~126~~125 5.4995 1.~~400447~~468521 7,000,000 to 9,999,999 16 134,~~307~~175,~~034~~486.3015 7.5049 ~~119~~118 5.~~5161~~5162 1.~~374037~~374083 10,000,000 to 14,999,999 9 117,~~690~~591,~~010~~225.8121 6.57 ~~112~~111 5.3962 1.~~579217~~570052 15,000,000 to 24,999,999 9 171,~~267~~196,~~829~~155.4981 9.56 ~~104~~103 5.4068 1.~~358684~~368014 25,000,000 to 49,999,999 5 161,~~365~~302,~~006~~349.9904 9.01 ~~109~~108 5.4056 1.~~402919~~355808 50,000,000 and greater 7 693,~~377~~142,~~051~~565.9572 38.7071 ~~100~~99 5.~~3711~~3710 1.~~622897~~615255 Totals 120 1,~~580~~579,~~425~~523,~~251~~090.0583 88.21 ~~107~~106 5.~~4241~~4240 1.~~537466~~531524

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 8 69,~~897~~871,~~694~~637.7514 3.90 ~~110~~109 5.~~2570~~2569 1.~~506768~~443451 California 13 148,~~695~~638,~~633~~448.7075 8.30 7069 4.~~9499~~9498 1.~~566371~~562247 Delaware 1 7,~~791~~783,~~612~~906.6284 0.43 ~~110~~109 5.5600 1.489600 Florida 8 170,~~838~~727,~~013~~519.2819 9.5453 ~~101~~100 5.~~6419~~6417 1.~~466062~~468269 Georgia 3 15,~~908~~889,~~665~~265.1707 0.89 ~~136~~135 5.6799 1.~~488631~~384960 Hawaii 1 110,000,000.00 6.14 ~~169~~168 5.5600 1.501600 Idaho 1 3,~~865~~861,~~602~~542.0607 0.22 4948 5.3300 1.904000 Illinois 5 31,~~611~~563,~~161~~037.5449 1.76 ~~138~~137 5.~~3162~~3163 1.~~463733~~462118 Indiana 4 34,000,000.00 1.90 ~~109~~108 5.5153 1.~~623251~~600648 Kentucky 3 25,~~417~~363,~~098~~118.7817 1.42 ~~110~~109 5.4566 1.~~804764~~952123 Louisiana 6 97,~~267~~202,~~765~~799.3169 5.43 ~~108~~107 5.~~6628~~6627 1.~~612903~~612841 Maryland 2 6,~~970~~961,~~674~~593.0716 0.39 ~~109~~108 5.5644 1.~~385584~~385601 Massachusetts 1 8,~~400~~392,~~522~~045.1084 0.47 ~~109~~108 5.5000 1.297300 Michigan 3 3837,~~047~~987,~~808~~079.1190 2.12 ~~135~~134 5.~~3985~~3986 1.~~362576~~362761 Minnesota 1 3,~~047~~042,~~055~~403.7471 0.17 ~~109~~108 5.4400 1.356600 Mississippi 1 3,~~939~~933,~~668~~912.0149 0.22 ~~110~~109 5.6500 1.855500 Missouri 2 3,~~553~~549,~~795~~804.1392 0.20 7372 5.0400 1.~~792300~~752400 Nevada 3 45,~~619~~587,~~611~~979.0078 2.55 ~~117~~116 5.~~3660~~3659 1.~~793514~~799686 New Jersey 4 71,~~707~~675,~~417~~540.2658 4.00 7776 5.~~0815~~0813 1.~~658757~~677602 New Mexico 1 7,300,000.00 0.41 7675 6.0700 1.743500 New York 12 155,~~923~~884,~~887~~281.5576 8.7071 ~~109~~108 5.5975 1.~~340747~~326995 North Carolina 2 8,~~846~~829,~~459~~075.9359 0.49 ~~212~~211 5.~~7508~~7509 1.~~332701~~339483 Ohio 3 47,~~468~~445,~~954~~984.11 2.65 ~~105~~104 5.4454 1.~~249763~~249702 Oregon 1 6,~~908~~901,~~362~~100.7422 0.39 ~~132~~131 5.3500 1.~~122500~~335900 Pennsylvania 14 118,~~680~~619,~~235~~068.2305 6.62 ~~110~~109 5.~~7319~~7318 1.~~370391~~314906 South Carolina 2 8,~~848~~839,~~522~~651.2129 0.49 ~~109~~108 5.5221 1.~~469426~~529848 Tennessee 1 5,~~896~~883,~~369~~603.2190 0.33 ~~232~~231 5.8500 1.642600 Texas 19 165,~~737~~603,~~221~~189.8355 9.25 ~~110~~109 5.~~3359~~3360 1.~~692531~~706459 Utah 1 1,~~144~~141,~~019~~127.5770 0.06 ~~229~~228 5.3200 3.780000 Virginia 1 4,800,000.00 0.27 ~~111~~110 5.3000 1.~~324500~~679500 Washington 1 10,~~381~~370,~~507~~434.1141 0.58 ~~110~~109 5.2400 1.~~350000~~393100 Wisconsin 3 141,~~909~~873,~~912~~939.9346 7.92 8079 5.~~2175~~2176 1.~~740196~~703035 Totals 131 1,~~580~~579,~~425~~523,~~251~~090.0583 88.21 ~~107~~106 5.~~4241~~4240 1.~~537466~~531524

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 2528 ~~316~~324,~~311~~044,~~558~~735.4544 1718.6510 ~~113~~111 5.~~5158~~5214 1.~~171614~~152855 1.30 to 1.39 2017 ~~124~~101,~~441~~709,~~924~~507.3768 65.9568 ~~115~~114 5.~~5571~~5690 1.~~331231~~332099 1.40 to 1.49 1918 ~~248~~228,~~671~~637,~~974~~362.1427 1312.8877 ~~111~~110 5.~~6498~~6473 1.~~439765~~440556 1.50 to 1.69 20 ~~421~~440,~~533~~130,~~278~~106.2669 2324.5358 106 5.~~1887~~2031 1.~~598110~~588631 1.70 to 1.99 1819 ~~348~~354,~~268~~814,~~912~~831.2089 19.4481 9594 5.~~4291~~4319 1.~~816768~~804123 2.00 to 2.99 5 2631,~~745~~177,~~722~~355.7598 1.4974 ~~108~~115 5.~~3824~~4496 2.~~309526~~247321 3.00 and greater 4 11,~~902~~896,~~886~~177.1997 0.66 ~~121~~120 5.~~1023~~1021 3.~~694234~~629668 Totals 120 1,~~580~~579,~~425~~523,~~251~~090.0583 88.21 ~~107~~106 5.~~4241~~4240 1.~~537466~~531524

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 19 207,~~869~~825,~~611~~530.7751 11.6061 ~~144~~143 5.5672 1.~~452570~~435815 Lodging 2 1918,~~005~~961,~~453~~087.1468 1.06 ~~109~~108 5.4554 1.~~786501~~983599 Mixed Use 4 28,~~165~~152,~~853~~256.1821 1.57 ~~109~~108 5.~~7097~~7096 1.~~314973~~260975 Mobile Home Park 5 26,~~880~~852,~~974~~651.5718 1.50 ~~124~~123 5.3074 1.~~372965~~422529 Multi-Family 1 15,~~796~~780,~~892~~861.1272 0.88 ~~108~~107 5.5000 1.~~754400~~771800 Office 26 390,~~332~~110,~~344~~557.8007 21.79 ~~110~~109 5.5152 1.~~633810~~631301 Retail 73 ~~888~~887,~~434~~906,~~453~~233.4697 49.59 9796 5.~~3420~~3419 1.~~516437~~506603 Self Storage 1 3,~~939~~933,~~668~~912.0149 0.22 ~~110~~109 5.6500 1.855500 Totals 131 1,~~580~~579,~~425~~523,~~251~~090.0583 88.21 ~~107~~106 5.~~4241~~4240 1.~~537466~~531524

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 5 184,~~877~~826,~~436~~855.7745 10.32 5655 4.~~7376~~7375 1.~~677099~~673046 5.0000% to 5.4999% 49 ~~657~~656,~~134~~746,~~861~~950.6784 36.68 ~~105~~104 5.2888 1.~~603872~~595811 5.5000% to 5.9999% 62 711,~~464~~018,~~631~~626.2297 39.71 ~~123~~122 5.6943 1.~~433207~~428492 6.0000% and greater 4 26,~~948~~930,~~321~~657.3957 1.50 ~~103~~102 6.~~2971~~2970 1.~~712743~~712755 Totals 120 1,~~580~~579,~~425~~523,~~251~~090.0583 88.21 ~~107~~106 5.~~4241~~4240 1.~~537466~~531524

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less ~~118~~109 1,~~558~~467,~~905~~010,~~144~~940.5840 8781.0193 ~~107~~106 5.~~4168~~4131 1.~~536232~~526913 13 to 24 months 110 12103,~~803~~804,~~160~~065.4420 05.7180 ~~103~~105 65.~~3200~~5795 1.~~860000~~617415 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 8,~~716~~708,~~946~~085.0323 0.49 ~~111~~110 5.4100 1.284500 Totals 120 1,~~580~~579,~~425~~523,~~251~~090.0583 88.21 ~~107~~106 5.~~4241~~4240 1.~~537466~~531524

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 4 173,~~699~~670,~~683~~902.7880 9.6970 4948 4.7462 1.~~615602~~615655 61 to 84 months 6 148,~~671~~657,~~940~~796.2508 8.30 7675 5.2797 1.~~769504~~733036 85 to 120 months 96 1,072,~~880~~171,~~972~~687.2829 59.88 ~~110~~109 5.5337 1.~~506288~~498570 121 months and greater 7 ~~149~~148,~~027~~987,~~479~~579.6690 8.32 ~~164~~163 5.5668 1.~~458734~~498388 Totals 113 1,~~544~~543,~~280~~487,~~075~~966.9707 86.1920 ~~105~~104 5.4238 1.~~539335~~534309

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 2 271,720,000.00 15.17 6160 4.9398 1.~~720199~~700758 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 3 31,~~331~~256,~~086~~342.9247 1.75 ~~110~~109 5.2448 1.~~651958~~771534 241 to 300 months 9 4241,~~031~~970,~~966~~054.2012 2.3534 ~~114~~113 5.6031 1.~~360764~~360763 301 to 342 months 2 18,~~149~~132,~~549~~168.9001 1.01 ~~106~~105 6.1433 1.~~839527~~838413 343 months and greater 97 1,~~181~~180,~~047~~409,~~472~~401.9547 65.92 ~~115~~114 5.5225 1.~~496478~~491212 Totals 113 1,~~544~~543,~~280~~487,~~075~~966.9707 86.1920 ~~105~~104 5.4238 1.~~539335~~534309

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 2116 ~~637~~416,~~179~~679,~~657~~969.8332 3523.5627 9088 5.~~3430~~3813 1.~~531358~~484082 1 year or less 99104 ~~943~~1,~~245~~162,~~593~~843,121.2251 5264.6594 ~~119~~113 5.~~4789~~4393 1.~~541592~~548524 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 120 1,~~580~~579,~~425~~523,~~251~~090.0583 88.21 ~~107~~106 5.~~4241~~4240 1.~~537466~~531524 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 5 12,~~489~~478,~~562~~722.5882 0.70 ~~109~~108 5.4559 0.~~894394~~843917 3,000,000 to 3,999,999 2 7,~~481~~476,~~021~~849.2656 0.42 ~~111~~110 5.3306 1.~~744008~~806455 4,000,000 to 4,999,999 2 8,~~857~~851,~~286~~585.9986 0.49 ~~111~~110 5.~~3495~~3496 1.~~008059~~008347 5,000,000 to 6,999,999 6 36,~~058~~026,~~439~~582.2448 2.01 9998 5.1871 1.~~348840~~348813 7,000,000 to 9,999,999 4 32,~~587~~569,~~525~~876.1579 1.82 ~~109~~108 5.~~2924~~2923 1.~~261717~~280401 10,000,000 to 14,999,999 1 11,~~398~~388,~~970~~275.5226 0.64 ~~111~~110 5.7400 1.410000 15,000,000 to 24,999,999 4 71,~~877~~838,~~672~~554.6996 4.01 ~~103~~102 5.2195 1.~~426754~~429938 25,000,000 to 49,999,999 1 30,500,000.00 1.70 ~~110~~109 5.0400 1.527300 50,000,000 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 1 4,410,000.00 0.25 ~~110~~109 5.4600 1.459200 Arkansas 1 2,~~570~~567,~~484~~724.9419 0.14 ~~110~~109 5.2100 1.246600 California 1 30,500,000.00 1.70 ~~110~~109 5.0400 1.527300 Colorado 1 7,000,000.00 0.39 ~~108~~107 5.0900 1.490300 Delaware 1 18,400,000.00 1.03 7574 4.8700 1.499400 Florida 1 5,~~148~~143,~~572~~060.0119 0.29 ~~111~~110 5.1900 1.223400 Kentucky 1 5,~~042~~036,~~105~~689.0774 0.28 ~~110~~109 5.2100 1.632100 Michigan 1 3,~~961~~956,~~021~~849.2656 0.22 ~~111~~110 5.2600 1.~~460000~~577700 New York 2 5,535,000.00 0.31 ~~112~~111 5.5483 1.~~749209~~715207 North Carolina 2 27,000,000.00 1.51 ~~150~~149 5.4461 1.748831 Ohio 11 11,~~398~~388,~~970~~275.5226 0.64 ~~111~~110 5.7400 1.410000 Oregon 1 19,~~952~~929,~~099~~439.2474 1.11 6463 5.2500 1.~~048200~~059300 Pennsylvania 1 6,~~427~~420,~~367~~591.96 0.36 ~~110~~109 5.2900 1.260000 Tennessee 1 5,~~948~~943,~~896~~506.6849 0.33 ~~111~~110 5.8800 1.240000 Texas 10 42,~~937~~889,~~741~~832.1875 2.40 9897 5.1985 1.~~066023~~069730 Washington 1 6,600,000.00 0.37 ~~111~~110 5.1600 1.260000 Wisconsin 1 8,~~418~~409,~~219~~477.5785 0.47 ~~111~~110 5.3200 1.200000 Totals 38 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 13 78,~~101~~026,~~310~~783.6185 4.36 9897 5.3574 1.~~021679~~024179 1.30 to 1.39 0 0.00 0.00 0 0.0000 0.000000 1.40 to 1.49 43 3430,~~795~~807,~~565~~390.2348 1.9472 ~~109~~108 5.~~4167~~4368 1.~~456473~~456018 1.50 to 1.69 23 3539,~~542~~493,~~105~~539.0730 12.9821 ~~110~~109 5.~~0641~~0837 1.~~542167~~545715 1.70 to 1.99 2 27,000,000.00 1.51 ~~150~~149 5.4461 1.748831 2.00 to 2.99 1 3,520,000.00 0.20 ~~112~~111 5.4100 2.063600 3.00 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 38 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039 Totals 38 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 2 25,~~291~~282,~~497~~734.5210 1.41 6867 4.~~7692~~7693 1.498801 5.0000% to 5.4999% 17 136,~~917~~833,~~077~~355.8583 7.64 ~~103~~102 5.2016 1.~~364974~~370095 5.5000% to 5.9999% 6 49,~~041~~014,~~903~~357.0680 2.74 ~~132~~131 5.6362 1.~~290962~~290540 6.0000% and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 2119 ~~165~~151,~~093~~141,~~769~~582.8862 98.2144 ~~110~~112 5.~~2375~~2779 1.~~447792~~445498 13 to 24 months 35 2640,~~204~~059,~~609~~425.3137 12.4624 ~~106~~96 5.~~3347~~1485 1.~~075050~~224116 25 to 36 months 1 19,~~952~~929,~~099~~439.2474 1.11 6463 5.2500 1.~~048200~~059300 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 1 6,~~891~~882,~~497~~734.5210 0.38 4847 4.5000 1.497200 61 to 84 months 2 38,~~352~~329,~~099~~439.2474 2.14 6968 5.~~0677~~0676 1.~~264670~~270569 85 to 120 months 21 147,~~506~~418,~~881~~273.6789 8.23 ~~110~~109 5.~~2959~~2958 1.~~339767~~342829 121 months and greater 1 18,500,000.00 1.03 ~~169~~168 5.5500 1.711400 Totals 25 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 342 months 2 24,~~399~~371,~~386~~025.2360 1.36 7372 5.2482 0.~~959343~~968431 343 months and greater 23 186,~~851~~759,~~092~~422.2013 10.43 ~~110~~109 5.~~2511~~2510 1.~~416631~~419055 Totals 25 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039

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 86 5953,~~795~~770,~~049~~966.4478 3.3400 ~~110~~109 5.~~4166~~4141 1.~~347180~~344375 1 year or less 1719 ~~151~~157,~~455~~359,~~428~~480.9995 8.4579 ~~104~~103 5.~~1853~~1949 1.~~370382~~374783 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 211,~~250~~130,~~478~~447.4373 11.79 ~~106~~105 5.2507 1.~~363814~~367039 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 991072053 1 RT Various Various ~~577~~597,~~782~~041.1657 0.00 4.694% 991072054 2 RT Greendale WI ~~540~~558,~~743~~768.3311 0.00 5.233% 991072055 3 IN Honolulu HI ~~509~~526,~~666~~655.6756 0.00 5.560% 991072056 4 RT Hialeah FL ~~525~~542,~~751~~705.4745 ~~111~~94,~~645~~691.8991 5.940% 991072057 5 OF Houston TX ~~341~~352,~~190~~135.65 9685,~~271~~326.31 5.163% 991072058 6 OF New York NY ~~318~~328,~~026~~627.6756 0.00 5.696% 991072059 7 OF New Orleans LA ~~291~~301,~~632~~030.8402 6354,~~865~~468.2305 5.890% 991072060 8 OF Scottsdale AZ ~~184~~190,~~150~~288.0033 0.00 5.080% 991072061 9 RT Bethlehem PA ~~169~~174,~~336~~780.4066 4136,~~907~~463.7145 5.550% 991072062 10 MF Sacramento CA ~~128~~132,~~100~~370.00 0.00 5.040% 991072063 11 RT Houston TX ~~132~~136,~~191~~598.6706 0.00 5.470% 991072064 12 OF Carmel IN ~~127~~132,~~800~~060.00 0.00 5.680% 991046522 13 RT Saginaw MI ~~113~~117,~~744~~397.6662 2926,~~847~~194.4650 5.390% 991072065 14 RT Columbus OH ~~112~~116,~~633~~387.3378 0.00 5.450% 991072066 15 RT Metairie LA 101,985.00 0.00 5.230% 991072067 16 MF Beaverton OR 8790,~~401~~200.8112 2522,~~457~~659.8150 5.250% 991072068 17 RT Paramus NJ 9396,~~124~~121.8623 2219,~~195~~199.9053 5.640% 991072069 18 MF Charlotte NC 8588,~~562~~414.5058 0.00 5.550% 991072070 19 MF Newark DE 7477,~~673~~162.3344 0.00 4.870% 991072071 20 RT Boca Raton FL 8082,~~100~~770.00 0.00 5.340% 991072072 21 RT Moreno Valley CA 7375,~~202~~547.8341 2220,~~546~~202.9133 4.920% 991072073 22 RT Clifton Park NY 8183,~~000~~700.00 0.00 5.400% 991072074 23 OF Staten Island NY 8386,~~230~~004.0033 0.00 5.740% 991072075 24 RT Mansfield OH 7476,~~282~~670.1329 1816,~~629~~241.5842 5.480% 991072076 25 MF Las Vegas NV 7274,~~486~~815.5784 1816,~~359~~030.6740 5.500% 991072077 26 MF Galveston TX 6567,~~191~~281.19 18 16,~~548~~458.2223 5.200% 991072078 27 OF Las Vegas NV 6668,~~080~~283.9261 0.00 5.290% 991072079 28 MH Las Vegas NV 6567,~~589~~694.3888 1715,~~706~~600.3282 5.300% 991072080 29 RT Pacific Grove CA 5658,~~700~~590.00 0.00 5.040% 991072081 30 LO Louisville KY 5961,~~792~~633.8819 3230,~~615~~774.0271 5.440% 991072082 31 MU Corona NY 5860,~~305~~248.0050 0.00 5.382% 991072083 32 OF King of Prussia PA 6769,~~499~~677.1764 1310,~~136~~958.8538 6.320% 991072084 33 IN Mechanicsburg PA 5961,~~690~~679.0067 0.00 5.640% 991072085 34 RT Ashwaubenon WI 5052,~~666~~219.0260 3130,~~932~~378.5799 4.920% 991072086 35 MF Various OH 5456,~~584~~342.6458 1210,~~453~~695.2026 5.740% 991072087 36 RT Spokane WA 4546,~~387~~843.2967 1211,~~529~~072.0870 5.240% 991072088 37 RT Madison Heights MI 41,~~967~~829.0828 31,~~497~~635.3010 5.250% 991072089 38 RT Bloomington IL 40,~~377~~215.2899 37,~~293~~454.1847 5.190% 991072090 39 RT Naperville IL 4041,~~633~~987.3378 0.00 5.300% 991072091 40 OF Atlanta GA 4142,~~521~~856.3865 108,~~261~~926.6740 5.520% 991072092 41 IN Mechanicsburg PA 4243,~~300~~710.00 0.00 5.640% 991072093 42 OF New York NY 4142,~~154~~458.3410 1412,~~037~~733.0832 5.630% 991072094 43 OF Burlington NJ 3940,~~344~~608.5586 108,~~125~~860.1180 5.410% 991072095 44 MF Dallas TX 3941,~~781~~058.0079 108,~~184~~906.4364 5.500% 991072096 45 MF Charlotte NC 3638,~~975~~207.0050 0.00 5.220% 991072097 46 MF Wisconsin Dells WI 3738,~~364~~564.8580 98,~~941~~741.6772 5.320% 991072098 47 IN Stoughton MA 3839,~~546~~785.9281 98,~~715~~476.1526 5.500% 991072099 48 RT Plano TX 3839,~~050~~272.4478 98,~~838~~616.9864 5.430% 991072100 49 IN Lancaster PA 3940,~~480~~796.00 0.00 5.640% 991072101 50 IN Camp Hill PA 3940,~~245~~553.0017 0.00 5.640% 991072102 51 RT Dover DE 3637,~~142~~304.2351 87,~~868~~705.0678 5.560% 991072103 52 MU Aliso Viejo CA 3637,~~051~~212.5416 87,~~300~~139.0038 5.750% 991072104 53 IN Lancaster PA 3435,~~545~~696.0050 0.00 5.640% 991072105 54 RT Albuquerque NM 3638,~~925~~156.8369 0.00 6.070% 991072106 55 RT Lemont IL 3132,~~718~~776.7504 0.00 5.250% 991072107 56 MF Colorado Springs CO 2930,~~691~~681.6739 0.00 5.090% 991072108 57 MH Oregon City OR 3031,~~836~~826.5844 87,~~252~~262.3852 5.350% 991072109 58 MF Austin TX 2526,~~879~~704.0755 98,~~588~~763.9042 4.500% 991072110 59 RT Baton Rouge LA 2930,~~879~~839.85 76,~~669~~709.77 5.450% 991072111 60 MF Olympia WA 2829,~~380~~326.00 0.00 5.160% 991072112 61 RT Lexington KY 2930,~~220~~145.9442 109,~~539~~615.6315 5.460% 991072113 62 RT Clifton Park NY 2930,~~304~~280.1797 0.00 5.410% 991072114 63 MF Glenolden PA 2829,~~367~~278.8745 76,~~686~~776.5800 5.290% 991072115 64 RT Stow OH 2829,~~609~~527.3785 76,~~647~~728.0658 5.340% 991072116 65 RT Woodbury NY 2829,~~892~~820.2076 76,~~325~~397.9236 5.470% 991072117 66 RT Carrollton TX 2930,~~151~~073.0937 109,~~341~~419.8456 5.550% 991072118 67 RT Greenville NC 2829,~~331~~205.1264 1413,~~563~~688.3987 5.570% 991072119 68 OF Harrisburg PA 2829,~~654~~576.21 65,~~750~~828.22 5.700% 991072120 69 RT Lufkin TX 2627,~~576~~461.0087 0.00 5.280% 991072121 70 OF Nashville TN 2829,~~811~~702.3896 1312,~~656~~765.8931 5.850% 991072122 71 MF Red Bank TN 2930,~~180~~121.6125 65,~~330~~390.8319 5.880% 991072123 72 RT La Quinta CA 2728,~~637~~525.0695 65,~~732~~843.0516 5.580% 991072124 73 LO Lexington KY 2627,~~822~~648.6761 1413,~~416~~590.6975 5.490% 991072125 74 RT San Antonio TX 2829,~~371~~285.5303 65,~~485~~571.1767 5.770% 991072126 75 RT Bullhead City AZ 2526,~~496~~314.0180 65,~~783~~964.7394 5.320% 991072127 76 IN Culver City CA 2425,~~866~~664.9581 6,~~945~~147.6680 5.190% 991072128 77 RT Columbia SC 2526,~~625~~447.1291 65,~~799~~976.0021 5.360% 991072129 78 RT West Bend WI 2526,~~763~~592.8203 65,~~422~~594.6948 5.530% 991072130 79 IN Thousand Oaks CA 24,~~009~~779.4781 65,~~706~~935.1581 5.190% 991072131 80 IN Roswell GA 2728,~~192~~069.4826 54,~~747~~870.4567 5.990% 991072132 81 OF Modesto CA 2526,~~518~~333.9694 76,~~238~~423.4951 5.720% 991072133 82 MF Tallahassee FL 2223,~~294~~009.5183 65,~~227~~511.1482 5.190% 991072134 83 MF Lexington KY 2122,~~917~~620.7084 65,~~118~~415.4733 5.210% 991072135 84 RT Orlando FL 2223,~~291~~008.4954 54,~~429~~712.1308 5.560% 991072136 85 OF Manassas VA 21,~~200~~906.0067 0.00 5.300% 991072137 86 RT East Northport NY 2122,~~457~~147.5270 54,~~207~~517.8466 5.590% 991072138 87 IN Yorktown Heights NY 21,~~111~~790.6557 54,~~180~~501.0715 5.560% 991072139 88 MF Houston TX 1920,~~447~~067.4215 65,~~320~~701.8613 5.240% 991072140 89 RT Farmingdale NY 2021,~~560~~221.8985 54,~~125~~464.6569 5.530% 991072141 90 MF Tucson AZ 20,~~065~~734.5035 0.00 5.460% 991072142 91 RT Hagerstown MD 20,~~231~~871.3857 76,~~078~~438.2708 5.610% 991072143 92 OF San Antonio TX 1819,~~971~~580.7772 54,~~127~~518.6166 5.310% 991072144 93 MU Philadelphia PA 2223,~~946~~689.7388 3,~~753~~009.1297 6.730% 991072145 94 RT Walker LA 18,~~108~~711.3394 0.00 5.300% 991072146 95 RT Winter Garden FL 1819,~~881~~489.5901 43,~~522~~915.7634 5.640% 991072147 96 RT Bullhead City AZ 18,~~084~~665.2057 43,~~552~~970.1376 5.470% 991072148 97 RT Palm Harbor FL 1819,~~533~~151.3311 0.00 5.560% 991072149 98 MF Ann Arbor MI 17,~~383~~941.2123 4,~~729~~171.7270 5.260% 991072150 99 SS Ridgeland MS 1819,~~579~~167.1458 65,~~343~~755.9652 5.650% 991072151 100 OF Coeur d`Alene ID 17,~~190~~742.2004 4,~~611~~059.8399 5.330% 991072152 101 OF Indianapolis IN 1516,~~860~~388.0067 0.00 4.880% 991072153 102 RT Houston TX 1718,~~899~~474.0161 43,~~391~~816.8020 5.560% 991072154 103 RT La Place LA 1718,~~768~~339.4089 43,~~359~~787.2980 5.540% 991072155 104 RT Parsippany-Troy Hills NJ 17,~~091~~640.3557 43,~~365~~816.5735 5.450% 991072156 105 RT Orlando FL 1718,~~454~~015.7499 43,~~288~~727.4318 5.570% 991072157 106 RT Spring TX 17,~~178~~730.4689 43,~~215~~662.0057 5.560% 991072158 107 RT Gilbert AZ 1617,~~976~~522.5340 43,~~195~~650.9003 5.540% 991072159 108 IN Camp Hill PA 17,~~390~~969.0067 0.00 5.640% 991072160 109 RT Scottsdale AZ 1718,~~840~~415.1605 3,~~940~~365.4455 5.830% 991072161 110 RT Holland PA 17,~~328~~886.4828 3,~~995~~437.1232 5.760% 991047679 111 MU Saint Petersburg FL 1617,~~792~~332.5287 3,~~987~~447.9762 5.650% 991072162 112 MH Various MO 1415,~~944~~423.7147 43,~~468~~990.9721 5.040% 991072163 113 MF Greece NY 1516,~~869~~398.3331 0.00 5.410% 991072164 114 RT Cypress TX 16,~~012~~546.5025 0.00 5.490% 991072165 115 RT Sugar Land TX 1516,~~712~~217.1870 3,~~785~~279.0755 5.590% 991072166 116 RT Roslyn NY 1516,~~622~~117.5007 54,~~439~~945.6104 5.590% 991072167 117 IN San Antonio TX 1415,~~852~~329.8075 3,~~902~~425.3338 5.400% 991072168 118 RT Phoenix AZ 15,~~098~~584.9740 3,~~759~~273.1673 5.520% 991072169 119 IN Saint Clair MI 1516,~~743~~250.2468 32,~~406~~898.0561 5.910% 991072170 120 IN Camp Hill PA 15,~~040~~541.0033 0.00 5.640% 991072171 121 RT Chicago IL 1415,~~625~~088.5256 54,~~120~~657.9591 5.550% 991072172 122 RT Greenville SC 15,~~140~~628.4215 32,~~382~~894.4471 5.820% 991072173 123 OF Indianapolis IN 1213,~~606~~026.6789 0.00 4.880% 991072174 124 IN Tempe AZ 1314,~~808~~251.2793 3,~~579~~136.8418 5.390% 991072175 125 OF Eden Prairie MN 1314,~~836~~273.3976 54,~~089~~652.4003 5.440% 991072176 126 RT Scottsdale AZ 1415,~~892~~372.5367 32,~~176~~696.5642 5.950% 991046647 127 RT Murrieta CA 14,~~361~~823.3069 32,~~301~~839.7132 5.740% 991072177 128 RT Plymouth NC 14,~~152~~602.7758 43,~~145~~695.2847 6.150% 991072178 129 RT Shiloh IL 1213,~~904~~302.2486 6,~~410~~011.2967 5.710% 991072179 130 MF Humble TX 12,~~276~~671.9939 32,~~182~~787.2888 5.410% 991072180 131 MF McKinney TX 12,~~004~~389.0268 32,~~123~~737.6296 5.380% 991072181 132 IN Arbutus MD 12,~~138~~528.4775 32,~~033~~642.1183 5.490% 991072182 133 RT Northridge CA 1112,~~817~~196.1481 32,~~033~~653.3164 5.450% 991047846 134 MF Little Rock AR 11,~~173~~532.7320 32,~~119~~760.2275 5.210% 991072183 135 MF Dallas TX 1112,~~662~~037.9264 2,~~927~~553.8917 5.570% 991072184 136 RT Arlington TX 11,~~106~~476.6789 0.00 5.600% 991072185 137 OF Houston TX 1011,~~859~~209.8929 2,~~616~~266.1575 5.590% 991072186 138 RT Houston TX 910,~~921~~240.2234 2,~~407~~088.9280 5.590% 991072187 139 RT Mission TX 9,~~594~~903.5407 2,~~348~~040.7219 5.580% 991072188 140 MF Greece NY 910,~~722~~046.3845 0.00 5.790% 991072189 141 IN Valley Stream NY 89,~~862~~146.0062 2,~~331~~046.1957 5.370% 991072190 142 MH York PA 7,~~661~~908.2002 1,~~716~~469.6684 5.790% 991072191 143 RT Alpharetta GA 6,~~686~~661.7918 5,~~577~~603.4203 5.510% 991072192 144 IN Camp Hill PA 6,~~110~~313.0067 0.00 5.640% 991072193 145 RT Kaysville UT 5,~~084~~071.5882 2,~~879~~891.1187 5.320% Totals 8,~~073~~330,~~223~~367.1858 1,~~149~~022,~~674~~190.1996

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 991072053 N/A 01/01/2010 N 147,720,000.00 147,720,000.00 1201/01/~~2005~~2006 991072054 N/A 04/01/2012 N 124,000,000.00 124,000,000.00 1201/01/~~2005~~2006 991072055 N/A 01/01/2020 N 110,000,000.00 110,000,000.00 1201/01/~~2005~~2006 991072056 N/A 03/01/2015 N 106,~~212~~100,~~417~~772.9004 106,~~100~~006,~~772~~080.0013 1201/01/~~2005~~2006 991072057 N/A 03/01/2015 N 79,~~300~~204,~~557~~285.0877 79,~~204~~118,~~285~~959.7746 1201/01/~~2005~~2006 991072058 N/A 01/01/2015 N 67,000,000.00 67,000,000.00 1201/01/~~2005~~2006 991072059 N/A 01/01/2015 N 59,~~415~~351,~~859~~994.4118 59,~~351~~297,~~994~~526.1813 1112/01/2005 991072060 N/A 02/01/2015 N 43,500,000.00 43,500,000.00 1201/01/~~2005~~2006 991072061 N/A 01/01/2015 N 36,~~613~~571,~~275~~367.6695 36,~~571~~534,~~367~~904.9550 1112/01/2005 991072062 N/A 02/01/2015 N 30,500,000.00 30,500,000.00 1101/01/~~2005~~2006 991072063 N/A 12/01/2014 N 29,000,000.00 29,000,000.00 1112/01/2005 991072064 N/A 01/01/2015 N 27,000,000.00 27,000,000.00 1201/01/~~2005~~2006 991046522 N/A 01/01/2015 N 25,~~323~~293,~~486~~639.5004 25,~~293~~267,~~639~~444.0454 1201/01/~~2005~~2006 991072065 N/A 02/01/2015 N 24,800,000.00 24,800,000.00 1112/01/2005 991072066 N/A 03/01/2015 N 23,400,000.00 23,400,000.00 1101/01/~~2005~~2006 991072067 N/A 04/01/2011 N 19,~~977~~952,~~557~~099.0524 19,~~952~~929,~~099~~439.2474 1112/01/2005 991072068 N/A 02/01/2015 N 19,~~813~~791,~~800~~604.5161 19,~~791~~772,~~604~~405.6108 1112/01/2005 991072069 N/A 01/01/2020 N 18,500,000.00 18,500,000.00 1101/01/~~2005~~2006 991072070 N/A 03/01/2012 N 18,400,000.00 18,400,000.00 1201/01/~~2005~~2006 991072071 N/A 02/01/2015 N 18,000,000.00 18,000,000.00 1112/01/2005 991072072 N/A 04/01/2010 N 17,~~854~~831,~~349~~802.9099 17,~~831~~811,~~802~~600.9966 1201/01/~~2005~~2006 991072073 N/A 12/01/2014 N 18,000,000.00 18,000,000.00 1201/01/~~2005~~2006 991072074 N/A 01/01/2015 N 17,400,000.00 17,400,000.00 1112/01/2005 991072075 N/A 03/01/2015 N 16,~~266~~247,~~159~~529.3577 16,~~247~~231,~~529~~288.7735 1201/01/~~2005~~2006 991072076 N/A 12/01/2014 N 15,~~815~~796,~~251~~892.7912 15,~~796~~780,~~892~~861.1272 1101/01/~~2005~~2006 991072077 N/A 11/01/2014 N 15,~~044~~025,~~121~~573.6745 15,~~025~~009,~~573~~115.4522 1201/01/~~2005~~2006 991072078 N/A 03/01/2015 N 14,990,000.00 14,990,000.00 1201/01/~~2005~~2006 991072079 N/A 02/01/2017 N 14,~~850~~832,~~425~~718.2088 14,~~832~~817,~~718~~118.8806 1112/01/2005 991072080 N/A 01/01/2015 N 13,500,000.00 13,500,000.00 1101/01/~~2005~~2006 991072081 N/A 01/01/2015 N 13,~~189~~156,~~605~~990.6260 13,~~156~~126,~~990~~215.6089 1201/01/~~2005~~2006 991072082 N/A 01/01/2015 N 13,000,000.00 13,000,000.00 12/01/2005 991072083 07/01/2014 07/01/2034 N 12,~~816~~803,~~297~~160.2944 12,~~803~~792,~~160~~202.4406 1201/01/~~2005~~2006 991072084 N/A 04/01/2015 N 12,700,000.00 12,700,000.00 1201/01/~~2005~~2006 991072085 N/A 03/01/2015 N 12,~~357~~325,~~566~~633.3578 12,~~325~~295,~~633~~254.7879 1112/01/2005 991072086 N/A 03/01/2015 N 11,~~411~~398,~~423~~970.7252 11,~~398~~388,~~970~~275.5226 1201/01/~~2005~~2006 991072087 N/A 02/01/2015 N 10,~~394~~381,~~036~~507.1911 10,~~381~~370,~~507~~434.1141 1201/01/~~2005~~2006 991072088 N/A 01/01/2022 N 9,~~592~~560,~~475~~978.6939 9,~~560~~529,~~978~~343.3929 1112/01/2005 991072089 N/A 01/01/2020 N 9,~~335~~298,~~788~~494.0183 9,~~298~~261,~~494~~040.8336 1201/01/~~2005~~2006 991072090 N/A 02/01/2015 N 9,200,000.00 9,200,000.00 1112/01/2005 991072091 N/A 03/01/2015 N 9,~~026~~016,~~386~~125.7811 9,~~016~~007,~~125~~198.1171 1112/01/2005 991072092 N/A 04/01/2015 N 9,000,000.00 9,000,000.00 1201/01/~~2005~~2006 991072093 N/A 03/01/2015 N 8,~~771~~757,~~794~~757.6557 8,~~757~~745,~~757~~024.5725 1201/01/~~2005~~2006 991072094 N/A 03/01/2015 N 8,~~727~~716,~~071~~946.1403 8,~~716~~708,~~946~~085.0323 1201/01/~~2005~~2006 991072095 N/A 10/01/2014 N 8,~~679~~669,~~490~~305.0158 8,~~669~~660,~~305~~398.5894 1112/01/2005 991072096 N/A 02/01/2015 N 8,500,000.00 8,500,000.00 1201/01/~~2005~~2006 991072097 N/A 03/01/2015 N 8,~~428~~418,~~161~~219.2457 8,~~418~~409,~~219~~477.5785 1112/01/2005 991072098 N/A 01/01/2015 N 8,~~410~~400,~~237~~522.2510 8,~~400~~392,~~522~~045.1084 1201/01/~~2005~~2006 991072099 N/A 01/01/2015 N 8,~~408~~399,~~937~~098.4042 8,~~399~~390,~~098~~481.4278 1201/01/~~2005~~2006 991072100 N/A 04/01/2015 N 8,400,000.00 8,400,000.00 1201/01/~~2005~~2006 991072101 N/A 04/01/2015 N 8,350,000.00 8,350,000.00 1201/01/~~2005~~2006 991072102 N/A 02/01/2015 N 7,~~800~~791,~~480~~612.6862 7,~~791~~783,~~612~~906.6284 12/01/2005 991072103 N/A 01/01/2015 N 7,~~523~~515,~~799~~499.23 7,~~515~~508,~~499~~359.2385 1201/01/~~2005~~2006 991072104 N/A 04/01/2015 N 7,350,000.00 7,350,000.00 1201/01/~~2005~~2006 991072105 N/A 04/01/2012 N 7,300,000.00 7,300,000.00 1201/01/~~2005~~2006 991072106 N/A 03/01/2015 N 7,250,000.00 7,250,000.00 1112/01/2005 991072107 N/A 12/01/2014 N 7,000,000.00 7,000,000.00 1101/01/~~2005~~2006 991072108 N/A 12/01/2016 N 6,~~916~~908,~~615~~362.1274 6,~~908~~901,~~362~~100.7422 1112/01/2005 991072109 N/A 12/01/2009 N 6,~~901~~891,~~086~~497.4252 6,~~891~~882,~~497~~734.5210 1112/01/2005 991072110 N/A 01/01/2015 N 6,~~579~~571,~~048~~378.4972 6,~~571~~564,~~378~~668.7295 1112/01/2005 991072111 N/A 03/01/2015 N 6,600,000.00 6,600,000.00 1201/01/~~2005~~2006 991072112 N/A 03/01/2015 N 6,~~422~~411,~~185~~645.2764 6,~~411~~402,~~645~~030.6449 1201/01/~~2005~~2006 991072113 N/A 03/01/2015 N 6,500,000.00 6,500,000.00 1201/01/~~2005~~2006 991072114 N/A 02/01/2015 N 6,~~435~~427,~~054~~367.5496 6,~~427~~420,~~367~~591.96 1112/01/2005 991072115 N/A 01/01/2012 N 6,~~429~~421,~~071~~424.4034 6,~~421~~414,~~424~~695.3476 1201/01/~~2005~~2006 991072116 N/A 02/01/2015 N 6,~~338~~330,~~324~~998.6674 6,~~330~~324,~~998~~601.7438 1201/01/~~2005~~2006 991072117 N/A 01/01/2015 N 6,~~302~~292,~~938~~596.6278 6,~~292~~283,~~596~~177.7822 1101/01/~~2005~~2006 991072118 N/A 04/01/2025 N 6,~~103~~089,~~651~~088.8849 6,~~089~~075,~~088~~399.4962 1201/01/~~2005~~2006 991072119 N/A 12/01/2014 N 6,~~032~~025,~~464~~714.4018 6,~~025~~019,~~714~~885.1896 1101/01/~~2005~~2006 991072120 N/A 03/01/2015 N 6,040,000.00 6,040,000.00 1201/01/~~2005~~2006 991072121 N/A 04/01/2025 N 5,~~910~~896,~~026~~369.1021 5,~~896~~883,~~369~~603.2190 1201/01/~~2005~~2006 991072122 N/A 03/01/2015 N 5,~~955~~948,~~227~~896.5168 5,~~948~~943,~~896~~506.6849 1112/01/2005 991072123 N/A 02/01/2015 N 5,~~943~~936,~~453~~721.5651 5,~~936~~930,~~721~~878.5135 1201/01/~~2005~~2006 991072124 N/A 01/01/2015 N 5,~~862~~848,~~879~~462.2354 5,~~848~~834,~~462~~871.5479 1201/01/~~2005~~2006 991072125 N/A 01/01/2020 N 5,~~900~~894,~~492~~007.2811 5,~~894~~888,~~007~~435.1144 1112/01/2005 991072126 N/A 03/01/2015 N 5,~~750~~744,~~980~~196.6390 5,~~744~~738,~~196~~231.9096 1201/01/~~2005~~2006 991072127 N/A 03/01/2015 N 5,~~749~~742,~~583~~638.6600 5,~~742~~736,~~638~~490.0020 1201/01/~~2005~~2006 991072128 N/A 01/01/2015 N 5,~~736~~730,~~967~~168.37 5,~~730~~724,~~168~~192.3716 1101/01/~~2005~~2006 991072129 N/A 01/01/2015 N 5,~~590~~584,~~701~~279.8415 5,~~584~~578,~~279~~684.1567 12/01/2005 991072130 N/A 03/01/2015 N 5,~~551~~544,~~322~~616.1803 5,~~544~~538,~~616~~680.0322 1201/01/~~2005~~2006 991072131 N/A 01/01/2020 N 5,~~447~~441,~~576~~828.2681 5,~~441~~436,~~828~~958.8114 1201/01/~~2005~~2006 991072132 N/A 04/01/2015 N 5,~~353~~346,~~627~~389.9546 5,~~346~~339,~~389~~965.4695 1201/01/~~2005~~2006 991072133 N/A 03/01/2015 N 5,~~154~~148,~~799~~572.1501 5,~~148~~143,~~572~~060.0119 1201/01/~~2005~~2006 991072134 N/A 02/01/2015 N 5,~~048~~042,~~223~~105.5407 5,~~042~~036,~~105~~689.0774 1201/01/~~2005~~2006 991072135 N/A 03/01/2015 N 4,~~811~~805,~~112~~683.2310 4,~~805~~800,~~683~~971.1002 1101/01/~~2005~~2006 991072136 N/A 03/01/2015 N 4,800,000.00 4,800,000.00 1201/01/~~2005~~2006 991072137 N/A 02/01/2015 N 4,~~606~~601,~~265~~057.5167 4,~~601~~596,~~057~~540.6701 1101/01/~~2005~~2006 991072138 N/A 02/01/2015 N 4,~~556~~551,~~471~~291.3124 4,~~551~~546,~~291~~790.2409 1201/01/~~2005~~2006 991072139 N/A 03/01/2015 N 4,~~453~~447,~~607~~286.8599 4,~~447~~441,~~286~~585.9986 1112/01/2005 991072140 N/A 01/01/2015 N 4,~~461~~456,~~676~~551.9631 4,~~456~~452,~~551~~086.3162 1101/01/~~2005~~2006 991072141 N/A 02/01/2015 N 4,410,000.00 4,410,000.00 1112/01/2005 991072142 N/A 12/01/2014 N 4,~~327~~320,~~568~~489.1891 4,~~320~~314,~~489~~051.9183 1201/01/~~2005~~2006 991072143 N/A 01/01/2010 N 4,~~287~~282,~~406~~278.3473 4,~~282~~277,~~278~~760.7307 1201/01/~~2005~~2006 991072144 N/A 01/01/2015 N 4,~~091~~087,~~542~~789.6351 4,~~087~~084,~~789~~779.5154 1201/01/~~2005~~2006 991072145 N/A 12/01/2011 N 4,100,000.00 4,100,000.00 1201/01/~~2005~~2006 991072146 N/A 01/01/2015 N 4,~~017~~012,~~358~~836.7600 4,~~012~~008,~~836~~920.0066 1101/01/~~2005~~2006 991072147 N/A 03/01/2015 N 3,~~967~~962,~~284~~731.0188 3,~~962~~958,~~731~~761.88 12 01/01/~~2005~~2006 991072148 N/A 02/01/2015 N 4,000,000.00 4,000,000.00 1112/01/2005 991072149 N/A 03/01/2015 N 3,~~965~~961,~~750~~021.9826 3,~~961~~956,~~021~~849.2656 1201/01/~~2005~~2006 991072150 N/A 02/01/2015 N 3,~~946~~939,~~011~~668.9701 3,~~939~~933,~~668~~912.0149 1101/01/~~2005~~2006 991072151 N/A 01/01/2010 N 3,~~870~~865,~~213~~602.8906 3,~~865~~861,~~602~~542.0607 1201/01/~~2005~~2006 991072152 N/A 01/01/2015 N 3,900,000.00 3,900,000.00 1101/01/~~2005~~2006 991072153 N/A 02/01/2015 N 3,~~863~~858,~~095~~703.2040 3,~~858~~854,~~703~~887.4020 1101/01/~~2005~~2006 991072154 N/A 03/01/2015 N 3,~~848~~844,~~751~~392.7041 3,~~844~~840,~~392~~604.4161 1201/01/~~2005~~2006 991072155 N/A 02/01/2015 N 3,~~763~~758,~~232~~866.1962 3,~~758~~755,~~866~~050.6227 12/01/2005 991072156 N/A 01/01/2015 N 3,~~760~~756,~~446~~157.1774 3,~~756~~752,~~157~~430.7456 1101/01/~~2005~~2006 991072157 N/A 02/01/2015 N 3,~~707~~703,~~580~~365.87 3,~~703~~699,~~365~~703.8730 1101/01/~~2005~~2006 991072158 N/A 02/01/2015 N 3,~~677~~673,~~226~~030.6575 3,~~673~~669,~~030~~380.7572 1201/01/~~2005~~2006 991072159 N/A 04/01/2015 N 3,700,000.00 3,700,000.00 1201/01/~~2005~~2006 991072160 N/A 03/01/2015 N 3,~~672~~668,~~074~~134.8844 3,~~668~~664,~~134~~768.4489 1201/01/~~2005~~2006 991072161 N/A 12/01/2014 N 3,~~610~~606,~~100~~105.4533 3,~~606~~602,~~105~~668.3301 1201/01/~~2005~~2006 991047679 N/A 02/01/2015 N 3,~~566~~562,~~552~~564.4144 3,~~562~~559,~~564~~116.4482 1201/01/~~2005~~2006 991072162 N/A 01/01/2012 N 3,~~558~~553,~~264~~795.1013 3,~~553~~549,~~795~~804.1392 1201/01/~~2005~~2006 991072163 N/A 04/01/2015 N 3,520,000.00 3,520,000.00 1112/01/2005 991072164 N/A 03/01/2015 N 3,500,000.00 3,500,000.00 12/01/2005 991072165 N/A 03/01/2015 N 3,~~372~~369,~~919~~134.3124 3,~~369~~365,~~134~~854.2469 1201/01/~~2005~~2006 991072166 N/A 02/01/2015 N 3,~~353~~348,~~667~~227.3574 3,~~348~~343,~~227~~282.7470 1201/01/~~2005~~2006 991072167 N/A 12/01/2011 N 3,~~300~~296,~~623~~720.1178 3,~~296~~293,~~720~~295.7840 1201/01/~~2005~~2006 991072168 N/A 02/01/2015 N 3,~~282~~278,~~385~~625.0589 3,~~278~~275,~~625~~352.8916 1101/01/~~2005~~2006 991072169 N/A 02/01/2020 N 3,~~196~~193,~~596~~190.7368 3,~~193,~~190,292.6807 1201/01/~~2005~~2006 991072170 N/A 04/01/2015 N 3,200,000.00 3,200,000.00 1201/01/~~2005~~2006 991072171 N/A 03/01/2015 N 3,~~162~~157,~~274~~153.3237 3,~~157~~152,~~153~~495.3746 1201/01/~~2005~~2006 991072172 N/A 02/01/2015 N 3,~~121~~118,~~736~~353.2884 3,~~118~~115,~~353~~459.8413 1201/01/~~2005~~2006 991072173 N/A 01/01/2015 N 3,100,000.00 3,100,000.00 1101/01/~~2005~~2006 991072174 N/A 03/01/2015 N 3,~~074~~070,~~196~~616.5369 3,~~070~~067,~~616~~480.6951 1201/01/~~2005~~2006 991072175 N/A 01/01/2015 N 3,~~052~~047,~~145~~055.1474 3,~~047~~042,~~055~~403.7471 1112/01/2005 991072176 N/A 02/01/2015 N 3,~~003~~000,~~534~~358.7620 32,~~000~~997,~~358~~661.2078 1201/01/~~2005~~2006 991046647 N/A 02/01/2015 N 32,~~002~~999,~~362~~060.0231 2,~~999~~996,~~060~~220.3199 01/01/2006 991072177 N/A 01/01/2020 N 2,~~761~~757,~~516~~371.7244 2,~~757~~753,~~371~~675.4497 1201/01/~~2005~~2006 991072178 N/A 03/01/2025 N 2,~~711~~705,~~923~~513.6334 2,~~705~~699,~~513~~501.3467 1201/01/~~2005~~2006 991072179 N/A 02/01/2015 N 2,~~723~~719,~~176~~994.3709 2,~~719~~717,~~994~~206.0921 1112/01/2005 991072180 N/A 03/01/2015 N 2,~~677~~674,~~476~~353.8927 2,~~674~~671,~~353~~615.2731 1112/01/2005 991072181 N/A 03/01/2015 N 2,~~653~~650,~~217~~184.2716 2,~~650~~647,~~184~~541.1633 1201/01/~~2005~~2006 991072182 N/A 01/01/2015 N 2,~~601~~598,~~939~~906.4817 2,~~598~~596,~~906~~252.1753 1201/01/~~2005~~2006 991047846 N/A 02/01/2015 N 2,~~573~~570,~~604~~484.1694 2,~~570~~567,~~484~~724.9419 1101/01/~~2005~~2006 991072183 N/A 09/01/2014 N 2,~~512~~509,~~658~~730.1728 2,~~509~~507,~~730~~177.2811 10/01/2005 991072184 N/A 03/01/2015 N 2,380,000.00 2,380,000.00 1201/01/~~2005~~2006 991072185 N/A 03/01/2015 N 2,~~331~~328,~~282~~666.4732 2,~~328~~326,~~666~~399.3257 1112/01/2005 991072186 N/A 02/01/2015 N 2,~~129~~127,~~778~~370.7381 2,~~127~~125,~~370~~282.8101 1201/01/~~2005~~2006 991072187 N/A 01/01/2015 N 2,~~063~~060,~~342~~993.3260 2,~~060~~058,~~993~~953.6041 1201/01/~~2005~~2006 991072188 N/A 03/01/2015 N 2,015,000.00 2,015,000.00 1112/01/2005 991072189 N/A 02/01/2015 N 1,~~980~~978,~~334~~003.4728 1,~~978~~975,~~003~~956.2871 1112/01/2005 991072190 N/A 03/01/2015 N 1,~~587~~586,~~814~~097.4882 1,~~586~~584,~~097~~627.8298 12/01/2005 991072191 N/A 03/01/2020 N 1,~~456~~450,~~288~~711.6725 1,~~450~~445,~~711~~108.2522 1201/01/~~2005~~2006 991072192 N/A 04/01/2015 N 1,300,000.00 1,300,000.00 1201/01/~~2005~~2006 991072193 N/A 01/01/2025 N 1,~~146~~144,~~898~~019.6857 1,~~144~~141,~~019~~127.5770 1201/01/~~2005~~2006 Totals 1,~~792~~791,~~825~~675,~~403~~729.6852 1,~~791~~790,~~675~~653,~~729~~538.4856

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 01/12/2006 0 $0.00 1 $2,507,177.11 0 $0.00 12/12/2005 1 $2,509,730.28 0 $0.00 0 $0.00 11/14/2005 0 $0.00 0 $0.00 0 $0.00 10/12/2005 0 $0.00 0 $0.00 0 $0.00 09/12/2005 0 $0.00 0 $0.00 0 $0.00 08/12/2005 1 $3,011,985.82 0 $0.00 0 $0.00 07/12/2005 0 $0.00 0 $0.00 0 $0.00 06/13/2005 0 $0.00 0 $0.00 0 $0.00 05/12/2005 0 $0.00 0 $0.00 0 $0.00 04/12/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 01/12/2006 0 $0.00 0 $0.00 0 $0.00 12/12/2005 0 $0.00 0 $0.00 0 $0.00 11/14/2005 0 $0.00 0 $0.00 0 $0.00 10/12/2005 0 $0.00 0 $0.00 0 $0.00 09/12/2005 0 $0.00 0 $0.00 0 $0.00 08/12/2005 0 $0.00 0 $0.00 0 $0.00 07/12/2005 0 $0.00 0 $0.00 0 $0.00 06/13/2005 0 $0.00 0 $0.00 0 $0.00 05/12/2005 0 $0.00 0 $0.00 0 $0.00 04/12/2005 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 01/12/2006 0 $0.00 0 $0.00 5.403584% 5.368749% 106 12/12/2005 0 $0.00 0 $0.00 5.403630% 5.368793% 107 11/14/2005 0 $0.00 0 $0.00 5.403687% 5.368847% 108 10/12/2005 0 $0.00 0 $0.00 5.403733% 5.368890% 109 09/12/2005 0 $0.00 0 $0.00 5.403791% 5.368946% 110 08/12/2005 0 $0.00 0 $0.00 5.403838% 5.368990% 111 07/12/2005 0 $0.00 0 $0.00 5.403885% 5.369034% 112 06/13/2005 0 $0.00 0 $0.00 5.403942% 5.369089% 113 05/12/2005 0 $0.00 0 $0.00 5.403988% 5.369132% 114 04/12/2005 0 $0.00 0 $0.00 5.404045% 5.369186% 115 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail Offering # of Paid Through Current Outstanding Status of Loan Number Document Months Date P & I P & I Mortgage Cross- Delinq. Advances Advances ** Loan (1) Reference 991072059 7 0 1112/01/2005 0.00 0.00 A 991072061 9 0 1112/01/2005 0.00 0.00 A ~~991072062 10 0 11/01/2005 0.00 0.00 A~~ 991072063 11 0 1112/01/2005 0.00 0.00 A 991072065 14 0 1112/01/2005 0.00 0.00 A ~~991072066 15 0 11/01/2005 0.00 0.00 A~~ 991072067 16 0 1112/01/2005 0.00 0.00 A 991072068 17 0 1112/01/2005 0.00 0.00 A ~~991072069 18 0 11/01/2005 0.00 0.00 A~~ 991072071 20 0 1112/01/2005 0.00 0.00 A 991072074 23 0 1112/01/2005 0.00 0.00 A ~~991072076 25 0 11/01/2005 0.00 0.00 A~~ 991072079 28 0 1112/01/2005 0.00 0.00 A ~~991072080~~991072082 2931 0 1112/01/2005 0.00 0.00 A 991072085 34 0 1112/01/2005 0.00 0.00 A 991072088 37 0 1112/01/2005 0.00 0.00 A 991072090 39 0 1112/01/2005 0.00 0.00 A 991072091 40 0 1112/01/2005 0.00 0.00 A 991072095 44 0 1112/01/2005 0.00 0.00 A 991072097 46 0 1112/01/2005 0.00 0.00 A ~~991072106~~991072102 5551 0 1112/01/2005 0.00 0.00 A ~~991072107~~991072106 5655 0 1112/01/2005 0.00 0.00 A 991072108 57 0 1112/01/2005 0.00 0.00 A 991072109 58 0 1112/01/2005 0.00 0.00 A 991072110 59 0 1112/01/2005 0.00 0.00 A 991072114 63 0 1112/01/2005 0.00 0.00 A ~~991072117 66 0 11/01/2005 0.00 0.00 A 991072119 68 0 11/01/2005 0.00 0.00 A~~ 991072122 71 0 1112/01/2005 0.00 0.00 A 991072125 74 0 1112/01/2005 0.00 0.00 A ~~991072128~~991072129 7778 0 1112/01/2005 0.00 0.00 A ~~991072135 84 0 11/01/2005 0.00 0.00 A 991072137 86 0 11/01/2005 0.00 0.00 A~~ 991072139 88 0 1112/01/2005 0.00 0.00 A ~~991072140 89 0 11/01/2005 0.00 0.00 A~~ 991072141 90 0 1112/01/2005 0.00 0.00 A ~~991072146 95 0 11/01/2005 0.00 0.00 A~~ 991072148 97 0 1112/01/2005 0.00 0.00 A ~~991072150~~991072155 99104 0 1112/01/2005 0.00 0.00 A ~~991072152 101 0 11/01/2005 0.00 0.00 A 991072153 102 0 11/01/2005 0.00 0.00 A 991072156 105 0 11/01/2005 0.00 0.00 A 991072157 106 0 11/01/2005 0.00 0.00 A~~ 991072163 113 0 1112/01/2005 0.00 0.00 A ~~991072168~~991072164 ~~118~~114 0 1112/01/2005 0.00 0.00 A ~~991072173~~991072175 ~~123~~125 0 1112/01/2005 0.00 0.00 A ~~991072175~~991072179 ~~125~~130 0 1112/01/2005 0.00 0.00 A ~~991072179~~991072180 ~~130~~131 0 1112/01/2005 0.00 0.00 A ~~991072180~~991072183 ~~131~~135 02 1110/01/2005 014,525.0098 029,051.0066 A2 ~~991047846~~991072185 ~~134~~137 0 1112/01/2005 0.00 0.00 A ~~991072183~~991072188 ~~135~~140 ~~1 10/01/2005 14,527.99 14,525.83 1 991072185 137~~ 0 1112/01/2005 0.00 0.00 A ~~991072188~~991072189 ~~140~~141 0 1112/01/2005 0.00 0.00 A ~~991072189~~991072190 ~~141~~142 0 1112/01/2005 0.00 0.00 A Totals 5439 14,~~527~~525.9998 1429,~~525~~051.8366

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date 991072059 59,351,994.18 0.00 991072061 36,571,367.95 ~~12,325.51 991072062 30,500,000.00~~ 0.00 991072063 29,000,000.00 0.00 991072065 24,800,000.00 ~~0.00 991072066 23~~57,~~400,000~~863.0002 ~~0.00~~ 991072067 19,952,099.24 0.00 991072068 19,791,604.61 0.00 ~~991072069 18,500,000.00 0.00~~ 991072071 18,000,000.00 0.00 991072074 17,400,000.00 0.00 ~~991072076 15,796,892.12 0.00~~ 991072079 14,832,718.88 0.00 ~~991072080~~991072082 13,~~500~~000,000.00 0.00 991072085 12,325,633.78 0.00 991072088 9,560,978.39 0.00 991072090 9,200,000.00 0.00 991072091 9,016,125.11 0.00 991072095 8,669,305.58 0.00 991072097 8,418,219.57 0.00 ~~991072106~~991072102 7,~~250~~791,~~000~~612.0062 0.00 ~~991072107~~991072106 7,~~000~~250,000.00 0.00 991072108 6,908,362.74 0.00 991072109 6,891,497.5253 0.00 991072110 6,571,378.72 02,497.0087 991072114 6,427,367.96 0.00 ~~991072117 6,292,596.78 0.00 991072119 6,025,714.18 0.00~~ 991072122 5,948,896.68 0.00 991072125 5,894,007.11 0.00 ~~991072128~~991072129 5,~~730~~584,~~168~~279.3715 0.00 ~~991072135 4,805,683.10 0.00 991072137 4,601,057.67 0.00~~ 991072139 4,447,286.99 0.00 ~~991072140 4,456,551.31 0.00~~ 991072141 4,410,000.00 0.00 ~~991072146 4,012,836.00 0.00~~ 991072148 4,000,000.00 5754,~~443~~333.1078 ~~991072150~~991072155 3,~~939~~758,~~668~~866.0162 0.00 ~~991072152 3,900,000.00 0.00 991072153 3,858,703.40 0.00 991072156 3,756,157.74 0.00 991072157 3,703,365.87 0.00~~ 991072163 3,520,000.00 0.00 ~~991072168~~991072164 3,~~278~~500,~~625.89 0.00 991072173 3,100,~~000.00 0.00 991072175 3,047,055.74 0.00 991072179 2,719,994.09 0.00 991072180 2,674,353.27 0.00 ~~991047846 2,570,484.94 0.00~~ 991072183 2,~~512~~515,~~658~~185.17 0.00 991072185 2,328,666.32 0.00 991072188 2,015,000.00 0.00 991072189 1,978,003.28 0.00 991072190 1,586,097.82 0.00 Totals ~~549~~411,~~163~~657,~~081~~959.2610 69114,~~768~~694.6167

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = 12 (1 loan) 14,~~527~~525.9998 1429,~~525~~051.8366 2,~~512~~515,~~658~~185.17 0.00 Total for Status Code = A (5338 loans) 0.00 0.00 ~~546~~409,~~650~~142,~~423~~773.0993 69114,~~768~~694.6167 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

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

Filing Compare · JPMorgan Chase Commercial Mortgage Securities Corp, Series 2005-CIBC11