8-K 1 wac03c05_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 18, 2005 (Date of earliest event reported) Commission File No.: 333-83930-05 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C5 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 54-6553627 54-2120456 54-2120457 54-2120458 (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 18, 2005, a distribution was made to holders of Wachovia Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 2003-C5. 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 2003-C5, relating to the January 18, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C5 (Registrant) By: Wells Fargo Bank, N.A. as Trustee By: /s/ Beth Belfield, Assistant Vice President By: Beth Belfield, Assistant Vice President Date: January 18, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2003-C5, relating to the January 18, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 Wachovia Commercial Mortgage Securities, Inc. Commercial Mortgage Pass-Through Certificates Series 2003-C5 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 18, 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 - 21 Principal Prepayment Detail 22 Historical Detail 23 Delinquency Loan Detail 24 Specially Serviced Loan Detail 25 - 26 Modified Loan Detail 27 Liquidated Loan Detail 28 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. 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 929766GR8 2.986000% 226,000,000.00 ~~212~~211,~~690~~745,~~029~~381.1699 ~~944~~833,~~647~~353.1724 ~~529~~526,~~243~~893.6909 A-2 929766GS6 3.989000% 439,721,000.00 439,721,000.00 0.00 1,461,705.89 A1-A 929766GZ0 3.812000% 301,015,000.00 ~~296~~295,~~069~~721,~~597~~298.7997 ~~348~~310,~~298~~350.8260 ~~940~~939,~~514~~407.4299 B 929766GT4 4.107000% 40,531,000.00 40,531,000.00 0.00 138,717.35 C 929766GU1 4.139000% 15,011,000.00 15,011,000.00 0.00 51,775.44 D 929766HB2 4.168000% 31,524,000.00 31,524,000.00 0.00 109,493.36 E 929766HD8 4.228000% 10,508,000.00 10,508,000.00 0.00 37,023.19 F 929766HF3 4.535000% 16,513,000.00 16,513,000.00 0.00 62,405.38 G 929766HH9 4.634000% 19,515,000.00 19,515,000.00 0.00 75,360.43 H 929766HK2 5.178000% 19,515,000.00 19,515,000.00 0.00 84,207.23 J 929766HM8 4.298000% 22,517,000.00 22,517,000.00 0.00 80,648.39 K 929766HP1 4.298000% 12,009,000.00 12,009,000.00 0.00 43,012.24 L 929766HR7 4.298000% 6,005,000.00 6,005,000.00 0.00 21,507.91 M 929766HT3 4.298000% 6,004,000.00 6,004,000.00 0.00 21,504.33 N 929766HV8 4.298000% 6,005,000.00 6,005,000.00 0.00 21,507.91 O 929766HX4 4.298000% 4,503,000.00 4,503,000.00 0.00 16,128.25 P 929766HZ9 4.298000% 24,018,922.87 24,018,922.87 0.00 8584,~~125~~842.8402 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 1,200,914,922.87 1,~~182~~181,~~659~~366,~~549~~603.8283 1,~~292~~143,~~945~~703.9984 3,~~779~~776,~~881~~140.2540

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 929766GR8 0.00 0.00 1,~~473~~360,~~890~~246.8633 ~~211~~210,~~745~~912,~~381~~028.9975 19.8284% A-2 929766GS6 0.00 0.00 1,461,705.89 439,721,000.00 19.8284% A1-A 929766GZ0 0.00 0.00 1,~~288~~249,~~813~~758.2459 295,~~721~~410,~~298~~948.9737 19.8284% B 929766GT4 0.00 0.00 138,717.35 40,531,000.00 16.3941% C 929766GU1 0.00 0.00 51,775.44 15,011,000.00 15.1214% D 929766HB2 0.00 0.00 109,493.36 31,524,000.00 12.4546% E 929766HD8 0.00 0.00 37,023.19 10,508,000.00 11.5657% F 929766HF3 0.00 0.00 62,405.38 16,513,000.00 10.1718% G 929766HH9 0.00 0.00 75,360.43 19,515,000.00 8.5152% H 929766HK2 0.00 0.00 84,207.23 19,515,000.00 6.8687% J 929766HM8 0.00 0.00 80,648.39 22,517,000.00 4.96% K 929766HP1 0.00 0.00 43,012.24 12,009,000.00 3.94% L 929766HR7 0.00 0.00 21,507.91 6,005,000.00 3.43% M 929766HT3 0.00 0.00 21,504.33 6,004,000.00 2.9293% N 929766HV8 0.00 0.00 21,507.91 6,005,000.00 2.4142% O 929766HX4 0.00 0.00 16,128.25 4,503,000.00 2.0304% P 929766HZ9 0.00 0.00 8584,~~125~~842.8402 24,018,922.87 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 54,~~072~~919,~~827~~844.24 1,~~181~~180,~~366~~222,~~603~~899.8399

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount XC 929766GV9 0.~~114076~~111608% 1,200,914,922.87 1,~~182~~181,~~659~~366,~~549~~603.8283 ~~112~~109,~~428~~875.0022 XP 929766GX5 1.~~717900~~717850% 1,154,968,000.00 1,121,446,000.00 1,605,~~443~~396.6290

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount XC 929766GV9 0.00 ~~112~~109,~~428~~875.0022 1,~~181~~180,~~366~~222,~~603~~899.8399 XP 929766GX5 0.00 1,605,~~443~~396.6290 1,~~121~~091,~~446~~346,000.00 (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 929766GR8 ~~941~~936.~~10632372~~92646898 43.~~17985473~~68740372 2.~~34178624~~33138535 0.00000000 0.00000000 ~~936~~933.~~92646898~~23906527 A-2 929766GS6 1,000.00000000 0.00000000 3.32416666 0.00000000 0.00000000 1,000.00000000 A1-A 929766GZ0 ~~983~~982.~~57091105~~41382978 1.~~15708128~~03101374 3.~~12447692~~12080126 0.00000000 0.00000000 ~~982~~981.~~41382978~~38281604 B 929766GT4 1,000.00000000 0.00000000 3.42250006 0.00000000 0.00000000 1,000.00000000 C 929766GU1 1,000.00000000 0.00000000 3.44916661 0.00000000 0.00000000 1,000.00000000 D 929766HB2 1,000.00000000 0.00000000 3.47333333 0.00000000 0.00000000 1,000.00000000 E 929766HD8 1,000.00000000 0.00000000 3.52333365 0.00000000 0.00000000 1,000.00000000 F 929766HF3 1,000.00000000 0.00000000 3.77916672 0.00000000 0.00000000 1,000.00000000 G 929766HH9 1,000.00000000 0.00000000 3.86166692 0.00000000 0.00000000 1,000.00000000 H 929766HK2 1,000.00000000 0.00000000 4.31500026 0.00000000 0.00000000 1,000.00000000 J 929766HM8 1,000.00000000 0.00000000 3.58166674 0.00000000 0.00000000 1,000.00000000 K 929766HP1 1,000.00000000 0.00000000 3.58166708 0.00000000 0.00000000 1,000.00000000 L 929766HR7 1,000.00000000 0.00000000 3.58166694 0.00000000 0.00000000 1,000.00000000 M 929766HT3 1,000.00000000 0.00000000 3.58166722 0.00000000 0.00000000 1,000.00000000 N 929766HV8 1,000.00000000 0.00000000 3.58166694 0.00000000 0.00000000 1,000.00000000 O 929766HX4 1,000.00000000 0.00000000 3.58166778 0.00000000 0.00000000 1,000.00000000 P 929766HZ9 1,000.00000000 0.00000000 3.~~54411563~~53229912 0.00000000 0.00000000 1,000.00000000 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 XC 929766GV9 ~~984~~983.~~79877908~~72214495 0.~~09361862~~09149293 0.00000000 ~~983~~982.~~72214495~~76978453 XP 929766GX5 970.97581924 1.~~39003299~~38999254 0.00000000 ~~970~~944.~~97581924~~91449114

Reconciliation Detail Advance Summary P & I Advances Outstanding 3916,~~445,902~~965.7982 Servicing Advances Outstanding 02,537.0065 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,~~860~~809.6861 Less Delinquent Servicing Fees 205,~~758~~065.2094 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 2218,~~369~~184.7649 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 4758,~~472~~928.2416

Certificate Interest Reconciliation Class Accrued Net Aggregate Deferred Distributable Distributable Certificate Prepayment Interest Certificate Certificate Interest Interest Amount Interest Interest Shortfall Adjustment A-1 ~~529~~526,~~243~~893.6909 0.00 0.00 ~~529~~526,~~243~~893.6909 0.00 A-2 1,461,705.89 0.00 0.00 1,461,705.89 0.00 A1-A ~~940~~939,~~514~~407.4299 0.00 0.00 ~~940~~939,~~514~~407.4299 0.00 XC ~~112~~109,~~428~~875.0022 0.00 0.00 ~~112~~109,~~428~~875.0022 0.00 XP 1,605,~~443~~396.6290 0.00 0.00 1,605,~~443~~396.6290 0.00 B 138,717.35 0.00 0.00 138,717.35 0.00 C 51,775.44 0.00 0.00 51,775.44 0.00 D 109,493.36 0.00 0.00 109,493.36 0.00 E 37,023.19 0.00 0.00 37,023.19 0.00 F 62,405.38 0.00 0.00 62,405.38 0.00 G 75,360.43 0.00 0.00 75,360.43 0.00 H 84,207.23 0.00 0.00 84,207.23 0.00 J 80,648.39 0.00 0.00 80,648.39 0.00 K 43,012.24 0.00 0.00 43,012.24 0.00 L 21,507.91 0.00 0.00 21,507.91 0.00 M 21,504.33 0.00 0.00 21,504.33 0.00 N 21,507.91 0.00 0.00 21,507.91 0.00 O 16,128.25 0.00 0.00 16,128.25 0.00 P 86,027.78 0.00 0.00 86,027.78 0.00 Total 5,~~498~~492,~~654~~598.8128 0.00 0.00 5,~~498~~492,~~654~~598.8128 0.00

Class Additional Interest Remaining Unpaid Trust Fund Distribution Distributable Expenses Certificate Interest A-1 0.00 ~~529~~526,~~243~~893.6909 0.00 A-2 0.00 1,461,705.89 0.00 A1-A 0.00 ~~940~~939,~~514~~407.4299 0.00 XC 0.00 ~~112~~109,~~428~~875.0022 0.00 XP 0.00 1,605,~~443~~396.6290 0.00 B 0.00 138,717.35 0.00 C 0.00 51,775.44 0.00 D 0.00 109,493.36 0.00 E 0.00 37,023.19 0.00 F 0.00 62,405.38 0.00 G 0.00 75,360.43 0.00 H 0.00 84,207.23 0.00 J 0.00 80,648.39 0.00 K 0.00 43,012.24 0.00 L 0.00 21,507.91 0.00 M 0.00 21,504.33 0.00 N 0.00 21,507.91 0.00 O 0.00 16,128.25 0.00 P ~~901~~1,185.9476 8584,~~125~~842.8402 ~~983~~2,196.6999 Total ~~901~~1,185.9476 5,~~497~~491,~~752~~412.8752 ~~983~~2,196.6999

Other Required Information Available Distribution Amount (1) 6,~~790~~635,~~698~~116.8636 Aggregate Number of Outstanding Loans 152 Aggregate Stated Principal Balance of Loans Before Distribution 1,~~182~~181,~~659~~366,~~549~~603.8283 Aggregate Stated Principal Balance of Loans After Distribution 1,~~181~~180,~~366~~222,~~603~~899.8399 Aggregate Unpaid Principal Balance of Loans 1,~~182~~180,~~011~~371,~~683~~298.6986 Aggregate Amount of Servicing Fee 4758,~~472~~928.2416 Aggregate Amount of Special Servicing Fee ~~805~~1,035.4476 Aggregate Amount of Trustee Fee 2,~~069~~067.6539 Aggregate Trust Fund Expenses 96150.5000 Interest Reserve Deposit 0179,050.0007 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 5,719,525.30 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 5,719,525.30 Principal: Scheduled Principal 1,143,703.84 Unscheduled Principal 0.00 Principal Prepayments 0.00 Collection of Principal after Maturity Date 0.00 Recoveries from Liquidation and Insurance Proceeds 0.00 Excess of Prior Principal Amounts paid 0.00 Curtailments 0.00 Negative Amortization 0.00 Principal Adjustments 0.00 Total Principal Collected 1,143,703.84 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 6,863,229.14 Total Funds Distributed Fees: Master Servicing Fee 45,809.61 Trustee Fee 2,067.39 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 47,877.00 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 1,035.76 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 150.00 Total Additional Trust Fund Expenses 1,185.76 Interest Reserve Deposit 179,050.07 Payments to Certificateholders & Others: Interest Distribution 5,491,412.52 Principal Distribution 1,143,703.84 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 6,635,116.36 Total Funds Distributed 6,863,229.19

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. Below 2,000,000 28 42,~~283~~197,~~314~~254.2014 3.58 ~~109~~108 6.~~0281~~0284 1.~~462646~~474368 2,000,001 to 3,000,000 15 36,~~909~~862,~~843~~113.2144 3.12 ~~112~~111 5.~~9736~~9738 1.~~507724~~523734 3,000,001 to 4,000,000 20 69,~~959~~865,~~210~~268.7730 5.92 ~~116~~115 5.~~8457~~8456 1.~~435295~~458076 4,000,001 to 5,000,000 12 53,~~651~~589,~~154~~496.9406 4.54 ~~113~~112 5.7137 1.~~447893~~478312 5,000,001 to 6,000,000 11 61,~~157~~100,~~318~~172.0880 5.18 9998 5.~~6488~~6489 1.~~594295~~707974 6,000,001 to 7,000,000 14 91,~~749~~651,~~175~~853.8077 7.77 9998 5.6626 1.~~361001~~487654 7,000,001 to 8,000,000 8 58,~~656~~594,~~248~~741.0209 4.9796 9392 5.5694 1.~~510475~~500786 8,000,001 to 9,000,000 3 25,~~544~~526,~~694~~999.5729 2.16 7372 5.~~3434~~3433 1.~~271965~~376784 9,000,001 to 10,000,000 3 28,~~636~~602,~~376~~055.7261 2.42 ~~102~~101 5.5818 1.~~438861~~625740 10,000,001 to 15,000,000 18 228,~~797~~582,~~448~~919.6601 19.37 8988 5.5431 1.~~410943~~419895 15,000,001 to 20,000,000 10 165,~~928~~794,~~365~~530.6485 14.05 9695 5.7363 1.~~331239~~350867 20,000,001 to 25,000,000 4 8988,~~012~~921,~~462~~459.9846 7.53 9998 5.6531 1.~~436152~~469810 25,000,001 to 30,000,000 3 81,~~236~~203,~~643~~960.0053 6.88 8988 5.0121 1.~~869270~~914667 30,000,001 to 35,000,000 1 35,000,000.00 2.9697 9897 5.6700 21.~~320000~~970000 35,000,001 to 40,000,000 0 0.00 0.00 0 0.0000 0.000000 40,000,001 to 45,000,000 1 44,~~201~~160,~~649~~953.5111 3.74 ~~101~~100 6.0800 1.300000 45,000,001 to 65,000,000 0 0.00 0.00 0 0.0000 0.000000 65,000,001 and greater 1 68,~~642~~569,~~697~~122.7353 5.81 ~~102~~101 5.4200 3.~~330000~~460000 Totals 152 1,~~181~~180,~~366~~222,~~603~~899.8399 100.00 9897 5.~~6279~~6278 1.~~583673~~616707

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 1 8,~~698~~689,~~761~~387.6449 0.74 5251 5.4500 1.550000 Arizona 7 55,~~483~~430,~~365~~252.8486 4.70 8786 5.3837 1.~~376341~~431340 California 21 162,~~729~~577,~~927~~774.2784 13.7778 8988 5.~~6197~~6198 1.~~384131~~450402 Colorado 8 56,~~453~~390,~~961~~684.1491 4.78 9897 5.6048 1.~~390131~~465229 Connecticut 1 7,~~285~~278,~~775~~587.7983 0.62 9897 5.8900 1.110000 Delaware 2 19,~~211~~190,~~123~~518.5130 1.63 ~~101~~100 5.4419 1.~~151872~~179212 Florida 22 123,~~921~~791,~~242~~346.7382 10.49 9796 5.5847 1.~~426715~~498559 Georgia 5 17,~~498~~476,~~162~~287.3864 1.48 ~~114~~113 5.~~7361~~7360 1.~~319337~~319317 Illinois 6 36,~~285~~254,~~456~~182.1819 3.07 ~~101~~100 5.6194 1.~~369573~~629969 Iowa 1 7,~~752~~745,~~966~~432.2681 0.66 ~~101~~100 5.8600 1.530000 Kansas 1 20,~~275~~253,~~311~~848.6549 1.72 9695 5.6400 1.380000 Maryland 4 23,~~233~~203,~~107~~514.0760 1.97 ~~114~~113 6.~~1951~~1952 1.~~289705~~393805 Massachusetts 2 32,~~167~~153,~~027~~660.0176 2.72 9998 5.~~9085~~9083 1.~~406168~~459664 Michigan 2 11,~~249~~233,~~030~~558.2427 0.95 ~~101~~100 5.~~7822~~7820 01.~~865302~~004808 Minnesota 1 1,~~464~~458,~~162~~158.1303 0.12 ~~161~~160 5.5000 1.~~190000~~370000 Missouri 1 2,~~114~~112,~~679~~463.8237 0.18 ~~100~~99 5.5700 1.270000 Nebraska 1 3,~~717~~713,~~025~~509.2834 0.31 ~~100~~99 6.0000 1.~~350000~~390000 Nevada 5 35,~~425~~383,~~135~~465.3988 3.00 ~~109~~108 5.~~6695~~6694 1.~~427317~~439223 New Jersey 1 2,~~142~~139,~~450~~274.4048 0.18 ~~102~~101 5.8600 1.280000 New Mexico 1 3,~~224~~220,~~667~~956.4148 0.27 ~~100~~99 5.1600 1.~~580000~~560000 New York 9 108,~~370~~286,~~698~~386.1848 9.1718 ~~102~~101 5.~~8378~~8377 1.~~785076~~705872 North Carolina 7 48,~~675~~630,~~515~~555.4452 4.12 ~~112~~111 5.6249 1.~~448047~~441144 North Dakota 2 12,~~675~~661,~~302~~065.5846 1.07 ~~101~~100 5.2417 1.~~533915~~423126 Oregon 3 91,~~577~~480,~~578~~406.1646 7.75 9998 5.4868 2.~~916916~~973005 Pennsylvania 4 59,~~872~~814,~~466~~363.6373 5.07 ~~101~~100 5.9417 1.~~393349~~396205 South Carolina 3 29,~~034~~031,~~151~~351.1140 2.46 7372 4.~~3715~~3713 32.~~093918~~986843 Tennessee 1 4,~~308~~304,~~641~~178.9538 0.36 ~~100~~99 5.6200 1.~~810000~~800000 Texas 16 68,~~504~~431,~~785~~039.5717 5.80 ~~102~~101 5.7532 1.~~423877~~390145 Virginia 7 29,~~141~~100,~~442~~407.3933 2.47 ~~101~~100 5.7447 1.~~422549~~436504 Washington 3 19,~~436~~416,~~192~~358.3895 1.65 9291 5.6535 1.~~490001~~533832 Washington,DC 4 64,~~722~~670,~~347~~458.0191 5.48 ~~101~~100 5.~~5391~~5393 1.~~323965~~397821 Wisconsin 2 14,~~714~~699,~~143~~462.2981 1.25 ~~101~~100 5.7500 1.340000 Totals 154 1,~~181~~180,~~366~~222,~~603~~899.8399 100.00 9897 5.~~6279~~6278 1.~~583673~~616707

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.04 or less 78 4829,~~780~~875,~~197~~767.7481 42.1353 ~~118~~143 56.~~9890~~3878 0.~~944633~~934129 1.05 to 1.09 1 6,~~954~~946,~~479~~553.8820 0.59 ~~102~~101 5.1500 1.070000 1.10 to 1.14 10 8059,~~070~~781,~~564~~341.0023 65.7807 ~~106~~99 5.~~7634~~6646 1.~~117002~~113818 1.15 to 1.19 63 4439,~~209~~838,~~061~~715.3319 3.7438 9386 5.~~5300~~4098 1.~~161777~~153044 1.20 to 1.24 96 4658,~~368~~833,~~699~~143.0506 34.9398 9590 5.~~7706~~4451 1.~~217465~~236249 1.25 to 1.29 1412 ~~120~~112,~~070~~055,~~233~~110.7633 109.1649 9499 5.~~5478~~7736 1.~~270900~~276246 1.30 to 1.34 12 ~~113~~106,~~193~~356,~~680~~928.1242 9.5801 95100 5.~~8758~~8937 1.~~318279~~313069 1.35 to 1.39 1712 ~~150~~91,~~110~~120,~~470~~792.1241 127.7172 ~~101~~99 5.~~6657~~6496 1.~~369923~~375048 1.40 to 1.44 68 3073,~~943~~698,~~512~~962.2233 26.6224 ~~101~~100 5.~~5438~~4886 1.~~426378~~409304 1.45 to 1.49 1012 7376,~~204~~539,~~821~~437.7792 6.2049 100 5.~~5557~~7033 1.~~468717~~472044 1.50 to 1.54 1014 5997,~~429~~490,~~023~~112.0314 58.0326 ~~109~~98 5.~~7066~~6158 1.~~519342~~521630 1.55 to 1.59 1213 88,~~474~~789,~~877~~939.9902 7.4952 8783 5.~~7184~~5772 1.~~564407~~566570 1.60 to 1.64 53 4615,~~498~~972,~~396~~502.9163 31.9435 96101 5.~~6981~~8651 1.~~609020~~600000 1.65 to 1.69 45 1536,~~092~~665,~~385~~936.5692 13.2811 9086 5.~~6319~~7819 1.~~678108~~656252 1.70 to 1.74 41 356,~~970~~353,~~827~~836.6236 30.0454 7997 56.~~3138~~0000 1.~~727450~~700000 1.75 to 1.79 24 2839,~~360~~820,~~724~~093.6602 23.4037 ~~101~~88 5.~~8883~~4858 1.~~751347~~768545 1.80 to 1.84 4 10,~~821~~502,~~460~~772.0055 0.9289 ~~101~~100 5.~~4931~~5920 1.~~814994~~805838 1.85 to 1.89 65 2137,~~059~~257,~~274~~706.9373 13.7816 ~~101~~100 5.~~6619~~8660 1.~~867621~~854024 1.90 to 1.99 510 1571,~~221~~671,~~214~~582.6805 16.2907 ~~106~~98 5.~~7652~~6282 1.~~976971~~961688 2.00 to 2.19 34 1011,~~672~~539,~~665~~972.3593 0.9098 ~~102~~107 5.~~6308~~9512 2.~~083843~~154140 2.20 to 2.29 2 67,~~317~~789,~~335~~897.3891 0.5366 ~~101~~100 5.~~1112~~0995 2.~~267153~~265047 2.30 or greater 3 ~~129~~101,~~542~~321,~~697~~795.7383 108.9758 9492 5.~~2116~~1058 3.~~047120~~325000 Totals 152 1,~~181~~180,~~366~~222,~~603~~899.8399 100.00 9897 5.~~6279~~6278 1.~~583673~~616707

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 6 38,~~969~~924,~~023~~282.8768 3.30 9594 5.~~9862~~9863 1.~~462862~~505563 Lodging 1 10,~~073~~058,~~410~~127.6607 0.85 ~~102~~101 5.7300 1.460000 Mixed Use 3 25,~~431~~404,~~380~~302.2088 2.15 7372 5.5587 1.~~574382~~448980 Mobile Home Park 9 27,~~165~~128,~~777~~798.1695 2.30 9695 5.4504 1.~~567702~~645887 Multi-Family 42 ~~324~~323,~~125~~836,~~016~~774.68 27.44 ~~100~~99 5.~~4782~~4783 1.~~343648~~366147 Office 28 332,~~520~~260,~~998~~484.6722 28.15 9493 5.7478 1.~~542541~~576516 Retail 59 ~~398~~397,~~169~~733,~~780~~132.4866 33.70 ~~101~~100 5.~~6123~~6121 1.~~835275~~882572 Self Storage 6 24,~~911~~876,~~216~~996.1185 2.11 ~~101~~100 5.8854 1.~~500101~~541257 Totals 154 1,~~181~~180,~~366~~222,~~603~~899.8399 100.00 9897 5.~~6279~~6278 1.~~583673~~616707

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 15 150,~~799~~663,~~422~~772.0085 12.7677 8281 4.~~9424~~9422 1.~~748420~~734414 5.250% to 5.499% 28 ~~276~~275,~~110~~840,~~740~~432.9350 23.37 9897 5.4132 1.~~893490~~954994 5.500% to 5.749% 42 359,~~472~~138,~~664~~701.3818 30.43 9594 5.6175 1.~~501528~~500785 5.750% to 5.999% 38 242,~~802~~571,~~685~~359.7809 20.55 ~~102~~101 5.8541 1.~~392396~~469003 6.000% to 6.249% 15 96,~~585~~489,~~587~~034.6029 8.18 ~~102~~101 6.0859 1.~~365113~~392175 6.250% to 6.499% 5 27,~~990~~952,~~758~~433.9540 2.37 ~~113~~112 6.3480 1.~~461429~~519385 6.500% to 6.749% 1 6,~~329~~320,~~385~~924.9748 0.54 ~~100~~99 6.5000 1.330000 6.750% to 6.999% 3 7,~~136~~122,~~825~~325.2896 0.60 ~~189~~188 6.8832 1.~~066049~~025230 7.000% to 7.249% 1 5,~~356~~351,~~042~~787.2126 0.45 8483 7.1500 1.~~210000~~570000 7.250% to 7.499% 1 3,~~007~~000,~~131~~793.1234 0.25 ~~170~~169 7.3500 1.010000 7.500% to 8.499% 0 0.00 0.00 0 0.0000 0.000000 8.500% to 8.749% 2 2,~~965~~963,~~623~~784.1913 0.25 ~~164~~163 8.6250 1.~~752324~~789945 8.750% to 9.249% 0 0.00 0.00 0 0.0000 0.000000 9.250% or greater 1 2,~~809~~807,~~736~~551.4251 0.24 ~~261~~260 9.3100 1.~~100000~~040000 Totals 152 1,~~181~~180,~~366~~222,~~603~~899.8399 100.00 9897 5.~~6279~~6278 1.~~583673~~616707

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months ~~144~~139 1,~~157~~113,~~907~~943,~~280~~670.9725 9894.0138 9796 5.~~5925~~5771 1.~~590696~~627196 25 to 36 months 47 1248,~~126~~243,~~005~~469.5591 14.0309 ~~107~~97 76.~~1499~~0796 1.~~436755~~525630 37 to 48 months 02 06,724,210.0071 0.0057 0103 07.~~0000~~4511 01.~~000000~~555713 49 months and greater 4 11,~~333~~311,~~317~~549.3112 0.96 ~~215~~214 7.~~6134~~6141 1.~~023286~~008428 Totals 152 1,~~181~~180,~~366~~222,~~603~~899.8399 100.00 9897 5.~~6279~~6278 1.~~583673~~616707

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 31,~~805~~771,~~761~~637.1870 2.69 4241 5.5011 1.~~460284~~531234 61 to 84 months 9 102,~~224~~163,~~449~~082.4617 8.6566 6867 5.~~0137~~0136 1.~~916326~~917689 85 to 108 months 125 1,~~015~~014,~~804~~815,~~066~~734.0641 85.99 9998 5.6596 1.~~561959~~598006 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 months 1 1,~~592~~591,~~120~~360.5168 0.13 ~~150~~149 8.6250 12.~~970000~~040000 157 to 168 months 0 0.00 0.00 0 0.0000 0.000000 169 to 180 months 2 4,~~380~~373,~~633~~216.8079 0.37 ~~173~~172 7.~~7498~~7501 1.~~163634~~163774 181 to 192 months 0 0.00 0.00 0 0.0000 0.000000 193 to 204 months 0 0.00 0.00 0 0.0000 0.000000 205 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 276 months 1 2,~~809~~807,~~736~~551.4251 0.24 ~~261~~260 9.3100 1.~~100000~~040000 277 to 288 months 0 0.00 0.00 0 0.0000 0.000000 289 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 143 1,~~158~~157,~~616~~522,~~767~~583.4326 98.0708 9695 5.6191 1.~~588368~~622002

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 2 ~~990~~983,~~938~~431.0248 0.08 ~~100~~99 5.9100 1.~~765683~~547709 121 to 192 months 3 8,~~025~~014,~~402~~172.5462 0.68 ~~178~~177 5.~~7457~~7451 1.~~345896~~379008 193 to 264 months 4 13,~~733~~702,~~495~~712.8463 1.16 ~~225~~224 6.~~2760~~2761 1.~~313379~~313354 265 to 336 months 0 0.00 0.00 0 0.0000 0.000000 337 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 9 22,~~749~~700,~~836~~316.4073 1.9392 ~~203~~202 6.~~0730~~0728 1.~~344552~~346685

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 25,900,000.00 2.19 6665 4.0400 3.~~280000~~170000 120 months or less 3 3,~~705~~680,~~080~~896.0842 0.31 ~~100~~99 5.9100 1.~~249760~~162590 121 to 192 months 0 0.00 0.00 0 0.0000 0.000000 193 to 264 months 7 17,~~742~~701,~~699~~100.7769 1.50 ~~112~~111 6.~~0249~~0250 1.~~326789~~340216 265 to 336 months 3240 ~~207~~274,~~041~~907,~~323~~445.0708 1723.5329 ~~100~~93 5.~~9504~~8769 1.~~583038~~541884 337 months or greater ~~100~~92 ~~904~~835,~~227~~333,~~664~~141.5107 7670.5478 9596 5.~~5793~~5733 1.~~547655~~608368 Totals 143 1,~~158~~157,~~616~~522,~~767~~583.4326 98.0708 9695 5.6191 1.~~588368~~622002

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 5 35,~~251~~211,~~031~~309.17 2.98 9089 5.6550 1.~~406305~~406295 1 year or less ~~145~~107 1925,~~134~~926,~~430,144~~236.4831 9678.0345 9896 5.~~6150~~6108 1.~~592364~~667575 1 to 2 years 240 11219,~~685~~085,~~428~~354.1851 018.9956 93102 65.~~7979~~6954 1.~~274998~~435537 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 152 1,~~181~~180,~~366~~222,~~603~~899.8399 100.00 9897 5.~~6279~~6278 1.~~583673~~616707 (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. Below 2,000,000 19 27,~~839~~777,~~714~~410.6392 2.3635 ~~104~~103 6.0096 1.~~435078~~407503 2,000,001 to 3,000,000 10 23,~~422~~391,~~729~~926.8837 1.98 ~~112~~111 5.~~7430~~7429 1.~~569916~~607915 3,000,001 to 4,000,000 14 48,~~798~~731,~~060~~836.6259 4.13 ~~123~~122 6.~~0415~~0413 1.~~463677~~498384 4,000,001 to 5,000,000 9 39,~~518~~467,~~606~~248.4265 3.3534 ~~111~~110 5.~~8501~~8502 1.~~474604~~502712 5,000,001 to 6,000,000 8 4544,~~002~~962,~~113~~756.7554 3.81 9998 5.~~7568~~7569 1.~~678501~~850526 6,000,001 to 7,000,000 8 52,~~865~~810,~~171~~638.0614 4.47 9998 5.9112 1.~~393917~~565493 7,000,001 to 8,000,000 5 37,~~413~~375,~~378~~104.4419 3.17 8887 5.6846 1.~~461311~~461309 8,000,001 to 9,000,000 2 16,~~794~~776,~~694~~999.5729 1.42 7675 5.5223 1.~~173999~~265581 9,000,001 to 10,000,000 2 19,~~413~~392,~~048~~920.3696 1.64 ~~102~~101 5.5495 1.~~424067~~685451 10,000,001 to 15,000,000 13 ~~163~~162,~~008~~848,~~032~~241.6917 13.80 8786 5.5974 1.~~446922~~466625 15,000,001 to 20,000,000 10 165,~~928~~794,~~365~~530.6485 14.05 9695 5.7363 1.~~331239~~350867 20,000,001 to 25,000,000 2 44,~~896~~851,~~473~~694.9772 3.80 ~~101~~100 5.7668 1.~~555050~~632393 25,000,001 to 30,000,000 2 52,900,000.00 4.48 8382 4.9383 2.~~136711~~190038 30,000,001 to 35,000,000 1 35,000,000.00 2.9697 9897 5.6700 21.~~320000~~970000 35,000,001 to 40,000,000 0 0.00 0.00 0 0.0000 0.000000 40,000,001 to 45,000,000 1 44,~~201~~160,~~649~~953.5111 3.74 ~~101~~100 6.0800 1.300000 45,000,001 to 65,000,000 0 0.00 0.00 0 0.0000 0.000000 65,000,001 or greater 1 68,~~642~~569,~~697~~122.7353 5.81 ~~102~~101 5.4200 3.~~330000~~460000 Totals 107 ~~885~~884,~~644~~811,~~737~~384.2703 74.97 9796 5.6864 1.~~653625~~694068

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Alaska 1 8,~~698~~689,~~761~~387.6449 0.74 5251 5.4500 1.550000 Arizona 3 13,~~886~~871,~~455~~566.7904 1.18 6766 5.5221 1.~~517389~~517384 California 14 134,~~518~~398,~~281~~859.3674 11.39 8887 5.~~6681~~6682 1.~~344739~~425865 Colorado 8 56,~~453~~390,~~961~~684.1491 4.78 9897 5.6048 1.~~390131~~465229 Connecticut 1 7,~~285~~278,~~775~~587.7983 0.62 9897 5.8900 1.110000 Florida 15 78,~~447~~363,~~802~~337.1604 6.64 9695 5.~~7696~~7695 1.~~531247~~638084 Georgia 4 16,~~115~~095,~~201~~427.6870 1.36 ~~116~~115 5.~~7306~~7305 1.~~323571~~323548 Illinois 6 36,~~285~~254,~~456~~182.1819 3.07 ~~101~~100 5.6194 1.~~369573~~629969 Iowa 1 7,~~752~~745,~~966~~432.2681 0.66 ~~101~~100 5.8600 1.530000 Maryland 2 18,~~491~~466,~~049~~891.6939 1.5756 9392 5.~~8206~~8204 1.~~326861~~445903 Massachusetts 2 32,~~167~~153,~~027~~660.0176 2.72 9998 5.~~9085~~9083 1.~~406168~~459664 Michigan 2 11,~~249~~233,~~030~~558.2427 0.95 ~~101~~100 5.~~7822~~7820 01.~~865302~~004808 Missouri 1 2,~~114~~112,~~679~~463.8237 0.18 ~~100~~99 5.5700 1.270000 Nebraska 1 3,~~717~~713,~~025~~509.2834 0.31 ~~100~~99 6.0000 1.~~350000~~390000 Nevada 4 28,~~381~~347,~~627~~635.4181 2.40 ~~111~~110 5.~~7364~~7362 1.~~426652~~441512 New Jersey 1 2,~~142~~139,~~450~~274.4048 0.18 ~~102~~101 5.8600 1.280000 New York 8 99,~~147~~077,~~369~~251.8283 8.39 ~~102~~101 5.~~8552~~8551 1.~~814386~~725007 North Carolina 4 28,~~746~~710,~~773~~892.9018 2.43 ~~117~~116 5.6173 1.~~394134~~388927 Oregon 3 91,~~577~~480,~~578~~406.1646 7.75 9998 5.4868 2.~~916916~~973005 Pennsylvania 3 52,~~774~~724,~~345~~107.4106 4.47 ~~101~~100 6.0280 1.~~314444~~317697 South Carolina 2 27,~~660~~658,~~648~~927.4395 2.34 6867 4.~~1603~~1602 3.~~173065~~060619 Tennessee 1 4,~~308~~304,~~641~~178.9538 0.36 ~~100~~99 5.6200 1.~~810000~~800000 Texas 11 32,~~208~~173,~~546~~075.9379 2.73 ~~113~~112 5.9958 1.~~595893~~565926 Virginia 5 24,~~576~~539,~~118~~577.0642 2.08 ~~102~~101 5.7292 1.~~459031~~483314 Washington 2 17,~~769~~751,~~636~~618.4230 1.50 9190 5.6820 1.~~504069~~552010 Washington,DC 2 34,~~453~~437,~~383~~426.0568 2.92 ~~101~~100 5.~~8753~~8754 1.~~257722~~348294 Wisconsin 2 14,~~714~~699,~~143~~462.2981 1.25 ~~101~~100 5.7500 1.340000 Totals 109 ~~885~~884,~~644~~811,~~737~~384.2703 74.97 9796 5.6864 1.~~653625~~694068

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.04 or less 65 4518,~~160~~128,~~231~~833.7720 31.8254 ~~119~~147 6.~~0162~~3373 0.~~977869~~970196 1.05 to 1.09 0 0.00 0.00 0 0.0000 0.000000 1.10 to 1.14 47 4236,~~333~~581,~~411~~240.5701 3.5810 ~~101~~99 5.~~8006~~8185 1.~~110121~~106161 1.15 to 1.19 41 3015,~~988~~968,~~355~~889.2416 21.6235 ~~100~~101 5.~~6567~~4500 1.~~164911~~150000 1.20 to 1.24 65 2735,~~044~~017,~~796~~226.4881 2.29 97 84 5.~~9550~~4417 1.~~222799~~233697 1.25 to 1.29 1110 90109,~~107~~108,~~844~~059.8379 79.6324 9599 5.~~5960~~7772 1.~~274371~~276414 1.30 to 1.34 97 ~~103~~84,~~786~~624,~~705~~512.4809 87.7917 94100 56.~~9148~~0092 1.~~316311~~311366 1.35 to 1.39 138 9161,~~623~~904,~~546~~795.2546 75.7625 104 5.~~8550~~7065 1.~~366886~~374159 1.40 to 1.44 34 1832,~~417~~520,~~517~~127.3955 12.5676 ~~101~~100 5.~~7287~~8814 1.~~425617~~410396 1.45 to 1.49 610 4667,~~597~~914,~~070~~228.1912 35.9475 ~~110~~102 5.~~6545~~7310 1.~~468887~~471634 1.50 to 1.54 78 3847,~~065~~630,~~520~~904.3500 34.2204 ~~100~~85 5.~~7690~~6786 1.~~521005~~527026 1.55 to 1.59 8 5958,~~389~~339,~~235~~298.7642 54.0394 8280 5.~~8679~~7797 1.~~565479~~563591 1.60 to 1.64 53 4615,~~498~~972,~~396~~502.9163 31.9435 96101 5.~~6981~~8651 1.~~609020~~600000 1.65 to 1.69 3 1129,~~559~~607,~~756~~957.2622 02.9851 8782 5.~~6447~~8276 1.~~680586~~650591 1.70 to 1.74 21 266,~~864~~353,~~136~~836.1236 20.2754 7197 56.~~3343~~0000 1.~~730531~~700000 1.75 to 1.79 24 2839,~~360~~820,~~724~~093.6602 23.4037 ~~101~~88 5.~~8883~~4858 1.~~751347~~768545 1.80 to 1.84 3 8,~~889~~974,~~139~~806.0408 0.7576 ~~101~~99 5.~~5460~~6434 1.~~811732~~803427 1.85 to 1.89 5 1937,~~527~~257,~~468~~706.9773 13.6516 ~~101~~100 5.~~6911~~8660 1.~~866650~~854024 1.90 to 1.99 28 361,~~898~~955,~~181~~133.5409 05.3325 ~~100~~98 5.~~7652~~6801 1.~~972258~~961359 2.00 to 2.19 3 109,~~672~~948,~~665~~612.3525 0.9084 ~~102~~100 5.~~6308~~5235 2.~~083843~~172398 2.20 to 2.29 21 65,~~317~~860,~~335~~826.3821 0.5350 ~~101~~100 5.~~1112~~0500 2.~~267153~~270000 2.30 or greater 3 ~~129~~101,~~542~~321,~~697~~795.7383 108.9758 9492 5.~~2116~~1058 3.~~047120~~325000 Totals 107 ~~885~~884,~~644~~811,~~737~~384.2703 74.97 9796 5.6864 1.~~653625~~694068

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 6 38,~~969~~924,~~023~~282.8768 3.30 9594 5.~~9862~~9863 1.~~462862~~505563 Lodging 1 10,~~073~~058,~~410~~127.6607 0.85 ~~102~~101 5.7300 1.460000 Mixed Use 3 25,~~431~~404,~~380~~302.2088 2.15 7372 5.5587 1.~~574382~~448980 Mobile Home Park 2 4,~~064~~058,~~430~~149.4640 0.34 ~~101~~100 5.~~6539~~6536 1.~~683414~~665137 Multi-Family 4 51,~~504~~495,~~496~~908.8227 4.36 ~~100~~99 5.~~5977~~5978 1.~~259736~~381833 Office 28 332,~~520~~260,~~998~~484.6722 28.15 9493 5.7478 1.~~542541~~576516 Retail 59 ~~398~~397,~~169~~733,~~780~~132.4866 33.70 ~~101~~100 5.~~6123~~6121 1.~~835275~~882572 Self Storage 6 24,~~911~~876,~~216~~996.1185 2.11 ~~101~~100 5.8854 1.~~500101~~541257 Totals 109 ~~885~~884,~~644~~811,~~737~~384.2703 74.97 9796 5.6864 1.~~653625~~694068

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 6 71,~~280~~226,~~810~~676.5136 6.0304 7372 4.~~7468~~7465 2.~~214312~~161973 5.250% to 5.499% 10 153,~~981~~833,~~455~~688.0065 13.03 9493 5.4219 2.~~269010~~365310 5.500% to 5.749% 29 275,~~554~~317,~~490~~860.1745 23.33 9493 5.6301 1.~~546212~~547172 5.750% to 5.999% 37 241,~~419~~190,~~725~~499.0815 20.44 ~~102~~101 5.8544 1.~~393098~~470142 6.000% to 6.249% 14 93,~~588~~494,~~112~~394.98 7.92 ~~103~~102 6.0887 1.~~372643~~400252 6.250% to 6.499% 5 27,~~990~~952,~~758~~433.9540 2.37 ~~113~~112 6.3480 1.~~461429~~519385 6.500% to 6.749% 1 6,~~329~~320,~~385~~924.9748 0.54 ~~100~~99 6.5000 1.330000 6.750% to 6.999% 3 7,~~136~~122,~~825~~325.2896 0.60 ~~189~~188 6.8832 1.~~066049~~025230 7.000% to 7.249% 1 5,~~356~~351,~~042~~787.2126 0.45 8483 7.1500 1.~~210000~~570000 7.250% to 7.499% 1 3,~~007~~000,~~131~~793.1234 0.25 ~~170~~169 7.3500 1.010000 7.500% to 8.499% 0 0.00 0.00 0 0.0000 0.000000 8.500% to 8.749% 0 0.00 0.00 0 0.0000 0.000000 8.750% to 9.249% 0 0.00 0.00 0 0.0000 0.000000 9.250% or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 107 ~~885~~884,~~644~~811,~~737~~384.2703 74.97 9796 5.6864 1.~~653625~~694068

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months ~~102~~98 ~~867~~844,~~960~~557,~~774~~338.0242 7371.4756 9695 5.~~6626~~6453 1.~~663430~~704605 25 to 36 months 25 926,~~160~~398,~~382~~260.3674 02.7824 8995 6.~~6724~~2635 1.~~334591~~606357 37 to 48 months 01 05,351,787.0026 0.0045 083 07.~~0000~~1500 01.~~000000~~570000 49 to 60 months 0 0.00 0.00 0 0.0000 0.000000 61 to 72 months 3 8,~~523~~503,~~580~~997.8961 0.72 ~~200~~199 7.0542 0.~~997998~~998004 73 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 107 ~~885~~884,~~644~~811,~~737~~384.2703 74.97 9796 5.6864 1.~~653625~~694068

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 3 26,~~758~~729,~~650~~833.3074 2.2726 4342 5.4961 1.~~467118~~551450 61 to 84 months 6 76,~~979~~936,~~154~~625.6353 6.52 6968 4.~~9846~~9844 2.~~125634~~105828 85 to 108 months 90 ~~762~~761,~~604~~891,~~126~~972.9572 64.55 9998 5.7441 1.~~622452~~668711 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 months 0 0.00 0.00 0 0.0000 0.000000 157 to 168 months 0 0.00 0.00 0 0.0000 0.000000 169 to 180 months 1 3,~~007~~000,~~131~~793.1234 0.25 ~~170~~169 7.3500 1.010000 181 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 100 ~~869~~868,~~349~~559,~~063~~225.0033 73.59 9594 5.~~6748~~6747 1.~~660108~~701546

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 19 months or less 0 0.00 0.00 0 0.0000 0.000000 20 to 39 months 0 0.00 0.00 0 0.0000 0.000000 40 to 59 months 0 0.00 0.00 0 0.0000 0.000000 60 to 79 months 0 0.00 0.00 0 0.0000 0.000000 80 to 99 months 02 0983,431.0048 0.0008 099 05.~~0000~~9100 01.~~000000~~547709 100 to 109 months 20 ~~990,938~~0.0200 0.0800 ~~100~~0 50.~~9100~~0000 10.~~765683~~000000 110 to 139 months 0 0.00 0.00 0 0.0000 0.000000 140 months or greater 5 15,~~304~~268,~~736~~727.2522 1.3029 ~~220~~219 6.3350 1.~~278127~~278138 Totals 7 16,~~295~~252,~~674~~158.2770 1.38 ~~212~~211 6.~~3091~~3092 1.~~307775~~294450

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 25,900,000.00 2.19 6665 4.0400 3.~~280000~~170000 174 months or less 3 3,~~705~~680,~~080~~896.0842 0.31 ~~100~~99 5.9100 1.~~249760~~162590 175 to 199 months 0 0.00 0.00 0 0.0000 0.000000 200 to 224 months 4 10,~~241~~218,~~481~~639.3727 0.87 ~~120~~119 6.5110 1.~~071819~~119542 225 to 249 months 0 0.00 0.00 0 0.0000 0.000000 250 to 274 months 0 0.00 0.00 0 0.0000 0.000000 275 to 299 months 13 86,~~114~~038,~~810~~931.0968 7.29 9897 5.~~7980~~7979 1.~~822745~~688057 300 to 324 months 3 28,~~275~~252,~~851~~664.4906 2.39 8988 5.9726 1.~~335831~~602844 325 months or greater 76 ~~715~~714,~~111~~468,~~839~~093.9790 60.5354 9695 5.6942 1.~~605227~~664942 Totals 100 ~~869~~868,~~349~~559,~~063~~225.0033 73.59 9594 5.~~6748~~6747 1.~~660108~~701546

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 2 9,~~928~~915,~~608~~656.6472 0.84 ~~102~~101 5.7505 1.~~451003~~450977 1 year or less ~~103~~76 ~~864~~715,~~030~~620,~~700~~679.4552 7360.1463 9794 5.~~6707~~6594 1.~~661074~~757023 1 to 2 years 229 11159,~~685~~275,~~428~~047.1879 013.9950 93106 65.~~7979~~8037 1.~~274998~~426347 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 107 ~~885~~884,~~644~~811,~~737~~384.2703 74.97 9796 5.6864 1.~~653625~~694068 (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. Below 2,000,000 9 14,~~443~~419,~~599~~843.5722 1.22 ~~120~~119 6.~~0639~~0646 1.~~515782~~603172 2,000,001 to 3,000,000 5 13,~~487~~470,~~113~~187.3307 1.14 ~~112~~111 6.~~3741~~3746 1.~~399716~~377547 3,000,001 to 4,000,000 6 21,~~161~~133,~~150~~431.1571 1.79 ~~101~~100 5.3943 1.~~369846~~365130 4,000,001 to 5,000,000 3 14,~~132~~122,~~548~~247.5241 1.20 ~~118~~117 5.3323 1.~~373200~~410123 5,000,001 to 6,000,000 3 16,~~155~~137,~~204~~416.3326 1.37 ~~100~~99 5.3479 1.~~359730~~310790 6,000,001 to 7,000,000 6 38,~~884~~841,~~004~~215.7463 3.29 9998 5.3245 1.~~316249~~381819 7,000,001 to 8,000,000 3 21,~~242~~219,~~869~~636.5890 1.80 ~~101~~100 5.3666 1.~~597063~~570317 8,000,001 to 9,000,000 1 8,750,000.00 0.74 6665 5.0000 1.~~460000~~590000 9,000,001 to 10,000,000 1 9,~~223~~209,~~328~~134.3665 0.78 ~~102~~101 5.6500 1.~~470000~~500000 10,000,001 to 15,000,000 5 65,~~789~~734,~~415~~677.9784 5.57 9291 5.4086 1.~~321797~~304129 15,000,001 to 20,000,000 0 0.00 0.00 0 0.0000 0.000000 20,000,001 to 25,000,000 2 44,~~115~~069,~~989~~764.0174 3.73 9897 5.5373 1.~~315151~~304342 25,000,001 to 30,000,000 1 28,~~336~~303,~~643~~960.0053 2.40 ~~100~~99 5.1500 1.~~370000~~400000 30,000,001 to 35,000,000 0 0.00 0.00 0 0.0000 0.000000 35,000,001 to 40,000,000 0 0.00 0.00 0 0.0000 0.000000 40,000,001 to 45,000,000 0 0.00 0.00 0 0.0000 0.000000 45,000,001 to 65,000,000 0 0.00 0.00 0 0.0000 0.000000 65,000,001 or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 45 295,~~721~~411,~~866~~515.5696 25.03 9998 5.~~4524~~4525 1.~~374175~~384995

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 4 41,~~596~~558,~~910~~686.0582 3.52 9392 5.~~3376~~3375 1.~~329255~~402620 California 7 28,~~211~~178,~~645~~915.9110 2.39 9392 5.3891 1.~~571960~~567434 Delaware 2 19,~~211~~190,~~123~~518.5130 1.63 ~~101~~100 5.4419 1.~~151872~~179212 Florida 7 45,~~473~~428,~~440~~009.5778 3.85 9796 5.~~2657~~2658 1.~~246382~~257878 Georgia 1 1,~~382~~380,~~960~~859.7094 0.12 ~~100~~99 5.8000 1.270000 Kansas 1 20,~~275~~253,~~311~~848.6549 1.72 9695 5.6400 1.380000 Maryland 2 4,~~742~~736,~~057~~623.3821 0.40 ~~195~~194 7.~~6556~~6565 1.~~144823~~190689 Minnesota 1 1,~~464~~458,~~162~~158.1303 0.12 ~~161~~160 5.5000 1.~~190000~~370000 Nevada 1 7,~~043~~035,~~507~~830.9807 0.60 ~~100~~99 5.4000 1.430000 New Mexico 1 3,~~224~~220,~~667~~956.4148 0.27 ~~100~~99 5.1600 1.~~580000~~560000 New York 1 9,~~223~~209,~~328~~134.3665 0.78 ~~102~~101 5.6500 1.~~470000~~500000 North Carolina 3 19,~~928~~919,~~741~~663.5434 1.69 ~~104~~103 5.6359 1.~~525814~~516406 North Dakota 2 12,~~675~~661,~~302~~065.5846 1.07 ~~101~~100 5.2417 1.~~533915~~423126 Pennsylvania 1 7,~~098~~090,~~121~~256.2267 0.60 ~~101~~100 5.3000 1.980000 South Carolina 1 1,~~373~~372,~~502~~423.6845 0.12 ~~180~~179 8.6250 1.500000 Texas 5 36,~~296~~257,~~238~~963.6438 3.07 9291 5.5380 1.~~271233~~234169 Virginia 2 4,~~565~~560,~~324~~829.3391 0.39 ~~100~~99 5.8283 1.~~226159~~184642 Washington 1 1,~~666~~664,~~555~~740.9665 0.14 ~~102~~101 5.3500 1.340000 Washington,DC 2 30,~~268~~233,~~963~~032.9623 2.56 ~~100~~99 5.1564 1.~~399366~~454236 Totals 45 295,~~721~~411,~~866~~515.5696 25.03 9998 5.~~4524~~4525 1.~~374175~~384995

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.04 or less 1 3 11,~~619~~746,~~965~~934.9761 01.3100 99137 56.~~6500~~4658 0.~~530000~~878468 1.05 to 1.09 1 6,~~954~~946,~~479~~553.8820 0.59 ~~102~~101 5.1500 1.070000 1.10 to 1.14 63 3723,~~737~~200,~~152~~101.4322 31.1997 ~~113~~100 5.~~7216~~4220 1.~~124721~~125893 1.15 to 1.19 2 1323,~~220~~869,~~706~~826.0903 12.1202 7776 5.~~2332~~3829 1.~~154430~~155080 1.20 to 1.24 31 1923,~~323~~815,~~902~~916.5725 12.6402 9399 5.~~5127~~4500 1.~~210000~~240000 1.25 to 1.29 32 292,~~962~~947,~~388~~050.9354 20.5425 94100 5.~~4029~~6406 1.~~260462~~270000 1.30 to 1.34 35 921,~~406~~732,~~974~~416.6433 01.8084 100 5.~~4463~~4442 1.~~340000~~319701 1.35 to 1.39 4 5829,~~486~~215,~~923~~996.8795 42.9548 9688 5.~~3692~~5289 1.~~374681~~376932 1.40 to 1.44 34 1241,~~525~~178,~~994~~834.8378 13.0649 ~~101~~99 5.~~2719~~1784 1.~~427497~~408443 1.45 to 1.49 42 268,~~607~~625,~~751~~209.5880 20.2573 8483 5.~~3828~~4853 1.~~468420~~475266 1.50 to 1.54 36 2149,~~363~~859,~~502~~208.6814 14.8122 ~~125~~111 5.~~5956~~5558 1.~~516378~~516475 1.55 to 1.59 45 2930,~~085~~450,~~642~~640.2360 2.4658 9887 5.~~4131~~1894 1.~~562217~~572277 1.60 to 1.64 0 0.00 0.00 0 0.0000 0.000000 1.65 to 1.69 12 37,~~532~~057,~~629~~979.3070 0.3060 ~~102~~101 5.5900 1.~~670000~~680000 1.70 to 1.74 20 ~~9,106,691~~0.5000 0.7700 ~~101~~0 50.~~2534~~0000 10.~~718363~~000000 1.75 to 1.79 0 0.00 0.00 0 0.0000 0.000000 1.80 to 1.84 1 1,~~932~~527,~~320~~966.9647 0.1613 99101 5.~~2500~~2900 1.~~830000~~820000 1.85 to 1.89 10 ~~1,531,805~~0.9600 0.1300 ~~102~~0 50.~~2900~~0000 10.~~880000~~000000 1.90 to 1.99 32 119,~~323~~716,~~033~~448.1496 0.9682 ~~108~~100 5.~~7652~~2973 1.~~978594~~963783 2.00 to 2.19 01 01,591,360.0068 0.0013 0149 08.~~0000~~6250 02.~~000000~~040000 2.20 to 2.29 01 01,929,071.0070 0.0016 098 05.~~0000~~2500 02.~~000000~~250000 2.30 or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 45 295,~~721~~411,~~866~~515.5696 25.03 9998 5.~~4524~~4525 1.~~374175~~384995

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Mobile Home Park 7 23,~~101~~070,~~346~~649.7055 1.9695 9695 5.~~4146~~4147 1.~~547344~~642501 Multi-Family 38 272,~~620~~340,~~519~~866.8641 23.08 ~~100~~99 5.~~4556~~4557 1.~~359501~~363181 Totals 45 295,~~721~~411,~~866~~515.5696 25.03 9998 5.~~4524~~4525 1.~~374175~~384995

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 5.249% or less 9 79,~~518~~437,~~611~~096.49 6.73 9089 5.1178 1.~~330793~~351046 5.250% to 5.499% 18 122,~~129~~006,~~285~~743.9385 10.34 ~~103~~102 5.4023 1.~~420032~~437641 5.500% to 5.749% 13 83,~~918~~820,~~174~~840.2173 7.10 9594 5.5760 1.~~354802~~348422 5.750% to 5.999% 1 1,~~382~~380,~~960~~859.7094 0.12 ~~100~~99 5.8000 1.270000 6.000% to 6.249% 1 2,~~997~~994,~~474~~639.6231 0.25 ~~100~~99 6.0000 1.~~130000~~140000 6.250% to 6.499% 0 0.00 0.00 0 0.0000 0.000000 6.500% to 6.749% 0 0.00 0.00 0 0.0000 0.000000 6.750% to 6.999% 0 0.00 0.00 0 0.0000 0.000000 7.000% to 7.249% 0 0.00 0.00 0 0.0000 0.000000 7.250% to 7.499% 0 0.00 0.00 0 0.0000 0.000000 7.500% to 8.499% 0 0.00 0.00 0 0.0000 0.000000 8.500% to 8.749% 2 2,~~965~~963,~~623~~784.1913 0.25 ~~164~~163 8.6250 1.~~752324~~789945 8.750% to 9.249% 0 0.00 0.00 0 0.0000 0.000000 9.250% or greater 1 2,~~809~~807,~~736~~551.4251 0.24 ~~261~~260 9.3100 1.~~100000~~040000 Totals 45 295,~~721~~411,~~866~~515.5696 25.03 9998 5.~~4524~~4525 1.~~374175~~384995

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 0 0.00 0.00 0 0.0000 0.000000 13 to 24 months 4241 ~~289~~269,~~946~~386,~~506~~331.9583 2422.5483 9796 5.~~3826~~3632 1.~~372965~~384511 25 to 36 months 2 221,~~965~~845,~~623~~209.1917 01.2585 ~~164~~99 85.~~6250~~8574 1.~~752324~~428079 37 to 48 months 01 01,372,423.0045 0.0012 0179 08.~~0000~~6250 01.~~000000~~500000 49 to 60 months 1 2,~~809~~807,~~736~~551.4251 0.24 ~~261~~260 9.3100 1.~~100000~~040000 61 to 72 months 0 0.00 0.00 0 0.0000 0.000000 73 months or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 45 295,~~721~~411,~~866~~515.5696 25.03 9998 5.~~4524~~4525 1.~~374175~~384995

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 2 5,~~047~~041,~~110~~803.8896 0.43 4140 5.5275 1.424052 61 to 84 months 3 25,~~245~~226,~~294~~456.8364 2.14 6665 5.1025 1.~~278094~~343895 85 to 108 months 35 ~~253~~252,~~199~~923,~~939~~761.1169 21.43 9998 5.4052 1.~~379763~~385020 109 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 to 156 months 1 1,~~592~~591,~~120~~360.5168 0.13 ~~150~~149 8.6250 12.~~970000~~040000 157 to 168 months 0 0.00 0.00 0 0.0000 0.000000 169 to 180 months 1 1,~~373~~372,~~502~~423.6845 0.12 ~~180~~179 8.6250 1.500000 181 to 192 months 0 0.00 0.00 0 0.0000 0.000000 193 to 204 months 0 0.00 0.00 0 0.0000 0.000000 204 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 276 months 1 2,~~809~~807,~~736~~551.4251 0.24 ~~261~~260 9.3100 1.~~100000~~040000 277 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 43 ~~289~~288,~~267~~963,~~704~~357.4393 24.4948 9897 5.4519 1.~~372765~~382912

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 19 months or less 0 0.00 0.00 0 0.0000 0.000000 20 to 39 months 0 0.00 0.00 0 0.0000 0.000000 40 to 59 months 0 0.00 0.00 0 0.0000 0.000000 60 to 79 months 0 0.00 0.00 0 0.0000 0.000000 80 to 99 months 0 0.00 0.00 0 0.0000 0.000000 100 to 109 months 0 0.00 0.00 0 0.0000 0.000000 110 to 139 months 0 0.00 0.00 0 0.0000 0.000000 140 months or greater 2 6,~~454~~448,~~162~~158.1303 0.55 ~~180~~179 5.4768 1.~~437406~~478341 Totals 2 6,~~454~~448,~~162~~158.1303 0.55 ~~180~~179 5.4768 1.~~437406~~478341

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 174 months or less 0 0.00 0.00 0 0.0000 0.000000 175 to 199 months 0 0.00 0.00 0 0.0000 0.000000 200 to 224 months 3 7,~~501~~482,~~218~~461.4042 0.63 ~~101~~100 5.3612 1.~~674900~~641587 225 to 249 months 0 0.00 0.00 0 0.0000 0.000000 250 to 274 months 0 0.00 0.00 0 0.0000 0.000000 275 to 299 months 4 14,~~470~~448,~~930~~137.9899 1.22 ~~101~~100 5.5575 1.~~464239~~566139 300 to 324 months 2 4,~~183~~179,~~239~~974.1096 0.35 ~~234~~233 9.0851 1.~~231334~~191033 325 months or greater 34 ~~263~~262,~~112~~852,~~315~~783.9556 22.27 9594 5.3909 1.~~361368~~368528 Totals 43 ~~289~~288,~~267~~963,~~704~~357.4393 24.4948 9897 5.4519 1.~~372765~~382912

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 3 25,~~322~~295,~~422~~652.5345 2.14 8584 5.6176 1.388780 1 year or less 4231 ~~270~~210,~~399~~305,~~444~~556.0379 2217.8982 ~~101~~102 5.~~4370~~4455 1.~~372808~~363205 1 to 2 years 011 059,810,306.0072 05.0007 093 05.~~0000~~4069 01.~~000000~~460012 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 45 295,~~721~~411,~~866~~515.5696 25.03 9998 5.~~4524~~4525 1.~~374175~~384995 (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 343005011 1 RT Portland OR ~~310~~320,~~413~~370.4772 8373,~~532~~575.4520 5.420% 502767418 2 OF Philadelphia PA ~~224~~231,~~197~~420.8119 4740,~~918~~696.7840 6.080% 502752708 3 OF New York NY ~~165~~170,~~375~~887.0050 0.00 5.670% 502764101 4 MF Washington DC ~~121~~125,~~768~~665.4114 3632,~~579~~682.2047 5.150% 502756439 5 MF Sacramento CA ~~130~~134,~~500~~850.00 0.00 5.800% 502769501 6 RT Columbia SC 87,196.67 0.00 4.040% 502768814 7 OF New York NY ~~121~~125,~~412~~319.0747 2723,~~352~~444.3191 5.930% 502762819 8 MF Glendale AZ ~~108~~111,~~404~~885.6862 2824,~~242~~761.0511 5.450% 310100068 9 RT Lakewood CO 9497,~~593~~629.1941 2421,~~370~~334.5634 5.570% 801000010 10 MF Overland Park KS 9598,~~409~~470.2343 2421,~~524~~463.3616 5.640% 502768323 11 OF Washington DC DC 9093,~~641~~663.6706 0.00 5.960% 502764302 12 OF Mount Kisco NY 8688,~~059~~827.9697 2017,~~014~~246.5352 5.840% 701000013 13 OF Lanham MD 8083,~~824~~412.2631 2118,~~520~~932.5348 5.725% 502762107 14 MF Framingham MA 7780,~~491~~074.6772 0.00 5.470% 701000015 15 RT Henderson NV 7577,~~014~~418.4046 2018,~~658~~254.1812 5.420% 801000016 16 MU Portland OR 7780,~~591~~081.1075 1917,~~673~~182.1348 5.650% 701000017 17 OF Washington DC 7880,~~135~~647.2584 1815,~~468~~956.9637 5.780% 502770417 18 RT San Diego CA 7275,~~690~~022.5374 1917,~~348~~016.3817 5.450% 502765507 19 RT Parkland FL 7476,~~488~~882.8830 1815,~~273~~880.8240 5.690% 310100005 20 IN Wilmington MA 8083,~~976~~587.0217 1513,~~977~~366.4025 6.400% 701000021 21 RT Raleigh NC 7274,~~605~~938.5644 1715,~~421~~088.4254 5.820% 502764801 22 MF Durham NC 6769,~~000~~233.0033 0.00 5.360% 502720204 23 IN Various WI 7072,~~586~~855.4945 1614,~~949~~680.4448 5.750% 502765003 24 OF San Diego CA 6365,~~190~~212.2097 1816,~~806~~783.1841 5.160% 701000025 25 OF Tumwater WA 6769,~~505~~674.5459 1614,~~560~~391.6661 5.690% 502764109 26 MF Christiana DE 6365,~~124~~148.4895 1715,~~071~~047.6518 5.420% 701000027 27 OF Miami FL 6466,~~831~~992.2529 0.00 5.500% 502749415 28 RT Palm Beach Gardens FL 6870,~~031~~220.6476 1513,~~366~~177.1503 5.940% 502765717 29 MF Seabrook TX 5961,~~355~~260.7846 1513,~~592~~687.3769 5.500% 502764911 30 OF San Diego CA 5456,~~656~~405.3684 1614,~~327~~577.0557 5.150% 701000031 31 MF Austin TX 5658,~~312~~120.8220 1412,~~560~~753.5214 5.560% 502769917 32 MF Miami FL 5152,~~009~~643.5219 1413,~~883~~250.7912 5.200% 502768418 33 OF San Diego CA 5456,~~963~~728.1914 1312,~~926~~161.2934 5.600% 701000034 34 RT Simi Valley CA 5052,~~744~~373.9294 1211,~~820~~191.5755 5.660% 502764301 35 RT Fairview Heights IL 4850,~~563~~122.8219 1211,~~757~~199.3902 5.500% 801000036 36 RT Valencia CA 4950,~~027~~603.8305 1210,~~070~~495.7755 5.680% 502757713 37 RT Flowery Branch GA 4849,~~309~~860.9691 1210,~~312~~761.7883 5.600% 502769502 38 LO Norfolk VA 4849,~~180~~703.7989 1615,~~806~~283.6959 5.730% 310100109 39 OF Northbrook IL 4445,~~372~~796.4409 1110,~~810~~387.8217 5.450% 801000040 40 OF Sacramento CA 4546,~~510~~973.6719 119,~~202~~740.7523 5.650% 701000041 41 MF Halfmoon NY 4344,~~499~~874.8005 1514,~~567~~193.9671 5.650% 701000042 42 OF Anchorage AK 3940,~~555~~823.2177 109,~~642~~374.7115 5.450% 701000043 43 MF Phoenix AZ 3637,~~458~~673.3361 0.00 5.000% 310100103 44 OF Ann Arbor MI 3739,~~825~~040.5239 98,~~536~~321.0013 5.600% 502766015 45 RT Boone NC 3435,~~296~~394.2549 108,~~081~~983.7147 5.180% 801000046 46 OF Des Moines IA 3739,~~903~~122.0633 87,~~752~~533.7245 5.860% 801000047 47 MU Tempe AZ 3233,~~405~~443.8558 98,~~288~~250.5986 5.310% 701000048 48 RT Westport CT 3536,~~801~~953.9505 87,~~339~~187.0696 5.890% 410100091 49 RT Various TX 3738,~~032~~226.6072 76,~~512~~318.6351 6.230% 701000050 50 MF Fargo ND 3133,~~994~~020.8077 87,~~716~~690.1922 5.400% 502755510 51 MF State College PA 3132,~~389~~395.2104 87,~~870~~864.3855 5.300% 801000052 52 MF Las Vegas NV 3132,~~734~~752.9131 87,~~695~~677.3191 5.400% 701000053 53 MF Atlantic Beach FL 2930,~~884~~841.4319 87,~~883~~926.4468 5.150% 310100060 54 RT Federal Heights CO 3233,~~070~~100.9637 87,~~262~~233.6221 5.570% 801000055 55 MF Fairfield CA 3031,~~268~~238.7443 87,~~602~~632.5990 5.300% 502754448 56 RT Miami Beach FL 3435,~~277~~380.0922 76,~~646~~543.4532 5.990% 701000057 57 RT Mohegan Lake NY 3536,~~308~~445.5371 76,~~473~~336.4931 6.180% 502741201 58 OF Harrisburg PA 3132,~~828~~851.4838 76,~~724~~702.9808 5.720% 801000059 59 RT Troutdale OR 3132,~~223~~227.7966 76,~~417~~414.8902 5.780% 310100063 60 RT Lakewood CO 2930,~~846~~804.1514 76,~~689~~731.4344 5.570% 310100099 61 MH Apache Junction AZ 2829,~~715~~636.5150 76,~~783~~863.9900 5.400% 410100084 62 MF Pensacola FL 2930,~~084~~017.1005 76,~~740~~807.6671 5.480% 310100069 63 SS Chula Vista CA 3435,~~335~~426.9298 98,~~552~~461.5549 6.500% 310100050 64 OF Lakeside CO 3132,~~835~~859.4173 76,~~135~~111.3705 6.000% 701000065 65 MF Atlantic Beach FL 2627,~~938~~800.0851 87,~~007~~145.6017 5.150% 410100105 66 MF Torrance CA 2728,~~856~~750.38 76,~~307~~413.65 5.490% 502772602 67 SS Fairfax Station VA 2728,~~476~~344.7026 109,~~058~~190.0246 5.580% 701000068 68 OF Lone Tree CO 2627,~~474~~323.8769 76,~~309~~460.1634 5.350% 502754814 69 OF Bannockburn IL 2829,~~100~~036.0067 0.00 5.620% 502759109 70 MF Yorktown Heights NY 2425,~~725~~516.5236 76,~~667~~876.3753 5.050% 701000071 71 MF Fargo ND 2324,~~441~~191.7143 76,~~296~~546.6290 5.040% 502748108 72 RT Boca Raton FL 2728,~~796~~723.8844 0.00 5.930% 701000073 73 OF Sacramento CA 3132,~~944~~976.5985 54,~~287~~254.2195 7.150% 310100056 74 MF Dallas TX 2425,~~542~~329.4678 65,~~470~~683.4614 5.520% 502761803 75 MF Christiana DE 24,~~102~~875.0446 65,~~331~~558.4503 5.500% 502764713 76 SS Springfield VA 2526,~~449~~254.2207 87,~~597~~792.0116 5.870% 701000077 77 OF Wellington FL 24,~~134~~912.8433 54,~~560~~782.2677 5.640% 701000078 78 MF Brandon FL 2223,~~746~~504.0829 0.00 5.470% 502765001 79 MF Miami FL 1920,~~968~~606.4598 65,~~226~~588.6007 5.050% 502767415 80 RT Elgin IL 2223,~~909~~645.1393 54,~~346~~609.7898 5.830% 310100087 81 RT New York NY 2425,~~792~~579.4971 76,~~169~~381.0078 6.350% 701000082 82 RT Plano TX 2223,~~431~~153.9006 54,~~348~~627.2004 5.770% 502760701 83 RT Colorado Springs CO 2223,~~355~~062.1329 76,~~480~~773.8468 5.900% 410100097 84 RT Lexington NC 2021,~~930~~574.2907 10,~~792~~148.0527 5.800% 410100083 85 MF Pensacola FL 20,~~135~~781.1503 54,~~358~~713.9204 5.480% 701000086 86 RT Cordova TN 20,~~202~~851.7543 54,~~112~~463.2557 5.620% 701000087 87 IN Denver CO 18,~~156~~727.1280 76,~~484~~913.8517 5.200% 310100088 88 RT Destin FL 2021,~~988~~665.5207 43,~~355~~678.3782 6.150% 502768426 89 RT Las Vegas NV 20,~~170~~820.5511 43,~~411~~761.0246 6.000% 502755914 90 RT Las Vegas NV 22,~~763~~717.7583 78,~~973~~019.7668 6.910% 502768925 91 MF Stockton CA 16,~~169~~686.2514 54,~~181~~664.5566 4.950% 502755808 92 RT Goodyear AZ 1819,~~735~~336.0674 4,~~607~~006.8517 5.750% 310100014 93 OF Dallas TX 1920,~~831~~470.9229 43,~~307~~669.7538 6.120% 502765720 94 OF Las Vegas NV 1718,~~906~~481.9895 43,~~531~~956.3134 5.620% 502749508 95 RT Mount Prospect IL 19,~~043~~655.4076 43,~~339~~726.0771 6.000% 502762508 96 RT Omaha NE 1819,~~605~~204.7063 43,~~114~~515.8794 6.000% 310100057 97 MF White Settlement TX 17,~~064~~612.2214 43,~~293~~745.5058 5.650% 701000098 98 RT Bothell WA 1617,~~731~~269.9643 43,~~163~~626.9851 5.650% 310100092 99 MH Santa Ana CA 1617,~~475~~004.5870 43,~~168~~639.5745 5.590% 310100094 100 MH Santa Ana CA 1617,~~475~~004.5870 43,~~168~~639.5745 5.590% 701000101 101 RT Dallas TX 18,~~022~~577.8088 87,~~487~~932.6052 6.250% 502735515 102 MF Greenville NC 15,~~193~~658.7195 8,~~783~~318.6137 5.450% 502765613 103 RT Dickinson TX 15,~~439~~935.5307 43,~~035~~540.6309 5.500% 310100085 104 MH Las Cruces NM 1314,~~883~~328.9427 43,~~155~~710.2693 5.160% 502736006 105 IN Menominee MI 16,~~462~~969.2779 7,~~658~~150.3684 6.250% 701000106 106 RT Ft. Lauderdale FL 15,~~174~~662.9175 3,~~601~~113.1935 5.800% 502755923 107 RT Colonie NY 18,~~457~~418.2668 6,~~299~~337.2078 7.350% 502753022 108 SS Brandon FL 14,~~005~~455.9150 3,~~634~~184.4788 5.520% 701000109 109 RT San Jose CA 1415,~~869~~340.7544 4,~~914~~443.5384 5.900% 502751738 110 MF Richmond VA 15,~~003~~486.9695 32,~~318~~835.3031 6.000% 128878895 111 MF Aberdeen MD 21,~~815~~798.6987 2,~~168~~184.0991 9.310% 502765330 112 MF Lafayette CA 1213,~~843~~256.8211 32,~~313~~901.5021 5.550% 701000113 113 RT Fontana CA 13,~~278~~704.0491 32,~~151~~724.0518 5.800% 310100095 114 MH San Luis AZ 11,~~636~~993.8810 6,~~955~~599.3412 5.290% 410100100 115 RT Mesa AZ 1213,~~838~~251.8164 32,~~045~~632.5572 5.770% 502765609 116 RT Lodi CA 1213,~~733~~126.9310 65,~~251~~859.4932 6.000% 310100096 117 MH Mesquite TX 11,~~139~~496.2321 32,~~143~~786.8890 5.290% 410100101 118 RT Alpharetta GA 11,~~304~~668.8834 2,~~700~~337.8741 5.750% 502770502 119 SS Oldsmar FL 10,~~617~~958.3920 2,~~755~~414.1635 5.520% 310100089 120 MH McAllen TX 10,~~432~~766.2399 2,~~740~~405.4771 5.500% 502768321 121 SS Maple Shade NJ 10,~~479~~811.4304 3,~~507~~175.5392 5.860% 310100062 122 RT Jefferson City MO 910,~~827~~142.3983 2,~~531~~216.8945 5.570% 701000123 123 RT Holly Springs GA 10,~~277~~593.4072 4,~~999~~682.0674 6.100% 701000124 124 RT Conroe TX 910,~~766~~081.9404 21,~~287~~973.6252 5.820% 310100015 125 OF Houston TX 10,~~078~~402.1151 21,~~189~~864.0969 6.120% 701000126 126 MF Washington DC 8,~~469~~735.2970 3,~~515~~249.6726 5.250% 701000127 127 MF Landover MD 8,~~469~~735.2970 3,~~515~~249.6726 5.250% 502756535 128 RT Shippensburg PA 9,~~372~~668.4290 32,~~136~~839.3587 5.900% 310100070 129 RT Deerfield Beach FL 8,~~545~~772.7823 11,~~477~~250.3691 5.910% 801000130 130 IN Springfield VA 8,~~469~~737.1602 2,~~898~~630.3145 5.790% 701000131 131 RT Denver CO 8,~~678~~957.3346 1,~~998~~719.1300 5.900% 701000132 132 RT West Columbia SC 8,~~710~~990.4256 21,~~000~~720.6248 5.930% 701000133 133 MF Spokane Valley WA 7,~~439~~677.2273 21,~~053~~815.8231 5.350% 502763514 134 MU Richmond VA 78,~~951~~206.1073 1,~~899~~643.6198 5.750% 502765328 135 MF Layfayette CA 7,~~579~~822.2251 1,~~955~~712.3102 5.550% 502755922 136 RT Baltimore MD 8,~~998~~969.8316 5,~~196~~225.1582 6.850% 310100043 137 RT Pantego TX 9,~~258~~557.5196 1,~~553~~253.2782 6.850% 310100016 138 OF Houston TX 8,~~132~~394.3411 1,~~766~~504.4467 6.120% 125129420 139 MF Salisbury NC 11,~~451~~824.5181 ~~1,133~~759.1383 8.625% 502746509 140 MH Newfield NY 8,~~044~~292.06 3,~~742~~494.16 6.250% 502763203 141 MF Charlottesville VA 7,~~194~~425.6451 1,~~889~~659.9811 5.500% 310100093 142 MH Coachella CA 6,~~770~~977.5580 43,~~046~~839.7449 5.290% 701000143 143 OF Huntersville NC 67,~~922~~144.7980 1,~~883~~661.4544 5.390% 701000144 144 MF Two Harbors MN 6,~~739~~934.1643 6,~~199~~004.3710 5.500% 701000145 145 RT Aurora IL 7,~~097~~325.1664 1,~~579~~351.5911 5.950% 701000146 146 RT Kennesaw GA 7,~~173~~400.3171 21,~~219~~992.4000 6.130% 701000147 147 MF Hapeville GA 6,~~695~~907.4912 2,~~312~~100.3976 5.800% 125157750 148 MF Inman SC 9,~~879~~872.7505 1,~~071~~079.5323 8.625% 310100072 149 RT Boca Raton FL 6,~~211~~375.1169 8,~~341~~177.7921 5.910% 310100073 150 RT Hialeah FL 3,~~612~~707.1385 4,~~851~~755.2654 5.910% 310100074 151 RT Fort Lauderdale FL 2,~~686~~754.4679 4,~~168~~100.8249 5.910% 310100071 152 RT Tamarac FL 2,~~231~~288.5026 3,~~462~~406.8105 5.910% Totals 5,~~546~~719,~~585~~525.1230 1,~~292~~143,~~945~~703.9984

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 343005011 06/11/2013 06/11/2033 N 68,~~726~~642,~~230~~697.1873 68,~~642~~569,~~697~~122.7353 1101/11/~~2004~~2005 502767418 05/11/2013 05/11/2033 N 44,~~249~~201,~~568~~649.2951 44,~~201~~160,~~649~~953.51 11 01/11/~~2004~~2005 502752708 N/A 02/11/2013 N 35,000,000.00 35,000,000.00 1201/11/~~2004~~2005 502764101 N/A 04/11/2013 N 28,~~373~~336,~~222~~643.2000 28,~~336~~303,~~643~~960.0053 1201/11/~~2004~~2005 502756439 N/A 04/11/2013 N 27,000,000.00 27,000,000.00 1201/11/~~2004~~2005 502769501 N/A 06/11/2010 N 25,900,000.00 25,900,000.00 1201/11/~~2004~~2005 502768814 N/A 05/11/2013 N 24,~~569~~541,~~053~~701.3100 24,~~541~~518,~~701~~256.0009 1201/11/~~2004~~2005 502762819 N/A 04/11/2013 N 23,~~868~~840,~~919~~677.4136 23,~~840~~815,~~677~~916.3625 1101/11/~~2004~~2005 310100068 04/11/2013 04/11/2033 N 20,~~379~~354,~~143~~772.5397 20,~~354~~333,~~772~~438.9763 1112/11/2004 801000010 N/A 12/01/2012 N 20,~~299~~275,~~836~~311.0165 20,~~275~~253,~~311~~848.6549 09/01/2004 502768323 N/A 05/11/2013 N 18,250,000.00 18,250,000.00 12/11/2004 502764302 N/A 05/11/2013 N 17,~~683~~663,~~552~~538.8734 17,~~663~~646,~~538~~291.3482 1101/11/~~2004~~2005 701000013 N/A 02/01/2012 N 16,~~941~~919,~~329~~809.8128 16,~~919~~900,~~809~~876.2880 1201/01/~~2004~~2005 502762107 N/A 05/11/2013 N 17,000,000.00 17,000,000.00 1201/11/~~2004~~2005 701000015 02/01/2012 02/01/2033 N 16,~~608~~587,~~353~~695.9173 16,~~587~~569,~~695~~441.7361 1201/01/~~2004~~2005 801000016 N/A 02/01/2012 N 16,~~479~~459,~~524~~851.6148 16,~~459~~442,~~851~~669.4800 1201/01/~~2004~~2005 701000017 N/A 06/01/2013 N 16,~~221~~203,~~852~~383.0105 16,~~203~~187,~~383~~426.0568 1201/01/~~2004~~2005 502770417 N/A 06/11/2013 N 1615,~~005~~985,~~253~~905.7133 15,~~985~~968,~~905~~889.3316 1201/11/~~2004~~2005 502765507 N/A 05/11/2013 N 15,~~709~~691,~~429~~155.2442 15,~~691~~675,~~155~~275.4202 1201/11/~~2004~~2005 310100005 12/11/2012 12/11/2032 N 15,~~183~~167,~~004~~027.4101 15,~~167~~153,~~027~~660.0176 1101/11/~~2004~~2005 701000021 N/A 01/01/2013 N 14,~~970~~952,~~219~~798.5513 14,~~952~~937,~~798~~709.1359 1201/01/~~2004~~2005 502764801 N/A 04/11/2013 N 15,000,000.00 15,000,000.00 1201/11/~~2004~~2005 502720204 N/A 05/11/2013 N 14,~~731~~714,~~092~~143.7329 14,~~714~~699,~~143~~462.2981 1101/11/~~2004~~2005 502765003 05/11/2010 04/17/2033 N 14,~~695~~676,~~394~~588.5840 14,~~676~~659,~~588~~804.4099 1201/11/~~2004~~2005 701000025 05/11/2012 05/11/2033 N 14,~~236~~220,~~670~~109.1852 14,~~220~~205,~~109~~717.5291 1101/11/~~2004~~2005 502764109 N/A 05/11/2013 N 13,~~975~~958,~~898~~827.8823 13,~~958~~943,~~827~~780.2305 1201/11/~~2004~~2005 701000027 05/11/2011 05/11/2033 N 14,145,000.00 14,145,000.00 1101/11/~~2004~~2005 502749415 N/A 04/11/2013 N 13,~~743~~728,~~765~~399.4732 13,~~728~~715,~~399~~222.3229 1101/11/~~2004~~2005 502765717 N/A 05/11/2013 N 12,~~950~~934,~~351~~759.8245 12,~~934~~921,~~759~~071.4576 1101/11/~~2004~~2005 502764911 05/11/2010 04/16/2033 N 12,~~735~~719,~~463~~136.1712 12,~~719~~704,~~136~~558.1255 1201/11/~~2004~~2005 701000031 N/A 04/01/2012 N 12,~~153~~139,~~845~~285.8533 12,~~139~~126,~~285~~532.3319 1201/01/~~2004~~2005 502769917 N/A 06/11/2010 N 11,~~771~~756,~~427~~543.7596 11,~~756~~743,~~543~~293.9684 1201/11/~~2004~~2005 502768418 N/A 05/11/2013 N 11,~~777~~763,~~825~~899.7041 11,~~763~~751,~~899~~738.4107 1101/11/~~2004~~2005 701000034 N/A 02/01/2008 N 10,~~758~~745,~~641~~820.3174 10,~~745~~734,~~820~~629.7419 1201/01/~~2004~~2005 502764301 N/A 05/11/2013 N 10,~~595~~582,~~742~~985.4405 10,~~582~~571,~~985~~786.0503 1201/11/~~2004~~2005 801000036 N/A 05/01/2013 N 10,~~357~~345,~~992~~921.3457 10,~~345~~335,~~921~~426.5702 1201/01/~~2004~~2005 502757713 N/A 04/11/2013 N 10,~~352~~339,~~133~~820.2648 10,~~339~~329,~~820~~058.4865 1201/11/~~2004~~2005 502769502 N/A 06/11/2013 N 10,~~090~~073,~~217~~410.3566 10,~~073~~058,~~410~~127.6607 1101/11/~~2004~~2005 310100109 N/A 06/11/2013 N 9,~~770~~758,~~078~~267.2139 9,~~758~~747,~~267~~880.3922 1201/11/~~2004~~2005 801000040 N/A 07/01/2013 N 9,~~665~~654,~~983~~780.7297 9,~~654~~645,~~780~~040.9774 1201/01/~~2004~~2005 701000041 N/A 06/11/2013 N 9,~~238~~223,~~896~~328.3236 9,~~223~~209,~~328~~134.3665 1201/11/~~2004~~2005 701000042 04/11/2009 05/11/2033 N 8,~~709~~698,~~404~~761.3564 8,~~698~~689,~~761~~387.6449 1201/11/~~2004~~2005 701000043 N/A 06/11/2010 N 8,750,000.00 8,750,000.00 1112/11/2004 310100103 N/A 06/11/2013 N 8,~~105~~095,~~468~~932.93 8,~~095~~087,~~932~~611.9380 1101/11/~~2004~~2005 502766015 N/A 06/11/2013 N 7,~~945~~934,~~077~~995.0635 7,~~934~~926,~~995~~011.3588 1101/11/~~2004~~2005 801000046 N/A 05/01/2013 N 7,~~761~~752,~~718~~966.9826 7,~~752~~745,~~966~~432.2681 1201/01/~~2004~~2005 801000047 N/A 02/01/2008 N 7,~~323~~314,~~356~~067.5192 7,~~314~~305,~~067~~817.9206 1201/01/~~2004~~2005 701000048 N/A 02/01/2013 N 7,~~294~~285,~~114~~775.8579 7,~~285~~278,~~775~~587.7983 1201/01/~~2004~~2005 410100091 N/A 05/11/2013 N 7,~~133~~125,~~085~~573.7512 7,~~125~~119,~~573~~254.1261 1112/11/2004 701000050 N/A 05/11/2013 N 7,~~109~~101,~~956~~240.5738 7,~~101~~093,~~240~~550.3816 1101/11/~~2004~~2005 502755510 05/11/2013 05/06/2033 N 7,~~106~~098,~~991~~121.6022 7,~~098~~090,~~121~~256.2267 1201/11/~~2004~~2005 801000052 N/A 04/01/2013 N 7,~~052~~043,~~203~~507.2998 7,~~043~~035,~~507~~830.9807 1201/01/~~2004~~2005 701000053 N/A 06/11/2013 N 6,~~963~~954,~~363~~479.3288 6,~~954~~946,~~479~~553.8820 1101/11/~~2004~~2005 310100060 04/11/2013 04/11/2033 N 6,~~909~~901,~~363~~101.8220 6,~~901~~893,~~101~~867.2099 1201/11/~~2004~~2005 801000055 N/A 04/01/2012 N 6,~~853~~844,~~298~~696.8728 6,~~844~~837,~~696~~063.2838 1201/01/~~2004~~2005 502754448 N/A 03/11/2013 N 6,~~866~~859,~~863~~216.0762 6,~~859~~852,~~216~~673.6230 1201/11/~~2004~~2005 701000057 N/A 01/01/2013 N 6,~~856~~848,~~025~~551.3182 6,~~848~~842,~~551~~215.8251 1201/01/~~2004~~2005 502741201 N/A 05/11/2013 N 6,~~677~~669,~~302~~577.9496 6,~~669~~662,~~577~~875.9688 1101/11/~~2004~~2005 801000059 N/A 05/01/2013 N 6,~~482~~475,~~446~~028.8495 6,~~475~~468,~~028~~614.9593 1201/01/~~2004~~2005 310100063 04/11/2013 04/11/2033 N 6,~~430~~422,~~050~~361.5613 6,~~422~~415,~~361~~629.1369 1201/11/~~2004~~2005 310100099 N/A 06/11/2013 N 6,~~381~~373,~~225~~441.2728 6,~~373~~366,~~441~~578.28 1101/11/~~2004~~2005 410100084 N/A 04/11/2013 N 6,~~368~~361,~~781~~041.8418 6,~~361~~354,~~041~~233.1847 1201/11/~~2004~~2005 310100069 N/A 04/11/2013 N 6,~~338~~329,~~938~~385.5297 6,~~329~~320,~~385~~924.9748 1101/11/~~2004~~2005 310100050 N/A 02/11/2013 N 6,~~367~~359,~~082~~947.7841 6,~~359~~353,~~947~~836.4136 1101/11/~~2004~~2005 701000065 N/A 06/11/2013 N 6,~~276~~268,~~834~~827.6303 6,~~268~~261,~~827~~681.0386 1101/11/~~2004~~2005 410100105 N/A 06/11/2013 N 6,~~088~~081,~~826~~519.7409 6,~~081~~075,~~519~~105.0944 1201/11/~~2004~~2005 502772602 N/A 06/11/2013 N 5,~~908~~898,~~968~~909.0098 5,~~898~~889,~~909~~719.9852 1101/11/~~2004~~2005 701000068 N/A 06/11/2013 N 5,~~938~~930,~~288~~978.1498 5,~~930~~924,~~978~~518.9864 1101/11/~~2004~~2005 502754814 N/A 05/11/2013 N 6,000,000.00 6,000,000.00 1101/11/~~2004~~2005 502759109 N/A 05/11/2013 N 5,~~875~~867,~~370~~702.1174 5,~~867~~860,~~702~~826.7421 1101/11/~~2004~~2005 701000071 N/A 05/11/2013 N 5,~~581~~574,~~358~~062.8220 5,~~574~~567,~~062~~515.2030 1101/11/~~2004~~2005 502748108 N/A 01/11/2013 N 5,625,000.00 5,625,000.00 1201/11/~~2004~~2005 701000073 N/A 12/01/2011 N 5,~~361~~356,~~329~~042.4221 5,~~356~~351,~~042~~787.2126 1201/01/~~2004~~2005 310100056 N/A 03/11/2013 N 5,~~335~~328,~~316~~845.3185 5,~~328~~323,~~845~~162.8571 1101/11/~~2004~~2005 502761803 N/A 05/11/2013 N 5,~~258~~252,~~627~~296.7328 5,~~252~~246,~~296~~738.2825 1201/11/~~2004~~2005 502764713 N/A 04/11/2013 N 5,~~202~~193,~~565~~968.2726 5,~~193~~186,~~968~~176.2610 1101/11/~~2004~~2005 701000077 N/A 05/11/2013 N 5,~~135~~129,~~071~~511.8458 5,~~129~~124,~~511~~728.5881 1112/11/2004 701000078 N/A 06/11/2020 N 4,990,000.00 4,990,000.00 1101/11/~~2004~~2005 502765001 N/A 04/11/2010 N 4,~~744~~738,~~977~~750.4787 4,~~738~~733,~~750~~162.8780 1201/11/~~2004~~2005 502767415 N/A 05/11/2013 N 4,~~715~~710,~~430~~083.2143 4,~~710~~705,~~083~~473.4345 1101/11/~~2004~~2005 310100087 N/A 05/11/2013 N 4,~~685~~678,~~195~~026.85 4,~~678~~671,~~026~~645.8507 1101/11/~~2004~~2005 701000082 N/A 05/11/2013 N 4,~~665~~659,~~213~~865.6343 4,~~659~~655,~~865~~238.4339 1201/11/~~2004~~2005 502760701 04/11/2013 04/08/2028 N 4,~~546~~539,~~805~~324.4965 4,~~539~~532,~~324~~550.6597 1101/11/~~2004~~2005 410100097 N/A 06/11/2023 N 4,~~330~~319,~~404~~612.7065 4,~~319~~309,~~612~~464.6538 1201/11/~~2004~~2005 410100083 N/A 04/11/2013 N 4,~~409~~403,~~156~~797.5765 4,~~403~~399,~~797~~084.6561 1201/11/~~2004~~2005 701000086 N/A 04/11/2013 N 4,~~313~~308,~~754~~641.2095 4,~~308~~304,~~641~~178.9538 1201/11/~~2004~~2005 701000087 N/A 07/11/2010 N 4,~~189~~182,~~872~~387.7590 4,~~182~~175,~~387~~474.9073 1101/11/~~2004~~2005 310100088 N/A 06/11/2013 N 4,~~095~~090,~~320~~964.2790 4,~~090~~087,~~964~~286.9008 1101/11/~~2004~~2005 502768426 06/11/2013 05/16/2033 N 4,~~034~~029,~~109~~698.6866 4,~~029~~025,~~698~~937.6620 1101/11/~~2004~~2005 502755914 N/A 06/15/2024 N 3,~~953~~945,~~183~~209.1236 3,~~945~~937,~~209~~189.3668 1201/15/~~2004~~2005 502768925 N/A 06/11/2013 N 3,~~919~~914,~~818~~637.6914 3,~~914~~909,~~637~~972.1448 1201/11/~~2004~~2005 502755808 N/A 01/11/2013 N 3,~~909~~905,~~924~~316.7186 3,~~905~~901,~~316~~310.8669 1101/11/~~2004~~2005 310100014 N/A 12/11/2012 N 3,~~888~~884,~~612~~304.6792 3,~~884~~880,~~304~~635.9254 1101/11/~~2004~~2005 502765720 N/A 04/11/2013 N 3,~~823~~819,~~554~~023.9766 3,~~819~~815,~~023~~067.6632 1201/11/~~2004~~2005 502749508 N/A 11/11/2012 N 3,~~808~~804,~~679~~340.2215 3,~~804~~800,~~340~~613.1544 1101/11/~~2004~~2005 502762508 04/11/2013 04/11/2033 N 3,~~721~~717,~~140~~025.1528 3,~~717~~713,~~025~~509.2834 1101/11/~~2004~~2005 310100057 N/A 03/11/2013 N 3,~~624~~619,~~259~~965.4797 3,~~619~~616,~~965~~220.9739 09/11/2004 701000098 N/A 05/11/2013 N 3,~~553~~549,~~690~~526.8890 3,~~549~~545,~~526~~900.9039 1201/11/~~2004~~2005 310100092 N/A 06/11/2013 N 3,~~536~~532,~~797~~629.8730 3,~~532~~528,~~629~~989.3085 1101/11/~~2004~~2005 310100094 N/A 06/11/2013 N 3,~~536~~532,~~797~~629.8730 3,~~532~~528,~~629~~989.3085 1101/11/~~2004~~2005 701000101 N/A 05/11/2023 N 3,~~460~~451,~~377~~889.4383 3,~~451~~443,~~889~~957.8331 1101/11/~~2004~~2005 502735515 N/A 04/11/2013 N 3,~~345~~336,~~404~~621.6403 3,~~336~~328,~~621~~302.0366 1201/11/~~2004~~2005 502765613 06/11/2013 05/16/2033 N 3,~~368~~364,~~625~~589.5693 3,~~364~~361,~~589~~049.9384 1101/11/~~2004~~2005 310100085 N/A 04/11/2013 N 3,~~228~~224,~~822~~667.6741 3,~~224~~220,~~667~~956.4148 1101/11/~~2004~~2005 502736006 N/A 03/11/2013 N 3,~~160~~153,~~755~~097.6731 3,~~153~~145,~~097~~946.3147 1101/11/~~2004~~2005 701000106 N/A 04/11/2013 N 3,~~139~~136,~~635~~034.9172 3,~~136~~132,~~034~~921.7237 12/11/2004 502755923 N/A 02/15/2019 N 3,~~013~~007,~~430~~131.3212 3,~~007~~000,~~131~~793.1234 1201/15/~~2004~~2005 502753022 N/A 06/11/2013 N 3,~~044~~041,~~763~~129.7932 3,~~041~~037,~~129~~944.3244 1101/11/~~2004~~2005 701000109 N/A 06/11/2013 N 3,~~024~~019,~~355~~441.7926 3,~~019~~014,~~441~~997.2642 1201/11/~~2004~~2005 502751738 N/A 04/11/2013 N 32,~~000~~997,~~792~~474.9262 2,~~997~~994,~~474~~639.6231 1201/11/~~2004~~2005 128878895 N/A 09/01/2026 N 2,~~811~~809,~~904~~736.5142 2,~~809~~807,~~736~~551.4251 1201/01/~~2004~~2005 502765330 N/A 05/11/2008 N 2,~~777~~773,~~042~~728.3484 2,~~773~~770,~~728~~827.8463 1101/11/~~2004~~2005 701000113 N/A 04/11/2013 N 2,~~747~~744,~~181~~030.3631 2,~~744~~741,~~030~~306.3113 1201/11/~~2004~~2005 310100095 N/A 06/11/2013 N 2,~~639~~632,~~746~~791.7541 2,~~632~~626,~~791~~192.4129 1101/11/~~2004~~2005 410100100 N/A 06/11/2013 N 2,~~670~~667,~~116~~071.5601 2,~~667~~664,~~071~~438.0129 1101/11/~~2004~~2005 502765609 05/11/2013 05/11/2023 N 2,~~546~~540,~~786~~534.4899 2,~~540,~~534,675.9967 1201/11/~~2004~~2005 310100096 N/A 06/11/2013 N 2,~~526~~523,~~856~~712.3951 2,~~523~~520,~~712~~925.5161 1101/11/~~2004~~2005 410100101 N/A 06/11/2013 N 2,~~359~~356,~~280~~579.2134 2,~~356~~354,~~579~~241.3493 1101/11/~~2004~~2005 502770502 N/A 06/11/2013 N 2,~~308~~305,~~127~~372.3418 2,~~305~~302,~~372~~957.1883 1101/11/~~2004~~2005 310100089 N/A 05/11/2008 N 2,~~276~~273,~~122~~382.5104 2,~~273~~270,~~382~~976.0433 1101/11/~~2004~~2005 502768321 N/A 06/11/2013 N 2,~~145~~142,~~957~~450.9340 2,~~142~~139,~~450~~274.4048 1101/11/~~2004~~2005 310100062 04/11/2013 04/11/2033 N 2,~~117~~114,~~211~~679.7182 2,~~114~~112,~~679~~463.8237 1201/11/~~2004~~2005 701000123 N/A 06/11/2023 N 2,~~021~~016,~~783~~784.0600 2,~~016~~012,~~784~~101.0026 1101/11/~~2004~~2005 701000124 N/A 05/11/2013 N 2,~~013~~011,~~802~~515.9432 2,~~011~~009,~~515~~541.3280 1101/11/~~2004~~2005 310100015 N/A 12/11/2012 N 1,~~976~~973,~~100~~911.0900 1,~~973~~972,~~911~~046.0031 1101/11/~~2004~~2005 701000126 N/A 03/11/2013 N 1,~~935~~932,~~836~~320.6396 1,~~932~~929,~~320~~071.9670 1201/11/~~2004~~2005 701000127 N/A 03/11/2013 N 1,~~935~~932,~~836~~320.6396 1,~~932~~929,~~320~~071.9670 1201/11/~~2004~~2005 502756535 04/11/2013 04/03/2028 N 1,~~906~~903,~~254~~117.2994 1,~~903~~900,~~117~~278.9407 1201/11/~~2004~~2005 310100070 N/A 04/11/2013 N 1,~~735~~723,~~183~~706.6832 1,~~723~~712,~~706~~455.3241 1201/11/~~2004~~2005 801000130 N/A 06/01/2013 N 1,~~755~~752,~~266~~368.6736 1,~~752~~749,~~368~~737.3691 1201/01/~~2004~~2005 701000131 N/A 03/11/2013 N 1,~~765~~763,~~085~~086.0390 1,~~763~~761,~~086~~367.90 1201/11/~~2004~~2005 701000132 N/A 02/11/2013 N 1,~~762~~760,~~649~~648.0543 1,~~760~~758,~~648~~927.4395 1201/11/~~2004~~2005 701000133 N/A 06/11/2013 N 1,~~668~~666,~~609~~555.7896 1,~~666~~664,~~555~~740.9665 12/11/2004 502763514 N/A 06/11/2013 N 1,~~659~~657,~~360~~460.4180 1,~~657~~655,~~460~~816.8082 1101/11/~~2004~~2005 502765328 N/A 05/11/2013 N 1,~~638~~636,~~749~~794.3908 1,~~636~~635,~~794~~082.0806 1101/11/~~2004~~2005 502755922 N/A 02/15/2019 N 1,~~576~~571,~~436~~240.5641 1,~~571~~566,~~240~~014.4159 1201/15/~~2004~~2005 310100043 N/A 02/11/2013 N 1,~~621~~620,~~928~~375.7851 1,~~620~~619,~~375~~121.5169 1101/11/~~2004~~2005 310100016 N/A 12/11/2012 N 1,~~594~~592,~~575~~809.8036 1,~~592~~591,~~809~~304.3669 1101/11/~~2004~~2005 125129420 N/A 06/01/2017 N 1,~~593~~592,~~253~~120.6451 1,~~592~~591,~~120~~360.5168 1201/01/~~2004~~2005 502746509 N/A 03/11/2013 N 1,~~544~~540,~~460~~717.1195 1,~~540~~537,~~717~~223.9579 1112/11/2004 502763203 N/A 05/11/2013 N 1,~~569~~567,~~739~~849.6971 1,~~567~~566,~~849~~190.7160 1101/11/~~2004~~2005 310100093 N/A 06/11/2013 N 1,~~535~~531,~~852~~805.7096 1,~~531~~527,~~805~~966.9647 1101/11/~~2004~~2005 701000143 N/A 06/11/2013 N 1,~~541~~539,~~251~~367.2277 1,~~539~~537,~~367~~706.7733 1201/11/~~2004~~2005 701000144 N/A 05/11/2018 N 1,~~470~~464,~~361~~162.5013 1,~~464~~458,~~162~~158.1303 1101/11/~~2004~~2005 701000145 N/A 06/11/2013 N 1,~~431~~429,~~359~~780.7516 1,~~429~~428,~~780~~429.1605 1201/11/~~2004~~2005 701000146 N/A 05/11/2013 N 1,~~404~~402,~~237~~017.2686 1,~~402~~400,~~017~~025.86 1101/11/~~2004~~2005 701000147 N/A 04/11/2013 N 1,~~385~~382,~~273~~960.0970 1,~~382~~380,~~960~~859.7094 1101/11/~~2004~~2005 125157750 N/A 12/01/2019 N 1,~~374~~373,~~574~~502.2168 1,~~373~~372,~~502~~423.6845 1201/01/~~2004~~2005 310100072 N/A 04/11/2013 N 1,~~261~~252,~~138~~796.6889 1,~~252~~244,~~796~~619.8968 1201/11/~~2004~~2005 310100073 N/A 04/11/2013 N ~~733,428.13~~ 728,576.87 12723,821.33 01/11/~~2004~~2005 310100074 N/A 04/11/2013 N ~~545,474.20~~ 541,305.38 12537,204.89 01/11/~~2004~~2005 310100071 N/A 04/11/2013 N ~~453,095.45~~ 449,632.64 12446,226.59 01/11/~~2004~~2005 Totals 1,~~182~~181,~~659~~366,~~549~~603.8283 1,~~181~~180,~~366~~222,~~603~~899.8399

Loan Appraisal Appraisal Res. Mod. Number Reduction Reduction Strat. Code Date Amount (2) (3) 801000010 13 310100057 13 Totals 0.00 (1) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other IW - Industrial/Warehouse (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 (3) Modification Code 1 - Maturity Date Extension 2 - Amortization Change 3 - Principal Write-Off 4 - Combination

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 01/18/2005 0 $0.00 0 $0.00 2 $23,870,068.88 12/15/2004 0 $0.00 2 $23,895,277.62 0 $0.00 11/15/2004 0 $0.00 0 $0.00 0 $0.00 10/15/2004 1 $5,139,804.62 0 $0.00 0 $0.00 09/15/2004 1 $4,042,199.70 0 $0.00 0 $0.00 08/16/2004 0 $0.00 0 $0.00 0 $0.00 07/15/2004 0 $0.00 0 $0.00 0 $0.00 06/15/2004 0 $0.00 0 $0.00 0 $0.00 05/17/2004 0 $0.00 0 $0.00 0 $0.00 04/15/2004 0 $0.00 0 $0.00 0 $0.00 03/15/2004 0 $0.00 0 $0.00 0 $0.00 02/17/2004 0 $0.00 0 $0.00 0 $0.00 ~~01/15/2004 0 $0.00 0 $0.00 0 $0.00~~

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 1201/1518/~~2004~~2005 0 $0.00 0 $0.00 0 $0.00 1112/15/2004 0 $0.00 0 $0.00 0 $0.00 1011/15/2004 0 $0.00 0 $0.00 0 $0.00 0910/15/2004 0 $0.00 0 $0.00 0 $0.00 0809/1615/2004 0 $0.00 0 $0.00 0 $0.00 0708/1516/2004 0 $0.00 0 $0.00 0 $0.00 0607/15/2004 0 $0.00 0 $0.00 0 $0.00 0506/1715/2004 0 $0.00 0 $0.00 0 $0.00 0405/1517/2004 0 $0.00 0 $0.00 0 $0.00 0304/15/2004 0 $0.00 0 $0.00 0 $0.00 0203/1715/2004 0 $0.00 0 $0.00 0 $0.00 0102/1517/2004 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 01/18/2005 0 $0.00 0 $0.00 5.627821% 5.574134% 97 12/15/2004 0 $0.00 0 $0.00 5.627864% 5.578466% 98 11/15/2004 0 $0.00 0 $0.00 5.627911% 5.579277% 99 10/15/2004 0 $0.00 0 $0.00 5.627952% 5.579318% 100 09/15/2004 0 $0.00 0 $0.00 5.627998% 5.579363% 101 08/16/2004 0 $0.00 0 $0.00 5.628038% 5.579403% 102 07/15/2004 0 $0.00 0 $0.00 5.628079% 5.579442% 103 06/15/2004 0 $0.00 0 $0.00 5.628123% 5.579486% 104 05/17/2004 0 $0.00 0 $0.00 5.628162% 5.579524% 105 04/15/2004 0 $0.00 0 $0.00 5.628206% 5.579567% 106 03/15/2004 0 $0.00 0 $0.00 5.628245% 5.579605% 107 02/17/2004 0 $0.00 0 $0.00 5.628292% 5.579651% 108 ~~01/15/2004 0 $0.00 0 $0.00 5.628328% 5.579686% 109~~ 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 ~~343005011 1 0 11/11/2004 391,655.04 391,655.04 A 502767418 2 0 11/11/2004 270,641.61 270,641.61 A 502762819 8 0 11/11/2004 135,851.09 135,851.09 A~~ 310100068 9 0 1112/11/2004 118,~~284~~285.4525 118,~~284~~285.4525 AB 801000010 10 23 09/01/2004 117,~~480~~483.6966 ~~352~~469,~~434~~917.01 2 502764302 12 0 11/11/2004 105,485.03 105,485.03 A 310100005 20 0 11/11/2004 96,447.32 96,447.32 A 502720204 23 0 11/11/2004 87,044.89 87,044.89 A 701000025 25 0 11/11/2004 83,591.64 83,591.64 A 701000027 27 0 11/11/2004 64,359.75 64,359.75 A 502749415 28 0 11/11/2004 82,939.67 ~~82,939.67~~3 A502768323 ~~502765717 29 0~~ 11~~/11/2004~~ ~~74,516.47 74,516.47 A 502768418 33~~ 0 1112/11/2004 6893,~~496~~054.8872 6893,~~496~~054.8872 AB ~~502769502 38 0 11/11/2004 64,651.14 64,651.14 A~~ 701000043 43 0 1112/11/2004 3637,~~166~~381.6795 3637,~~166~~381.6795 AB ~~310100103 44 0 11/11/2004 47,091.34 47,091.34 A 502766015 45 0 11/11/2004 44,113.12 44,113.12 A~~ 410100091 49 0 1112/11/2004 44,010.2581 44,010.25 A 701000050 50 0 11/11/2004 40,473.99 40,473.99 A 701000053 53 0 11/11/2004 38,535.75 38,535.75 A 502741201 58 0 11/11/2004 39,330.88 39,330.88 A 310100099 61 0 11/11/2004 36,286.80 36,286.80 A 310100069 63 0 11/11/2004 43,677.17 43,677.17 A 310100050 64 0 11/11/2004 38,758.54 38,758.54 A 701000065 65 0 11/11/2004 34,736.46 34,736.46 A 502772602 67 0 11/11/2004 37,140.79 37,140.79 A 701000068 68 0 11/11/2004 33,586.09 33,586.09 A 502754814 69 0 11/11/2004 27,900.00 27,900.00 A 502759109 70 0 11/11/2004 32,197.05 32,197.05 A 701000071 71 0 11/11/2004 30,552.29 30,552.29 A 310100056 74 0 11/11/2004 30,835.08 30,835.08 A 502764713 76 0 11/11/2004 33,872.81 ~~33,872.81~~B A 701000077 77 0 1112/11/2004 29,~~523~~524.9412 29,~~523~~524.9412 AB 701000078 78 0 11/11/2004 22,579.74 22,579.74 A 502767415 80 0 11/11/2004 28,098.73 28,098.73 A 310100087 81 0 11/11/2004 31,805.31 31,805.31 A 502760701 83 0 11/11/2004 29,684.41 29,684.41 A 701000087 87 0 11/11/2004 25,501.31 25,501.31 A 310100088 88 0 11/11/2004 25,207.37 25,207.37 A 502768426 89 0 11/11/2004 24,447.09 24,447.09 A 502755808 92 0 11/11/2004 23,082.24 23,082.24 A 310100014 93 0 11/11/2004 24,010.05 24,010.05 A 502749508 95 0 11/11/2004 23,255.51 23,255.51 A 502762508 96 0 11/11/2004 22,596.53 22,596.53 A 310100057 97 23 09/11/2004 21,~~236~~237.9105 6384,~~710~~947.3440 23 ~~310100092~~701000106 99106 0 1112/11/2004 20,526.25 20,526.25 A 310100094 100 0 11/11/2004 20,526.25 20,526.25 A 701000101 101 0 11/11/2004 26,395.06 26,395.06 A 502765613 103 0 11/11/2004 19,362.88 19,362.88 A 310100085 104 0 11/11/2004 17,931.58 17,931.58 A 502736006 105 0 11/11/2004 24,015.27 24,015.27 A 502753022 108 0 11/11/2004 17,538.88 17,538.88 A 502765330 112 0 11/11/2004 16,064.76 16,064.76 A 310100095 114 0 11/11/2004 18,~~504~~671.2256 18,~~504~~671.2256 AB ~~410100100~~701000133 ~~115~~133 0 11/11/2004 15,639.60 15,639.60 A 310100096 117 0 11/11/2004 14,198.89 14,198.89 A 410100101 118 0 11/11/2004 13,789.48 13,789.48 A 502770502 119 0 11/11/2004 13,295.61 13,295.61 A 310100089 120 0 11/11/2004 13,096.82 13,096.82 A 502768321 121 0 11/11/2004 13,843.89 13,843.89 A 701000123 123 0 11/11/2004 15,209.06 15,209.06 A 701000124 124 0 11/11/2004 11,987.44 11,987.44 A 310100015 125 0 11/11/2004 12~~,201.32 12,201.32 A 502763514 134 0 11~~/11/2004 9,~~795~~437.3948 9,~~795~~437.3948 AB ~~502765328 135 0 11/11/2004 9,479.91 9,479.91 A 310100043 137 0 11/11/2004 10,757.72 10,757.72 A 310100016 138 0 11/11/2004 9,845.62 9,845.62 A~~ 502746509 140 0 1112/11/2004 11,734.7486 11,734.7486 AB ~~502763203~~Totals ~~141 0 11/11/2004 9,032.30 9,032.30 A 310100093 142 0 11/11/2004~~ 10~~,766.09~~ 10500,~~766~~821.0946 ~~A 701000144 144 0 11/11/2004 12~~916,~~889~~965.~~51 12,889.51 A 701000146 146 0 11/11/2004 9,345.91 9,345.91 A 701000147 147 0 11/11/2004 8,961.70 8,961.70 A Totals 73 3,168,476.04 3,445,902.79~~82

Resolution Servicing Actual Outstanding Loan Strategy Transfer Foreclosure Principal Servicing Bankruptcy REO Number Code (2) Date Date Balance Advances Date Date ~~343005011 68,726,230.18 0.00 502767418 44,249,568.29 0.00 502762819 23,868,919.41 0.00~~ 310100068 20,~~379~~354,~~143~~772.5397 0.00 801000010 ~~20,299,836.01~~13 ~~0.00~~12/30/2004 ~~502764302 17~~20,~~683~~345,~~552~~387.8717 0.00 ~~310100005~~502768323 ~~15,183,004.41 0.00 502720204 14,731,092.73 0.00 701000025 14,236,670.~~18 ~~0.00 701000027 14~~,~~145~~250,000.00 0.00 ~~502749415 13,743,765.47 0.00 502765717 12,950,351.82 0.00 502768418 11,777,825.70 0.00 502769502 10,090,217.35 0.00~~ 701000043 8,750,000.00 0.00 ~~310100103 8,105,468.93 0.00 502766015 7,945,077.06 0.00~~ 410100091 7,~~133~~125,~~085~~573.7512 0.00 701000050 7,109,956.57 0.00 701000053 6,963,363.32 0.00 502741201 6,677,302.94 0.00 310100099 6,381,225.27 0.00 310100069 6,338,938.52 0.00 310100050 6,367,082.78 0.00 701000065 6,276,834.63 0.00 502772602 5,908,968.00 0.00 701000068 5,938,288.14 0.00 502754814 6,000,000.00 0.00 502759109 5,875,370.11 0.00 701000071 5,581,358.82 0.00 310100056 5,335,316.31 0.00 502764713 5,202,565.27 0.00 701000077 5,~~135~~129,~~071~~511.8458 ~~0.00 701000078 4~~2,~~990,000~~537.0065 0.00 502767415 4,715,430.21 0.00 310100087 4,685,195.85 0.00 502760701 4,546,805.49 0.00 701000087 4,189,872.75 0.00 310100088 4,095,320.27 0.00 502768426 4,034,109.68 0.00 502755808 3,909,924.71 0.00 310100014 3,888,612.67 0.00 502749508 3,808,679.22 0.00 502762508 3,721,140.15 0.00 310100057 13 11/09/2004 3,632,222.14 0.00 ~~310100092~~701000106 3,~~536~~136,~~797~~034.8772 0.00 ~~310100094~~701000133 3,536,797.87 0.00 701000101 3,460,377.43 0.00 502765613 3,368,625.56 0.00 310100085 3,228,822.67 0.00 502736006 3,160,755.67 0.00 502753022 3,044,763.79 0.00 502765330 2,777,042.34 0.00 310100095 2,639,746.75 0.00 410100100 2,670,116.56 0.00 310100096 2,526,856.39 0.00 410100101 2,359,280.21 0.00 502770502 2,308,127.34 0.00 310100089 2,276,122.51 0.00 502768321 2,145,957.93 0.00 701000123 2,021,783.06 0.00 701000124 2,013,802.94 0.00 310100015 1,~~976~~666,~~100~~555.0996 0.00 ~~502763514 1,659,360.41 0.00 502765328 1,638,749.39 0.00 310100043 1,621,928.78 0.00 310100016 1,594,575.80 0.00~~ 502746509 1,~~544~~540,~~460~~717.1195 0.00 ~~502763203~~Totals 189,~~569~~930,~~739~~775.6961 ~~0.00 310100093 1~~2,~~535,852~~537.~~70 0.00 701000144 1,470,361.50 0.00 701000146 1,404,237.26 0.00 701000147 1,385,273.09 0.00 Totals 539,784,181.06 0.00~~65

Current Outstanding Actual Outstanding P & I P & I Principal Servicing Advances Advances** Balance Advances Totals By Delinquency Code: Total for Status Code = 23 (2 loans) 138,~~717~~720.6071 ~~416~~554,~~144~~865.3507 23,~~932~~977,~~058~~609.1531 0.00 Total for Status Code = AB (718 loans) 3362,~~029,758~~100.4475 3362,~~029,758~~100.4475 ~~515~~65,~~852~~953,~~122~~166.9130 02,537.0065 (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 Offering Servicing Resolution Scheduled Property Interest Actual Loan Document Transfer Strategy Balance Type (2) State Rate Balance Number Cross Date Code (1) Reference 801000010 10 12/30/2004 13 20,253,848.49 MF KS 5.640% 20,345,387.17 310100057 97 11/09/2004 13 3,~~619~~616,~~965~~220.9739 MF TX 5.650% 3,632,222.14

Net Remaining Loan Operating DSCR Note Maturity Amortization Number Income Date DSCR Date Date Term 801000010 2,699,266.00 1.38 01/01/2003 12/01/2012 334 310100057 67,961.62 06/30/2004 0.53 04/11/2003 03/11/2013 337 (1) 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 (2) Property Type Code MF - Multi-Family RT - Retail HC - Health Care IN - Industrial WH - Warehouse MH - Mobile Home Park OF - Office MU - Mixed Use LO - Lodging SS - Self Storage OT - Other

Specially Serviced Loan Detail - Part 2 Offering Document Resolution Site Other REO Loan Cross Strategy Inspection Phase 1 Appraisal Appraisal Property Number Reference Code (1) Date Date Date Value Revenue ~~801000010 10 13 11/03/2002 26,200,000.00 310100057 97 13 02/14/2003 4,750,000.00~~

Loan Number Comments from Special Servicer 801000010 60+ days delinquent. 310100057 Received financial information on this delinquent loan. Strategy will be worked out with Borrower based on evaluation of same. (1) 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

Modified Loan Detail No Modified Loans Liquidated Loan Detail No Liquidated Loans

Filing Compare · WACHOVIA COMM MORT SEC INC COM MORT PASTHR CERTS SER 2003 C5