8-K 1 jpc04c10_10501.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, 2005 (Date of earliest event reported) Commission File No.: 333-105805-11 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-CIBC10 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-2163783 54-2163784 54-6643837 (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, 2005, a distribution was made to holders of J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2004-CIBC10. 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 2004-CIBC10, relating to the January 12, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2004-CIBC10 (Registrant) By: Wells Fargo Bank, N.A. as Paying Agent By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: January 12, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2004-CIBC10, relating to the January 12, 2005 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 2004-CIBC10 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, 2005 Record Date: December 31, 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 - 23 Principal Prepayment Detail 24 Historical Detail 25 Delinquency Loan Detail 26 Specially Serviced Loan Detail 27 - 28 Modified Loan Detail 29 Liquidated Loan Detail 30 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 Lennar Partners, Inc. 760 N.W. 107th Avenue Miami, FL 33172 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 2005, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 46625YCZ4 3.175000% 36,467,000.00 3635,~~467~~074,~~000~~833.0089 1,~~392~~024,~~166~~367.1113 9693,~~485~~863.6055 A-2 46625YDA8 3.890000% 91,592,000.00 91,592,000.00 0.00 296,910.73 A-3 46625YDB6 4.184000% 250,536,000.00 250,536,000.00 0.00 873,535.52 A-4 46625YDC4 4.529000% 180,896,000.00 180,896,000.00 0.00 682,731.65 A-5 46625YDD2 4.654000% 174,874,000.00 174,874,000.00 0.00 678,219.66 A-6 46625YDE0 4.899000% 384,868,000.00 384,868,000.00 0.00 1,571,223.61 A-1A 46625YDQ3 4.761000% 450,620,000.00 450,~~620~~302,~~000~~818.0020 ~~317~~280,~~181~~996.8063 1,~~787~~786,~~834~~576.8543 A-J 46625YDF7 4.951000% 117,739,000.00 117,739,000.00 0.00 485,771.49 B 46625YDG5 5.021000% 61,323,000.00 61,323,000.00 0.00 256,585.65 C 46625YDH3 5.066000% 17,170,000.00 17,170,000.00 0.00 72,486.02 D 46625YDJ9 5.097000% 14,717,000.00 14,717,000.00 0.00 62,510.46 E 46625YDK6 5.126000% 17,171,000.00 17,171,000.00 0.00 73,348.79 F 46625YDS9 5.215000% 22,076,000.00 22,076,000.00 0.00 95,938.62 G 46625YDU4 5.~~348774~~348662% 26,982,000.00 26,982,000.00 0.00 120,~~267~~264.1967 H 46625YDW0 5.~~566774~~566662% 22,076,000.00 22,076,000.00 0.00 102,~~410~~408.0903 J 46625YDY6 5.~~579774~~579662% 26,982,000.00 26,982,000.00 0.00 125,~~461~~458.2271 K 46625YEA7 4.692000% 4,905,000.00 4,905,000.00 0.00 19,178.55 L 46625YEC3 4.692000% 7,359,000.00 7,359,000.00 0.00 28,773.69 M 46625YEE9 4.692000% 12,265,000.00 12,265,000.00 0.00 47,956.15 N 46625YEG4 4.692000% 4,905,000.00 4,905,000.00 0.00 19,178.55 P 46625YEJ8 4.692000% 7,359,000.00 7,359,000.00 0.00 28,773.69 Q 46625YEL3 4.692000% 2,453,000.00 2,453,000.00 0.00 9,591.23 NR 46625YEN9 4.692000% 26,982,332.00 26,982,332.00 0.00 105,500.92 S N/A 0.000000% 0.00 0.00 0.00 0.00 LR 46625YES8 0.000000% 0.00 0.00 0.00 0.00 R 46625YEQ2 0.000000% 0.00 0.00 0.00 0.00 Totals 1,962,317,332.00 1,~~962~~960,~~317~~607,~~332~~984.0009 1,~~709~~305,~~347~~363.9176 7,~~640~~636,~~673~~786.9337

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 46625YCZ4 0.00 0.00 1,~~488~~118,~~651~~230.7168 3534,~~074~~050,~~833~~466.8976 20.0203% A-2 46625YDA8 0.00 0.00 296,910.73 91,592,000.00 20.0203% A-3 46625YDB6 0.00 0.00 873,535.52 250,536,000.00 20.0203% A-4 46625YDC4 0.00 0.00 682,731.65 180,896,000.00 20.0203% A-5 46625YDD2 0.00 0.00 678,219.66 174,874,000.00 20.0203% A-6 46625YDE0 0.00 0.00 1,571,223.61 384,868,000.00 20.0203% A-1A 46625YDQ3 0.00 0.00 2,~~105~~067,~~016~~573.6506 450,~~302~~021,~~818~~821.2057 20.0203% A-J 46625YDF7 0.00 0.00 485,771.49 117,739,000.00 14.0102% B 46625YDG5 0.00 0.00 256,585.65 61,323,000.00 10.8889% C 46625YDH3 0.00 0.00 72,486.02 17,170,000.00 10.0102% D 46625YDJ9 0.00 0.00 62,510.46 14,717,000.00 9.26% E 46625YDK6 0.00 0.00 73,348.79 17,171,000.00 8.3839% F 46625YDS9 0.00 0.00 95,938.62 22,076,000.00 7.26% G 46625YDU4 0.00 0.00 120,~~267~~264.1967 26,982,000.00 5.88% H 46625YDW0 0.00 0.00 102,~~410~~408.0903 22,076,000.00 4.7576% J 46625YDY6 0.00 0.00 125,~~461~~458.2271 26,982,000.00 3.38% K 46625YEA7 0.00 0.00 19,178.55 4,905,000.00 3.13% L 46625YEC3 0.00 0.00 28,773.69 7,359,000.00 2.75% M 46625YEE9 0.00 0.00 47,956.15 12,265,000.00 2.13% N 46625YEG4 0.00 0.00 19,178.55 4,905,000.00 1.88% P 46625YEJ8 0.00 0.00 28,773.69 7,359,000.00 1.50% Q 46625YEL3 0.00 0.00 9,591.23 2,453,000.00 1.38% NR 46625YEN9 0.00 0.00 105,500.92 26,982,332.00 0.00% S N/A 0.00 0.00 0.00 0.00 0.00% LR 46625YES8 0.00 0.00 0.00 0.00 0.00% R 46625YEQ2 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 98,~~350~~942,~~021~~150.8413 1,~~960~~959,~~607~~302,~~984~~620.0933

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-1 46625YDL4 0.~~073912~~072558% 1,962,317,332.00 1,~~962~~960,~~317~~607,~~332~~984.0009 ~~120~~118,~~866~~548.0092 X-2 46625YDN0 0.~~862318~~861771% 1,896,562,000.00 1,896,562,000.00 1,362,~~866~~001.4369

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-1 46625YDL4 0.00 ~~120~~118,~~866~~548.0092 1,~~960~~959,~~607~~302,~~984~~620.0933 X-2 46625YDN0 0.00 1,362,~~866~~001.4369 1,896,562,000.00 (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 46625YCZ4 ~~1,000~~961.~~00000000~~82394740 3828.~~17605260~~09024954 2.~~64583322~~57393123 0.00000000 0.00000000 ~~961~~933.~~82394740~~73369786 A-2 46625YDA8 1,000.00000000 0.00000000 3.24166663 0.00000000 0.00000000 1,000.00000000 A-3 46625YDB6 1,000.00000000 0.00000000 3.48666667 0.00000000 0.00000000 1,000.00000000 A-4 46625YDC4 1,000.00000000 0.00000000 3.77416665 0.00000000 0.00000000 1,000.00000000 A-5 46625YDD2 1,000.00000000 0.00000000 3.87833331 0.00000000 0.00000000 1,000.00000000 A-6 46625YDE0 1,000.00000000 0.00000000 4.08250000 0.00000000 0.00000000 1,000.00000000 A-1A 46625YDQ3 ~~1,000~~999.~~00000000~~29612134 0.~~70387866~~62357780 3.~~96750000~~96470736 0.00000000 0.00000000 ~~999~~998.~~29612134~~67254354 A-J 46625YDF7 1,000.00000000 0.00000000 4.12583333 0.00000000 0.00000000 1,000.00000000 B 46625YDG5 1,000.00000000 0.00000000 4.18416663 0.00000000 0.00000000 1,000.00000000 C 46625YDH3 1,000.00000000 0.00000000 4.22166686 0.00000000 0.00000000 1,000.00000000 D 46625YDJ9 1,000.00000000 0.00000000 4.24750017 0.00000000 0.00000000 1,000.00000000 E 46625YDK6 1,000.00000000 0.00000000 4.27166676 0.00000000 0.00000000 1,000.00000000 F 46625YDS9 1,000.00000000 0.00000000 4.34583348 0.00000000 0.00000000 1,000.00000000 G 46625YDU4 1,000.00000000 0.00000000 4.~~45731191~~45721852 0.00000000 0.00000000 1,000.00000000 H 46625YDW0 1,000.00000000 0.00000000 4.~~63897853~~63888521 0.00000000 0.00000000 1,000.00000000 J 46625YDY6 1,000.00000000 0.00000000 4.~~64981173~~64971870 0.00000000 0.00000000 1,000.00000000 K 46625YEA7 1,000.00000000 0.00000000 3.91000000 0.00000000 0.00000000 1,000.00000000 L 46625YEC3 1,000.00000000 0.00000000 3.91000000 0.00000000 0.00000000 1,000.00000000 M 46625YEE9 1,000.00000000 0.00000000 3.91000000 0.00000000 0.00000000 1,000.00000000 N 46625YEG4 1,000.00000000 0.00000000 3.91000000 0.00000000 0.00000000 1,000.00000000 P 46625YEJ8 1,000.00000000 0.00000000 3.91000000 0.00000000 0.00000000 1,000.00000000 Q 46625YEL3 1,000.00000000 0.00000000 3.91000000 0.00000000 0.00000000 1,000.00000000 NR 46625YEN9 1,000.00000000 0.00000000 3.91000007 0.00000000 0.00000000 1,000.00000000 S N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 46625YES8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 R 46625YEQ2 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 46625YDL4 ~~1,000~~999.~~00000000~~12891362 0.~~06159350~~06041272 0.00000000 ~~999~~998.~~12891362~~46369819 X-2 46625YDN0 1,000.00000000 0.~~71859841~~71814245 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 047,776.0018 Reimbursement for Interest on Advances 0.00 paid from general collections

Master Servicing Fee Summary Current Period Accrued Servicing Fees 7577,~~377~~803.0185 Less Delinquent Servicing Fees 01,102.0022 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 7576,~~377~~701.0163

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 9692,~~485~~802.6016 0.00 9692,~~485~~802.6016 01,061.0039 0.00 9693,~~485~~863.6055 0.00 A-2 296,910.73 0.00 296,910.73 0.00 0.00 296,910.73 0.00 A-3 873,535.52 0.00 873,535.52 0.00 0.00 873,535.52 0.00 A-4 682,731.65 0.00 682,731.65 0.00 0.00 682,731.65 0.00 A-5 678,219.66 0.00 678,219.66 0.00 0.00 678,219.66 0.00 A-6 1,571,223.61 0.00 1,571,223.61 0.00 0.00 1,571,223.61 0.00 A-1A 1,~~787~~786,~~834~~576.8543 0.00 1,~~787~~786,~~834~~576.8543 0.00 0.00 1,~~787~~786,~~834~~576.8543 0.00 X-1 ~~120~~118,~~866~~548.0092 0.00 ~~120~~118,~~866~~548.0092 0.00 0.00 ~~120~~118,~~866~~548.0092 0.00 X-2 1,362,~~866~~001.4369 0.00 1,362,~~866~~001.4369 0.00 0.00 1,362,~~866~~001.4369 0.00 A-J 485,771.49 0.00 485,771.49 0.00 0.00 485,771.49 0.00 B 256,585.65 0.00 256,585.65 0.00 0.00 256,585.65 0.00 C 72,486.02 0.00 72,486.02 0.00 0.00 72,486.02 0.00 D 62,510.46 0.00 62,510.46 0.00 0.00 62,510.46 0.00 E 73,348.79 0.00 73,348.79 0.00 0.00 73,348.79 0.00 F 95,938.62 0.00 95,938.62 0.00 0.00 95,938.62 0.00 G 120,~~267~~264.1967 0.00 120,~~267~~264.1967 0.00 0.00 120,~~267~~264.1967 0.00 H 102,~~410~~408.0903 0.00 102,~~410~~408.0903 0.00 0.00 102,~~410~~408.0903 0.00 J 125,~~461~~458.2271 0.00 125,~~461~~458.2271 0.00 0.00 125,~~461~~458.2271 0.00 K 19,178.55 0.00 19,178.55 0.00 0.00 19,178.55 0.00 L 28,773.69 0.00 28,773.69 0.00 0.00 28,773.69 0.00 M 47,956.15 0.00 47,956.15 0.00 0.00 47,956.15 0.00 N 19,178.55 0.00 19,178.55 0.00 0.00 19,178.55 0.00 P 28,773.69 0.00 28,773.69 0.00 0.00 28,773.69 0.00 Q 9,591.23 0.00 9,591.23 0.00 0.00 9,591.23 0.00 NR 105,500.92 0.00 105,500.92 0.00 0.00 105,500.92 0.00 Total 9,~~124~~116,~~406~~275.3659 0.00 9,~~124~~116,~~406~~275.3659 01,061.0039 0.00 9,~~124~~117,~~406~~336.3698 0.00

Other Required Information Available Distribution Amount (1) 10,~~833~~422,~~754~~700.2774 Principal Distribution Amount 1,~~709~~305,~~347~~363.9575 (a) Principal portion of Monthly Payments 1,~~709~~504,~~347~~282.9588 and any Assumed Monthly Payments (b) Principal Prepayments 0(198,919.0013) (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 202 Aggregate Unpaid Principal Balance of Loans 1,~~960~~959,~~607~~302,~~984~~621.4521 Aggregate Stated Principal Balance of Loans 1,~~960~~959,~~607~~302,~~984~~621.9721 Aggregate Amount of Servicing Fee 7576,~~377~~701.0163 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~798~~856.7969 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0302,039.0063 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 9,497,975.78 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 1,061.39 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 9,499,037.17 Principal: Scheduled Principal 1,504,282.88 Unscheduled Principal (198,919.13) Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments (198,919.13) Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 1,305,363.75 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 10,804,400.92 Total Funds Distributed Fees: Master Servicing Fee 77,803.85 Trustee Fee 1,856.69 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 79,660.54 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 302,039.63 Payments to Certificateholders & Others: Interest Distribution 9,117,336.98 Principal Distribution 1,305,363.76 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 10,422,700.74 Total Funds Distributed 10,804,400.91

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 46625YCZ4 X Aaa AAA X Aaa AAA A-2 46625YDA8 X Aaa AAA X Aaa AAA A-3 46625YDB6 X Aaa AAA X Aaa AAA A-4 46625YDC4 X Aaa AAA X Aaa AAA A-5 46625YDD2 X Aaa AAA X Aaa AAA A-6 46625YDE0 X Aaa AAA X Aaa AAA A-1A 46625YDQ3 X Aaa AAA X Aaa AAA X-1 46625YDL4 X Aaa AAA X Aaa AAA X-2 46625YDN0 X Aaa AAA X Aaa AAA A-J 46625YDF7 X Aaa AAA X Aaa AAA B 46625YDG5 X Aa2 AA X Aa2 AA C 46625YDH3 X Aa3 AA- X Aa3 AA- D 46625YDJ9 X A1 A+ X A1 A+ E 46625YDK6 X A2 A X A2 A F 46625YDS9 X A3 A- X A3 A- G 46625YDU4 X Baa1 BBB+ X Baa1 BBB+ H 46625YDW0 X Baa2 BBB X Baa2 BBB J 46625YDY6 X Baa3 BBB- X Baa3 BBB- K 46625YEA7 X Ba1 BB+ X Ba1 BB+ L 46625YEC3 X Ba2 BB X Ba2 BB M 46625YEE9 X Ba3 BB- X Ba3 BB- N 46625YEG4 X B1 B+ X B1 B+ P 46625YEJ8 X B2 B X B2 B Q 46625YEL3 X B3 B- X B3 B- NR 46625YEN9 X N/A NR X ~~N/A~~B3 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 47 95,~~776~~624,~~908~~874.8162 4.8988 ~~127~~126 5.~~6892~~6895 1.~~454463~~454560 3,000,000 to 3,999,999 27 96,~~108~~008,~~858~~522.3272 4.90 ~~121~~120 5.~~7012~~7011 1.~~422511~~422535 4,000,000 to 4,999,999 17 76,~~888~~776,~~269~~589.3076 3.92 ~~143~~142 5.7062 1.~~398577~~398618 5,000,000 to 6,999,999 27 155,~~693~~561,~~269~~746.6820 7.94 ~~113~~112 5.6946 1.~~380765~~380772 7,000,000 to 9,999,999 20 166,~~419~~272,~~261~~210.0367 8.49 ~~117~~116 5.~~6568~~6569 1.~~541241~~541209 10,000,000 to 14,999,999 25 302,~~290~~032,~~131~~790.4251 15.42 ~~114~~113 5.4816 1.~~423924~~424045 15,000,000 to 24,999,999 25 464,~~586~~264,~~361~~406.0619 23.70 ~~120~~119 5.~~5651~~5649 1.~~468166~~468197 25,000,000 to 49,999,999 11 358,~~974~~822,~~541~~335.2544 18.31 ~~102~~101 5.5090 1.~~449628~~449583 50,000,000 and greater 3 243,~~870~~939,~~384~~145.10 12.4445 6867 5.~~9556~~9557 1.~~836237~~836320 Totals 202 1,~~960~~959,~~607~~302,~~984~~621.9721 100.00 ~~110~~109 5.6269 1.~~497359~~497440

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 2,~~626~~620,~~457~~787.0056 0.13 ~~119~~118 5.5000 1.490000 Arizona 5 42,~~735~~686,~~166~~625.5871 2.18 ~~157~~155 5.8112 1.~~444585~~444691 Arkansas 2 38,~~871~~810,~~632~~062.3894 1.98 ~~196~~195 5.7247 1.250000 California 21 117,~~573~~491,~~471~~450.8100 6.00 ~~108~~107 5.~~6154~~6153 1.~~587399~~587380 Colorado 4 36,~~289~~283,~~949~~097.8536 1.85 8887 5.7801 1.~~559511~~559549 Connecticut 4 12,~~978~~967,~~842~~090.2682 0.66 ~~118~~117 5.7011 1.431995 Florida 15 151,~~836~~727,~~220~~279.8374 7.74 ~~111~~110 5.~~5518~~5517 1.~~427325~~427281 Georgia 2 36,~~442~~455,~~382~~421.5025 1.86 8685 6.~~1101~~1102 1.~~993818~~993988 Hawaii 2 45,~~375~~353,~~042~~218.5057 2.31 9493 5.~~9894~~9892 1.~~271240~~271168 Idaho 2 5,~~910~~904,~~767~~067.9465 0.30 ~~118~~117 5.7103 1.~~318687~~318664 Illinois 7 48,~~867~~807,~~997~~108.3878 2.49 ~~104~~103 5.5707 1.~~448091~~448101 Indiana 6 56,~~942~~901,~~811~~257.2950 2.90 ~~117~~116 5.~~6777~~6775 1.~~324539~~324480 Kansas 1 3,~~920~~917,~~503~~318.2945 0.20 ~~115~~114 6.2000 1.330000 Kentucky 1 10,900,000.00 0.56 ~~118~~117 5.9300 1.270000 Louisiana 9 44,~~412~~337,~~119~~808.2732 2.2726 ~~115~~114 5.~~6587~~6593 1.~~440837~~440934 Maryland 25 79,~~336~~252,~~431~~586.6697 4.0504 8685 5.6696 1.~~741201~~741143 Massachusetts 2 27,~~645~~648,~~675~~912.1072 1.41 9493 5.~~9703~~9706 1.~~886015~~886273 Michigan 6 32,~~196~~177,~~685~~269.4204 1.64 ~~114~~113 5.4382 1.~~454559~~454563 Minnesota 2 24,~~781~~778,~~985~~448.2311 1.26 ~~117~~116 5.~~8738~~8737 1.~~212224~~212202 Mississippi 3 27,~~254~~213,~~690~~902.6685 1.39 ~~190~~189 5.7823 1.~~233054~~233057 Nebraska 1 3,~~643~~639,~~130~~965.0761 0.19 ~~118~~117 5.8700 1.250000 Nevada 5 47,~~020~~013,~~169~~050.8433 2.40 8786 5.~~1083~~1082 2.~~065088~~065170 New Hampshire 4 27,~~870~~767,~~685~~167.8301 1.42 ~~188~~187 6.~~0022~~0038 1.~~313717~~314177 New Jersey 6 158,~~207~~204,~~720~~370.1319 8.07 7776 5.~~8153~~8154 1.~~688454~~688562 New Mexico 1 2,~~197~~195,~~462~~232.3733 0.11 ~~119~~118 5.2200 2.160000 New York 21 200,~~954~~831,~~321~~544.3413 10.25 ~~117~~116 5.~~6436~~6437 1.~~440142~~440232 North Carolina 6 36,~~727~~710,~~097~~155.2597 1.87 ~~107~~106 5.~~5225~~5224 1.~~332409~~332398 Ohio 9 7069,~~046~~998,~~994~~732.2448 3.57 ~~116~~115 5.~~6195~~6194 1.~~579221~~579186 Oklahoma 2 15,~~993~~991,~~223~~179.3083 0.82 6463 5.~~5123~~5122 1.~~285610~~285606 Oregon 1 18,~~228~~209,~~673~~862.1344 0.93 ~~119~~118 5.1500 1.310000 Pennsylvania 12 89,~~719~~663,~~253~~410.5290 4.58 ~~131~~130 5.~~6040~~6041 1.~~421760~~421737 South Carolina 2 5,~~067~~063,~~903~~425.4915 0.26 ~~119~~118 5.7917 1.~~452004~~452001 Tennessee 2 36,~~210~~191,~~301~~599.3486 1.85 8685 5.~~3089~~3090 1.~~364320~~364276 Texas 24 201,~~407~~266,~~004~~314.3302 10.27 ~~103~~102 5.5133 1.~~450752~~450809 Utah 5 22,~~308~~283,~~837~~104.9413 1.14 ~~112~~111 5.7647 1.~~296441~~296445 Vermont 1 20,~~229~~211,~~216~~612.2088 1.03 ~~179~~178 5.8400 1.280000 Virginia 4 77,~~525~~518,~~635~~422.2588 3.9596 7271 5.~~1070~~1069 1.~~713028~~713065 Washington 7 62,~~137~~109,~~631~~969.4583 3.17 ~~118~~117 5.~~5434~~5433 1.~~352937~~352988 Wisconsin 3 18,~~213~~199,~~890~~786.9787 0.93 ~~127~~126 5.~~9218~~9217 1.~~267561~~267607 Totals 236 1,~~960~~959,~~607~~302,~~984~~621.9721 100.00 ~~110~~109 5.6269 1.~~497359~~497440

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.13 or less 1 1110,~~034~~962,~~366~~911.9496 0.56 ~~117~~116 5.0900 1.060000 1.14 to 1.19 3 38,~~675~~654,~~000~~851.0065 1.97 ~~120~~119 5.6938 1.~~168597~~168612 1.20 to 1.29 44 413,~~711~~388,~~174~~000.6993 21.10 ~~130~~129 5.~~7303~~7302 1.~~240413~~240415 1.30 to 1.39 59 ~~477~~476,~~223~~860,~~652~~310.6401 24.34 ~~121~~120 5.5712 1.~~338318~~338316 1.40 to 1.49 40 318,~~933~~587,~~226~~242.4838 16.2726 ~~125~~124 5.~~7131~~7130 1.~~440330~~440329 1.50 to 1.69 29 329,~~932~~846,~~758~~816.8277 16.83 8281 5.6250 1.~~594699~~594705 1.70 to 1.99 16 168,~~323~~226,~~542~~533.6832 8.59 9089 5.~~1863~~1861 1.~~780994~~780996 2.00 and greater 10 202,~~774~~775,~~262~~954.7219 10.3435 7877 5.~~7964~~7966 2.~~178267~~178228 Totals 202 1,~~960~~959,~~607~~302,~~984~~621.9721 100.00 ~~110~~109 5.6269 1.~~497359~~497440

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 23 161,~~387~~233,~~769~~275.9399 8.23 ~~136~~135 5.7373 1.~~491070~~491052 Lodging 6 151,~~786~~823,~~266~~240.6191 7.7475 8584 6.~~0695~~0696 1.~~988970~~989076 Mixed Use 8 46,~~424~~390,~~691~~040.2697 2.37 ~~125~~124 5.~~7570~~7569 1.~~738871~~738738 Mobile Home Park 4 87,~~006~~998,~~518~~038.7940 0.41 ~~115~~114 5.~~9757~~9754 1.~~462624~~462721 Multi-Family 49 462,~~642~~347,~~907~~836.2537 23.60 ~~118~~117 5.~~5385~~5384 1.~~317568~~317572 Office 53 ~~581~~580,~~012~~661,~~946~~433.8904 29.6364 9291 5.5489 1.~~568489~~568608 Retail 88 ~~536~~535,~~157~~683,~~290~~132.8377 27.3534 ~~119~~118 5.6120 1.~~421750~~421748 Self Storage 5 13,~~189~~165,~~593~~622.3872 0.67 ~~141~~140 5.~~6495~~6500 1.~~334388~~334511 Totals 236 1,~~960~~959,~~607~~302,~~984~~621.9721 100.00 ~~110~~109 5.6269 1.~~497359~~497440

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 14 179,~~894~~810,~~860~~417.8534 9.18 8079 4.9406 1.~~761250~~761441 5.0000% to 5.4999% 49 440,~~915~~569,~~108~~551.0779 22.49 ~~108~~107 5.3136 1.~~450390~~450413 5.5000% to 5.9999% 115 1,~~101~~100,~~163~~382,~~557~~320.2131 56.16 ~~114~~113 5.7213 1.430235 6.0000% to 6.4999% 19 200,~~493~~464,~~840~~957.5481 10.23 ~~101~~100 6.1932 1.~~757615~~757946 6.5000% to 6.9999% 4 33,~~149~~092,~~692~~544.4340 1.69 ~~195~~194 6.~~6791~~6792 1.~~355796~~355775 7.0000% and greater 1 4,~~990~~982,~~925~~829.8756 0.25 ~~239~~238 7.4600 1.430000 Totals 202 1,~~960~~959,~~607~~302,~~984~~621.9721 100.00 ~~110~~109 5.6269 1.~~497359~~497440

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 198 1,~~942~~941,~~320~~030,~~640~~089.2030 99.07 ~~110~~109 5.6254 1.~~497114~~497196 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 4 18,~~287~~272,~~344~~531.7791 0.93 ~~103~~102 5.~~7783~~7784 1.~~523369~~523264 Totals 202 1,~~960~~959,~~607~~302,~~984~~621.9721 100.00 ~~110~~109 5.6269 1.~~497359~~497440

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. 84 months or less 34 632,~~538~~484,~~321~~635.4733 32.2628 6968 5.6066 1.~~734276~~734319 85 to 120 months 136 1,120,~~870~~072,~~835~~032.4650 57.17 ~~118~~117 5.5969 1.~~400239~~400207 121 months and greater 9 101,~~903~~772,~~751~~035.7776 5.2019 ~~175~~174 5.~~7871~~7872 1.~~308785~~308770 Totals 179 1,~~855~~854,~~312~~328,~~908~~703.7059 94.6364 ~~104~~103 5.6107 1.~~509100~~509149

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 1 1,~~024~~014,~~759~~646.9307 0.05 8483 4.8900 1.320000 85 to 120 months 7 15,~~614~~507,~~956~~828.5824 0.8079 ~~113~~112 5.0785 1.~~150788~~150719 121 months and greater 15 88,~~655~~451,~~359~~443.7631 4.5251 ~~226~~225 6.~~0711~~0713 1.~~314733~~314777 Totals 23 ~~105~~104,~~295~~973,~~076~~917.2762 5.3736 ~~208~~207 5.~~9124~~9132 1.~~290471~~290591

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 13 309,055,000.00 15.7677 6564 5.3885 1.733494 240 months or less 6 37,~~917~~831,~~171~~707.4150 1.93 ~~130~~129 5.~~6454~~6455 1.~~586007~~586029 241 to 300 months 27 329,~~318~~120,~~992~~095.4873 16.80 ~~108~~107 5.~~9039~~9041 1.~~642849~~643161 301 to 330 months 1 39,~~406~~359,~~852~~538.9556 2.01 5352 5.6900 2.140000 331 months and greater 132 1,~~139~~138,~~614~~962,~~891~~361.8680 58.13 ~~115~~114 5.5823 1.~~385222~~385195 Totals 179 1,~~855~~854,~~312~~328,~~908~~703.7059 94.6364 ~~104~~103 5.6107 1.~~509100~~509149

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 202 1,~~960~~959,~~607~~302,~~984~~621.9721 100.00 ~~110~~109 5.6269 1.~~497359~~497440 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 more 0 0.00 0.00 0 0.0000 0.000000 Totals 202 1,~~960~~959,~~607~~302,~~984~~621.9721 100.00 ~~110~~109 5.6269 1.~~497359~~497440 (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. 3,999,999 or less 56 138,~~216~~018,~~137~~248.9016 7.0504 ~~125~~124 5.~~7610~~7612 1.~~446717~~446788 4,000,000 to 6,999,999 38 202,~~637~~422,~~900~~486.0154 10.3433 ~~125~~124 5.~~7063~~7064 1.~~401426~~401446 7,000,000 to 9,999,999 18 149,~~946~~805,~~821~~902.7760 7.65 ~~117~~116 5.~~5851~~5852 1.~~577900~~577886 10,000,000 to 14,999,999 17 205,~~680~~491,~~942~~978.9758 10.49 ~~109~~108 5.~~4724~~4725 1.~~434371~~434522 15,000,000 to 24,999,999 18 335,~~399~~164,~~520~~627.8536 17.11 ~~121~~120 5.~~6177~~6175 1.~~540346~~540394 25,000,000 to 49,999,999 7 234,~~552~~437,~~658~~610.7184 11.9697 9594 5.~~4781~~4782 1.~~546059~~546005 50,000,000 to 99,999,999 2 138,000,000.00 7.04 5857 5.7709 1.610870 100,000,000 and greater 1 105,~~870~~939,~~384~~145.10 5.4041 8180 6.1964 2.130000 Totals 157 1,~~510~~509,~~304~~279,~~366~~999.3118 77.03 ~~107~~106 5.6526 1.~~551100~~551206

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alabama 1 2,~~626~~620,~~457~~787.0056 0.13 ~~119~~118 5.5000 1.490000 Arizona 4 38,~~999~~954,~~668~~499.5408 1.99 ~~160~~159 5.8152 1.~~447898~~448014 California 21 117,~~573~~491,~~471~~450.8100 6.00 ~~108~~107 5.~~6154~~6153 1.~~587399~~587380 Colorado 4 36,~~289~~283,~~949~~097.8536 1.85 8887 5.7801 1.~~559511~~559549 Connecticut 4 12,~~978~~967,~~842~~090.2682 0.66 ~~118~~117 5.7011 1.431995 Florida 13 126,~~403~~320,~~906~~787.5277 6.45 ~~111~~110 5.~~5482~~5481 1.~~459541~~459484 Georgia 2 36,~~442~~455,~~382~~421.5025 1.86 8685 6.~~1101~~1102 1.~~993818~~993988 Hawaii 1 18,~~375~~353,~~042~~218.5057 0.94 5958 6.4000 1.420000 Idaho 1 2,~~916~~912,~~591~~586.3538 0.15 ~~118~~117 5.6900 1.420000 Illinois 4 2827,~~021~~990,~~861~~264.2688 1.43 ~~110~~109 5.4343 1.~~508777~~508802 Indiana 4 31,~~792~~751,~~811~~257.2950 1.62 ~~137~~136 5.~~9206~~9205 1.~~399797~~399790 Kansas 1 3,~~920~~917,~~503~~318.2945 0.20 ~~115~~114 6.2000 1.330000 Kentucky 1 10,900,000.00 0.56 ~~118~~117 5.9300 1.270000 Louisiana 8 41,~~475~~405,~~406~~264.5129 2.1211 ~~115~~114 5.~~6664~~6671 1.~~455766~~455874 Maryland 24 74,~~146~~067,~~703~~625.6272 3.78 8483 5.6710 1.~~772782~~772724 Massachusetts 2 27,~~645~~648,~~675~~912.1072 1.41 9493 5.~~9703~~9706 1.~~886015~~886273 Michigan 2 12,~~966~~956,~~454~~313.2718 0.66 ~~117~~116 5.~~6084~~6083 1.~~410155~~410202 Minnesota 2 24,~~781~~778,~~985~~448.2311 1.26 ~~117~~116 5.~~8738~~8737 1.~~212224~~212202 Mississippi 2 5,~~477~~466,~~261~~264.7292 0.28 ~~238~~237 6.0700 1.205436 Nebraska 1 3,~~643~~639,~~130~~965.0761 0.19 ~~118~~117 5.8700 1.250000 Nevada 5 47,~~020~~013,~~169~~050.8433 2.40 8786 5.~~1083~~1082 2.~~065088~~065170 New Hampshire 4 27,~~870~~767,~~685~~167.8301 1.42 ~~188~~187 6.~~0022~~0038 1.~~313717~~314177 New Jersey 6 158,~~207~~204,~~720~~370.1319 8.07 7776 5.~~8153~~8154 1.~~688454~~688562 New Mexico 1 2,~~197~~195,~~462~~232.3733 0.11 ~~119~~118 5.2200 2.160000 New York 18 151,~~538~~425,~~953~~691.0809 7.73 ~~116~~115 5.~~6365~~6367 1.~~478455~~478594 North Carolina 3 13,~~349~~341,~~033~~251.5531 0.68 ~~118~~117 5.~~6916~~6915 1.~~427193~~427220 Ohio 6 56,~~424~~391,~~279~~656.2176 2.88 ~~109~~108 5.~~5481~~5482 1.~~653691~~653603 Pennsylvania 12 89,~~719~~663,~~253~~410.5290 4.58 ~~131~~130 5.~~6040~~6041 1.~~421760~~421737 South Carolina 2 5,~~067~~063,~~903~~425.4915 0.26 ~~119~~118 5.7917 1.~~452004~~452001 Texas 19 ~~159~~158,~~014~~889,~~856~~644.1041 8.11 ~~104~~103 5.~~5433~~5434 1.~~461197~~461266 Utah 2 12,~~634~~618,~~886~~711.2710 0.64 ~~115~~114 6.0680 1.268367 Vermont 1 20,~~229~~211,~~216~~612.2088 1.03 ~~179~~178 5.8400 1.280000 Virginia 4 77,~~525~~518,~~635~~422.2588 3.9596 7271 5.~~1070~~1069 1.~~713028~~713065 Washington 4 30,~~687~~659,~~631~~969.4583 1.5756 ~~119~~118 5.~~7021~~7022 1.~~238163~~238162 Wisconsin 1 1,~~438~~435,~~575~~808.3081 0.07 ~~236~~235 6.4800 1.240000 Totals 190 1,~~510~~509,~~304~~279,~~366~~999.3118 77.03 ~~107~~106 5.6526 1.~~551100~~551206

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 2 15,~~309~~217,~~366~~763.9461 0.78 ~~125~~124 5.~~2464~~2466 1.~~082339~~082368 1.20 to 1.29 26 197,~~201~~043,~~526~~745.8894 10.06 ~~136~~135 5.8052 1.~~237441~~237440 1.30 to 1.39 49 ~~373~~372,~~090~~774,~~584~~538.4013 19.03 ~~122~~121 5.~~6045~~6046 1.~~342224~~342223 1.40 to 1.49 32 264,~~531~~240,~~867~~928.4285 13.49 ~~127~~126 5.~~7792~~7791 1.~~441131~~441130 1.50 to 1.59 16 91,~~594~~534,~~473~~745.0646 4.67 ~~106~~105 5.5776 1.~~544436~~544433 1.60 to 1.69 7 207,~~478~~465,~~742~~789.2168 10.5859 6867 5.~~7014~~7015 1.~~612696~~612694 1.70 to 1.99 15 158,~~323~~226,~~542~~533.6832 8.08 9291 5.~~1987~~1985 1.~~782951~~782955 2.00 to 2.49 8 193,~~303~~314,~~301~~337.9782 9.8687 7675 5.~~8166~~8167 2.~~142884~~142879 2.50 and greater 2 9,~~470~~461,~~960~~616.7537 0.48 ~~117~~116 5.3843 2.~~900447~~900440 Totals 157 1,~~510~~509,~~304~~279,~~366~~999.3118 77.03 ~~107~~106 5.6526 1.~~551100~~551206

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 23 161,~~387~~233,~~769~~275.9399 8.23 ~~136~~135 5.7373 1.~~491070~~491052 Lodging 6 151,~~786~~823,~~266~~240.6191 7.7475 8584 6.~~0695~~0696 1.~~988970~~989076 Mixed Use 8 46,~~424~~390,~~691~~040.2697 2.37 ~~125~~124 5.~~7570~~7569 1.~~738871~~738738 Mobile Home Park 3 5,~~706~~698,~~518~~038.7940 0.29 ~~129~~128 6.~~1917~~1916 1.~~411286~~411345 Multi-Family 4 14,~~639~~625,~~288~~214.5934 0.75 ~~109~~108 5.4569 1.~~374399~~374393 Office 53 ~~581~~580,~~012~~661,~~946~~433.8904 29.6364 9291 5.5489 1.~~568489~~568608 Retail 88 ~~536~~535,~~157~~683,~~290~~132.8377 27.3534 ~~119~~118 5.6120 1.~~421750~~421748 Self Storage 5 13,~~189~~165,~~593~~622.3872 0.67 ~~141~~140 5.~~6495~~6500 1.~~334388~~334511 Totals 190 1,~~510~~509,~~304~~279,~~366~~999.3118 77.03 ~~107~~106 5.6526 1.~~551100~~551206

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 13 169,~~894~~810,~~860~~417.8534 8.67 8180 4.9377 1.~~761912~~762114 5.0000% to 5.4999% 30 233,~~489~~209,~~708~~303.8571 11.9190 ~~116~~115 5.~~3101~~3102 1.~~528385~~528519 5.5000% to 5.9999% 92 880,~~701~~123,~~003~~280.3308 44.92 ~~108~~107 5.7250 1.~~472952~~472944 6.0000% to 6.4999% 19 200,~~493~~464,~~840~~957.5481 10.23 ~~101~~100 6.1932 1.~~757615~~757946 6.5000% and greater 3 25,~~724~~672,~~952~~040.7424 1.31 ~~226~~225 6.7881 1.~~430906~~430949 Totals 157 1,~~510~~509,~~304~~279,~~366~~999.3118 77.03 ~~107~~106 5.6526 1.~~551100~~551206

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 153 1,~~492~~491,~~017~~007,~~021~~467.5427 76.10 ~~107~~106 5.~~6510~~6511 1.~~551440~~551549 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 4 18,~~287~~272,~~344~~531.7791 0.93 ~~103~~102 5.~~7783~~7784 1.~~523369~~523264 Totals 157 1,~~510~~509,~~304~~279,~~366~~999.3118 77.03 ~~107~~106 5.6526 1.~~551100~~551206

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. 84 months or less 25 538,~~145~~109,~~986~~060.3295 27.4546 6968 5.6470 1.~~803407~~803451 85 to 120 months 105 ~~831~~830,~~425~~787,~~262~~899.9854 42.4140 ~~118~~117 5.6159 1.~~426056~~426021 121 and greater 7 52,~~704~~639,~~440~~673.2923 2.69 ~~172~~171 5.~~8330~~8332 1.~~367792~~367756 Totals 137 1,~~422~~421,~~275~~536,~~689~~633.5972 72.5455 ~~102~~101 5.~~6357~~6358 1.~~566675~~566736

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 84 months or less 1 1,~~024~~014,~~759~~646.9307 0.05 8483 4.8900 1.320000 85 to 120 months 7 15,~~614~~507,~~956~~828.5824 0.8079 ~~113~~112 5.0785 1.~~150788~~150719 121 and greater 12 71,~~388~~220,~~960~~891.2115 3.64 ~~223~~222 6.~~1245~~1247 1.~~331672~~331732 Totals 20 8887,~~028~~743,~~676~~365.7246 4.4948 ~~202~~201 5.~~9246~~9256 1.~~299450~~299604

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 12 299,055,000.00 15.2526 6564 5.4018 1.732942 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 240 months 6 37,~~917~~831,~~171~~707.4150 1.93 ~~130~~129 5.~~6454~~6455 1.~~586007~~586029 241 to 300 months 21 258,~~931~~834,~~757~~571.7672 13.21 9493 5.~~9622~~9624 1.~~735222~~735523 301 to 330 months 1 39,~~406~~359,~~852~~538.9556 2.01 5352 5.6900 2.140000 331 months and greater 97 786,~~964~~455,~~907~~815.4794 40.14 ~~119~~118 5.6140 1.~~418396~~418367 Totals 137 1,~~422~~421,~~275~~536,~~689~~633.5972 72.5455 ~~102~~101 5.~~6357~~6358 1.~~566675~~566736

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 157 1,~~510~~509,~~304~~279,~~366~~999.3118 77.03 ~~107~~106 5.6526 1.~~551100~~551206 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 157 1,~~510~~509,~~304~~279,~~366~~999.3118 77.03 ~~107~~106 5.6526 1.~~551100~~551206 (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 10 24,~~719~~695,~~776~~180.9796 1.26 ~~121~~120 5.~~4751~~4750 1.~~348307~~348345 3,000,000 to 3,999,999 8 28,~~949~~919,~~852~~968.2622 1.48 ~~117~~116 5.~~5691~~5690 1.~~476015~~476033 4,000,000 to 4,999,999 3 13,~~603~~591,~~768~~055.8524 0.69 ~~117~~116 5.5985 1.278293 5,000,000 to 6,999,999 3 16,~~339~~324,~~870~~794.1218 0.83 ~~100~~99 5.6834 1.293664 7,000,000 to 9,999,999 2 16,~~472~~466,~~439~~308.2607 0.84 ~~117~~116 6.~~3099~~3097 1.~~207538~~207530 10,000,000 to 14,999,999 8 96,~~609~~540,~~188~~811.4593 4.93 ~~125~~124 5.~~5012~~5010 1.~~401681~~401746 15,000,000 to 24,999,999 7 129,~~186~~099,~~840~~778.2183 6.59 ~~118~~117 5.4284 1.~~280769~~280762 25,000,000 and greater 4 124,~~421~~384,~~882~~724.5460 6.35 ~~115~~114 5.~~5672~~5671 1.~~267843~~267848 Totals 45 450,~~303~~022,~~618~~622.6603 22.97 ~~118~~117 5.5406 1.~~317112~~317118

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 1 3,~~735~~732,~~498~~126.0463 0.19 ~~116~~115 5.7700 1.410000 Arkansas 2 38,~~871~~810,~~632~~062.3894 1.98 ~~196~~195 5.7247 1.250000 Florida 2 25,~~432~~406,~~314~~491.3197 1.30 ~~112~~111 5.5697 1.~~267206~~267171 Hawaii 1 27,000,000.00 1.38 ~~117~~116 5.7100 1.170000 Idaho 1 2,~~994~~991,~~176~~481.5927 0.15 ~~118~~117 5.7300 1.220000 Illinois 3 20,~~846~~816,~~136~~843.1290 1.06 9594 5.7540 1.~~366514~~366483 Indiana 2 25,150,000.00 1.28 9291 5.3706 1.229404 Louisiana 1 2,~~936~~932,~~712~~544.7603 0.15 ~~117~~116 5.5500 1.230000 Maryland 1 5,~~189~~184,~~728~~961.0425 0.26 ~~118~~117 5.6500 1.290000 Michigan 4 19,~~230~~220,~~231~~955.1586 0.98 ~~112~~111 5.~~3235~~3236 1.~~484499~~484465 Mississippi 1 21,~~777~~747,~~428~~637.9493 1.11 ~~178~~177 5.7100 1.240000 New York 3 49,~~415~~405,~~368~~853.2604 2.52 ~~118~~117 5.~~6653~~6652 1.~~322649~~322655 North Carolina 3 23,~~378~~368,~~063~~904.7066 1.19 ~~101~~100 5.~~4260~~4259 1.~~278287~~278263 Ohio 3 13,~~622~~607,~~715~~075.0372 0.69 ~~146~~145 5.~~9150~~9148 1.~~270769~~270778 Oklahoma 2 15,~~993~~991,~~223~~179.3083 0.82 6463 5.~~5123~~5122 1.~~285610~~285606 Oregon 1 18,~~228~~209,~~673~~862.1344 0.93 ~~119~~118 5.1500 1.310000 Tennessee 2 36,~~210~~191,~~301~~599.3486 1.85 8685 5.~~3089~~3090 1.~~364320~~364276 Texas 5 42,~~392~~376,~~148~~669.2361 2.16 ~~101~~100 5.4006 1.~~411572~~411602 Utah 3 9,~~673~~664,~~951~~393.6703 0.49 ~~108~~107 5.~~3687~~3688 1.~~333107~~333106 Washington 3 31,450,000.00 1.6061 ~~117~~116 5.3885 1.464928 Wisconsin 2 16,~~775~~763,~~315~~978.6706 0.86 ~~118~~117 5.8739 1.~~269924~~269971 Totals 46 450,~~303~~022,~~618~~622.6603 22.97 ~~118~~117 5.5406 1.~~317112~~317118

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 2 34,400,000.00 1.7576 ~~117~~116 5.6992 1.172151 1.20 to 1.29 18 216,~~509~~344,~~647~~254.8199 11.04 ~~124~~123 5.~~6621~~6620 1.~~243120~~243124 1.30 to 1.39 10 104,~~133~~085,~~068~~771.2488 5.31 ~~115~~114 5.4519 1.~~324320~~324323 1.40 to 1.49 8 54,~~401~~346,~~359~~313.0653 2.77 ~~117~~116 5.~~3917~~3916 1.~~436435~~436433 1.50 to 1.59 3 8,~~893~~890,~~276~~122.5349 0.45 ~~104~~103 5.4413 1.~~567069~~567064 1.60 and greater 4 31,~~966~~956,~~267~~159.0214 1.63 9392 5.1174 1.~~678181~~678199 Totals 45 450,~~303~~022,~~618~~622.6603 22.97 ~~118~~117 5.5406 1.~~317112~~317118

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 1 2,300,000.00 0.12 8180 5.4400 1.590000 Multi-Family 45 ~~448~~447,~~003~~722,~~618~~622.6603 22.85 ~~118~~117 5.5411 1.~~315711~~315716 Totals 46 450,~~303~~022,~~618~~622.6603 22.97 ~~118~~117 5.5406 1.~~317112~~317118

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.4999% or less 20 217,~~425~~360,~~399~~248.2208 11.09 9897 5.3024 1.~~380412~~380395 5.5000% to 5.9999% 23 220,~~462~~259,~~553~~040.8823 11.24 ~~136~~135 5.7065 1.~~259591~~259579 6.0000% and greater 2 12,~~415~~403,~~665~~333.5672 0.63 ~~149~~148 6.~~7673~~7674 1.230000 Totals 45 450,~~303~~022,~~618~~622.6603 22.97 ~~118~~117 5.5406 1.~~317112~~317118

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 45 450,~~303~~022,~~618~~622.6603 22.97 ~~118~~117 5.5406 1.~~317112~~317118 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 45 450,~~303~~022,~~618~~622.6603 22.97 ~~118~~117 5.5406 1.~~317112~~317118

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. 120 months or less 40 383,~~837~~659,~~907~~707.6334 19.58 ~~105~~104 5.5014 1.~~329540~~329533 121 to 180 months 2 49,~~199~~132,~~311~~362.4853 2.51 ~~178~~177 5.7379 1.245574 181 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 42 ~~433~~432,~~037~~792,~~219~~069.1187 22.09 ~~113~~112 5.~~5283~~5282 1.~~320000~~320001

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 120 months or less 0 0.00 0.00 0 0.0000 0.000000 121 to 180 months 0 0.00 0.00 0 0.0000 0.000000 181 months and greater 3 17,~~266~~230,~~399~~552.5516 0.88 ~~238~~237 5.8502 1.~~244695~~244694 Totals 3 17,~~266~~230,~~399~~552.5516 0.88 ~~238~~237 5.8502 1.~~244695~~244694

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 1 10,000,000.00 0.51 5857 4.9900 1.750000 300 months or less 6 70,~~387~~285,~~234~~524.7201 3.59 ~~158~~157 5.6892 1.~~303041~~303029 301 months and greater 35 352,~~649~~506,~~984~~545.3986 17.99 ~~106~~105 5.5114 1.~~311191~~311187 Totals 42 ~~433~~432,~~037~~792,~~219~~069.1187 22.09 ~~113~~112 5.~~5283~~5282 1.~~320000~~320001

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 45 450,~~303~~022,~~618~~622.6603 22.97 ~~118~~117 5.5406 1.~~317112~~317118 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 45 450,~~303~~022,~~618~~622.6603 22.97 ~~118~~117 5.5406 1.~~317112~~317118 (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 991070870 1 LO Various Various ~~548~~564,~~470~~902.5802 ~~346~~(68,~~885~~761.8101) 6.196% 991070793 2 OF Hackensack NJ ~~422~~436,~~400~~480.00 0.00 5.760% 991070782 3 OF Houston TX ~~241~~249,~~250~~291.0067 0.00 5.790% 991070791 4 RT Sherman TX ~~162~~168,~~825~~045.7824 4843,~~814~~594.0256 4.950% 991070790 5 Various Baltimore MD ~~187~~193,~~106~~082.8563 5347,~~290~~314.1739 5.690% 991070871 6 MF East Moriches NY ~~171~~176,~~000~~700.00 0.00 5.400% 991070794 7 OF Boca Raton FL ~~168~~173,~~260~~869.4210 0.00 5.570% 991070872 8 MF Various Various ~~146~~151,~~133~~004.3344 0.00 5.480% 991070812 9 IN Chambersburg PA ~~153~~158,~~333~~444.3344 0.00 5.750% 991070813 10 LO Westminster CO ~~146~~151,~~145~~017.8336 0.00 5.750% 991070873 11 OF Arlington VA ~~124~~128,~~750~~908.0033 0.00 4.990% 991070874 12 MF Bryant AR ~~131~~136,~~823~~012.5054 4137,~~346~~157.9894 5.760% 991045801 13 MF Kihei HI ~~128~~132,~~475~~757.0050 0.00 5.710% 991070795 14 OF Seattle WA ~~128~~133,~~925~~082.0088 2824,~~296~~138.8092 5.730% 991045953 15 OF Las Vegas NV ~~102~~106,~~733~~157.2569 0.00 4.980% 991070796 16 RT Maplewood MN ~~111~~115,~~933~~664.3344 0.00 5.840% 991070814 17 IN Port Allen LA ~~110~~114,~~605~~175.6750 2219,~~994~~424.0522 5.910% 991070875 18 MF Oxford MS ~~103~~107,~~781~~078.7141 3329,~~087~~791.7101 5.710% 991070815 19 MF Miami FL ~~100~~104,~~958~~211.1162 2319,~~011~~758.7120 5.640% 991070816 20 OF St. Albans VT 98101,~~550~~730.0048 2017,~~783~~603.8032 5.840% 991070876 21 OF Alexandria VA 8284,~~127~~864.0865 0.00 4.990% 991070877 22 OF Chantilly VA 7880,~~375~~987.0050 0.00 4.950% 991070797 23 OF Lafayette IN 8890,~~033~~827.3337 2926,~~325~~531.6763 5.560% 991070878 24 RT Centerville OH 8790,~~733~~657.3378 0.00 5.600% 991070962 25 IN Avondale AZ 9093,~~210~~217.00 038,114.0093 5.820% 991070798 26 RT Poipu HI 98101,~~133~~266.3390 2421,~~957~~823.5093 6.400% 991070817 27 MF Hillsboro OR 7880,~~322~~839.9210 2118,~~326~~810.8769 5.150% 991070787 28 MF Murfreesboro TN 7679,~~945~~416.7296 2118,~~172~~701.7248 5.135% 991070818 29 MF Indianapolis IN 7780,~~656~~244.2579 0.00 5.250% 991070963 30 OF Staten Island NY 7780,~~729~~320.1714 017,184.0045 5.330% 991070879 31 OF Cypress CA 7780,~~625~~212.0050 0.00 5.400% 991070819 32 MF Durham NC 7679,~~558~~110.5045 0.00 5.400% 991070964 33 OF Cincinnati OH 7679,~~725~~282.0050 015,232.0055 5.580% 991070820 34 Various Hampton NH 9295,~~792~~686.0241 3432,~~958~~063.2384 6.600% 991070821 35 RT Clifton Park NY 7881,~~787~~413.5075 0.00 5.730% 991070822 36 OF Fresno CA 7779,~~412~~907.5048 1715,~~622~~127.9092 5.630% 991070788 37 LO Cape Canaveral FL 7577,~~061~~392.2501 3431,~~117~~786.4670 5.830% 991070823 38 MF Pullman WA 7072,~~625~~979.0017 0.00 5.650% 991070965 39 IN Belleville NJ 6668,~~500~~716.0067 0.00 5.320% 991070799 40 RT Clearwater FL 55,583.33 0.00 4.600% 991045640 41 OF Las Vegas NV 5961,~~552~~537.5058 0.00 4.980% 991070824 42 MF Silverdale WA 6062,~~083~~086.3311 0.00 5.150% 991070881 43 RT Staten Island NY 5961,~~400~~380.00 013,418.0055 5.280% 991070825 44 RT Bakersfield CA 6567,~~137~~308.5075 0.00 5.790% 991070882 45 RT Arlington Heights IL 5961,~~948~~875.0875 1513,~~353~~426.7407 5.340% 991070826 46 MF League City TX 6062,~~188~~194.3361 0.00 5.390% 991070883 47 MF Madison WI 6668,~~138~~273.1674 1311,~~473~~337.1961 5.950% 991070827 48 MU Naples FL 6264,~~670~~691.0966 1311,~~525~~503.0447 5.790% 991046784 49 RT Houston TX 5759,~~481~~303.2551 2018,~~131~~308.1185 5.410% 991070828 50 MF Arlington TX 5961,~~442~~357.0670 1311,~~398~~482.1955 5.700% 991070966 51 RT Oneida NY 5658,~~145~~017.8336 0.00 5.500% 991070800 52 MF Batavia IL 5759,~~211~~004.1072 2221,~~938~~144.4886 5.742% 991070885 53 OF Sausalito CA 5153,~~728~~452.2553 0.00 5.310% 991070829 54 MU Plantation FL 5557,~~679~~535.1714 0.00 5.810% 991070886 55 MF Fayetteville AR 5355,~~936~~607.4162 2624,~~082~~411.7150 5.640% 991070830 56 RT Lubbock TX 5153,~~725~~390.6348 1210,~~645~~980.1429 5.450% 991070831 57 OF Manchester NH 4748,~~112~~364.5024 7271,~~706~~454.7298 5.090% 991046114 58 RT Port Huron MI 5153,~~689~~354.3185 1110,~~806~~141.6309 5.650% 991070785 59 OF Louisville KY 5355,~~864~~659.1764 0.00 5.930% 991070832 60 RT South Jordan UT 5455,~~080~~804.9717 1513,~~059~~336.7959 6.130% 991070833 61 OF Tinton Falls NJ 4951,~~887~~457.2310 1816,~~469~~899.2740 5.850% 991070801 62 RT Waldorf MD 4748,~~153~~672.4348 119,~~014~~495.1510 5.560% 991070887 63 MF Waterford MI 4446,~~666~~155.6756 0.00 5.360% 991070888 64 MF Houston TX 4142,~~583~~969.3344 0.00 4.990% 991070967 65 OF Philadelphia PA 4849,~~262~~821.5003 98,~~818~~259.1057 5.940% 991070889 66 RT Springfield PA 4041,~~000~~283.0067 1110,~~534~~251.8821 5.000% 991070802 67 RT West Springfield MA 4243,~~550~~920.0039 108,~~087~~716.0061 5.520% 991070968 68 IN Long Island City NY 4243,~~473~~889.3311 0.00 5.540% 991070834 69 MF Lysander NY 5153,~~757~~436.4267 76,~~810~~131.4419 6.840% 991070890 70 IN Peoria AZ 4244,~~975~~407.0050 0.00 5.730% 991070835 71 RT Leesburg VA 4446,~~726~~172.6903 87,~~657~~212.7137 6.110% 991070836 72 RT Winter Springs FL 4243,~~204~~566.2431 87,~~805~~443.5043 5.900% 991070891 73 OF Belcamp MD 4243,~~570~~989.8386 07,026.0060 6.010% 991070837 74 RT Various CA 3940,~~328~~576.6351 1311,~~173~~925.8193 5.560% 991070892 75 RT Sedona AZ 4041,~~282~~582.3666 87,~~354~~054.8353 5.900% 991070838 76 RT Telford PA 3738,~~033~~225.3389 87,~~844~~651.0246 5.500% 991070969 77 RT Chillicothe OH 3435,~~466~~615.6756 08,165.0017 5.170% 991070803 78 MU Irvine CA 3536,~~324~~460.7339 98,~~149~~013.3468 5.310% 991070893 79 RT Baton Rouge LA 3536,~~836~~990.1463 87,~~319~~164.4091 5.590% 991070894 80 MF Bloomington IN 3436,~~903~~066.3378 0.00 5.660% 991045929 81 IN Cheektowaga NY 3233,~~646~~632.2551 2221,~~212~~226.9872 5.330% 991070979 82 RT Airmont NY 3132,~~151~~189.4684 07,253.0020 5.210% 991070839 83 OF Baton Rouge LA 3133,~~988~~017.2279 76,~~820~~790.0245 5.450% 991070896 84 RT Paramus NJ 3435,~~656~~811.6789 06,763.0033 5.620% 991070897 85 IN Norcross GA 3334,~~005~~069.0049 76,~~217~~153.7021 5.740% 991070840 86 RT Lynbrook NY 3435,~~615~~734.0490 65,~~293~~173.2943 6.270% 991070783 87 OF Cincinnati OH 3031,~~820~~848.8319 0.00 5.690% 991070898 88 RT Oak Lawn IL 2829,~~354~~266.8518 76,~~498~~586.1481 5.240% 991070971 89 RT Rockville MD 2829,~~533~~451.3325 76,~~205~~287.1523 5.350% 991070841 90 RT Hewlett NY 27,~~083~~953.3371 76,~~236~~365.1072 5.200% 991070899 91 OF Astoria NY 2930,~~450~~363.0043 1312,~~902~~988.3996 5.700% 991070900 92 RT Santa Ana CA 3132,~~262~~273.5003 64,~~006~~995.1865 6.100% 991070901 93 OF Northridge CA 28,~~014~~948.5840 0.00 5.650% 991070902 94 RT Sherman TX 3031,~~464~~444.7778 65,~~699~~719.8988 6.150% 991070903 95 OF Brooklyn NY 2829,~~708~~634.1031 65,~~098~~172.4221 5.850% 991070904 96 OF Bala Cynwyd PA 2627,~~873~~769.3311 0.00 5.560% 991070905 97 RT North Huntingdon Town PA 2627,~~267~~143.5008 05,328.0026 5.530% 991070842 98 MF Columbus OH 2627,~~571~~427.2417 65,~~143~~288.9805 5.630% 991070804 99 RT Putnam CT 2526,~~760~~589.0064 65,~~106~~276.5086 5.520% 991070805 100 RT Carol Stream IL 27,~~030~~889.7698 87,~~368~~509.5735 5.800% 991070906 101 MF Pittsburgh PA 2526,~~391~~238.6706 05,128.0051 5.540% 991070843 102 MF Zion IL 2627,~~439~~291.4053 5,~~873~~021.2310 5.770% 991070907 103 RT Frisco TX 2728,~~348~~260.5820 0.00 6.140% 991070908 104 RT Roanoke Rapids NC 2627,~~354~~205.2808 54,~~400~~550.8101 5.950% 991070844 105 IN North Lauderdale FL 2425,~~376~~139.6963 109,~~399~~637.9602 5.540% 991070845 106 RT Bakersfield CA 2526,~~589~~414.1175 54,~~416~~590.3167 5.860% 991070909 107 RT Hagerstown MD 2324,~~530~~287.0037 5,~~767~~009.0568 5.430% 991070972 108 RT Key West FL 2425,~~266~~048.6762 54,~~585~~803.4449 5.600% 991070846 109 RT Palatine Bridge NY 2526,~~956~~821.6789 0.00 5.990% 991070806 110 OF Miami Lakes FL 2223,~~966~~705.6725 5,~~909~~170.1759 5.300% 991070847 111 MF Williamsport MD 2425,~~461~~249.1247 54,~~555~~766.1479 5.650% 991070910 112 RT Various PA 2324,~~500~~228.0050 1110,~~290~~562.9242 5.640% 991070848 113 RT Greenwood IN 3132,~~083~~061.3315 98,~~074~~096.1331 7.460% 991070911 114 SS Keller TX 21,~~315~~944.0060 17,~~997~~368.7616 5.220% 991070849 115 RT Malone NY 2223,~~920~~684.00 0.00 5.730% 991070850 116 MF Salt Lake City UT 2122,~~979~~686.2894 54,~~274~~566.5993 5.500% 991070851 117 MF Youngstown OH 2223,~~325~~045.3019 4,~~870~~150.5061 5.790% 991070912 118 RT Palm Springs CA 2021,~~795~~464.0528 54,~~121~~452.5835 5.430% 991070913 119 IN Bronx NY 20,~~195~~819.3001 10,~~878~~254.6897 5.280% 991070973 120 MU Greensboro NC 20,~~175~~847.0050 0.00 5.380% 991070852 121 OF Destin FL 2122,~~833~~527.6684 65,~~694~~999.0890 5.830% 991070853 122 RT Haggerstown MD 2122,~~896~~602.0144 43,~~651~~944.3390 5.850% 991070854 123 RT Schererville IN 2021,~~878~~551.0599 43,~~330~~656.2531 5.900% 991070974 124 RT Bensalem PA 19,~~292~~935.0007 0.00 5.460% 991070914 125 MF Mission TX 19,~~231~~851.8707 43,~~615~~996.2707 5.500% 991070855 126 IN West Chester OH 19,~~275~~887.5409 65,~~432~~821.6207 5.590% 991070915 127 RT Haverford PA 19,~~270~~867.0037 98,~~258~~661.5619 5.640% 991070975 128 OF Utica NY 20,~~128~~799.1306 020,148.0035 5.650% 991070916 129 MF Westland MI 1718,~~482~~044.4841 4,~~605~~043.6774 5.250% 991070917 130 MF Deerfield Beach FL 17,~~219~~764.9339 6,~~608~~064.6014 5.190% 991070856 131 RT Shawnee KS 20,~~275~~931.7713 3,~~840~~184.2084 6.200% 991070857 132 OF Santa Monica CA 2122,~~967~~621.4386 1312,~~406~~752.7835 6.740% 991070789 133 MF Hope Mills NC 17,~~110~~660.4348 43,~~473~~923.8580 5.270% 991070976 134 RT Tampa FL 1718,~~645~~214.8307 43,~~214~~645.0581 5.500% 991070918 135 MF Los Angeles CA 1516,~~738~~243.3330 4,~~591~~086.2831 4.970% 991070919 136 RT Stockton CA 18,~~340~~932.4731 3,~~854~~262.1834 5.880% 991070792 137 MF Glendale AZ 1718,~~980~~560.5224 3,~~951~~371.1341 5.770% 991070807 138 OF Spokane WA 17,~~050~~599.0005 43,~~071~~522.7570 5.500% 991070920 139 RT Omaha NE 1718,~~839~~415.2701 3,~~740~~164.2046 5.870% 991070921 140 MF Los Angeles CA 17,~~216~~771.6576 3,~~791~~236.9786 5.750% 991070786 141 RT Fort Wayne IN 17,~~096~~647.5969 3,~~820~~269.6454 5.710% 991070922 142 RT Carrollton TX 1718,~~819~~395.5518 32,~~540~~964.2057 6.020% 991070858 143 RT Goldsboro NC 1617,~~829~~371.5499 3,~~774~~232.6823 5.700% 991070923 144 RT San Antonio TX 1617,~~743~~283.7564 3,~~715~~175.3748 5.700% 991070859 145 OF Westport CT 17,~~062~~613.5019 3,~~585~~034.4374 5.850% 991070924 146 MF Madison WI 16,~~042~~577.5025 0.00 5.580% 991070860 147 MF Zion IL 16,~~461~~992.8137 3,~~656~~126.8226 5.770% 991070925 148 SS Colorado Springs CO 16,~~405~~926.0057 54,~~066~~545.8831 5.790% 991070926 149 MF Akron OH 18,~~341~~914.2530 6,~~773~~200.7065 6.570% 991070861 150 RT Sparks NV 1516,~~956~~471.5008 32,~~493~~979.9840 5.750% 991070927 151 SS Peoria AZ 1516,~~565~~084.9682 0.00 5.810% 991070808 152 RT Englewood FL 14,~~320~~780.0074 3,~~589~~128.0834 5.370% 991070928 153 RT Georgetown TX 1415,~~895~~368.9379 4,~~891~~418.6680 5.620% 991070929 154 MF Plymouth MI 1314,~~872~~318.4850 3,~~600~~154.0604 5.290% 991070930 155 RT Arlington TX 1314,~~881~~328.1415 32,~~294~~847.4948 5.530% 991070862 156 MF Nampa ID 14,~~312~~773.2777 32,~~156~~695.8232 5.730% 991070931 157 RT Laurel MS 15,~~094~~563.5095 65,~~447~~978.7126 6.070% 991070932 158 MF Baton Rouge LA 1314,~~603~~035.5704 4,~~600~~168.2073 5.550% 991070863 159 RT Rexburg ID 1314,~~850~~290.5849 4,~~444~~004.8897 5.690% 991070933 160 OF East Haven CT 14,~~280~~740.0294 2,~~958~~497.0715 5.920% 991070809 161 RT Batesburg SC 13,~~512~~948.5003 32,~~064~~629.8330 5.640% 991070864 162 IN Woodridge NJ 13,~~151~~575.1654 2,~~777~~352.2587 5.850% 991070934 163 IN Montgomery AL 12,~~065~~439.6319 65,~~043~~669.0044 5.500% 991070935 164 RT Georgetown TX 1112,~~873~~255.3363 2,~~856~~474.5828 5.480% 991070936 165 RT Brookhaven MS 1213,~~671~~065.3139 5,~~412~~018.6254 6.070% 991070810 166 OF Barrington IL 1112,~~729~~098.1760 4,~~443~~074.5815 5.630% 991070811 167 RT Dayton OH 1112,~~900~~278.6167 3,~~781~~403.7266 5.720% 991070865 168 MH Conroe TX 12,~~318~~715.2468 2,~~574~~176.2278 5.940% 991070937 169 MF High Point NC 12,~~085~~459.2987 5,~~609~~235.8224 5.850% 991070866 170 MF Pullman WA 10,~~514~~865.5807 0.00 5.150% 991070867 171 MF West Jordon UT 1011,~~859~~208.0420 2,~~791~~442.6044 5.330% 991070868 172 MF Salt Lake City UT 10,~~491~~828.4637 2,~~886~~549.1827 5.150% 991070938 173 RT Durango CO 12,~~288~~683.3161 2,~~702~~307.4818 6.150% 991045805 174 IN North Las Vegas NV 1112,~~737~~116.9068 2,~~466~~087.6890 5.880% 991070939 175 MF Inwood NY 10,~~599~~934.0397 3,~~719~~384.9703 5.420% 991070940 176 RT Dayton TX 1112,~~921~~319.6706 02,810.0071 6.220% 991070941 177 MH Pharr TX 10,~~426~~774.6722 0.00 5.440% 991045485 178 MF Tulsa OK 1011,~~685~~029.3780 2,~~387~~043.9047 5.710% 991070942 179 RT Belen NM 9,~~570~~877.0059 2,~~537~~230.6304 5.220% 991070943 180 RT Sumter SC 1011,~~972~~326.5493 21,~~203~~849.4304 5.990% 991070944 181 RT North Las Vegas NV 10,~~220~~549.5680 2,~~381~~052.4521 5.580% 991070945 182 MF Woodhaven MI 9,~~335~~636.8511 2,~~377~~077.7751 5.340% 991070869 183 RT Riverdale UT 910,~~900~~215.9638 32,~~153~~838.0058 5.750% 991070784 184 RT Bay City MI 89,~~966~~265.6756 0.00 5.380% 991070946 185 OF Houston TX 910,~~808~~124.2988 21,~~041~~725.6506 5.890% 991070947 186 OF Sun City CA 9,~~144~~416.9827 6,~~809~~538.5122 5.720% 991070948 187 RT Dallas TX 9,~~216~~512.2371 21,~~026~~730.8638 6.150% 991070949 188 MH Minneapolis MN 9,~~390~~682.4161 3,~~829~~537.3212 6.310% 991070950 189 MF Los Angeles CA 8,~~270~~536.2978 1,~~889~~622.0657 5.650% 991070951 190 SS Temple TX 89,~~925~~209.0079 2,~~341~~057.9819 6.300% 991070952 191 RT Farmers Branch TX 8,~~130~~392.0822 1,~~790~~528.6652 5.750% 991070953 192 IN Van Nuys CA 7,~~731~~981.8828 1,~~666~~416.3696 5.810% 991070954 193 RT Humble TX 7,~~218~~451.6650 1,~~563~~330.5470 5.780% 991070955 194 MH Holmen WI 78,~~784~~027.5625 32,~~009~~766.1849 6.480% 991070956 195 RT New Orleans LA 4,~~217~~315.5109 10,~~211~~113.4486 4.890% 991070957 196 OF Madison CT 4,~~624~~772.0090 ~~1,091~~942.5969 5.560% 991070958 197 RT Baton Rouge LA 3,~~753~~850.0818 6,~~651~~554.2717 4.890% 991070959 198 RT Slidell LA 3,~~478~~563.7324 7,~~469~~385.8534 4.890% 991070960 199 RT Sulphur LA 3,~~372~~457.7084 6,~~481~~396.5642 4.890% 991070977 200 IN Utica NY 3,~~353~~464.1390 04,421.0023 5.550% 991070961 201 RT Lake Charles LA 23,~~934~~005.9893 6,~~383~~312.8085 4.890% 991070978 202 OF Utica NY 2,~~496~~579.6789 04,603.0035 5.350% Totals 9,~~201~~497,~~582~~975.1478 1,~~709~~305,~~347~~363.9575

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 991070870 N/A 09/01/2011 N ~~106~~105,~~217~~870,~~269~~384.9010 105,~~870~~939,~~384~~145.10 1201/01/~~2004~~2005 991070793 N/A 09/01/2009 N 88,000,000.00 88,000,000.00 1201/01/~~2004~~2005 991070782 N/A 11/01/2009 N 50,000,000.00 50,000,000.00 1201/01/~~2004~~2005 991070791 N/A 07/01/2014 N 39,~~472~~424,~~916~~102.5856 39,~~424~~380,~~102~~508.5600 1201/01/~~2004~~2005 991070790 N/A 05/01/2009 N 39,~~460~~406,~~143~~852.1295 39,~~406~~359,~~852~~538.9556 1201/01/~~2004~~2005 991070871 N/A 10/01/2014 N 38,000,000.00 38,000,000.00 1201/01/~~2004~~2005 991070794 N/A 11/01/2014 N 36,250,000.00 36,250,000.00 1201/01/~~2004~~2005 991070872 N/A 07/07/2009 N 32,000,000.00 32,000,000.00 12/07/2004 991070812 N/A 11/01/2014 N 32,000,000.00 32,000,000.00 1201/01/~~2004~~2005 991070813 N/A 10/01/2011 N 30,500,000.00 30,500,000.00 1201/01/~~2004~~2005 991070873 N/A 12/01/2009 N 30,000,000.00 30,000,000.00 1201/01/~~2004~~2005 991070874 N/A 10/01/2019 N 27,~~463~~421,~~229~~882.5254 27,~~421~~384,~~882~~724.5460 1201/01/~~2004~~2005 991045801 N/A 09/01/2014 N 27,000,000.00 27,000,000.00 1201/01/~~2004~~2005 991070795 N/A 11/01/2014 N 2726,~~000~~971,~~000~~703.0020 26,~~971~~947,~~703~~564.2028 1201/01/~~2004~~2005 991045953 N/A 09/01/2011 N 24,755,000.00 24,755,000.00 1201/01/~~2004~~2005 991070796 N/A 09/01/2014 N 23,000,000.00 23,000,000.00 1201/01/~~2004~~2005 991070814 N/A 09/01/2014 N 22,~~458~~435,~~003~~009.3429 22,~~435~~415,~~009~~585.2907 1201/01/~~2004~~2005 991070875 N/A 10/01/2019 N 21,~~810~~777,~~516~~428.6594 21,~~777~~747,~~428~~637.9493 1201/01/~~2004~~2005 991070815 N/A 10/01/2014 N 21,~~480~~457,~~448~~436.5180 21,~~457~~437,~~436~~678.8060 1201/01/~~2004~~2005 991070816 N/A 11/01/2019 N 20,~~250~~229,~~000~~216.0020 20,~~229~~211,~~216~~612.2088 1201/01/~~2004~~2005 991070876 N/A 11/01/2009 N 19,750,000.00 19,750,000.00 1201/01/~~2004~~2005 991070877 N/A 11/01/2011 N 19,000,000.00 19,000,000.00 1201/01/~~2004~~2005 991070797 N/A 11/01/2014 N 1918,~~000~~970,~~000~~674.0033 18,~~970~~944,~~674~~142.3370 1201/01/~~2004~~2005 991070878 N/A 10/01/2014 N 18,800,000.00 18,800,000.00 1201/01/~~2004~~2005 991070962 N/A 12/01/2024 N 18,600,000.00 18,~~600~~561,~~000~~885.0007 1201/01/~~2004~~2005 991070798 N/A 11/01/2009 N 18,~~400~~375,~~000~~042.0050 18,~~375~~353,~~042~~218.5057 1201/01/~~2004~~2005 991070817 N/A 11/01/2014 N 18,~~250~~228,~~000~~673.0013 18,~~228~~209,~~673~~862.1344 1201/01/~~2004~~2005 991070787 N/A 10/01/2014 N 17,~~981~~960,~~474~~301.0634 17,~~960~~941,~~301~~599.3486 1201/01/~~2004~~2005 991070818 N/A 09/01/2011 N 17,750,000.00 17,750,000.00 1201/01/~~2004~~2005 991070963 N/A 12/01/2014 N 17,500,000.00 17,~~500~~482,~~000~~815.0055 1201/01/~~2004~~2005 991070879 N/A 11/01/2011 N 17,250,000.00 17,250,000.00 1201/01/~~2004~~2005 991070819 N/A 06/01/2011 N 17,013,000.00 17,013,000.00 1201/01/~~2004~~2005 991070964 N/A 12/01/2014 N 16,500,000.00 16,~~500~~484,~~000~~767.0045 1201/01/~~2004~~2005 991070820 N/A 07/01/2024 N 16,~~871~~836,~~277~~318.1289 16,~~836~~804,~~318~~255.8905 1201/01/~~2004~~2005 991070821 N/A 08/01/2014 N 16,500,000.00 16,500,000.00 1201/01/~~2004~~2005 991070822 N/A 11/01/2014 N 16,~~500~~482,~~000~~377.0010 16,~~482~~467,~~377~~249.1018 1201/01/~~2004~~2005 991070788 N/A 11/01/2014 N 15,~~450~~415,~~000~~882.0054 15,~~415~~384,~~882~~095.5484 1201/01/~~2004~~2005 991070823 N/A 08/01/2014 N 15,000,000.00 15,000,000.00 1201/01/~~2004~~2005 991070965 N/A 11/01/2014 N 15,000,000.00 15,000,000.00 1201/01/~~2004~~2005 991070799 N/A 11/01/2009 N 14,500,000.00 14,500,000.00 1201/01/~~2004~~2005 991045640 N/A 09/01/2011 N 14,350,000.00 14,350,000.00 1201/01/~~2004~~2005 991070824 N/A 09/01/2014 N 14,000,000.00 14,000,000.00 1201/01/~~2004~~2005 991070881 N/A 12/01/2014 N 13,500,000.00 13,~~500~~486,~~000~~581.0045 1201/01/~~2004~~2005 991070825 N/A 08/01/2014 N 13,500,000.00 13,500,000.00 1201/01/~~2004~~2005 991070882 N/A 09/01/2014 N 13,~~471~~456,~~478~~125.8410 13,~~456~~442,~~125~~699.1003 1201/01/~~2004~~2005 991070826 N/A 10/01/2014 N 13,400,000.00 13,400,000.00 1201/01/~~2004~~2005 991070883 N/A 10/01/2014 N 13,~~338~~325,~~788~~315.8667 13,~~325~~313,~~315~~978.6706 1201/01/~~2004~~2005 991070827 N/A 10/01/2014 N 12,~~988~~975,~~620~~095.7066 12,~~975~~963,~~095~~592.6619 1201/01/~~2004~~2005 991046784 N/A 11/01/2014 N 12,~~750~~729,~~000~~868.0089 12,~~729~~711,~~868~~560.8904 1201/01/~~2004~~2005 991070828 N/A 08/01/2014 N 12,~~514~~500,~~117~~718.1697 12,~~500~~489,~~718~~236.9742 1201/01/~~2004~~2005 991070966 N/A 11/01/2014 N 12,250,000.00 12,250,000.00 1201/01/~~2004~~2005 991070800 N/A 09/01/2014 N 11,~~956~~933,~~342~~403.4597 11,~~933~~912,~~403~~259.9711 1201/01/~~2004~~2005 991070885 N/A 10/01/2009 N 11,690,000.00 11,690,000.00 1201/01/~~2004~~2005 991070829 N/A 09/01/2014 N 11,500,000.00 11,500,000.00 1201/01/~~2004~~2005 991070886 N/A 10/01/2024 N 11,~~475~~449,~~832~~749.5584 11,~~449~~425,~~749~~338.8434 1201/01/~~2004~~2005 991070830 N/A 10/01/2014 N 11,~~389~~376,~~130~~484.0692 11,~~376~~365,~~484~~504.9263 1201/01/~~2004~~2005 991070831 N/A 09/01/2014 N 11,~~107~~034,~~073~~366.6694 1110,~~034~~962,~~366~~911.9496 1201/01/~~2004~~2005 991046114 N/A 09/01/2014 N 10,~~978~~966,~~260~~454.9027 10,~~966~~956,~~454~~313.2718 1201/01/~~2004~~2005 991070785 N/A 10/01/2014 N 10,900,000.00 10,900,000.00 1201/01/~~2004~~2005 991070832 N/A 10/01/2014 N 10,~~586~~571,~~812~~752.5273 10,~~571~~558,~~752~~416.7314 1201/01/~~2004~~2005 991070833 N/A 10/01/2016 N 10,~~233~~214,~~277~~808.8861 10,~~214~~197,~~808~~909.6121 1201/01/~~2004~~2005 991070801 N/A 11/01/2014 N 10,~~177~~165,~~000~~985.0085 10,~~165~~156,~~985~~490.8575 1201/01/~~2004~~2005 991070887 N/A 10/01/2014 N 10,000,000.00 10,000,000.00 1201/01/~~2004~~2005 991070888 N/A 10/01/2009 N 10,000,000.00 10,000,000.00 1201/01/~~2004~~2005 991070967 N/A 11/01/2014 N 9,~~750~~740,~~000~~181.0090 9,~~740~~731,~~181~~922.9033 1201/01/~~2004~~2005 991070889 N/A 11/01/2014 N 9,~~600~~588,~~000~~465.0012 9,~~588~~578,~~465~~213.1291 1201/01/~~2004~~2005 991070802 N/A 11/01/2014 N 9,~~250~~239,~~000~~913.00 9,~~239~~231,~~913~~196.0039 1201/01/~~2004~~2005 991070968 N/A 11/01/2014 N 9,200,000.00 9,200,000.00 1201/01/~~2004~~2005 991070834 N/A 08/01/2014 N 9,~~080~~072,~~249~~439.7026 9,~~072~~066,~~439~~308.2607 1201/01/~~2004~~2005 991070890 N/A 10/01/2011 N 9,000,000.00 9,000,000.00 1201/01/~~2004~~2005 991070835 N/A 09/01/2014 N 8,~~784~~775,~~292~~635.9625 8,~~775~~768,~~635~~422.2588 1201/01/~~2004~~2005 991070836 N/A 09/01/2014 N 8,~~583~~575,~~912~~106.2979 8,~~575~~567,~~106~~663.7936 1201/01/~~2004~~2005 991070891 N/A 12/01/2014 N 8,500,000.00 8,~~500~~492,~~000~~973.0040 1201/01/~~2004~~2005 991070837 N/A 10/01/2014 N 8,~~488~~475,~~193~~019.6786 8,~~475~~463,~~019~~093.8693 1201/01/~~2004~~2005 991070892 N/A 10/01/2011 N 8,~~193~~184,~~023~~668.3754 8,~~184~~177,~~668~~614.5401 1201/01/~~2004~~2005 991070838 N/A 11/01/2014 N 8,~~080~~071,~~000~~155.0098 8,~~071~~063,~~155~~504.9852 1201/01/~~2004~~2005 991070969 N/A 12/01/2014 N 8,000,000.00 87,~~000~~991,~~000~~834.0083 1201/01/~~2004~~2005 991070803 N/A 09/01/2014 N 7,~~982~~973,~~990~~840.0066 7,~~973~~965,~~840~~826.6698 1201/01/~~2004~~2005 991070893 N/A 10/01/2014 N 7,~~692~~684,~~909~~589.2787 7,~~684~~677,~~589~~424.8796 1201/01/~~2004~~2005 991070894 N/A 10/01/2014 N 7,400,000.00 7,400,000.00 1201/01/~~2004~~2005 991045929 N/A 11/01/2019 N 7,~~350~~327,~~000~~787.0002 7,~~327~~306,~~787~~560.0230 1201/01/~~2004~~2005 991070979 N/A 12/01/2014 N 7,175,000.00 7,~~175~~167,~~000~~746.0080 1201/01/~~2004~~2005 991070839 N/A 10/01/2014 N 7,~~043~~035,~~277~~457.8078 7,~~035~~028,~~457~~667.7833 1201/01/~~2004~~2005 991070896 N/A 12/01/2014 N 7,400,000.00 7,~~400~~393,~~000~~236.0067 1201/01/~~2004~~2005 991070897 11/01/2013 11/01/2034 N 6,~~900~~892,~~000~~782.0030 6,~~892~~886,~~782~~629.3009 1201/01/~~2004~~2005 991070840 N/A 10/01/2014 N 6,~~624~~618,~~888~~594.1586 6,~~618~~613,~~594~~421.8643 1201/01/~~2004~~2005 991070783 N/A 10/01/2009 N 6,500,000.00 6,500,000.00 1201/01/~~2004~~2005 991070898 N/A 10/01/2014 N 6,~~493~~485,~~476~~978.4531 6,~~485~~479,~~978~~391.3150 1201/01/~~2004~~2005 991070971 N/A 11/01/2014 N 6,~~400~~392,~~000~~794.0085 6,~~392~~386,~~794~~507.8562 1201/01/~~2004~~2005 991070841 N/A 11/01/2014 N 6,~~250~~242,~~000~~763.0090 6,~~242~~236,~~763~~398.9018 1201/01/~~2004~~2005 991070899 N/A 11/01/2014 N 6,~~200~~186,~~000~~097.0061 6,~~186~~173,~~097~~108.6165 1201/01/~~2004~~2005 991070900 N/A 11/01/2014 N 6,~~150~~143,~~000~~993.0082 6,~~143~~138,~~993~~998.8217 1201/01/~~2004~~2005 991070901 N/A 12/01/2011 N 5,950,000.00 5,950,000.00 1201/01/~~2004~~2005 991070902 N/A 10/01/2014 N 5,~~944~~937,~~345~~645.5566 5,~~937~~931,~~645~~925.6678 1201/01/~~2004~~2005 991070903 N/A 09/01/2014 N 5,~~888~~882,~~840~~741.2684 5,~~882~~877,~~741~~569.8463 1201/01/~~2004~~2005 991070904 N/A 11/01/2014 N 5,800,000.00 5,800,000.00 1201/01/~~2004~~2005 991070905 N/A 12/01/2014 N 5,700,000.00 5,~~700~~694,~~000~~671.0074 1201/01/~~2004~~2005 991070842 N/A 08/01/2014 N 5,~~663~~657,~~497~~354.9901 5,~~657~~652,~~354~~065.0196 1201/01/~~2004~~2005 991070804 N/A 11/01/2014 N 5,~~600~~593,~~000~~893.0050 5,~~593~~588,~~893~~616.5064 1201/01/~~2004~~2005 991070805 N/A 10/01/2011 N 5,~~592~~584,~~570~~201.0043 5,~~584~~576,~~201~~692.4308 1201/01/~~2004~~2005 991070906 N/A 12/01/2014 N 5,500,000.00 5,~~500~~494,~~000~~871.0049 1201/01/~~2004~~2005 991070843 N/A 06/01/2010 N 5,~~498~~492,~~661~~788.3007 5,~~492~~487,~~788~~766.0797 1201/01/~~2004~~2005 991070907 N/A 11/01/2019 N 5,345,000.00 5,345,000.00 1201/01/~~2004~~2005 991070908 N/A 09/01/2014 N 5,~~315~~309,~~148~~747.7695 5,~~309~~305,~~747~~197.9594 1201/01/~~2004~~2005 991070844 N/A 09/01/2014 N 5,~~280~~269,~~149~~749.8084 5,~~269~~260,~~749~~112.8482 1201/01/~~2004~~2005 991070845 N/A 09/01/2014 N 5,~~240~~234,~~091~~675.6635 5,~~234~~230,~~675~~084.3568 1201/01/~~2004~~2005 991070909 N/A 11/01/2014 N 5,~~200~~194,~~000~~232.0095 5,~~194~~189,~~232~~223.9527 1201/01/~~2004~~2005 991070972 N/A 11/01/2014 N 5,~~200~~194,~~000~~414.0056 5,~~194~~189,~~414~~611.5607 1201/01/~~2004~~2005 991070846 08/01/2014 08/01/2034 N 5,200,000.00 5,200,000.00 1201/01/~~2004~~2005 991070806 N/A 11/01/2014 N 5,~~200~~194,~~000~~090.0083 5,~~194~~188,~~090~~920.8324 1201/01/~~2004~~2005 991070847 N/A 10/01/2014 N 5,~~195~~189,~~283~~728.1804 5,~~189~~184,~~728~~961.0425 0102/01/2005 991070910 N/A 11/01/2024 N 54,~~000~~988,~~000~~709.0008 4,~~988~~978,~~709~~146.0866 1201/01/~~2004~~2005 991070848 N/A 11/01/2024 N 54,~~000~~990,~~000~~925.0087 4,~~990~~982,~~925~~829.8756 1201/01/~~2004~~2005 991070911 N/A 11/01/2019 N 4,~~900~~882,~~000~~002.0024 4,~~882~~864,~~002~~634.2408 1201/01/~~2004~~2005 991070849 N/A 08/01/2014 N 4,800,000.00 4,800,000.00 1201/01/~~2004~~2005 991070850 N/A 10/01/2014 N 4,~~795~~790,~~479~~204.4687 4,~~790~~785,~~204~~637.8794 1201/01/~~2004~~2005 991070851 N/A 08/01/2014 N 4,~~627~~622,~~005~~134.2272 4,~~622~~617,~~134~~984.7211 1201/01/~~2004~~2005 991070912 N/A 10/01/2014 N 4,~~595~~590,~~592~~470.2062 4,~~590~~586,~~470~~018.6227 1201/01/~~2004~~2005 991070913 N/A 10/01/2014 N 4,~~589~~578,~~840~~962.6901 4,~~578~~568,~~962~~707.0104 1201/01/~~2004~~2005 991070973 N/A 11/01/2014 N 4,500,000.00 4,500,000.00 1201/01/~~2004~~2005 991070852 N/A 10/01/2014 N 4,~~494~~487,~~063~~369.5143 4,~~487~~481,369.4353 1201/01/~~2004~~2005 991070853 N/A 09/01/2014 N 4,~~491~~486,~~488~~837.3502 4,~~486~~482,~~837~~892.02 12 01/01/~~2004~~2005 991070854 N/A 10/01/2014 N 4,~~246~~242,~~384~~053.0681 4,~~242~~238,~~053~~397.8150 1201/01/~~2004~~2005 991070974 N/A 12/01/2014 N 4,240,000.00 4,240,000.00 1201/01/~~2004~~2005 991070914 N/A 10/01/2014 N 4,~~196~~191,~~044~~429.5326 4,~~191~~187,~~429~~433.2619 1201/01/~~2004~~2005 991070855 09/01/2011 09/01/2029 N 4,~~137~~131,~~861~~428.5593 4,~~131~~125,~~428~~607.9386 1201/01/~~2004~~2005 991070915 N/A 11/01/2024 N 4,~~100~~090,~~000~~741.0044 4,~~090~~082,~~741~~080.4425 1201/01/~~2004~~2005 991070975 N/A 12/01/2016 N 4,275,000.00 4,~~275~~254,~~000~~851.0065 1201/01/~~2004~~2005 991070916 N/A 10/01/2013 N 3,~~995~~991,~~995~~389.1851 3,~~991~~987,~~389~~345.5177 1201/01/~~2004~~2005 991070917 N/A 08/01/2011 N 3,~~981~~974,~~486~~877.1151 3,~~974~~968,~~877~~813.5137 1201/01/~~2004~~2005 991070856 N/A 07/01/2014 N 3,~~924~~920,~~343~~503.4929 3,~~920~~917,~~503~~318.2945 1201/01/~~2004~~2005 991070857 N/A 04/01/2019 N 3,~~911~~897,~~114~~707.7698 3,~~897~~884,~~707~~955.9863 1201/01/~~2004~~2005 991070789 N/A 10/01/2014 N 3,~~896~~891,~~114~~640.1429 3,~~891~~887,~~640~~716.2949 1201/01/~~2004~~2005 991070976 N/A 11/01/2014 N 3,~~850~~845,~~000~~785.0095 3,~~845~~842,~~785~~140.9514 1201/01/~~2004~~2005 991070918 N/A 11/01/2011 N 3,~~800~~795,~~000~~408.0072 3,~~795~~791,~~408~~322.7241 1201/01/~~2004~~2005 991070919 N/A 09/01/2019 N 3,~~742~~739,~~953~~099.8668 3,~~739~~735,~~099~~837.6834 1201/01/~~2004~~2005 991070792 N/A 08/01/2014 N 3,~~739~~735,~~449~~498.1704 3,~~735~~732,~~498~~126.0463 1201/01/~~2004~~2005 991070807 N/A 11/01/2014 N 3,~~720~~715,~~000~~928.0025 3,~~715~~712,~~928~~405.2555 1201/01/~~2004~~2005 991070920 N/A 10/01/2014 N 3,~~646~~643,~~870~~130.2707 3,~~643~~639,~~130~~965.0761 1201/01/~~2004~~2005 991070921 N/A 09/01/2014 N 3,~~593~~589,~~039~~247.1518 3,~~589~~586,~~247~~010.1832 1201/01/~~2004~~2005 991070786 N/A 09/01/2014 N 3,~~592~~589,~~977~~157.9228 3,~~589~~585,~~157~~887.2874 1201/01/~~2004~~2005 991070922 N/A 10/01/2019 N 3,~~552~~548,~~068~~528.9878 3,~~548~~545,~~528~~564.7821 1201/01/~~2004~~2005 991070858 N/A 09/01/2014 N 3,~~543~~539,~~060~~285.2860 3,~~539~~536,~~285~~053.6037 1201/01/~~2004~~2005 991070923 N/A 11/01/2014 N 3,~~525~~521,~~000~~284.0063 3,~~521~~518,~~284~~109.6315 1201/01/~~2004~~2005 991070859 N/A 11/01/2014 N 3,~~500~~496,~~000~~414.0057 3,~~496~~493,~~414~~379.5783 1201/01/~~2004~~2005 991070924 N/A 10/01/2014 N 3,450,000.00 3,450,000.00 1201/01/~~2004~~2005 991070860 N/A 06/01/2010 N 3,~~423~~419,~~600~~944.9008 3,~~419~~416,~~944~~817.0882 1201/01/~~2004~~2005 991070925 N/A 11/01/2014 N 3,~~400~~394,~~000~~933.0012 3,~~394~~390,~~933~~387.1281 1201/01/~~2004~~2005 991070926 N/A 11/01/2024 N 3,~~350~~343,~~000~~226.0030 3,~~343~~337,~~226~~025.3065 1201/01/~~2004~~2005 991070861 N/A 10/01/2014 N 3,~~330~~326,~~052~~558.5052 3,~~326~~323,~~558~~579.52 12 01/01/~~2004~~2005 991070927 N/A 11/01/2014 N 3,215,000.00 3,215,000.00 1201/01/~~2004~~2005 991070808 N/A 11/01/2011 N 3,~~200~~196,~~000~~410.0092 3,~~196~~193,~~410~~282.9258 1201/01/~~2004~~2005 991070928 N/A 10/01/2011 N 3,~~180~~175,~~626~~734.0438 3,~~175~~171,~~734~~315.3858 1201/01/~~2004~~2005 991070929 N/A 10/01/2013 N 3,~~146~~143,~~876~~276.5953 3,~~143~~140,~~276~~122.5349 1201/01/~~2004~~2005 991070930 N/A 10/01/2014 N 3,~~012~~008,~~181~~887.6314 3,~~008~~006,~~887~~039.1466 1201/01/~~2004~~2005 991070862 N/A 10/01/2014 N 2,~~997~~994,~~333~~176.4159 2,~~994~~991,~~176~~481.5927 1201/01/~~2004~~2005 991070931 N/A 10/01/2024 N 2,~~984~~977,~~086~~638.3564 2,~~977~~971,~~638~~660.6438 1201/01/~~2004~~2005 991070932 N/A 09/01/2014 N 2,~~941~~936,~~312~~712.9676 2,~~936~~932,~~712~~544.7603 1201/01/~~2004~~2005 991070863 N/A 10/01/2014 N 2,~~921~~916,~~036~~591.2335 2,~~916~~912,~~591~~586.3538 1201/01/~~2004~~2005 991070933 N/A 09/01/2014 N 2,~~894~~891,~~599~~641.1003 2,~~891~~889,~~641~~143.0388 1201/01/~~2004~~2005 991070809 N/A 11/01/2014 N 2,~~875~~871,~~000~~935.0017 2,~~871~~869,~~935~~305.1787 1201/01/~~2004~~2005 991070864 N/A 10/01/2011 N 2,~~697~~694,~~672~~895.8459 2,~~694~~692,~~895~~542.5972 1201/01/~~2004~~2005 991070934 N/A 11/01/2014 N 2,~~632~~626,~~500~~457.00 2,~~626~~620,~~457~~787.0056 1201/01/~~2004~~2005 991070935 N/A 11/01/2014 N 2,~~600~~597,~~000~~143.0042 2,~~597~~594,~~143~~669.4214 1201/01/~~2004~~2005 991070936 N/A 10/01/2024 N 2,~~505~~499,~~035~~623.7008 2,~~499~~494,~~623~~604.0854 1201/01/~~2004~~2005 991070810 N/A 11/01/2014 N 2,~~500~~495,~~000~~556.0042 2,~~495~~491,~~556~~482.4227 1201/01/~~2004~~2005 991070811 N/A 10/01/2014 N 2,~~496~~492,~~632~~850.0028 2,~~492~~489,~~850~~446.2862 1202/01/~~2004~~2005 991070865 N/A 06/01/2011 N 2,~~488~~485,~~532~~958.4826 2,~~485~~483,~~958~~781.2648 1201/01/~~2004~~2005 991070937 N/A 07/01/2024 N 2,~~479~~473,~~033~~423.2341 2,~~473~~468,~~423~~188.4117 1201/01/~~2004~~2005 991070866 N/A 11/01/2014 N 2,450,000.00 2,450,000.00 1202/01/~~2004~~2005 991070867 N/A 09/01/2014 N 2,~~444~~442,~~812~~021.9131 2,~~442~~439,~~021~~578.3187 1201/01/~~2004~~2005 991070868 N/A 09/01/2011 N 2,~~444~~441,~~611~~725.6749 2,~~441~~439,~~725~~176.4922 1201/01/~~2004~~2005 991070938 N/A 10/01/2014 N 2,~~397~~395,~~719~~016.2173 2,~~395~~392,~~016~~709.7355 1201/01/~~2004~~2005 991045805 N/A 09/01/2014 N 2,~~395~~393,~~490~~023.4678 2,~~393~~390,~~023~~935.7888 01/01/2005 991070939 N/A 10/01/2014 N 2,~~346~~342,~~648~~929.9700 2,~~342~~339,~~929~~544.0097 1201/01/~~2004~~2005 991070940 12/01/2019 12/01/2029 N 2,300,000.00 2,~~300~~297,~~000~~189.0029 1201/01/~~2004~~2005 991070941 N/A 09/01/2011 N 2,300,000.00 2,300,000.00 1201/01/~~2004~~2005 991045485 N/A 09/01/2014 N 2,~~245~~243,~~611~~223.2030 2,~~243~~241,~~223~~179.3083 1201/01/~~2004~~2005 991070942 11/01/2014 11/01/2034 N 2,~~200~~197,~~000~~462.0037 2,~~197~~195,~~462~~232.3733 1201/01/~~2004~~2005 991070943 N/A 10/01/2014 N 2,~~198~~195,~~171~~968.7532 2,~~195~~194,~~968~~119.3228 1201/01/~~2004~~2005 991070944 N/A 10/01/2014 N 2,~~197~~195,~~968~~587.9954 2,~~195~~193,~~587~~535.5433 1201/01/~~2004~~2005 991070945 N/A 10/01/2013 N 2,~~097~~095,~~942~~565.8811 2,~~095~~093,~~565~~487.1160 1201/01/~~2004~~2005 991070869 02/01/2013 08/01/2029 N 2,~~066~~063,~~286~~133.54 2,~~063~~060,~~133~~294.5496 1201/01/~~2004~~2005 991070784 N/A 11/01/2014 N 2,000,000.00 2,000,000.00 1201/01/~~2004~~2005 991070946 N/A 10/01/2014 N 1,~~998~~996,~~293~~252.9530 1,~~996~~994,~~252~~527.3024 1201/01/~~2004~~2005 991070947 N/A 10/01/2019 N 1,~~918~~911,~~527~~717.2069 1,~~911~~905,~~717~~179.6947 1201/01/~~2004~~2005 991070948 N/A 10/01/2014 N 1,~~798~~796,~~289~~262.4155 1,~~796~~794,~~262~~532.5517 1201/01/~~2004~~2005 991070949 N/A 07/01/2014 N 1,~~785~~781,~~814~~985.5523 1,~~781~~778,~~985~~448.2311 1201/01/~~2004~~2005 991070950 N/A 09/01/2014 N 1,~~756~~754,~~521~~632.7569 1,~~754~~753,~~632~~010.69 12 01/01/~~2004~~2005 991070951 N/A 11/01/2014 N 1,~~700~~697,~~000~~658.0002 1,~~697~~695,~~658~~600.0283 1201/01/~~2004~~2005 991070952 N/A 09/01/2014 N 1,~~696~~694,~~712~~922.9226 1,~~694~~693,~~922~~393.2674 1201/01/~~2004~~2005 991070953 N/A 09/01/2014 N 1,~~596~~595,~~946~~280.8246 1,~~595~~593,~~280~~863.4650 1201/01/~~2004~~2005 991070954 N/A 10/01/2014 N 1,~~498~~497,~~683~~120.6309 1,~~497~~495,~~120~~789.0939 1201/01/~~2004~~2005 991070955 N/A 08/01/2024 N 1,~~441~~438,~~584~~575.4830 1,~~438~~435,~~575~~808.3081 1201/01/~~2004~~2005 991070956 N/A 12/01/2011 N 1,~~034~~024,~~971~~759.3793 1,~~024~~014,~~759~~646.9307 1201/01/~~2004~~2005 991070957 N/A 09/01/2014 N ~~997,984.75~~ 996,893.16 12995,950.47 01/01/~~2004~~2005 991070958 N/A 01/01/2014 N ~~921,001.20~~ 914,349.93 12907,795.76 01/01/~~2004~~2005 991070959 N/A 09/01/2012 N ~~853,676.95~~ 846,207.10 12838,821.76 01/01/~~2004~~2005 991070960 N/A 06/01/2013 N ~~827,657.58~~ 821,176.02 12814,779.60 01/01/~~2004~~2005 991070977 N/A 12/01/2014 N 725,000.00 ~~725~~720,~~000~~578.0077 1201/01/~~2004~~2005 991070961 N/A 08/01/2012 N ~~720,240.39~~ 713,856.59 12707,543.74 01/01/~~2004~~2005 991070978 N/A 12/01/2012 N 560,000.00 ~~560~~555,~~000~~396.0065 1201/01/~~2004~~2005 Totals 1,~~962~~960,~~317~~607,~~332~~984.9197 1,~~960~~959,~~607~~302,~~984~~621.9721

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 01/12/2005 0 $0.00 0 $0.00 0 $0.00 12/13/2004 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 01/12/2005 0 $0.00 0 $0.00 0 $0.00 12/13/2004 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 01/12/2005 1 ($198,919.13) 0 $0.00 5.626874% 5.579682% 109 12/13/2004 0 $0.00 0 $0.00 5.626856% 5.579662% 110 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

Delinquency Loan Detail No Delinquent Loans this Period 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

Filing Compare · J.P. Morgan Chase Commercial Mortgage Securities Series 2004-CIBC10