8-K 1 wbt04c10.txt MAY 8-K 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: May 17, 2004 (Date of earliest event reported) Commission File No.: 333-108944-03 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2004-C10 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-6601016 54-2144729 54-2144730 (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) ITEM 5. Other Events On May 17, 2004, a distribution was made to holders of Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2004-C10. ITEM 7. Financial Statements and Exhibits (c) Exhibits Item 601(a) of Regulation S-K Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-C10, relating to the May 17, 2004 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2004-C10 By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: May 17, 2004 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-C10, relating to the May 17, 2004 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Bank Commercial Mortgage Trust Commercial Mortgage Pass-Through Certificates Series 2004-C10 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: May 17, 2004 Record Date: April 30, 2004 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 - 20 Principal Prepayment Detail 21 Historical Detail 22 Delinquency Loan Detail 23 Specially Serviced Loan Detail 24 - 25 Modified Loan Detail 26 Liquidated Loan Detail 27 Depositor Wachovia Commercial Mortgage Securities, Inc. 301 South College Street Charlotte, NC 28288-1016 Contact: Tim Steward Phone Number: (704) 593-7822 Master Servicer Wachovia Bank, National Association 8739 Research Drive URP 4, NC1075 Charlotte, NC 28262 Contact: Timothy S. Ryan Phone Number: (704) 593-7878 Special Servicer Lennar Partners, Inc. 1601 Washington Avenue Suite 800 Miami Beach, FL 33139 Contact: Steve Bruha Phone Number: (305) 229-6614 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 2004, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 929766NM1 3.065000% 67,117,000.00 66,~~608~~222,~~700~~725.2203 ~~385~~450,~~975~~272.1994 ~~170~~169,~~129~~143.7288 A-2 929766NN9 3.857000% 104,012,000.00 104,012,000.00 0.00 334,311.90 A-3 929766NP4 4.390000% 71,285,000.00 71,285,000.00 0.00 260,784.29 A-4 929766NQ2 4.748000% 579,236,000.00 579,236,000.00 0.00 2,291,843.77 A-1A 929766NV1 4.324000% 252,357,000.00 252,~~219~~113,~~651~~539.7993 ~~106~~122,~~111~~518.8646 908,~~831~~449.4812 B 929766NR0 4.812000% 38,703,000.00 38,703,000.00 0.00 155,199.03 C 929766NS8 4.842000% 16,127,000.00 16,127,000.00 0.00 65,072.45 D 929766NT6 4.881000% 32,252,000.00 32,252,000.00 0.00 131,185.01 E 929766NU3 4.931000% 16,126,000.00 16,126,000.00 0.00 66,264.42 F 929766NW9 5.089000% 19,352,000.00 19,352,000.00 0.00 82,068.61 G 929766NX7 5.188000% 14,513,000.00 14,513,000.00 0.00 62,744.54 H 929766NY5 5.~~673662~~489063% 17,739,000.00 17,739,000.00 0.00 8381,~~870~~142.9107 J 929766NZ2 5.007000% 12,901,000.00 12,901,000.00 0.00 53,829.42 K 929766PA5 5.007000% 8,063,000.00 8,063,000.00 0.00 33,642.87 L 929766PB3 5.007000% 6,451,000.00 6,451,000.00 0.00 26,916.80 M 929766PC1 5.007000% 4,838,000.00 4,838,000.00 0.00 20,186.55 N 929766PD9 5.007000% 4,838,000.00 4,838,000.00 0.00 20,186.55 O 929766PE7 5.007000% 4,838,000.00 4,838,000.00 0.00 20,186.55 P 929766PF4 5.007000% 19,351,569.00 19,351,569.00 0.00 80,744.42 SL 929766PJ6 65.~~148667~~950000% 24,000,000.00 24,000,000.00 0.00 ~~122~~119,~~973~~000.3300 Z-I N/A 0.000000% 0.00 0.00 0.00 0.00 Z-II N/A 0.000000% 0.00 0.00 0.00 0.00 Z-III N/A 0.000000% 0.00 0.00 0.00 0.00 R-I N/A 0.000000% 0.00 0.00 0.00 0.00 R-II N/A 0.000000% 0.00 0.00 0.00 0.00 Totals 1,314,099,569.00 1,~~313~~312,~~453~~961,~~921~~833.0196 ~~492~~572,~~087~~791.0540 4,~~990~~982,~~972~~902.6225

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766NM1 0.00 0.00 ~~556~~619,~~104~~416.9182 6665,~~222~~772,~~725~~452.0309 16.7677% A-2 929766NN9 0.00 0.00 334,311.90 104,012,000.00 16.7677% A-3 929766NP4 0.00 0.00 260,784.29 71,285,000.00 16.7677% A-4 929766NQ2 0.00 0.00 2,291,843.77 579,236,000.00 16.7677% A-1A 929766NV1 0.00 0.00 1,~~014~~030,~~943~~967.3458 ~~252~~251,~~113~~991,~~539~~021.9347 16.7677% B 929766NR0 0.00 0.00 155,199.03 38,703,000.00 13.7677% C 929766NS8 0.00 0.00 65,072.45 16,127,000.00 12.5152% D 929766NT6 0.00 0.00 131,185.01 32,252,000.00 10.01% E 929766NU3 0.00 0.00 66,264.42 16,126,000.00 8.76% F 929766NW9 0.00 0.00 82,068.61 19,352,000.00 7.26% G 929766NX7 0.00 0.00 62,744.54 14,513,000.00 6.13% H 929766NY5 0.00 0.00 8381,~~870~~142.9107 17,739,000.00 4.7576% J 929766NZ2 0.00 0.00 53,829.42 12,901,000.00 3.7576% K 929766PA5 0.00 0.00 33,642.87 8,063,000.00 3.13% L 929766PB3 0.00 0.00 26,916.80 6,451,000.00 2.63% M 929766PC1 0.00 0.00 20,186.55 4,838,000.00 2.25% N 929766PD9 0.00 0.00 20,186.55 4,838,000.00 1.88% O 929766PE7 0.00 0.00 20,186.55 4,838,000.00 1.50% P 929766PF4 0.00 0.00 80,744.42 19,351,569.00 0.00% SL 929766PJ6 0.00 0.00 ~~122~~119,~~973~~000.3300 24,000,000.00 0.00% Z-I N/A 0.00 0.00 0.00 0.00 0.00% Z-II N/A 0.00 0.00 0.00 0.00 0.00% Z-III N/A 0.00 0.00 0.00 0.00 0.00% R-I N/A 0.00 0.00 0.00 0.00 0.00% R-II N/A 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 5,~~483~~555,~~059~~693.6765 1,312,~~961~~389,~~833~~042.9656

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-P 929766PG2 1.~~206731~~024757% 1,246,996,000.00 1,246,996,000.00 1,~~253~~064,~~990~~890.8110 X-C 929766PH0 0.~~056376~~049465% 1,290,099,569.00 1,~~289~~288,~~453~~961,~~921~~833.0196 6053,~~578~~131.4587

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-P 929766PG2 0.00 1,~~253~~064,~~990~~890.8110 1,246,996,000.00 X-C 929766PH0 0.00 6053,~~578~~131.4587 1,288,~~961~~389,~~833~~042.9656 (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 929766NM1 ~~992~~986.~~42666120~~67587988 56.~~75078132~~70877632 2.~~53482307~~52013469 0.00000000 0.00000000 ~~986~~979.~~67587988~~96710357 A-2 929766NN9 1,000.00000000 0.00000000 3.21416663 0.00000000 0.00000000 1,000.00000000 A-3 929766NP4 1,000.00000000 0.00000000 3.65833331 0.00000000 0.00000000 1,000.00000000 A-4 929766NQ2 1,000.00000000 0.00000000 3.95666666 0.00000000 0.00000000 1,000.00000000 A-1A 929766NV1 999.~~45573846~~03525533 0.~~42048313~~48549658 3.~~60137218~~59985703 0.00000000 0.00000000 ~~999~~998.~~03525533~~54975875 B 929766NR0 1,000.00000000 0.00000000 4.01000000 0.00000000 0.00000000 1,000.00000000 C 929766NS8 1,000.00000000 0.00000000 4.03500031 0.00000000 0.00000000 1,000.00000000 D 929766NT6 1,000.00000000 0.00000000 4.06750000 0.00000000 0.00000000 1,000.00000000 E 929766NU3 1,000.00000000 0.00000000 4.10916656 0.00000000 0.00000000 1,000.00000000 F 929766NW9 1,000.00000000 0.00000000 4.24083351 0.00000000 0.00000000 1,000.00000000 G 929766NX7 1,000.00000000 0.00000000 4.32333356 0.00000000 0.00000000 1,000.00000000 H 929766NY5 1,000.00000000 0.00000000 4.~~72805175~~57421895 0.00000000 0.00000000 1,000.00000000 J 929766NZ2 1,000.00000000 0.00000000 4.17249981 0.00000000 0.00000000 1,000.00000000 K 929766PA5 1,000.00000000 0.00000000 4.17250031 0.00000000 0.00000000 1,000.00000000 L 929766PB3 1,000.00000000 0.00000000 4.17250039 0.00000000 0.00000000 1,000.00000000 M 929766PC1 1,000.00000000 0.00000000 4.17249897 0.00000000 0.00000000 1,000.00000000 N 929766PD9 1,000.00000000 0.00000000 4.17249897 0.00000000 0.00000000 1,000.00000000 O 929766PE7 1,000.00000000 0.00000000 4.17249897 0.00000000 0.00000000 1,000.00000000 P 929766PF4 1,000.00000000 0.00000000 4.17249991 0.00000000 0.00000000 1,000.00000000 SL 929766PJ6 1,000.00000000 0.00000000 54.~~12388875~~95833333 0.00000000 0.00000000 1,000.00000000 Z-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 Z-III N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-I N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R-II N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-P 929766PG2 1,000.00000000 10.~~00560933~~85396433 0.00000000 1,000.00000000 X-C 929766PH0 999.~~49953631~~11810292 0.~~04695641~~04118432 0.00000000 ~~999~~998.~~11810292~~67411285

Reconciliation Detail Advance Summary P & I Advances Outstanding ~~108~~139,~~652~~060.7663 Servicing Advances Outstanding 0.00 Reimbursement for Interest on P & I Advances 0.00 paid from general collections Reimbursement for Interest on Servicing 0.00 Advances paid from general collections Aggregate amount of Nonrecoverable Advances 0.00

Servicing Fee Summary Current Period Accrued Servicing Fees 45,~~272~~253.0019 Less Delinquent Servicing Fees ~~654~~1,037.8960 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0676.0072 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 44,~~617~~892.1131

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~170~~169,~~129~~143.7288 0.00 0.00 ~~170~~169,~~129~~143.7288 0.00 A-2 334,311.90 0.00 0.00 334,311.90 0.00 A-3 260,784.29 0.00 0.00 260,784.29 0.00 A-4 2,291,843.77 0.00 0.00 2,291,843.77 0.00 A-1A 908,~~831~~449.4812 0.00 0.00 908,~~831~~449.4812 0.00 X-P 1,~~253~~064,~~990~~890.8110 0.00 0.00 1,~~253~~064,~~990~~890.8110 0.00 X-C 6053,~~578~~131.4587 0.00 0.00 6053,~~578~~131.4587 0.00 B 155,199.03 0.00 0.00 155,199.03 0.00 C 65,072.45 0.00 0.00 65,072.45 0.00 D 131,185.01 0.00 0.00 131,185.01 0.00 E 66,264.42 0.00 0.00 66,264.42 0.00 F 82,068.61 0.00 0.00 82,068.61 0.00 G 62,744.54 0.00 0.00 62,744.54 0.00 H 8381,~~870~~142.9107 0.00 0.00 8381,~~870~~142.9107 0.00 J 53,829.42 0.00 0.00 53,829.42 0.00 K 33,642.87 0.00 0.00 33,642.87 0.00 L 26,916.80 0.00 0.00 26,916.80 0.00 M 20,186.55 0.00 0.00 20,186.55 0.00 N 20,186.55 0.00 0.00 20,186.55 0.00 O 20,186.55 0.00 0.00 20,186.55 0.00 P 80,744.42 0.00 0.00 80,744.42 0.00 SL ~~122~~119,~~973~~000.3300 0.00 0.00 ~~122~~119,~~973~~000.3300 0.00 Total 6,~~305~~100,~~541~~924.8822 0.00 0.00 6,~~305~~100,~~541~~924.8822 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~170~~169,~~129~~143.7288 0.00 A-2 0.00 334,311.90 0.00 A-3 0.00 260,784.29 0.00 A-4 0.00 2,291,843.77 0.00 A-1A 0.00 908,~~831~~449.4812 0.00 X-P 0.00 1,~~253~~064,~~990~~890.8110 0.00 X-C 0.00 6053,~~578~~131.4587 0.00 B 0.00 155,199.03 0.00 C 0.00 65,072.45 0.00 D 0.00 131,185.01 0.00 E 0.00 66,264.42 0.00 F 0.00 82,068.61 0.00 G 0.00 62,744.54 0.00 H 0.00 8381,~~870~~142.9107 0.00 J 0.00 53,829.42 0.00 K 0.00 33,642.87 0.00 L 0.00 26,916.80 0.00 M 0.00 20,186.55 0.00 N 0.00 20,186.55 0.00 O 0.00 20,186.55 0.00 P 0.00 80,744.42 0.00 SL 0.00 ~~122~~119,~~973~~000.3300 0.00 Total 0.00 6,~~305~~100,~~541~~924.8822 0.00

Other Required Information Available Distribution Amount (1) 6,~~797~~673,~~628~~715.9362 Aggregate Number of Outstanding Loans 103 Aggregate Stated Principal Balance of Loans Before Distribution 1,~~313~~312,~~453~~961,~~921~~834.1207 Aggregate Stated Principal Balance of Loans After Distribution 1,312,~~961~~389,~~834~~042.0767 Aggregate Unpaid Principal Balance of Loans 1,312,~~978~~389,~~110~~042.5867 Aggregate Amount of Servicing Fee 44,~~617~~892.1131 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 2,~~041~~040.6486 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00 (1) The Available Distribution Amount includes any Prepayment Premiums.

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 6,148,218.27 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 6,148,218.27 Principal: Scheduled Principal 572,791.40 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 572,791.40 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 6,721,009.67 Total Funds Distributed Fees: Master Servicing Fee 45,253.19 Trustee Fee 2,040.86 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 47,294.05 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 6,100,924.22 Principal Distribution 572,791.40 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 0.00 Total Payments to Certificateholders & Others 6,673,715.62 Total Funds Distributed 6,721,009.67

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 15 17,~~812~~798,~~491~~428.4893 1.36 8180 5.~~2512~~2500 2.~~526249~~526930 2,000,001 to 3,000,000 12 30,~~130~~112,~~232~~112.8445 2.29 9594 5.~~3892~~3891 1.~~916239~~916482 3,000,001 to 4,000,000 14 48,~~964~~901,~~113~~262.4014 3.73 ~~110~~109 5.9084 1.~~526305~~526464 4,000,001 to 5,000,000 11 50,~~261~~211,~~565~~484.5210 3.83 ~~115~~114 5.~~9331~~9328 1.~~553357~~553305 5,000,001 to 6,000,000 1 5,592,000.00 0.43 7978 5.1000 1.530000 6,000,001 to 7,000,000 5 32,~~291~~277,~~658~~586.8830 2.46 8887 5.~~4216~~4215 1.~~866259~~866354 7,000,001 to 8,000,000 6 45,~~338~~289,~~886~~677.5704 3.45 ~~102~~101 5.~~6713~~6712 1.~~465752~~465711 8,000,001 to 9,000,000 3 25,~~749~~721,~~608~~236.3645 1.96 9796 5.5532 1.~~356608~~356607 9,000,001 to 10,000,000 5 48,~~412~~373,~~018~~443.2920 3.69 ~~110~~109 6.~~0081~~0078 2.~~074308~~074227 10,000,001 to 15,000,000 14 ~~174~~173,~~098~~947,~~572~~905.9718 13.2625 8988 5.6657 1.~~450040~~450039 15,000,001 to 20,000,000 3 54,~~312~~276,~~967~~890.2491 4.14 ~~105~~104 5.~~7705~~7704 1.~~391806~~391778 20,000,001 to 25,000,000 4 92,~~460~~411,~~647~~201.9548 7.04 ~~157~~156 5.5885 1.~~816617~~816870 25,000,001 to 30,000,000 2 54,~~917~~887,~~172~~848.9557 4.18 8685 5.~~6249~~6248 1.~~415143~~415194 30,000,001 to 35,000,000 1 30,~~286~~254,~~564~~632.6292 2.31 ~~118~~117 5.7600 1.510000 40,000,001 to 45,000,000 1 45,000,000.00 3.43 ~~116~~115 5.7300 1.310000 45,000,001 to 50,000,000 1 49,000,000.00 3.73 ~~118~~117 4.8000 4.020000 75,000,001 to 80,000,000 2 160,000,000.00 12.19 ~~122~~121 5.3400 2.010000 80,000,001 and greater 3 348,333,333.00 26.5354 ~~117~~116 5.7202 3.358182 Totals 103 1,312,~~961~~389,~~834~~042.0767 100.00 ~~112~~111 5.~~6193~~6191 2.~~203360~~203664

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 3 29,~~915~~884,~~586~~109.2687 2.28 ~~105~~104 5.7992 1.394891 Arizona 3 34,~~944~~932,~~454~~987.6301 2.66 9291 5.~~5168~~5166 1.~~401976~~401968 Arkansas 2 7,~~416~~404,~~633~~378.8591 0.56 ~~183~~182 6.~~1665~~1664 1.~~295518~~295482 California 7 110,~~787~~752,~~436~~893.3962 8.44 9796 5.~~7902~~7900 1.~~584131~~583950 Colorado 3 10,~~041~~029,~~584~~317.0531 0.76 9089 5.~~6309~~6306 1.~~676749~~676717 Connecticut 1 3,~~440~~436,~~034~~491.6957 0.26 ~~117~~116 5.9100 1.620000 Florida 15 266,~~336~~202,~~585~~465.6742 20.2928 ~~108~~107 6.~~0250~~0249 1.~~503640~~503604 Georgia 10 119,~~952~~921,~~298~~767.3519 9.14 ~~115~~114 5.~~4276~~4275 1.~~829598~~829678 Idaho 1 6,225,000.00 0.47 6766 5.3200 1.810000 Illinois 5 98,~~544~~522,~~010~~856.4033 7.51 ~~118~~117 5.~~4132~~4131 1.~~996283~~996409 Indiana 1 11,~~813~~800,~~569~~269.3064 0.90 8281 5.4100 1.330000 Iowa 1 1,~~744~~742,~~311~~710.6487 0.13 ~~176~~175 6.5400 1.320000 Kentucky 1 1,680,000.00 0.13 5655 4.2900 3.390000 Maryland 2 18,~~288~~269,~~685~~630.6370 1.39 ~~116~~115 5.8719 1.~~521250~~521251 Michigan 2 5,~~718~~713,~~138~~111.6603 0.44 9392 5.~~3354~~3348 2.~~212703~~213251 Minnesota 2 8,~~615~~604,~~192~~876.7880 0.66 ~~116~~115 6.3471 1.~~383244~~383224 Mississippi 2 2,~~958~~956,~~542~~754.1543 0.23 6867 5.~~1975~~1971 2.~~375507~~375964 Nevada 4 43,~~809~~759,~~036~~428.6118 3.3433 7170 5.4048 1.343502 New Jersey 3 45,~~868~~817,~~603~~795.8263 3.49 ~~117~~116 5.5193 1.~~433881~~433883 New Mexico 2 2,~~999~~995,~~900~~596.5156 0.23 ~~122~~121 6.~~3726~~3717 1.~~499755~~499852 New York 6 303,623,333.00 23.1314 ~~132~~131 5.3893 4.068880 Ohio 2 4,~~777~~773,~~224~~629.4733 0.36 7271 4.~~7844~~7842 2.~~368740~~369169 Oklahoma 2 2,343,000.00 0.18 5655 4.2900 3.260000 Oregon 1 3,~~692~~688,~~059~~063.4903 0.28 ~~118~~117 5.6200 1.480000 Pennsylvania 1 2,~~552~~549,~~160~~389.54 0.19 ~~117~~116 5.6300 1.410000 South Carolina 8 37,~~149~~120,~~956~~561.5847 2.83 9897 5.~~3526~~3523 1.~~478948~~478967 Texas 5 22,~~059~~052,~~876~~493.4866 1.68 8180 5.~~4261~~4258 1.~~512742~~512783 Utah 1 13,~~047~~032,~~316~~973.3332 0.99 ~~116~~115 5.5900 1.240000 Virginia 2 27,~~131~~103,~~822~~526.6239 2.07 ~~116~~115 5.8681 1.~~306650~~306649 Washington 2 17,~~089~~074,~~799~~389.4064 1.30 5453 5.~~2950~~2948 1.~~954392~~954639 Washington,DC 1 5,592,000.00 0.43 7978 5.1000 1.530000 West Virginia 1 18,~~347~~328,~~519~~835.6388 1.40 ~~117~~116 5.9700 1.380000 Wyoming 1 ~~456~~454,~~160~~406.1434 0.03 ~~148~~147 8.5000 1.270000 Totals 103 1,312,~~961~~389,~~834~~042.0767 100.00 ~~112~~111 5.~~6193~~6191 2.~~203360~~203664

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 1 13,~~288~~273,~~657~~627.6029 1.01 ~~110~~109 5.6100 1.160000 1.20 to 1.24 3 20,~~036~~015,~~709~~449.9165 1.53 ~~117~~116 5.7706 1.234704 1.25 to 1.29 7 29,~~358~~326,~~026~~905.4932 2.2423 ~~123~~122 6.~~1587~~1585 1.~~272880~~272884 1.30 to 1.34 13 187,~~923~~808,~~483~~049.8016 14.31 9897 5.6392 1.~~314524~~314522 1.35 to 1.39 12 135,~~806~~702,~~396~~422.0855 10.34 ~~104~~103 5.~~6050~~6049 1.~~373787~~373789 1.40 to 1.44 7 127,~~917~~910,~~886~~777.0426 9.7475 ~~112~~111 6.1046 1.420683 1.45 to 1.49 11 75,~~223~~140,~~031~~625.0737 5.73 ~~110~~109 5.6967 1.~~476786~~476788 1.50 to 1.54 6 84,~~219~~166,~~994~~423.8141 6.41 9594 5.~~6759~~6758 1.514680 1.55 to 1.59 4 18,~~485~~455,~~198~~058.8173 1.41 ~~116~~115 5.~~9101~~9102 1.587832 1.60 to 1.64 5 14,~~925~~909,~~243~~644.60 1.14 ~~103~~102 5.8965 1.606872 1.70 to 1.74 3 21,~~179~~146,~~028~~845.3871 1.61 ~~109~~108 6.~~3205~~3202 1.702350 1.75 to 1.79 0 0.00 0.00 0 0.0000 0.000000 1.85 to 1.89 3 89,~~546~~531,~~131~~752.9902 6.82 ~~121~~120 5.~~4611~~4609 1.~~887868~~887871 2.05 to 2.09 0 0.00 0.00 0 0.0000 0.000000 2.15 to 2.19 0 0.00 0.00 0 0.0000 0.000000 2.30 or greater 19 365,~~319~~292,~~488~~957.8261 27.8283 ~~124~~123 5.4203 3.~~943665~~943742 Totals 103 1,312,~~961~~389,~~834~~042.0767 100.00 ~~112~~111 5.~~6193~~6191 2.~~203360~~203664

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 1 4,~~725~~718,~~382~~729.3825 0.36 ~~116~~115 6.3200 1.460000 Lodging 2 21,~~428~~395,~~263~~864.9859 1.63 ~~104~~103 7.~~2895~~2896 2.~~062808~~062927 Mixed Use 3 17,~~501~~483,~~528~~269.7774 1.33 ~~108~~107 5.8440 1.~~608420~~608416 Mobile Home Park 2 11,~~802~~799,~~160~~389.54 0.90 ~~118~~117 5.6535 1.~~308112~~308088 Multi-Family 28 287,~~636~~486,~~162~~279.4714 21.91 9594 5.4939 1.~~379748~~379762 Office 14 565,~~722~~672,~~967~~994.6899 43.0910 ~~121~~120 5.5829 2.~~905389~~905516 Other 1 4,~~566~~557,~~491~~538.5147 0.35 ~~116~~115 7.0700 1.870000 Retail 52 375,~~578~~274,~~876~~976.7495 28.6159 ~~110~~109 5.~~6276~~6275 1.~~773015~~773218 Totals 103 1,312,~~961~~389,~~834~~042.0767 100.00 ~~112~~111 5.~~6193~~6191 2.~~203360~~203664

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249 or less 21 109,~~728~~723,~~819~~637.7798 8.36 9291 4.8436 3.~~019253~~019290 5.250 to 5.499 17 466,~~134~~024,~~427~~359.5482 35.5051 ~~108~~107 5.3406 2.~~650256~~650555 5.500 to 5.749 23 262,~~594~~409,~~263~~996.9181 2019.0099 9897 5.6271 1.~~473058~~473008 5.750 to 5.999 16 258,~~417~~284,~~945~~128.0616 19.68 ~~135~~134 5.8158 2.~~384815~~385298 6.000 to 6.249 14 66,~~484~~415,~~977~~117.5635 5.06 ~~115~~114 6.0870 1.~~445577~~445593 6.250 to 6.499 4 117,~~664~~645,~~526~~328.1247 8.96 ~~120~~119 6.2581 1.~~414900~~414906 6.500 to 6.749 1 1,~~744~~742,~~311~~710.6487 0.13 ~~176~~175 6.5400 1.320000 7.000 to 7.249 2 14,~~034~~007,~~234~~025.1301 1.07 ~~117~~116 7.1240 1.~~755315~~755314 7.250 to 7.499 1 11,~~960~~946,~~521~~378.3605 0.91 9392 7.4000 2.350000 8.000 to 8.249 1 ~~277~~276,~~636~~145.6568 0.02 ~~121~~120 8.1000 1.950000 8.250 to 8.499 1 3,~~016~~014,~~854~~371.2436 0.23 7574 8.4500 1.270000 8.500 and greater 2 ~~903~~899,~~316~~843.0911 0.07 ~~148~~147 8.5000 1.270000 Totals 103 1,312,~~961~~389,~~834~~042.0767 100.00 ~~112~~111 5.~~6193~~6191 2.~~203360~~203664

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 96 1,303,~~981~~423,~~150~~188.6186 99.32 ~~112~~111 5.~~6085~~6084 2.~~209199~~209499 13 to 24 months 3 4,~~782~~775,~~876~~493.4866 0.36 9594 6.0800 1.390965 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 months or greater 4 4,~~197~~190,~~806~~360.9815 0.32 9493 8.~~4376~~4377 1.~~314974~~314812 Totals 103 1,312,~~961~~389,~~834~~042.0767 100.00 ~~112~~111 5.~~6193~~6191 2.~~203360~~203664

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 1920 ~~111~~118,~~180~~490,~~220~~506.1884 89.4703 5655 5.~~2625~~2772 1.~~776214~~756074 61 to 84 months 2019 ~~156~~148,~~006~~578,~~958~~125.9945 11.8832 79 5.~~4371~~4340 1.~~619658~~627979 85 to 108 months 5 23,~~478~~449,~~525~~515.8065 1.79 9493 6.5803 1.~~968171~~968208 109 to 120 months 51 907,~~597~~200,~~851~~481.6114 69.13 ~~117~~116 5.~~6747~~6746 2.~~375824~~376234 121 to 156 months 1 80,000,000.00 6.0910 ~~125~~124 5.3600 1.890000 169 to 180 months 1 1,~~744~~742,~~311~~710.6487 0.13 ~~176~~175 6.5400 1.320000 181 to 192 months 0 0.00 0.00 0 0.0000 0.000000 229 months or greater 1 24,000,000.00 1.83 ~~309~~308 5.9600 3.120000 Totals 98 1,~~304~~303,~~007~~461,~~868~~339.2295 99.32 ~~111~~110 5.~~6146~~6145 2.~~209375~~209667

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 01 0276,145.0068 0.0002 0120 08.~~0000~~1000 01.~~000000~~950000 121 to 156 months 32 1899,~~180,952~~843.7411 0.0907 ~~142~~147 8.~~4060~~5000 1.~~429865~~270000 169 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 192 months 1 3,~~723~~711,~~679~~262.7726 0.28 ~~189~~188 5.6600 1.270000 229 months or greater 1 4,~~049~~040,~~333~~451.3467 0.31 ~~237~~236 6.2800 1.350000 Totals 5 8,~~953~~927,~~965~~702.8572 0.68 ~~204~~203 6.~~3026~~3023 1.~~327264~~327239

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 38 827,328,583.00 63.0104 ~~114~~113 5.5019 2.614802 132 months or less 0 0.00 0.00 0 0.0000 0.000000 145 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 192 months 0 0.00 0.00 0 0.0000 0.000000 229 to 264 months 4 24,~~976~~924,~~978~~695.2216 1.90 ~~117~~116 6.~~4792~~4794 1.~~664794~~664812 265 to 300 months 7 28,~~688~~649,~~653~~925.0831 2.1918 ~~103~~102 6.~~6599~~6600 1.~~815321~~815386 301 to 348 months 23 721,~~993~~257,~~012~~713.0488 01.6162 ~~101~~105 6.~~8500~~0758 1.~~543928~~304179 349 months or greater 4746 ~~415~~401,~~020~~300,~~641~~422.8860 3130.6158 ~~104~~103 5.~~6911~~6938 1.~~474001~~484386 Totals 98 1,~~304~~303,~~007~~461,~~868~~339.2295 99.32 ~~111~~110 5.~~6146~~6145 2.~~209375~~209667

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 103 1,312,~~961~~389,~~834~~042.0767 100.00 ~~112~~111 5.~~6193~~6191 2.~~203360~~203664 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 103 1,312,~~961~~389,~~834~~042.0767 100.00 ~~112~~111 5.~~6193~~6191 2.~~203360~~203664 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 13 14,~~771~~760,~~334~~459.5441 1.1312 7271 5.~~1245~~1231 2.~~604272~~605099 2,000,001 to 3,000,000 10 24,~~992~~977,~~245~~397.7278 1.90 9392 5.~~3757~~3755 2.~~026291~~026577 3,000,001 to 4,000,000 13 45,~~814~~754,~~217~~922.2580 3.49 ~~113~~112 5.9420 1.~~517801~~517969 4,000,001 to 5,000,000 7 32,~~612~~571,~~232~~032.1843 2.48 ~~109~~108 6.~~0952~~0951 1.~~641686~~641662 5,000,001 to 6,000,000 1 5,592,000.00 0.43 7978 5.1000 1.530000 6,000,001 to 7,000,000 4 25,~~641~~627,~~658~~586.8830 1.95 9089 5.~~4687~~4685 1.~~976807~~976987 7,000,001 to 8,000,000 6 45,~~338~~289,~~886~~677.5704 3.45 ~~102~~101 5.~~6713~~6712 1.~~465752~~465711 8,000,001 to 9,000,000 3 25,~~749~~721,~~608~~236.3645 1.96 9796 5.5532 1.~~356608~~356607 9,000,001 to 10,000,000 4 39,~~162~~123,~~018~~443.2920 2.98 ~~108~~107 6.~~0904~~0900 2.~~261922~~262007 10,000,001 to 15,000,000 6 76,~~313~~241,~~397~~655.8696 5.81 ~~101~~100 5.~~9522~~9521 1.~~605203~~605223 15,000,001 to 20,000,000 2 34,~~812~~776,~~967~~890.2491 2.65 ~~117~~116 5.8659 1.~~432027~~432026 20,000,001 to 25,000,000 2 47,~~509~~484,~~729~~977.5530 3.62 213 5.~~8907~~8908 2.~~229287~~229761 25,000,001 to 30,000,000 2 54,~~917~~887,~~172~~848.9557 4.18 8685 5.~~6249~~6248 1.~~415143~~415194 30,000,001 to 35,000,000 1 30,~~286~~254,~~564~~632.6292 2.31 ~~118~~117 5.7600 1.510000 45,000,001 to 50,000,000 1 49,000,000.00 3.73 ~~118~~117 4.8000 4.020000 75,000,001 to 80,000,000 2 160,000,000.00 12.19 ~~122~~121 5.3400 2.010000 80,000,001 and greater 3 348,333,333.00 26.5354 ~~117~~116 5.7202 3.358182 Totals 80 1,060,~~847~~397,~~367~~094.0107 80.80 ~~115~~114 5.~~6485~~6484 2.~~405114~~405481

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 2 19,~~798~~777,~~040~~988.1433 1.51 ~~117~~116 5.~~992998~~993000 1.~~402501~~402500 Arizona 2 11,~~444~~432,~~454~~987.6301 0.87 ~~117~~116 6.064627 1.426567 Arkansas 1 3,~~367~~363,~~300~~927.5124 0.26 ~~118~~117 6.030000 1.230000 California 5 56,~~537~~502,~~436~~893.3962 4.31 7978 5.~~859362~~859143 1.~~852078~~851888 Colorado 3 10,~~041~~029,~~584~~317.0531 0.76 9089 5.~~630863~~630572 1.~~676749~~676717 Connecticut 1 3,~~440~~436,~~034~~491.6957 0.26 ~~117~~116 5.910000 1.620000 Florida 13 234,~~236~~102,~~585~~465.6742 17.84 ~~113~~112 6.~~088574~~088556 1.~~527193~~527165 Georgia 7 110,~~705~~680,~~556~~169.9020 8.43 ~~117~~116 5.~~416671~~416627 1.~~839613~~839718 Idaho 1 6,225,000.00 0.47 6766 5.320000 1.810000 Illinois 4 95,~~556~~538,~~023~~141.2866 7.28 ~~118~~117 5.~~407047~~406961 2.~~016179~~016291 Kentucky 1 1,680,000.00 0.13 5655 4.290000 3.390000 Maryland 2 18,~~288~~269,~~685~~630.6370 1.39 ~~116~~115 5.~~871870~~871893 1.~~521250~~521251 Michigan 2 5,~~718~~713,~~138~~111.6603 0.44 9392 5.~~335447~~334836 2.~~212703~~213251 Minnesota 2 8,~~615~~604,~~192~~876.7880 0.66 ~~116~~115 6.~~347090~~347097 1.~~383244~~383224 Mississippi 2 2,~~958~~956,~~542~~754.1543 0.23 6867 5.~~197468~~197055 2.~~375507~~375964 Nevada 1 8,~~602~~592,~~293~~543.2546 0.6665 5756 5.400000 1.310000 New Jersey 2 24,~~417~~391,~~685~~571.4245 1.86 ~~117~~116 5.~~720689~~720690 1.490000 New Mexico 2 2,~~999~~995,~~900~~596.5156 0.23 ~~122~~121 6.~~372642~~371743 1.~~499755~~499852 New York 6 303,623,333.00 23.1314 ~~132~~131 5.389300 4.068880 Ohio 2 4,~~777~~773,~~224~~629.4733 0.36 7271 4.~~784405~~784182 2.~~368740~~369169 Oklahoma 2 2,343,000.00 0.18 5655 4.290000 3.260000 Oregon 1 3,~~692~~688,~~059~~063.4903 0.28 ~~118~~117 5.620000 1.480000 Pennsylvania 1 2,~~552~~549,~~160~~389.54 0.19 ~~117~~116 5.630000 1.410000 South Carolina 4 19,~~549~~520,~~956~~561.5847 1.49 ~~114~~113 5.~~453885~~453539 1.~~516671~~516764 Texas 4 7,~~059~~052,~~876~~493.4866 0.54 8281 5.~~502677~~502073 1.~~964752~~965352 Virginia 2 27,~~131~~103,~~822~~526.6239 2.07 ~~116~~115 5.~~868060~~868063 1.~~306650~~306649 Washington 2 17,~~089~~074,~~799~~389.4064 1.30 5453 5.~~295007~~294786 1.~~954392~~954639 Washington,DC 1 5,592,000.00 0.43 7978 5.100000 1.530000 West Virginia 1 18,~~347~~328,~~519~~835.6388 1.40 ~~117~~116 5.970000 1.380000 Wyoming 1 ~~456~~454,~~160~~406.1434 0.03 ~~148~~147 8.500000 1.270000 Totals 80 1,060,~~847~~397,~~367~~094.0107 80.80 ~~115~~114 5.~~648531~~648400 2.~~405114~~405481

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.19 or less 1 13,~~288~~273,~~657~~627.6029 1.01 ~~110~~109 5.6100 1.160000 1.20 to 1.24 2 6,~~989~~982,~~393~~476.5833 0.53 ~~117~~116 6.1077 1.224818 1.25 to 1.29 6 20,~~108~~076,~~026~~905.4932 1.53 ~~125~~124 6.~~3881~~3882 1.269605 1.30 to 1.34 5 65,~~424~~352,~~966~~360.7812 4.98 ~~108~~107 5.7404 1.318752 1.35 to 1.39 6 61,~~100~~044,~~611~~910.1049 4.65 ~~112~~111 5.~~8594~~8593 1.~~375007~~375008 1.40 to 1.44 4 114,~~367~~360,~~886~~777.0426 8.71 ~~116~~115 6.~~2070~~2071 1.420620 1.45 to 1.49 9 60,~~606~~536,~~923~~449.7918 4.6261 ~~110~~109 5.7754 1.~~478829~~478831 1.50 to 1.54 6 84,~~219~~166,~~994~~423.8141 6.41 9594 5.~~6759~~6758 1.514680 1.55 to 1.59 4 18,~~485~~455,~~198~~058.8173 1.41 ~~116~~115 5.~~9101~~9102 1.587832 1.60 to 1.64 5 14,~~925~~909,~~243~~644.60 1.14 ~~103~~102 5.8965 1.606872 1.70 to 1.74 3 21,~~179~~146,~~028~~845.3871 1.61 ~~109~~108 6.~~3205~~3202 1.702350 1.75 to 1.79 0 0.00 0.00 0 0.0000 0.000000 1.85 to 1.89 3 89,~~546~~531,~~131~~752.9902 6.82 ~~121~~120 5.~~4611~~4609 1.~~887868~~887871 2.05 to 2.09 0 0.00 0.00 0 0.0000 0.000000 2.15 to 2.19 0 0.00 0.00 0 0.0000 0.000000 2.30 and greater 18 ~~364~~363,~~022~~997,~~643~~698.5296 27.7374 ~~124~~123 5.~~4220~~4219 3.~~946101~~946175 Totals 80 1,060,~~847~~397,~~367~~094.0107 80.80 ~~115~~114 5.~~6485~~6484 2.~~405114~~405481

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 1 4,~~725~~718,~~382~~729.3825 0.36 ~~116~~115 6.3200 1.460000 Lodging 2 21,~~428~~395,~~263~~864.9859 1.63 ~~104~~103 7.~~2895~~2896 2.~~062808~~062927 Mixed Use 3 17,~~501~~483,~~528~~269.7774 1.33 ~~108~~107 5.8440 1.~~608420~~608416 Mobile Home Park 1 2,~~552~~549,~~160~~389.54 0.19 ~~117~~116 5.6300 1.410000 Multi-Family 6 44,~~771~~744,~~695~~330.4154 3.41 9796 5.~~5163~~5162 1.~~501784~~501938 Office 14 565,~~722~~672,~~967~~994.6899 43.0910 ~~121~~120 5.5829 2.~~905389~~905516 Other 1 4,~~566~~557,~~491~~538.5147 0.35 ~~116~~115 7.0700 1.870000 Retail 52 375,~~578~~274,~~876~~976.7495 28.6159 ~~110~~109 5.~~6276~~6275 1.~~773015~~773218 Totals 80 1,060,~~847~~397,~~367~~094.0107 80.80 ~~115~~114 5.~~6485~~6484 2.~~405114~~405481

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249 or less 16 90,~~831~~828,~~974~~379.4733 6.92 9594 4.7651 3.~~322391~~322452 5.250 to 5.499 8 345,~~895~~878,~~754~~520.2140 26.3435 ~~116~~115 5.3357 3.~~097357~~097438 5.500 to 5.749 17 160,~~208~~042,~~960~~308.4682 12.2019 9594 5.~~6129~~6128 1.~~579401~~579407 5.750 to 5.999 15 253,~~617~~484,~~945~~128.0616 19.3231 ~~135~~134 5.8160 2.~~404779~~405281 6.000 to 6.249 14 66,~~484~~415,~~977~~117.5635 5.06 ~~115~~114 6.0870 1.~~445577~~445593 6.250 to 6.499 3 113,~~615~~604,~~192~~876.7880 8.6566 ~~116~~115 6.2574 1.~~417213~~417214 7.000 to 7.249 2 14,~~034~~007,~~234~~025.1301 1.07 ~~117~~116 7.1240 1.~~755315~~755314 7.250 to 7.499 1 11,~~960~~946,~~521~~378.3605 0.91 9392 7.4000 2.350000 8.000 to 8.249 1 ~~277~~276,~~636~~145.6568 0.02 ~~121~~120 8.1000 1.950000 8.250 to 8.499 1 3,~~016~~014,~~854~~371.2436 0.23 7574 8.4500 1.270000 8.500 or greater 2 ~~903~~899,~~316~~843.0911 0.07 ~~148~~147 8.5000 1.270000 Totals 80 1,060,~~847~~397,~~367~~094.0107 80.80 ~~115~~114 5.~~6485~~6484 2.~~405114~~405481

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 73 1,051,~~866~~431,~~683~~240.5526 80.1112 ~~116~~115 5.~~6354~~6353 2.~~414076~~414435 13 to 24 months 3 4,~~782~~775,~~876~~493.4866 0.36 9594 6.0800 1.390965 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 months or greater 4 4,~~197~~190,~~806~~360.9815 0.32 9493 8.~~4376~~4377 1.~~314974~~314812 Totals 80 1,060,~~847~~397,~~367~~094.0107 80.80 ~~115~~114 5.~~6485~~6484 2.~~405114~~405481

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 1415 6976,~~492~~836,~~842~~200.6532 5.2985 5655 5.~~1692~~2008 1.~~998520~~946068 61 to 84 months 1110 5851,~~475~~071,~~843~~734.5727 43.4589 7576 5.~~5379~~5432 2.~~048823~~135119 85 to 108 months 5 23,~~478~~449,~~525~~515.8065 1.79 9493 6.5803 1.~~968171~~968208 109 to 120 months 44 800,~~495~~152,~~522~~392.4878 60.97 ~~117~~116 5.~~6863~~6862 2.~~516019~~516475 121 to 156 months 1 80,000,000.00 6.0910 ~~125~~124 5.3600 1.890000 169 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 192 months 0 0.00 0.00 0 0.0000 0.000000 229 months or greater 1 24,000,000.00 1.83 ~~309~~308 5.9600 3.120000 Totals 76 1,055,~~942~~509,~~734~~843.5002 80.4243 ~~115~~114 5.~~6454~~6453 2.~~410208~~410560

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 01 0276,145.0068 0.0002 0120 08.~~0000~~1000 01.~~000000~~950000 121 to 156 months 32 1899,~~180,952~~843.7411 0.0907 ~~142~~147 8.~~4060~~5000 1.~~429865~~270000 181 months or greater 1 3,~~723~~711,~~679~~262.7726 0.28 ~~189~~188 5.6600 1.270000 Totals 4 4,~~904~~887,~~632~~251.5105 0.37 ~~178~~177 6.~~3212~~3208 1.~~308493~~308422

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 27 680,078,583.00 51.8082 ~~119~~118 5.4976 2.890724 132 months or less 0 0.00 0.00 0 0.0000 0.000000 145 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 to 192 months 0 0.00 0.00 0 0.0000 0.000000 229 to 264 months 4 24,~~976~~924,~~978~~695.2216 1.90 ~~117~~116 6.~~4792~~4794 1.~~664794~~664812 265 to 300 months 7 28,~~688~~649,~~653~~925.0831 2.1918 ~~103~~102 6.~~6599~~6600 1.~~815321~~815386 301 to 348 months 23 721,~~993~~257,~~012~~713.0488 01.6162 ~~101~~105 6.~~8500~~0758 1.~~543928~~304179 349 months or greater 3635 ~~314~~300,~~205~~598,~~508~~925.1667 2322.9390 ~~108~~107 5.~~7757~~7831 1.~~505767~~521033 Totals 76 1,055,~~942~~509,~~734~~843.5002 80.4243 ~~115~~114 5.~~6454~~6453 2.~~410208~~410560

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 80 1,060,~~847~~397,~~367~~094.0107 80.80 ~~115~~114 5.~~6485~~6484 2.~~405114~~405481 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 80 1,060,~~847~~397,~~367~~094.0107 80.80 ~~115~~114 5.~~6485~~6484 2.~~405114~~405481 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,000,000 or less 2 3,~~041~~037,~~156~~969.9452 0.23 ~~126~~125 5.~~8662~~8664 2.~~147277~~147132 2,000,001 to 3,000,000 2 5,~~137~~134,~~987~~714.1267 0.39 ~~101~~100 5.~~4552~~4551 1.~~380923~~380936 3,000,001 to 4,000,000 1 3,~~149~~146,~~896~~339.1534 0.24 5756 5.4200 1.650000 4,000,001 to 5,000,000 4 17,~~649~~640,~~333~~451.3467 1.34 ~~126~~125 5.~~6336~~6333 1.~~390143~~390163 6,000,001 to 7,000,000 1 6,650,000.00 0.51 8079 5.2400 1.440000 9,000,001 to 10,000,000 1 9,250,000.00 0.70 ~~118~~117 5.6600 1.280000 10,000,001 to 15,000,000 8 97,~~785~~706,~~175~~249.1122 7.4544 8079 5.4421 1.~~328948~~328946 15,000,001 to 20,000,000 1 19,500,000.00 1.49 8281 5.6000 1.320000 20,000,001 to 25,000,000 2 44,~~950~~926,~~918~~224.4018 3.42 9897 5.2691 1.~~380456~~380462 40,000,001 and greater 1 45,000,000.00 3.43 ~~116~~115 5.7300 1.310000 Totals 23 ~~252~~251,~~114~~991,~~467~~948.0660 19.20 9594 5.~~4960~~4961 1.~~354417~~354406

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 10,~~117~~106,~~546~~121.1254 0.77 8180 5.420000 1.380000 Arizona 1 23,500,000.00 1.79 8079 5.250000 1.390000 Arkansas 1 4,~~049~~040,~~333~~451.3467 0.31 ~~237~~236 6.280000 1.350000 California 2 54,250,000.00 4.13 ~~116~~115 5.718065 1.304885 Florida 2 32,100,000.00 2.4445 7271 5.560748 1.331776 Georgia 3 9,~~246~~241,~~741~~597.4599 0.70 8887 5.~~557935~~558091 1.~~709688~~709445 Illinois 1 2,~~987~~984,~~987~~714.1267 0.23 ~~116~~115 5.610000 1.360000 Indiana 1 11,~~813~~800,~~569~~269.3064 0.90 8281 5.410000 1.330000 Iowa 1 1,~~744~~742,~~311~~710.6487 0.13 ~~176~~175 6.540000 1.320000 Nevada 3 35,~~206~~166,~~743~~884.3672 2.68 7574 5.406002 1.351688 New Jersey 1 21,~~450~~426,~~918~~224.4018 1.63 ~~118~~117 5.290000 1.370000 South Carolina 4 17,600,000.00 1.34 8079 5.240000 1.437045 Texas 1 15,000,000.00 1.14 8180 5.390000 1.300000 Utah 1 13,~~047~~032,~~316~~973.3332 0.99 ~~116~~115 5.590000 1.240000 Totals 23 ~~252~~251,~~114~~991,~~467~~948.0660 19.20 9594 5.~~496048~~496053 1.~~354417~~354406

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 1 13,~~047~~032,~~316~~973.3332 0.99 ~~116~~115 5.5900 1.240000 1.25 to 1.29 1 9,250,000.00 0.70 ~~118~~117 5.6600 1.280000 1.30 to 1.34 8 122,~~498~~455,~~517~~689.0204 9.33 9291 5.~~5851~~5852 1.312265 1.35 to 1.39 6 74,~~705~~657,~~784~~512.9806 5.69 9796 5.~~3969~~3968 1.~~372788~~372791 1.55 to 1.59 0 0.00 0.00 0 0.0000 0.000000 2.30 and greater 1 1,~~296~~295,~~845~~258.3065 0.10 5857 4.9600 3.260000 Totals 23 ~~252~~251,~~114~~991,~~467~~948.0660 19.20 9594 5.~~4960~~4961 1.~~354417~~354406

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 1 9,250,000.00 0.70 ~~118~~117 5.6600 1.280000 Multi-Family 22 242,~~864~~741,~~467~~948.0660 18.50 9493 5.4898 1.~~357251~~357242 Totals 23 ~~252~~251,~~114~~991,~~467~~948.0660 19.20 9594 5.~~4960~~4961 1.~~354417~~354406

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249 or less 5 18,~~896~~895,~~845~~258.3065 1.44 7877 5.2208 1.~~562150~~562008 5.250 to 5.499 9 120,~~238~~145,~~673~~839.3342 9.1615 8584 5.~~3548~~3547 1.~~364061~~364058 5.500 to 5.749 6 102,~~385~~367,~~303~~687.4599 7.80 ~~102~~101 5.6493 1.~~306656~~306663 5.750 to 5.999 1 4,800,000.00 0.37 ~~116~~115 5.8100 1.330000 6.250 to 6.499 1 4,~~049~~040,~~333~~451.3467 0.31 ~~237~~236 6.2800 1.350000 6.500 or greater 1 1,~~744~~742,~~311~~710.6487 0.13 ~~176~~175 6.5400 1.320000 Totals 23 ~~252~~251,~~114~~991,~~467~~948.0660 19.20 9594 5.~~4960~~4961 1.~~354417~~354406

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 23 ~~252~~251,~~114~~991,~~467~~948.0660 19.20 9594 5.~~4960~~4961 1.~~354417~~354406 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 23 ~~252~~251,~~114~~991,~~467~~948.0660 19.20 9594 5.~~4960~~4961 1.~~354417~~354406

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 41,~~687~~654,~~377~~306.5352 3.1817 5756 5.~~4180~~4181 1.~~405631~~405606 61 to 84 months 9 97,~~531~~506,~~115~~391.4218 7.43 8180 5.3767 1.~~362347~~362350 109 to 120 months 7 107,~~102~~048,~~329~~088.1336 8.16 ~~117~~116 5.~~5884~~5885 1.~~327988~~327974 169 to 180 months 1 1,~~744~~742,~~311~~710.6487 0.13 ~~176~~175 6.5400 1.320000 229 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 22 ~~248~~247,~~065~~951,~~133~~496.7293 18.89 9392 5.4833 1.~~354489~~354478

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 108 months 0 0.00 0.00 0 0.0000 0.000000 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 168 months 0 0.00 0.00 0 0.0000 0.000000 169 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months or greater 1 4,~~049~~040,~~333~~451.3467 0.31 ~~237~~236 6.2800 1.350000 Totals 1 4,~~049~~040,~~333~~451.3467 0.31 ~~237~~236 6.2800 1.350000

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 11 147,250,000.00 11.22 9392 5.5215 1.340448 264 months or less 0 0.00 0.00 0 0.0000 0.000000 265 to 300 months 0 0.00 0.00 0 0.0000 0.000000 349 months or greater 11 100,~~815~~701,~~133~~496.7293 7.6867 9392 5.4274 1.~~374996~~374993 Totals 22 ~~248~~247,~~065~~951,~~133~~496.7293 18.89 9392 5.4833 1.~~354489~~354478

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 23 ~~252~~251,~~114~~991,~~467~~948.0660 19.20 9594 5.~~4960~~4961 1.~~354417~~354406 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 23 ~~252~~251,~~114~~991,~~467~~948.0660 19.20 9594 5.~~4960~~4961 1.~~354417~~354406 (1) The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. "NAP" means not applicable and relates to the ommission of credit lease loans in the calculation of DSCR. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date Balance of the related mortgage loan as disclosed in the offering document.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 509792703 1 OF New York NY ~~654~~633,~~688~~569.1417 0.00 5.304% 509788507 2 OF West Palm Beach FL ~~565~~546,~~104~~875.1700 0.00 6.250% 502794214 3.1 OF New York NY ~~496~~480,000.00 0.00 5.760% 316000012 3.2 OF New York NY ~~123~~119,~~173~~200.3300 0.00 5.960% 502792727 4 OF Atlanta GA ~~369~~357,~~244~~333.4433 0.00 5.360% 502797008 5 RT North Riverside IL ~~366~~354,~~488~~666.8967 0.00 5.320% 502786511 6 OF New York NY ~~202~~196,~~533~~000.3300 0.00 4.800% 502781022 7 MF Santa Ana CA ~~222~~214,~~037~~875.5000 0.00 5.730% 502778927 8 RT West Palm Beach FL ~~150~~145,~~355~~375.0451 2631,~~952~~931.1770 5.760% 502775422 9 OF Los Angeles CA ~~131~~126,~~190~~958.2833 0.00 5.540% 502777904 10 RT Fort Lauderdale FL ~~134~~130,~~930~~460.9205 2429,~~853~~324.5138 5.710% 730000011 11 OF Fairfax VA ~~117~~114,~~927~~022.4119 2024,~~847~~752.0325 5.820% 730000012 12 MF Glendale AZ ~~106~~102,~~239~~812.5850 0.00 5.250% 502784419 13 MF Galloway NJ 9794,~~812~~562.5880 2124,~~444~~694.4422 5.290% 502791512 14 MF Kissimmee FL 9491,~~033~~000.3300 0.00 5.600% 502750017 15 RT Barboursville WV 9491,~~401~~278.5491 1518,~~561~~683.1275 5.970% 502785102 16 RT Raritan NJ 8178,~~599~~896.5794 1417,~~689~~392.9558 5.750% 502786622 17 MF Dallas TX 6967,~~620~~375.8300 0.00 5.390% 830000018 18 RT Montgomery AL 7775,~~599~~033.0475 1214,~~287~~852.6392 6.064% 730000019 19 OF Everett WA 6563,~~611~~434.9938 1315,~~232~~409.1576 5.540% 730000020 20 MF Juno Beach FL 6462,~~257~~124.5947 1215,~~897~~030.1931 5.610% 502781705 21 MF Orem UT 6260,~~863~~778.7175 1214,~~258~~343.0501 5.590% 502775810 22 MF Las Vegas NV 6058,~~129~~132.3276 1214,~~645~~641.0763 5.400% 502787117 23 MF Oakland Park FL 5957,~~675~~750.00 0.00 5.500% 502779331 24 LO Little Torch Key FL 7673,~~289~~756.0955 1114,~~610~~143.7731 7.400% 502788502 25 MF Columbus IN 5553,~~088~~259.2651 1113,~~470~~299.9166 5.410% 502775912 26 MF Las Vegas NV 5452,~~561~~750.7910 1113,~~474~~285.2392 5.400% 502791201 27 RT Aliso Viejo CA 5654,~~080~~221.3998 1012,~~447~~305.1960 5.670% 502781517 28 RT Delray Beach FL 49,958.33 0.00 5.450% 502790218 29 MF Las Vegas NV 4947,~~362~~723.4158 1011,~~292~~931.2609 5.420% 502793305 30 MF Hoover AL 4745,~~266~~697.8358 911,~~855~~424.3358 5.420% 502772636 31 RT Culver City CA 4846,~~335~~732.1083 910,~~198~~801.9825 5.620% 502794003 32 MF New York NY 4645,~~930~~416.5667 0.00 5.450% 730000033 33 RT Cockeysville MD 5150,~~912~~197.9097 79,~~802~~517.8376 6.200% 502769505 34 LO Cocoa Beach FL 5856,~~392~~411.5797 1618,~~275~~256.4808 7.150% 502796809 35 MH Paramount CA 4543,~~083~~629.4717 0.00 5.660% 502775804 36 MF Las Vegas NV 4038,~~039~~710.8232 89,~~420~~749.2979 5.400% 502790724 37 RT Hampton GA 4241,~~566~~156.9296 79,~~674~~084.9995 5.760% 730000038 38 RT Towson MD 4039,~~641~~292.2268 89,~~188~~537.6317 5.500% 730000039 39 RT Old Bridge NJ 3837,~~794~~508.5606 78,~~434~~721.8939 5.660% 502775520 40 OF Tinley Park IL 3938,~~447~~141.3291 68,~~717~~022.5596 5.880% 502786410 41 MF Greenville SC 3332,~~841~~750.6700 0.00 5.240% 730000042 42 RT Sumter SC 3635,~~724~~464.1381 1516,~~718~~977.2860 5.700% 502787202 43 RT Conyers GA 3433,~~970~~809.3598 78,~~046~~206.0441 5.500% 830000044 44 RT Peoria AZ 3736,~~851~~600.8341 67,~~029~~281.7517 6.050% 730000045 45 MU Westminster CO 3130,~~812~~757.6608 67,~~428~~484.4402 5.480% 502786407 46 MF Greenville SC 3029,~~006~~038.2833 0.00 5.240% 502781514 47 MU Miami Beach FL 3433,~~373~~236.0773 56,~~452~~588.2256 6.060% 730000048 48 OF Boise ID 2827,~~517~~597.4250 0.00 5.320% 502787901 49 RT McDonough GA 25,264.17 0.00 4.970% 830000050 50 OF Washington DC 2423,~~558~~766.2000 0.00 5.100% 730000051 51 RT Orlando FL 2423,~~078~~279.1782 45,~~628~~426.5893 5.610% 502777601 52 RT Pensacola FL 2524,~~224~~383.3117 56,~~601~~442.4357 5.880% 502786418 53 RT Millbrook AL 2423,~~657~~840.4392 45,~~382~~198.3889 5.780% 730000054 54 MF Atlanta GA 2423,~~014~~240.6700 0.00 5.810% 502786405 55 MF Taylors SC 2120,~~433~~741.0667 0.00 5.240% 502783920 56 IN Edina MN 2524,~~748~~887.1001 56,~~792~~653.0413 6.320% 830000057 57 OT Santa Rosa CA 2726,~~849~~904.8025 8,~~007~~953.4904 7.070% 730000058 58 RT Orlando FL 21,~~837~~114.3284 34,~~616~~338.2674 5.990% 730000059 59 MU Tucson AZ 21,~~964~~238.3021 34,~~460~~186.3645 6.090% 830000060 60 MF Fayetteville AR 21,~~941~~191.8751 8,~~131~~881.3167 6.280% 502786506 61 MF Greenville SC 1817,~~274~~685.5000 0.00 5.240% 502793711 62 RT McHenry IL 1918,~~316~~675.2785 34,~~697~~337.3678 5.620% 502784426 63 RT St. Paul MN 2120,~~386~~680.4383 23,~~957~~662.2585 6.380% 730000064 64 RT Chicago IL 19,~~740~~078.1385 45,~~859~~520.6088 6.050% 830000065 65 RT Irmo SC 1817,~~206~~563.1936 1112,~~774~~417.6851 5.660% 730000066 66 RT Sherwood OR 17,~~883~~291.9915 3,~~403~~996.6246 5.620% 502772410 67 RT Hampton VA 1918,~~291~~653.0478 23,~~906~~543.7298 6.180% 730000068 68 RT Lithonia GA 16,~~650~~078.5866 78,~~524~~096.4234 5.550% 502789103 69 RT Bloomfield CT 1716,~~521~~942.9917 23,~~963~~543.3012 5.910% 502773210 70 RT Westland MI 17,~~862~~264.5508 45,~~429~~027.1663 6.030% 502793308 71 RT Hot Springs AR 1716,~~499~~920.2269 23,~~794~~373.7427 6.030% 502768517 72 RT Seattle WA 1211,~~373~~974.6146 0.00 4.290% 730000073 73 MF Atlanta GA 14,~~715~~227.5903 3,~~068~~556.2581 5.420% 730000074 74 RT Arvada CO 14,~~984~~487.6085 23,~~795~~291.0075 5.740% 730000075 75 RT Sacramento CA 21,~~964~~243.6368 12,~~761~~482.9388 8.450% 730000076 76 RT Loveland OH 1312,~~092~~656.2050 3,~~159~~595.4414 5.080% 502778604 77 MF Champaign IL 1413,~~447~~968.9684 23,~~793~~272.3345 5.610% 730000078 78 MF Savannah GA 14,~~513~~045.9273 0.00 5.960% 502791612 79 MF Rio Rancho NM 1312,~~200~~763.2872 2,~~148~~584.2177 6.000% 502794110 80 MH Skippack Township PA 1211,~~384~~973.4689 2,~~360~~771.4300 5.630% 730000081 81 RT Clearwater FL 12,~~948~~519.5596 2,~~209~~637.0867 5.920% 502768514 82 RT Jacksonville FL 98,~~275~~975.1393 0.00 4.290% 730000083 83 OF Norcross GA 12,~~424~~024.9717 0.00 6.140% 502789322 84 RT Saginaw MI 8,~~431~~159.94 0.00 4.290% 502789321 85 RT La Marque TX 8,~~411~~140.6228 0.00 4.290% 502786508 86 MF Greenville SC 9,~~701~~388.2833 0.00 5.240% 830000087 87 RT Mt. Pleasant TX 1110,~~070~~698.1945 23,~~887~~259.6236 6.080% 502771102 88 RT Hamilton OH 6,~~603~~390.3231 0.00 4.290% 730000089 89 MF Waukee IA 9,~~830~~506.5750 1,~~276~~600.7077 6.540% 730000090 90 OF Olive Branch MS 8,~~557~~273.2786 1,~~504~~787.3172 5.880% 502771130 91 RT London KY 6,~~206~~006.2000 0.00 4.290% 830000092 92 RT Kilgore TX 8,~~753~~459.1724 2,~~283~~577.2417 6.080% 730000093 93 MF Forest Park GA 5,~~544~~360.9629 1,~~401~~586.9865 4.960% 502771122 94 RT Mechanicville NY 4,~~765~~611.4875 0.00 4.290% 502771202 95 RT Laurel MS 4,~~691~~540.5925 0.00 4.290% 502789414 96 RT Tulsa OK 4,~~490~~345.2641 0.00 4.290% 502789415 97 RT Broken Arrow OK 4,~~165~~030.1781 0.00 4.290% 830000098 98 RT San Antonio TX 5,~~251~~075.9055 1,~~369~~546.9429 6.080% 502789319 99 RT Columbia SC 3,~~176~~074.9850 0.00 4.290% 730000100 100 RT Rock Springs WY 3,~~243~~231.4713 1,~~741~~753.4680 8.500% 730000101 101 RT Silver City NM 3,~~179~~167.4535 1,~~707~~719.0818 8.500% 730000102 102 RT Lamar CO 1,~~884~~874.0405 1,~~480~~490.9897 8.100% Totals 6,~~352~~148,~~855~~218.5327 ~~492~~572,~~087~~791.0540

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 509792703 01/11/2014 01/11/2034 N 143,333,333.00 143,333,333.00 0405/11/2004 509788507 N/A 12/11/2013 N 105,000,000.00 105,000,000.00 0405/11/2004 502794214 02/11/2014 01/11/2030 N 100,000,000.00 100,000,000.00 0405/11/2004 316000012 N/A 01/11/2030 N 24,000,000.00 24,000,000.00 0405/11/2004 502792727 N/A 09/11/2014 N 80,000,000.00 80,000,000.00 0405/11/2004 502797008 N/A 02/11/2014 N 80,000,000.00 80,000,000.00 0405/11/2004 502786511 N/A 02/11/2014 N 49,000,000.00 49,000,000.00 0405/11/2004 502781022 12/11/2013 12/11/2033 N 45,000,000.00 45,000,000.00 0405/11/2004 502778927 02/11/2014 02/11/2034 N 30,~~313~~286,~~516~~564.7962 30,~~286~~254,~~564~~632.6292 0405/11/2004 502775422 12/11/2008 12/11/2033 N 27,500,000.00 27,500,000.00 0405/11/2004 502777904 01/11/2014 12/11/2033 N 27,~~442~~417,~~026~~172.4695 27,~~417~~387,~~172~~848.9557 0405/11/2004 730000011 N/A 12/01/2013 N 23,~~530~~509,~~576~~729.5855 23,~~509~~484,~~729~~977.5530 0405/01/2004 730000012 N/A 12/11/2010 N 23,500,000.00 23,500,000.00 04/11/2004 502784419 02/11/2014 02/11/2034 N 21,~~472~~450,~~362~~918.8440 21,~~450~~426,~~918~~224.4018 0405/11/2004 502791512 02/11/2011 02/11/2034 N 19,500,000.00 19,500,000.00 0405/11/2004 502750017 01/11/2014 12/11/2033 N 18,~~363~~347,~~080~~519.7563 18,~~347~~328,~~519~~835.6388 0405/11/2004 502785102 N/A 02/11/2014 N 16,~~480~~465,~~137~~447.5661 16,~~465~~448,~~447~~055.6103 0405/11/2004 502786622 01/11/2011 01/11/2034 N 15,000,000.00 15,000,000.00 0405/11/2004 830000018 N/A 01/01/2014 N 14,~~860~~848,~~655~~368.6502 14,~~848~~833,~~368~~515.0210 0405/01/2004 730000019 10/11/2008 06/11/2033 N 13,~~753~~740,~~531~~299.5540 13,~~740~~724,~~299~~889.4064 0405/11/2004 730000020 N/A 06/01/2013 N 13,~~301~~288,~~554~~657.7960 13,~~288~~273,~~657~~627.6029 0405/01/2004 502781705 12/11/2013 10/11/2033 N 13,~~059~~047,~~574~~316.3833 13,~~047~~032,~~316~~973.3332 0405/11/2004 502775810 01/11/2009 12/11/2033 N 12,~~931~~918,~~036~~391.8073 12,~~918~~903,~~391~~750.7310 0405/11/2004 502787117 12/11/2008 12/11/2033 N 12,600,000.00 12,600,000.00 0405/11/2004 502779331 01/11/2012 12/11/2028 N 11,~~972~~960,~~132~~521.1336 11,~~960~~946,~~521~~378.3605 0405/11/2004 502788502 02/11/2011 02/11/2034 N 11,~~825~~813,~~040~~569.2130 11,~~813~~800,~~569~~269.3064 0305/11/2004 502775912 01/11/2009 12/11/2033 N 11,~~733~~722,~~718~~244.5835 11,~~722~~708,~~244~~958.3543 0405/11/2004 502791201 02/11/2014 02/11/2034 N 11,~~485~~475,~~998~~551.6748 11,~~475~~463,~~551~~245.4888 0405/11/2004 502781517 N/A 01/11/2014 N 11,000,000.00 11,000,000.00 0405/11/2004 502790218 01/11/2014 12/11/2033 N 10,~~576~~566,~~399~~107.5428 10,~~566~~554,~~107~~176.2819 0405/11/2004 502793305 N/A 01/11/2011 N 10,~~127~~117,~~401~~546.4512 10,~~117~~106,~~546~~121.1254 0405/11/2004 502772636 02/11/2011 02/11/2034 N 9,~~987~~978,~~738~~539.1416 9,~~978~~967,~~539~~737.1691 0405/11/2004 502794003 N/A 02/11/2014 N 10,000,000.00 10,000,000.00 0405/11/2004 730000033 N/A 12/01/2013 N 9,~~723~~715,~~539~~736.3451 9,~~715~~706,~~736~~218.5175 0405/01/2004 502769505 01/11/2014 12/11/2023 N 9,~~484~~467,~~018~~742.1062 9,~~467~~449,~~742~~486.6254 0405/11/2004 502796809 02/11/2014 02/11/2034 N 9,250,000.00 9,250,000.00 0405/11/2004 502775804 01/11/2009 12/11/2033 N 8,~~610~~602,~~713~~293.5425 8,~~602~~592,~~293~~543.2546 0405/11/2004 502790724 01/11/2014 12/11/2033 N 8,~~582~~574,~~040~~365.9899 8,~~574~~565,~~365~~281.99 04 05/11/2004 730000038 N/A 01/01/2014 N 8,~~581~~572,~~137~~949.7512 8,~~572~~563,~~949~~411.1295 0405/01/2004 730000039 N/A 10/01/2013 N 7,~~959~~952,~~672~~237.7081 7,~~952~~943,~~237~~516.8142 0405/01/2004 502775520 N/A 02/11/2014 N 7,~~790~~784,~~781~~063.1358 7,~~784~~776,~~063~~040.5862 0405/11/2004 502786410 12/11/2010 12/11/2033 N 7,500,000.00 7,500,000.00 0405/11/2004 730000042 N/A 02/11/2014 N 7,~~481~~466,~~995~~276.0981 7,~~466~~449,~~276~~299.8121 0405/11/2004 502787202 05/11/2009 12/11/2033 N 7,~~383~~376,~~769~~723.6763 7,~~376~~368,~~723~~517.6322 0405/11/2004 830000044 N/A 01/01/2014 N 7,~~265~~259,~~614~~584.4974 7,~~259~~252,~~584~~303.7457 0405/01/2004 730000045 N/A 02/11/2012 N 6,~~741~~735,~~556~~127.4096 6,~~735~~727,~~127~~643.9694 0405/11/2004 502786407 12/11/2010 12/11/2033 N 6,650,000.00 6,650,000.00 0405/11/2004 502781514 01/11/2014 12/11/2033 N 6,~~586~~581,~~983~~530.1492 6,~~581~~574,~~530~~942.9236 0405/11/2004 730000048 11/11/2009 11/11/2033 N 6,225,000.00 6,225,000.00 0405/11/2004 502787901 N/A 12/11/2010 N 6,100,000.00 6,100,000.00 0405/11/2004 830000050 N/A 11/01/2010 N 5,592,000.00 5,592,000.00 05/01/2004 730000051 01/11/2010 12/11/2033 N 4,~~984~~979,~~269~~640.0648 4,~~979~~974,~~640~~213.4855 0405/11/2004 502777601 N/A 12/11/2013 N 4,~~981~~976,~~759~~157.2380 4,~~976~~969,~~157~~715.8023 0405/11/2004 502786418 02/11/2014 02/11/2034 N 4,~~954~~949,~~054~~672.5012 4,~~949~~944,~~672~~473.1223 0405/11/2004 730000054 N/A 12/11/2013 N 4,800,000.00 4,800,000.00 04/11/2004 502786405 12/11/2010 12/11/2033 N 4,750,000.00 4,750,000.00 0405/11/2004 502783920 12/11/2013 10/11/2028 N 4,~~731~~725,~~174~~382.4238 4,~~725~~718,~~382~~729.3825 0405/11/2004 830000057 N/A 12/01/2013 N 4,~~574~~566,~~499~~491.0051 4,~~566~~557,~~491~~538.5147 0405/01/2004 730000058 N/A 11/11/2013 N 4,~~233~~230,~~634~~018.2600 4,~~230~~225,~~018~~679.0026 0405/11/2004 730000059 N/A 12/11/2013 N 4,~~188~~184,~~330~~869.2589 4,~~184~~180,~~869~~683.8944 0405/11/2004 830000060 N/A 01/11/2024 N 4,~~057~~049,~~464~~333.6534 4,~~049~~040,~~333~~451.3467 0405/11/2004 502786506 12/11/2010 12/11/2033 N 4,050,000.00 4,050,000.00 0405/11/2004 502793711 01/11/2014 12/11/2033 N 3,~~991~~987,~~422~~725.8650 3,~~987~~983,~~725~~387.5072 0405/11/2004 502784426 01/11/2014 11/11/2034 N 3,~~892~~889,~~767~~810.6540 3,~~889~~886,~~810~~147.4055 0405/11/2004 730000064 N/A 01/11/2014 N 3,~~789~~784,~~093~~234.8020 3,~~784~~778,~~234~~713.2032 0405/11/2004 830000065 N/A 01/11/2020 N 3,~~735~~723,~~454~~679.4577 3,~~723~~711,~~679~~262.7726 0405/11/2004 730000066 N/A 02/11/2014 N 3,~~695~~692,~~463~~059.1149 3,~~692~~688,~~059~~063.49 03 05/11/2004 502772410 01/11/2014 12/11/2033 N 3,~~624~~622,~~999~~093.7907 3,~~622~~618,~~093~~549.0709 0405/11/2004 730000068 N/A 01/11/2014 N 3,~~483~~476,~~991~~467.7028 3,~~476~~468,~~467~~370.2894 0405/11/2004 502789103 01/11/2014 12/11/2033 N 3,~~442~~440,~~997~~034.9969 3,~~440~~436,~~034~~491.6957 0405/11/2004 502773210 N/A 01/11/2014 N 3,~~440~~435,~~067~~638.8266 3,~~435~~430,~~638~~611.6603 0405/11/2004 502793308 02/11/2014 02/11/2034 N 3,~~370~~367,~~095~~300.2551 3,~~367~~363,~~300~~927.5124 0405/11/2004 502768517 12/11/2008 12/11/2028 N 3,349,500.00 3,349,500.00 0405/11/2004 730000073 N/A 01/11/2009 N 3,~~152~~149,~~964~~896.4015 3,~~149~~146,~~896~~339.1534 0405/11/2004 730000074 N/A 09/11/2010 N 3,~~031~~028,~~614~~819.44 3,~~028~~025,~~819~~527.4469 0405/11/2004 730000075 N/A 07/01/2010 N 3,~~018~~016,~~616~~854.1724 3,~~016~~014,~~854~~371.2436 0405/01/2004 730000076 01/11/2011 12/11/2033 N 2,~~992~~989,~~883~~724.9147 2,~~989~~986,~~724~~129.4733 0405/11/2004 502778604 12/11/2013 10/11/2033 N 2,~~990~~987,~~780~~987.4512 2,~~987~~984,~~987~~714.1267 0405/11/2004 730000078 N/A 01/11/2014 N 2,828,000.00 2,828,000.00 0304/11/2004 502791612 01/11/2014 12/11/2033 N 2,~~554~~552,~~892~~744.7756 2,~~552~~550,~~744~~159.5679 0405/11/2004 502794110 01/11/2014 12/11/2033 N 2,~~554~~552,~~520~~160.9754 2,~~552~~549,~~160~~389.54 0405/11/2004 730000081 N/A 11/11/2013 N 2,~~540~~537,~~038~~829.4032 2,~~537~~535,~~829~~191.3265 0405/11/2004 502768514 12/11/2008 12/11/2028 N 2,510,750.00 2,510,750.00 0405/11/2004 730000083 N/A 12/11/2013 N 2,350,000.00 2,350,000.00 0405/11/2004 502789322 12/11/2008 12/11/2028 N 2,282,500.00 2,282,500.00 0405/11/2004 502789321 12/11/2008 12/11/2028 N 2,277,000.00 2,277,000.00 0405/11/2004 502786508 12/11/2010 12/11/2033 N 2,150,000.00 2,150,000.00 0405/11/2004 830000087 N/A 03/01/2012 N 2,~~114~~111,~~424~~536.4583 2,~~111~~108,~~536~~277.8347 0405/01/2004 502771102 12/11/2008 12/11/2028 N 1,787,500.00 1,787,500.00 0405/11/2004 730000089 N/A 12/11/2018 N 1,~~745~~744,~~588~~311.3464 1,~~744~~742,~~311~~710.6487 0405/11/2004 730000090 09/11/2010 04/11/2033 N 1,~~690~~688,~~046~~542.4615 1,~~688~~686,~~542~~754.1543 0405/11/2004 502771130 12/11/2008 12/11/2028 N 1,680,000.00 1,680,000.00 0405/11/2004 830000092 N/A 03/01/2012 N 1,~~671~~669,~~870~~587.4723 1,~~669~~667,~~587~~010.2306 0405/01/2004 730000093 N/A 02/11/2009 N 1,~~298~~296,~~247~~845.2830 1,~~296~~295,~~845~~258.3065 0305/11/2004 502771122 12/11/2008 12/11/2028 N 1,290,000.00 1,290,000.00 0405/11/2004 502771202 12/11/2008 12/11/2028 N 1,270,000.00 1,270,000.00 0405/11/2004 502789414 12/11/2008 12/11/2028 N 1,215,500.00 1,215,500.00 0405/11/2004 502789415 12/11/2008 12/11/2028 N 1,127,500.00 1,127,500.00 0405/11/2004 830000098 N/A 03/01/2012 N 1,~~003~~001,~~122~~752.3642 1,~~001~~000,~~752~~206.4213 0405/01/2004 502789319 12/11/2008 12/11/2028 N 860,000.00 860,000.00 0405/11/2004 730000100 N/A 08/01/2016 N ~~457,901.60~~ 456,160.14 04454,406.34 05/11/2004 730000101 N/A 08/01/2016 N ~~448,863.03~~ 447,155.95 04445,436.77 05/01/2004 730000102 N/A 05/01/2014 N ~~279,117.63~~ 277,636.65 04276,145.68 05/01/2004 Totals 1,~~313~~312,~~453~~961,~~921~~834.1207 1,312,~~961~~389,~~834~~042.0767

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 05/17/2004 0 $0.00 0 $0.00 0 $0.00 04/16/2004 0 $0.00 0 $0.00 0 $0.00 03/17/2004 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 05/17/2004 0 $0.00 0 $0.00 0 $0.00 04/16/2004 0 $0.00 0 $0.00 0 $0.00 03/17/2004 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 05/17/2004 0 $0.00 0 $0.00 5.619148% 5.575925% 111 04/16/2004 0 $0.00 0 $0.00 5.619251% 5.576026% 112 03/17/2004 0 $0.00 0 $0.00 5.619339% 5.576112% 113 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 ~~502788502~~730000012 2512 0 0304/11/2004 66102,~~165~~029.0116 66102,~~165~~029.0116 B ~~730000066~~730000054 6654 0 0304/11/2004 2123,~~164~~080.4300 2123,~~164~~080.4300 B 730000078 78 0 0304/11/2004 1413,~~419~~951.6647 1413,~~419~~951.6647 B ~~730000093 93 0 03/11/2004 6,903.66 6,903.66 B~~ Totals 43 ~~108~~139,~~652~~060.7663 ~~108~~139,~~652~~060.7663

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~502788502~~730000012 1123,~~825~~500,~~040~~000.2100 0.00 ~~730000066~~730000054 34,~~695~~800,~~463~~000.1100 0.00 730000078 2,828,000.00 0.00 ~~730000093~~Totals 131,~~298~~128,~~247~~000.~~28 0.~~00 ~~Totals 19,646,750.60~~ 0.00

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = B (43 loans) ~~108~~139,~~652~~060.7663 ~~108~~139,~~652~~060.7663 1931,~~646~~128,~~750~~000.6000 0.00 (1) Status of Mortgage Loan A - Payment Not Received But Still In Grace Period B - Late Payment But Less Than 1 Month Delinquent 0 - Current 1 - One Month Delinquent 2 - Two Months Delinquent 3 - Three or More Months Delinquent 4 - Assumed Scheduled Payment (Performing Matured Balloon) 7 - Foreclosure 9 - REO (2) Resolution Strategy Code 1 - Modification 2 - Foreclosure 3 - Bankruptcy 4 - Extension 5 - Note Sale 6 - DPO 7 - REO 8 - Resolved 9 - Pending Return to Master Servicer 10 - Deed In Lieu Of Foreclosure 11 - Full Payoff 12 - Reps and Warranties 13 - Other or TBD ** Outstanding P & I Advances include the current period advance.

Specially Serviced Loan Detail - Part 1 No Specially Serviced Loans this Period Specially Serviced Loan Detail - Part 2 No Specially Serviced Loans this Period Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans

Filing Compare · WACHOVIA COMMERCIAL MORT PASS THR CERTS SER 2004-C10