8-K 1 jpc05c11_10505.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: May 12, 2005 (Date of earliest event reported) Commission File No.: 333-118975-03 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-CIBC11 (Exact name of registrant as specified in its charter) New York (governing law of Pooling and Servicing Agreement) (State of Incorporation) 13-3789046 (I.R.S. Employer Identification No.) c/o Wells Fargo Bank, N.A. 9062 Old Annapolis Road Columbia, MD 21045 (Address of principal executive offices) (Zip Code) (410) 884-2000 Registrant's Full Telephone Number (Former name, former address and former fiscal year, if changed since last report) Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below): [ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) [ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) [ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act(17 CFR 240.14d-2(b)) [ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act(17 CFR 240.13e-4(c)) ITEM 8.01 Other Events On May 12, 2005, a distribution was made to holders of J.P. Morgan Chase Commercial Mortgage Securities Corp., Commercial Mortgage Pass-Through Certificates, Series 2005-CIBC11. ITEM 9.01 Financial Statements and Exhibits (c) Exhibits Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-CIBC11, relating to the May 12, 2005 distribution. Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-CIBC11 (Registrant) By: J.P. Morgan Chase Commercial Mortgage Securities Corp. as Depositor By: /s/ Bianca Russo, Vice President/Secretary By: Bianca Russo, Vice President/Secretary Date: May 12, 2005 INDEX TO EXHIBITS Exhibit Number Description (EX-99.1) Monthly report distributed to holders of Commercial Mortgage Pass-Through Certificates, Series 2005-CIBC11, relating to the May 12, 2005 distribution. Wells Fargo Bank, N.A. Corporate Trust Services 9062 Old Annapolis Road Columbia, MD 21045-1951 J.P. Morgan Chase Commercial Mortgage Securities Corp. Commercial Mortgage Pass-Through Certificates Series 2005-CIBC11 For Additional Information, please contact CTSLink Customer Service (301) 815-6600 Reports Available on the World Wide Web @ www.ctslink.com/cmbs Payment Date: May 12, 2005 Record Date: April 29, 2005 DISTRIBUTION DATE STATEMENT Table of Contents STATEMENT SECTIONS PAGE(s) Certificate Distribution Detail 2 Certificate Factor Detail 3 Reconciliation Detail 4 Other Required Information 5 Cash Reconciliation 6 Ratings Detail 7 Current Mortgage Loan and Property Stratification Tables 8 - 16 Mortgage Loan Detail 17 - 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 Bond / Collateral Realized Loss Reconciliation 29 Depositor J.P. Morgan Chase Commercial Mortgage Securities Corp. 270 Park Avenue 10th Floor New York, NY 10017 Contact: Brian Baker Phone Number: (212) 834-3813 Master Servicer GMAC Commercial Mortgage Corporation 200 Witmer Road Horsham, PA 19044-8015 Contact: Darri Cunningham Phone Number: (215) 328-1784 Special Servicer J.E. Robert Company, Inc. 1650 Tysons Blvd Suite 1600 McLean, VA 22102 Contact: Keith Belcher Phone Number: (703) 714-8101 This report has been compiled from information provided to Wells Fargo Bank, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so. Wells Fargo Bank, N.A. expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties. Copyright 2005, Wells Fargo Bank, N.A.

Certificate Distribution Detail Class CUSIP Pass-Through Original Beginning Principal Interest Rate Balance Balance Distribution Distribution A-1 46625YJC8 4.520000% 74,490,000.00 7473,~~490~~678,~~000~~368.0073 ~~811~~983,~~631~~823.2736 ~~280~~277,~~579~~521.0086 A-2 46625YJD6 5.016000% 171,978,000.00 171,978,000.00 0.00 718,868.04 A-3 46625YJE4 5.197000% 146,634,000.00 146,634,000.00 0.00 635,047.42 A-4 46625YJF1 5.335000% 727,260,000.00 727,260,000.00 0.00 3,233,276.75 A-SB 46625YJG9 5.201000% 108,204,000.00 108,204,000.00 0.00 468,974.17 A-1A 46625YJQ7 5.~~355824~~181186% 212,208,000.00 212,~~208~~114,~~000~~786.0098 93107,~~213~~359.0278 ~~947~~915,~~123~~838.8342 A-J 46625YJH7 5.~~456824~~282186% 67,063,000.00 67,063,000.00 0.00 ~~304~~295,~~959~~199.1335 A-JFL 46625YJJ3 3.~~040000~~110000% 50,000,000.00 50,000,000.00 0.00 54129,~~888~~583.8933 B 46625YJL8 5.~~506824~~332186% 45,025,000.00 45,025,000.00 0.00 ~~206~~200,~~620~~068.6105 C 46625YJM6 5.~~537824~~363186% 18,009,000.00 18,009,000.00 0.00 8380,~~108~~488.8901 D 46625YJN4 5.~~543824~~369186% 27,015,000.00 27,015,000.00 0.00 ~~124~~120,~~805~~873.3379 E 46625YJR5 5.~~543824~~369186% 22,512,000.00 22,512,000.00 0.00 ~~104~~100,~~002~~725.1392 F 46625YJS3 5.~~543824~~369186% 24,763,000.00 24,763,000.00 0.00 ~~114~~110,~~401~~797.4262 G 46625YJT1 5.~~543824~~369186% 18,010,000.00 18,010,000.00 0.00 8380,~~203~~582.5553 H 46625YJU8 5.~~543824~~369186% 24,763,000.00 24,763,000.00 0.00 ~~114~~110,~~401~~797.4262 J 46625YJV6 5.131000% 6,754,000.00 6,754,000.00 0.00 28,878.98 K 46625YJW4 5.131000% 9,005,000.00 9,005,000.00 0.00 38,503.88 L 46625YJX2 5.131000% 6,753,000.00 6,753,000.00 0.00 28,874.70 M 46625YJY0 5.131000% 4,503,000.00 4,503,000.00 0.00 19,254.08 N 46625YJZ7 5.131000% 4,502,000.00 4,502,000.00 0.00 19,249.80 P 46625YKA0 5.131000% 6,754,000.00 6,754,000.00 0.00 28,878.98 NR 46625YKB8 5.131000% 24,763,663.00 24,763,663.00 0.00 105,885.30 R 46625YJA2 0.000000% 0.00 0.00 0.00 0.00 S N/A 0.000000% 0.00 0.00 0.00 0.00 LR 46625YJB0 0.000000% 0.00 0.00 0.00 0.00 Totals 1,800,968,663.00 1,800,~~968~~063,~~663~~818.0071 ~~904~~1,~~844~~091,183.2914 7,~~743~~748,~~786~~168.3060

Class CUSIP Prepayment Realized Loss/ Total Ending Current Penalties Additional Trust Distribution Balance Subordination Fund Expenses Level (1) A-1 46625YJC8 0.00 0.00 1,~~092~~261,~~210~~345.2722 7372,~~678~~694,~~368~~545.7337 13.5152% A-2 46625YJD6 0.00 0.00 718,868.04 171,978,000.00 13.5152% A-3 46625YJE4 0.00 0.00 635,047.42 146,634,000.00 13.5152% A-4 46625YJF1 0.00 0.00 3,233,276.75 727,260,000.00 13.5152% A-SB 46625YJG9 0.00 0.00 468,974.17 108,204,000.00 13.5152% A-1A 46625YJQ7 0.00 0.00 1,~~040~~023,~~336~~198.8520 212,~~114~~007,~~786~~427.9820 13.5152% A-J 46625YJH7 0.00 0.00 ~~304~~295,~~959~~199.1335 67,063,000.00 13.5152% A-JFL 46625YJJ3 0.00 0.00 54129,~~888~~583.8933 50,000,000.00 13.5152% B 46625YJL8 0.00 0.00 ~~206~~200,~~620~~068.6105 45,025,000.00 11.01% C 46625YJM6 0.00 0.00 8380,~~108~~488.8901 18,009,000.00 10.01% D 46625YJN4 0.00 0.00 ~~124~~120,~~805~~873.3379 27,015,000.00 8.5051% E 46625YJR5 0.00 0.00 ~~104~~100,~~002~~725.1392 22,512,000.00 7.2526% F 46625YJS3 0.00 0.00 ~~114~~110,~~401~~797.4262 24,763,000.00 5.88% G 46625YJT1 0.00 0.00 8380,~~203~~582.5553 18,010,000.00 4.88% H 46625YJU8 0.00 0.00 ~~114~~110,~~401~~797.4262 24,763,000.00 3.50% J 46625YJV6 0.00 0.00 28,878.98 6,754,000.00 3.13% K 46625YJW4 0.00 0.00 38,503.88 9,005,000.00 2.63% L 46625YJX2 0.00 0.00 28,874.70 6,753,000.00 2.25% M 46625YJY0 0.00 0.00 19,254.08 4,503,000.00 2.00% N 46625YJZ7 0.00 0.00 19,249.80 4,502,000.00 1.75% P 46625YKA0 0.00 0.00 28,878.98 6,754,000.00 1.38% NR 46625YKB8 0.00 0.00 105,885.30 24,763,663.00 0.00% R 46625YJA2 0.00 0.00 0.00 0.00 13.5152% S N/A 0.00 0.00 0.00 0.00 0.00% LR 46625YJB0 0.00 0.00 0.00 0.00 0.00% Totals 0.00 0.00 8,~~648~~839,~~630~~351.5974 1,~~800~~798,~~063~~972,~~818~~635.7157

Class CUSIP Pass-Through Original Beginning Interest Rate Notional Notional Distribution Amount Amount X-1 46625YJP9 0.~~038975~~034225% 1,800,968,663.00 1,800,~~968~~063,~~663~~818.0071 5851,~~494~~339.4603 X-2 46625YJK0 0.~~239621~~110640% 1,755,407,000.00 1,755,407,000.00 ~~350~~161,~~526~~848.8516

Class CUSIP Prepayment Total Ending Penalties Distribution Notional Amount X-1 46625YJP9 0.00 5851,~~494~~339.4603 1,~~800~~798,~~063~~972,~~818~~635.7157 X-2 46625YJK0 0.00 ~~350~~161,~~526~~848.8516 1,755,407,000.00 (1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Certificate Factor Detail Class CUSIP Beginning Principal Interest Prepayment Realized Loss/ Ending Balance Distribution Distribution Penalties Additional Balance Trust Fund Expenses A-1 46625YJC8 ~~1,000~~989.~~00000000~~10415801 1013.~~89584199~~20745550 3.~~76666667~~72562572 0.00000000 0.00000000 ~~989~~975.~~10415801~~89670251 A-2 46625YJD6 1,000.00000000 0.00000000 4.18000000 0.00000000 0.00000000 1,000.00000000 A-3 46625YJE4 1,000.00000000 0.00000000 4.33083337 0.00000000 0.00000000 1,000.00000000 A-4 46625YJF1 1,000.00000000 0.00000000 4.44583333 0.00000000 0.00000000 1,000.00000000 A-SB 46625YJG9 1,000.00000000 0.00000000 4.33416667 0.00000000 0.00000000 1,000.00000000 A-1A 46625YJQ7 ~~1,000~~999.~~00000000~~56074691 0.~~43925309~~50591768 4.~~46318626~~31575822 0.00000000 0.00000000 999.~~56074691~~05482922 A-J 46625YJH7 1,000.00000000 0.00000000 4.~~54735294~~40182142 0.00000000 0.00000000 1,000.00000000 A-JFL 46625YJJ3 1,000.00000000 0.00000000 12.~~09777780~~59166660 0.00000000 0.00000000 1,000.00000000 B 46625YJL8 1,000.00000000 0.00000000 4.~~58901966~~44348806 0.00000000 0.00000000 1,000.00000000 C 46625YJM6 1,000.00000000 0.00000000 4.~~61485313~~46932145 0.00000000 0.00000000 1,000.00000000 D 46625YJN4 1,000.00000000 0.00000000 4.~~61985304~~47432130 0.00000000 0.00000000 1,000.00000000 E 46625YJR5 1,000.00000000 0.00000000 4.~~61985297~~47432125 0.00000000 0.00000000 1,000.00000000 F 46625YJS3 1,000.00000000 0.00000000 4.~~61985301~~47432137 0.00000000 0.00000000 1,000.00000000 G 46625YJT1 1,000.00000000 0.00000000 4.~~61985286~~47432149 0.00000000 0.00000000 1,000.00000000 H 46625YJU8 1,000.00000000 0.00000000 4.~~61985301~~47432137 0.00000000 0.00000000 1,000.00000000 J 46625YJV6 1,000.00000000 0.00000000 4.27583358 0.00000000 0.00000000 1,000.00000000 K 46625YJW4 1,000.00000000 0.00000000 4.27583343 0.00000000 0.00000000 1,000.00000000 L 46625YJX2 1,000.00000000 0.00000000 4.27583296 0.00000000 0.00000000 1,000.00000000 M 46625YJY0 1,000.00000000 0.00000000 4.27583389 0.00000000 0.00000000 1,000.00000000 N 46625YJZ7 1,000.00000000 0.00000000 4.27583296 0.00000000 0.00000000 1,000.00000000 P 46625YKA0 1,000.00000000 0.00000000 4.27583358 0.00000000 0.00000000 1,000.00000000 NR 46625YKB8 1,000.00000000 0.00000000 4.27583351 0.00000000 0.00000000 1,000.00000000 R 46625YJA2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 S N/A 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 LR 46625YJB0 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

Class CUSIP Beginning Interest Prepayment Ending Notional Distribution Penalties Notional Amount Amount X-1 46625YJP9 ~~1,000~~999.~~00000000~~49757910 0.~~03247944~~02850634 0.00000000 ~~999~~998.~~49757910~~89169230 X-2 46625YJK0 1,000.00000000 0.~~19968409~~09219979 0.00000000 1,000.00000000

Reconciliation Detail Advance Summary P & I Advances Outstanding 0.00 Servicing Advances Outstanding 021,553.0054 Reimbursement for Interest on Advances 0.00 paid from general collections Current 1 Month LIBOR Rate 2.~~850000~~920000% Next 1 Month LIBOR Rate 23.~~920000~~090000%

Master Servicing Fee Summary Current Period Accrued Servicing Fees 5250,~~152~~490.1541 Less Delinquent Servicing Fees 0.00 Less Reductions to Servicing Fees 0.00 Plus Servicing Fees for Delinquent Payments Received 0.00 Plus Adjustments for Prior Servicing Calculation 0.00 Total Servicing Fees Collected 5250,~~152~~490.1541

Certificate Interest Reconciliation Class Accrued Net Aggregate Distributable Distributable Additional Interest Remaining Unpaid Certificate Prepayment Certificate Certificate Trust Fund Distribution Distributable Interest Interest Interest Interest Expenses Certificate Shortfall Adjustment Interest A-1 ~~280~~277,~~579~~521.0086 0.00 ~~280~~277,~~579~~521.0086 0.00 0.00 ~~280~~277,~~579~~521.0086 0.00 A-2 718,868.04 0.00 718,868.04 0.00 0.00 718,868.04 0.00 A-3 635,047.42 0.00 635,047.42 0.00 0.00 635,047.42 0.00 A-4 3,233,276.75 0.00 3,233,276.75 0.00 0.00 3,233,276.75 0.00 A-SB 468,974.17 0.00 468,974.17 0.00 0.00 468,974.17 0.00 A-1A ~~947~~915,~~123~~838.8342 0.00 ~~947~~915,~~123~~838.8342 0.00 0.00 ~~947~~915,~~123~~838.8342 0.00 A-J ~~304~~295,~~959~~199.1335 0.00 ~~304~~295,~~959~~199.1335 0.00 0.00 ~~304~~295,~~959~~199.1335 0.00 A-JFL 54129,~~888~~583.8933 0.00 54129,~~888~~583.8933 0.00 0.00 54129,~~888~~583.8933 0.00 X-1 5851,~~494~~339.4603 0.00 5851,~~494~~339.4603 0.00 0.00 5851,~~494~~339.4603 0.00 X-2 ~~350~~161,~~526~~848.8516 0.00 ~~350~~161,~~526~~848.8516 0.00 0.00 ~~350~~161,~~526~~848.8516 0.00 B ~~206~~200,~~620~~068.6105 0.00 ~~206~~200,~~620~~068.6105 0.00 0.00 ~~206~~200,~~620~~068.6105 0.00 C 8380,~~108~~488.8901 0.00 8380,~~108~~488.8901 0.00 0.00 8380,~~108~~488.8901 0.00 D ~~124~~120,~~805~~873.3379 0.00 ~~124~~120,~~805~~873.3379 0.00 0.00 ~~124~~120,~~805~~873.3379 0.00 E ~~104~~100,~~002~~725.1392 0.00 ~~104~~100,~~002~~725.1392 0.00 0.00 ~~104~~100,~~002~~725.1392 0.00 F ~~114~~110,~~401~~797.4262 0.00 ~~114~~110,~~401~~797.4262 0.00 0.00 ~~114~~110,~~401~~797.4262 0.00 G 8380,~~203~~582.5553 0.00 8380,~~203~~582.5553 0.00 0.00 8380,~~203~~582.5553 0.00 H ~~114~~110,~~401~~797.4262 0.00 ~~114~~110,~~401~~797.4262 0.00 0.00 ~~114~~110,~~401~~797.4262 0.00 J 28,878.98 0.00 28,878.98 0.00 0.00 28,878.98 0.00 K 38,503.88 0.00 38,503.88 0.00 0.00 38,503.88 0.00 L 28,874.70 0.00 28,874.70 0.00 0.00 28,874.70 0.00 M 19,254.08 0.00 19,254.08 0.00 0.00 19,254.08 0.00 N 19,249.80 0.00 19,249.80 0.00 0.00 19,249.80 0.00 P 28,878.98 0.00 28,878.98 0.00 0.00 28,878.98 0.00 NR 105,885.30 0.00 105,885.30 0.00 0.00 105,885.30 0.00 Total 87,~~152~~961,~~807~~355.6179 0.00 87,~~152~~961,~~807~~355.6179 0.00 0.00 87,~~152~~961,~~807~~355.6179 0.00

Other Required Information Available Distribution Amount (1) 9,~~057~~052,~~651~~538.9093 Principal Distribution Amount ~~904~~1,~~844~~091,183.2516 (a) Principal portion of Monthly Payments ~~904~~1,~~844~~091,183.2516 and any Assumed Monthly Payments (b) Principal Prepayments 0.00 (c) Collection of Principal on a Balloon 0.00 Loan after its stated Maturity Date (d) Liquidation Proceeds and Insurance 0.00 Proceeds received on a Mortgage Loan (e) Liquidation Proceeds, Insurance Proceeds, 0.00 or REO Revenues received on an REO Plus the excess of the prior Principal Distribution 0.00 Amount over the principal paid to the Sequential Pay Certificates Aggregate Number of Outstanding Loans 145 Aggregate Unpaid Principal Balance of Loans 1,~~800~~798,~~063~~972,~~818~~635.9076 Aggregate Stated Principal Balance of Loans 1,~~800~~798,~~063~~972,~~818~~635.9076 Aggregate Amount of Servicing Fee 5250,~~152~~490.1541 Aggregate Amount of Special Servicing Fee 0.00 Aggregate Amount of Trustee Fee 1,~~859~~800.4806 Aggregate Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Interest Reserve Withdrawal 0.00 Excess Liquidation Proceeds Account Balance 0.00 Specially Serviced Loans not Delinquent Number of Outstanding Loans 0 Aggregate Unpaid Principal Balance 0.00

Appraisal Reduction Amount None Cash Reconciliation Detail Total Funds Collected Interest: Scheduled Interest 8,106,354.59 Interest reductions due to Nonrecoverability Determinations 0.00 Interest Adjustments 0.00 Deferred Interest 0.00 Net Prepayment Interest Shortfall 0.00 Net Prepayment Interest Excess 0.00 Extension Interest 0.00 Interest Reserve Withdrawal 0.00 Total Interest Collected 8,106,354.59 Principal: Scheduled Principal 1,091,183.16 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 1,091,183.16 Other: Prepayment Penalties/Yield Maintenance 0.00 Repayment Fees 0.00 Borrower Option Extension Fees 0.00 Equity Payments Received 0.00 Net Swap Counterparty Payments Received 0.00 Total Other Collected: 0.00 Total Funds Collected 9,197,537.75 Total Funds Distributed Fees: Master Servicing Fee 50,490.41 Trustee Fee 1,800.06 Certificate Administration Fee 0.00 Insurer Fee 0.00 Miscellaneous Fee 0.00 Total Fees 52,290.48 Additional Trust Fund Expenses: Reimbursement for Interest on Advances 0.00 ASER Amount 0.00 Special Servicing Fee 0.00 Rating Agency Expenses 0.00 Attorney Fees & Expenses 0.00 Bankruptcy Expense 0.00 Taxes Imposed on Trust Fund 0.00 Non-Recoverable Advances 0.00 Other Expenses 0.00 Total Additional Trust Fund Expenses 0.00 Interest Reserve Deposit 0.00 Payments to Certificateholders & Others: Interest Distribution 7,961,355.79 Principal Distribution 1,091,183.14 Prepayment Penalties/Yield Maintenance 0.00 Borrower Option Extension Fees 0.00 Equity Payments Paid 0.00 Net Swap Counterparty Payments Paid 92,708.34 Total Payments to Certificateholders & Others 9,145,247.27 Total Funds Distributed 9,197,537.75

Ratings Detail Class CUSIP Original Ratings Current Ratings (1) Fitch Moody's S & P Fitch Moody's S & P A-1 46625YJC8 X Aaa AAA X Aaa ~~AAA~~ A-2 46625YJD6 X Aaa AAA X Aaa AAA A-3 46625YJE4 X Aaa AAA X Aaa AAA A-4 46625YJF1 X Aaa AAA X Aaa AAA A-SB 46625YJG9 X Aaa AAA X Aaa AAA A-1A 46625YJQ7 X Aaa AAA X Aaa AAA A-J 46625YJH7 X Aaa AAA X Aaa AAA A-JFL 46625YJJ3 X Aaa AAA X Aaa AAA X-1 46625YJP9 X Aaa AAA X Aaa AAA X-2 46625YJK0 X Aaa AAA X Aaa AAA B 46625YJL8 X Aa2 AA X Aa2 AA C 46625YJM6 X Aa3 AA- X Aa3 AA- D 46625YJN4 X A2 A X A2 A E 46625YJR5 X A3 A- X A3 A- F 46625YJS3 X Baa1 BBB+ X Baa1 BBB+ G 46625YJT1 X Baa2 BBB X Baa2 BBB H 46625YJU8 X Baa3 BBB- X Baa3 BBB- J 46625YJV6 X Ba1 BB+ X Ba1 BB+ K 46625YJW4 X Ba2 BB X Ba2 BB L 46625YJX2 X Ba3 BB- X Ba3 BB- M 46625YJY0 X B1 B+ X B1 B+ N 46625YJZ7 X B2 B X B2 B P 46625YKA0 X B3 B- X B3 B- NR 46625YKB8 X NR NR X NR NR NR - Designates that the class was not rated by the above agency at the time of original issuance. X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance. N/A - Data not available this period. 1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies. Fitch, Inc. One State Street Plaza New York, New York 10004 (212) 908-0500 Moody's Investors Service 99 Church Street New York, New York 10007 (212) 553-0300 Standard & Poor's Rating Services 55 Water Street New York, New York 10041 (212) 438-2430

Current Mortgage Loan and Property Stratification Tables Aggregate Pool Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 18 39,~~922~~875,~~951~~566.3706 2.22 ~~136~~135 5.5669 1.~~550787~~550686 3,000,000 to 3,999,999 31 109,~~296~~193,~~909~~655.5371 6.07 ~~115~~114 5.5129 1.~~491690~~491708 4,000,000 to 4,999,999 13 57,~~226~~180,~~717~~387.3848 3.18 ~~111~~110 5.5615 1.~~411766~~411791 5,000,000 to 6,999,999 27 163,~~824~~633,~~919~~713.1081 9.10 ~~128~~127 5.4304 1.~~397180~~397149 7,000,000 to 9,999,999 20 ~~168~~167,~~109~~954,~~589~~257.7255 9.34 ~~125~~124 5.4718 1.~~352462~~352515 10,000,000 to 14,999,999 10 129,~~991~~875,~~941~~076.6654 7.22 ~~120~~119 5.4262 1.~~473989~~473966 15,000,000 to 24,999,999 13 243,~~933~~836,~~690~~258.9326 13.55 ~~111~~110 5.3514 1.~~328586~~328565 25,000,000 to 49,999,999 6 192,~~392~~323,~~878~~207.65 10.69 ~~117~~116 5.~~3479~~3478 1.~~355860~~355880 50,000,000 and greater 7 695,~~364~~100,~~220~~512.5670 38.6364 ~~108~~107 5.~~3719~~3718 1.~~563508~~563500 Totals 145 1,~~800~~798,~~063~~972,~~818~~635.9076 100.00 ~~115~~114 5.4040 1.~~458700~~458704

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 9 74,~~527~~498,~~758~~647.1981 4.14 ~~118~~117 5.~~2698~~2697 1.~~519847~~519862 Arkansas 1 2,~~593~~590,~~597~~565.6322 0.14 ~~118~~117 5.2100 1.550000 California 14 179,~~674~~612,~~992~~020.6196 9.98 8483 4.~~9661~~9660 1.~~521093~~521119 Colorado 1 7,000,000.00 0.39 ~~116~~115 5.0900 1.280000 Delaware 2 26,~~256~~248,~~685~~078.7207 1.46 9392 5.~~0765~~0763 1.~~478822~~478769 Florida 9 176,~~975~~843,~~461~~523.0653 9.83 ~~109~~108 5.~~6300~~6298 1.~~455771~~455799 Georgia 3 16,~~069~~048,~~555~~623.5655 0.89 ~~144~~143 5.~~6794~~6795 1.~~368673~~368617 Hawaii 1 110,000,000.00 6.11 ~~177~~176 5.5600 1.350000 Idaho 1 3,~~899~~895,~~675~~194.3942 0.22 5756 5.3300 1.730000 Illinois 5 31,~~992~~944,~~185~~825.1177 1.78 ~~146~~145 5.3160 1.~~308230~~308362 Indiana 4 34,000,000.00 1.89 ~~117~~116 5.5153 1.447059 Kentucky 4 30,~~942~~880,~~634~~844.1477 1.72 ~~118~~117 5.4160 1.~~660098~~660070 Louisiana 6 97,~~820~~746,~~340~~759.3582 5.43 ~~116~~115 5.~~6637~~6636 1.~~330033~~330013 Maryland 2 7,~~046~~036,~~021~~212.2895 0.39 ~~117~~116 5.5645 1.~~409651~~409674 Massachusetts 1 8,~~471~~462,~~960~~527.1186 0.47 ~~117~~116 5.5000 1.270000 Michigan 4 42,~~536~~469,~~865~~424.0992 2.36 ~~141~~140 5.~~3848~~3849 1.~~354565~~354613 Minnesota 1 3,~~085~~080,~~316~~377.0705 0.17 ~~117~~116 5.4400 1.310000 Mississippi 1 3,~~987~~981,~~156~~006.9571 0.22 ~~118~~117 5.6500 1.770000 Missouri 2 3,~~587~~582,~~064~~716.5857 0.20 8180 5.0400 1.660000 Nevada 3 45,~~885~~850,~~544~~513.7646 2.55 ~~125~~124 5.~~3662~~3661 1.~~492726~~492788 New Jersey 4 71,~~976~~941,~~619~~009.7322 4.00 8584 5.~~0833~~0831 1.~~540303~~540381 New Mexico 1 7,300,000.00 0.41 8483 6.0700 1.390000 New York 14 161,~~789~~746,~~677~~355.0179 8.99 ~~117~~116 5.~~5957~~5958 1.~~283260~~283248 North Carolina 4 35,~~988~~969,~~094~~969.8258 2.00 ~~174~~173 5.~~5220~~5219 1.~~301606~~301616 Ohio 14 59,~~152~~114,~~189~~592.4618 3.29 ~~114~~113 5.5026 1.~~347361~~347366 Oregon 2 26,~~969~~961,~~319~~302.8847 1.50 9089 5.2758 1.~~246515~~246475 Pennsylvania 15 125,~~684~~607,~~003~~433.4561 6.98 ~~118~~117 5.7093 1.~~408791~~408792 South Carolina 2 8,~~923~~913,~~338~~453.4788 0.50 ~~117~~116 5.5220 1.~~484655~~484657 Tennessee 2 11,~~994~~975,~~868~~513.5671 0.67 ~~180~~178 5.8650 1.~~335041~~334985 Texas 29 ~~210~~209,~~198~~998,~~039~~212.9747 11.6867 ~~115~~114 5.3074 1.~~580084~~580016 Utah 1 1,~~166~~163,~~699~~908.7442 0.06 ~~237~~236 5.3200 3.780000 Virginia 1 4,800,000.00 0.27 ~~119~~118 5.3000 1.530000 Washington 2 17,~~074~~062,~~270~~091.6896 0.95 ~~118~~117 5.2091 1.~~315211~~315186 Wisconsin 4 150,~~693~~646,~~882~~929.5303 8.37 9089 5.2229 1.~~689885~~690010 Totals 169 1,~~800~~798,~~063~~972,~~818~~635.9076 100.00 ~~115~~114 5.4040 1.~~458700~~458704

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 37 416,~~343~~078,~~084~~263.8564 23.13 ~~124~~123 5.5036 1.~~244479~~244485 1.30 to 1.39 45 ~~538~~537,~~117~~807,~~971~~932.8858 29.8990 ~~130~~129 5.4998 1.~~348227~~348226 1.40 to 1.49 24 ~~273~~272,~~147~~915,~~024~~898.5133 15.17 ~~118~~117 5.6240 1.~~430782~~430777 1.50 to 1.69 23 294,~~947~~847,~~781~~763.8619 16.39 8584 4.~~9914~~9912 1.~~630942~~630953 1.70 to 1.99 12 266,~~720~~540,~~013~~572.4967 14.82 ~~101~~100 5.3002 1.~~818941~~818927 2.00 to 2.99 3 9,~~621~~618,~~242~~296.5793 0.53 ~~117~~116 5.~~0353~~0352 2.~~151795~~151778 3.00 and greater 1 1,~~166~~163,~~699~~908.7442 0.06 ~~237~~236 5.3200 3.780000 Totals 145 1,~~800~~798,~~063~~972,~~818~~635.9076 100.00 ~~115~~114 5.4040 1.~~458700~~458704

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 19 208,~~241~~192,~~241~~161.7441 11.57 ~~152~~151 5.5670 1.~~394926~~394899 Lodging 2 19,~~364~~318,~~392~~778.3762 1.0807 ~~117~~116 5.4554 1.681538 Mixed Use 4 28,~~282~~266,~~073~~528.5593 1.57 ~~117~~116 5.~~7107~~7106 1.~~288188~~288156 Mobile Home Park 5 27,~~118~~087,~~586~~349.2474 1.51 ~~132~~131 5.3073 1.~~404232~~404230 Multi-Family 39 ~~228~~227,~~047~~921,~~085~~900.2664 12.67 ~~114~~113 5.~~2684~~2683 1.~~334656~~334627 Office 26 ~~392~~391,~~195~~950,~~765~~410.6518 21.79 ~~118~~117 5.5153 1.~~520339~~520286 Retail 73 892,~~827~~254,~~517~~499.1453 49.60 ~~105~~104 5.~~3428~~3427 1.~~479015~~479077 Self Storage 1 3,~~987~~981,~~156~~006.9571 0.22 ~~118~~117 5.6500 1.770000 Totals 169 1,~~800~~798,~~063~~972,~~818~~635.9076 100.00 ~~115~~114 5.4040 1.~~458700~~458704

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 7 210,~~654~~592,~~588~~226.1735 11.7071 6564 4.~~7417~~7416 1.~~613410~~613480 5.0000% to 5.4999% 66 797,~~810~~329,~~959~~748.4964 44.32 ~~113~~112 5.2739 1.~~511722~~511703 5.5000% to 5.9999% 68 ~~764~~763,~~498~~971,~~402~~135.5798 42.47 ~~131~~130 5.6907 1.~~354749~~354740 6.0000% and greater 4 27,~~099~~079,~~868~~524.6779 1.51 ~~111~~110 6.2974 1.~~627649~~627585 Totals 145 1,~~800~~798,~~063~~972,~~818~~635.9076 100.00 ~~115~~114 5.4040 1.~~458700~~458704

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 143 1,~~771~~770,~~272~~190,~~292~~944.7817 98.40 ~~116~~115 5.~~4058~~4057 1.~~461714~~461719 13 to 24 months 10 ~~20,000,000~~0.00 10.1100 720 50.~~2500~~0000 10.~~200000~~000000 25 to 36 months 01 020,000,000.00 01.0011 071 05.~~0000~~2500 01.~~000000~~200000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months or greater 1 8,~~791~~781,~~526~~691.1259 0.49 ~~119~~118 5.4100 1.440000 Totals 145 1,~~800~~798,~~063~~972,~~818~~635.9076 100.00 ~~115~~114 5.4040 1.~~458700~~458704

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 5 180,~~903~~862,~~663~~896.4951 10.05 5756 4.7371 1.~~638841~~638873 61 to 84 months 8 187,~~190~~174,~~478~~909.0595 10.40 8281 5.2362 1.~~641814~~641822 85 to 120 months 117 1,~~227~~226,~~088~~206,~~861~~873.9286 68.1716 ~~118~~117 5.5051 1.~~422984~~422952 121 months and greater 8 167,~~863~~819,~~706~~314.1292 9.33 ~~172~~171 5.5650 1.~~345132~~345123 Totals 138 1,~~763~~762,~~046~~063,~~709~~995.5824 97.9495 ~~113~~112 5.~~4035~~4034 1.~~460954~~460952

Remaining Stated Term (Fully Amortizing Loans) Remaining Stated # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 0 0.00 0.00 0 0.0000 0.000000 61 to 84 months 0 0.00 0.00 0 0.0000 0.000000 85 to 120 months 0 0.00 0.00 0 0.0000 0.000000 121 months and greater 7 3736,~~017~~908,~~109~~640.3252 2.0605 ~~211~~210 5.~~4322~~4324 1.~~351332~~351387 Totals 7 3736,~~017~~908,~~109~~640.3252 2.0605 ~~211~~210 5.~~4322~~4324 1.~~351332~~351387

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 2 271,720,000.00 15.10 6968 4.9398 1.720199 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 3 31,~~935~~858,~~175~~503.7865 1.77 ~~118~~117 5.~~2446~~2447 1.~~539224~~539234 241 to 300 months 9 42,~~542~~476,~~474~~402.4144 2.36 ~~122~~121 5.6030 1.430249 301 to 342 months 3 29,~~894~~881,~~536~~377.7213 1.66 8887 5.~~3334~~3333 1.~~218042~~218025 343 months and greater 121 1,386,~~954~~127,~~522~~712.6702 77.05 ~~122~~121 5.4933 1.~~414541~~414510 Totals 138 1,~~763~~762,~~046~~063,~~709~~995.5824 97.9495 ~~113~~112 5.~~4035~~4034 1.~~460954~~460952

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 145 1,~~800~~798,~~063~~972,~~818~~635.9076 100.00 ~~115~~114 5.4040 1.~~458700~~458704 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or more 0 0.00 0.00 0 0.0000 0.000000 Totals 145 1,~~800~~798,~~063~~972,~~818~~635.9076 100.00 ~~115~~114 5.4040 1.~~458700~~458704 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 1 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 13 27,~~342~~306,~~277~~891.4744 1.52 ~~145~~144 5.6182 1.~~633614~~633510 3,000,000 to 3,999,999 29 101,~~780~~682,~~904~~247.6897 5.65 ~~115~~114 5.5264 1.~~502677~~502705 4,000,000 to 4,999,999 11 48,~~322~~281,~~180~~992.6690 2.68 ~~109~~108 5.~~6007~~6006 1.~~439627~~439669 5,000,000 to 6,999,999 21 127,~~499~~343,~~884~~641.3797 7.08 ~~134~~133 5.4998 1.~~409518~~409490 7,000,000 to 9,999,999 16 135,~~373~~237,~~680~~896.4607 7.52 ~~127~~126 5.~~5150~~5151 1.~~372636~~372700 10,000,000 to 14,999,999 9 118,~~502~~397,~~137~~350.5672 6.58 ~~120~~119 5.3958 1.~~480194~~480167 15,000,000 to 24,999,999 9 171,~~870~~791,~~511~~111.6831 9.55 ~~112~~111 5.4067 1.~~329052~~329039 25,000,000 to 49,999,999 5 161,~~892~~823,~~878~~207.65 89.9900 ~~117~~116 5.4058 1.~~364500~~364527 50,000,000 and greater 7 695,~~364~~100,~~220~~512.5670 38.6364 ~~108~~107 5.~~3719~~3718 1.~~563508~~563500 Totals 120 1,~~587~~586,~~948~~964,~~676~~852.0973 88.22 ~~115~~114 5.~~4245~~4244 1.~~476527~~476537

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 8 70,~~117~~088,~~758~~647.1981 3.90 ~~118~~117 5.~~2579~~2577 1.~~539963~~539988 California 13 149,~~174~~112,~~992~~020.6196 8.29 7877 4.~~9510~~9509 1.~~564252~~564302 Delaware 1 7,~~856~~848,~~685~~078.7207 0.44 ~~118~~117 5.5600 1.640000 Florida 8 171,~~780~~654,~~743~~860.0400 9.54 ~~109~~108 5.~~6433~~6431 1.~~458667~~458695 Georgia 3 16,~~069~~048,~~555~~623.5655 0.89 ~~144~~143 5.~~6794~~6795 1.~~368673~~368617 Hawaii 1 110,000,000.00 6.11 ~~177~~176 5.5600 1.350000 Idaho 1 3,~~899~~895,~~675~~194.3942 0.22 5756 5.3300 1.730000 Illinois 5 31,~~992~~944,~~185~~825.1177 1.78 ~~146~~145 5.3160 1.~~308230~~308362 Indiana 4 34,000,000.00 1.89 ~~117~~116 5.5153 1.447059 Kentucky 3 25,~~855~~799,~~192~~351.6345 1.4443 ~~118~~117 5.4565 1.~~711277~~711294 Louisiana 6 97,~~820~~746,~~340~~759.3582 5.43 ~~116~~115 5.~~6637~~6636 1.~~330033~~330013 Maryland 2 7,~~046~~036,~~021~~212.2895 0.39 ~~117~~116 5.5645 1.~~409651~~409674 Massachusetts 1 8,~~471~~462,~~960~~527.1186 0.47 ~~117~~116 5.5000 1.270000 Michigan 3 38,~~540~~478,~~860~~017.2418 2.14 ~~143~~142 5.~~3978~~3979 1.~~343633~~343681 Minnesota 1 3,~~085~~080,~~316~~377.0705 0.17 ~~117~~116 5.4400 1.310000 Mississippi 1 3,~~987~~981,~~156~~006.9571 0.22 ~~118~~117 5.6500 1.770000 Missouri 2 3,~~587~~582,~~064~~716.5857 0.20 8180 5.0400 1.660000 Nevada 3 45,~~885~~850,~~544~~513.7646 2.55 ~~125~~124 5.~~3662~~3661 1.~~492726~~492788 New Jersey 4 71,~~976~~941,~~619~~009.7322 4.00 8584 5.~~0833~~0831 1.~~540303~~540381 New Mexico 1 7,300,000.00 0.41 8483 6.0700 1.390000 New York 12 156,~~254~~211,~~677~~355.0179 8.68 ~~117~~116 5.5974 1.~~285984~~285973 North Carolina 2 8,~~988~~969,~~094~~969.8258 0.50 ~~220~~219 5.~~7499~~7500 1.~~314773~~314840 Ohio 3 47,~~662~~636,~~385~~866.36 2.65 ~~113~~112 5.4454 1.~~332260~~332275 Oregon 1 6,~~969~~961,~~319~~302.8847 0.39 ~~140~~139 5.3500 1.380000 Pennsylvania 14 119,~~199~~130,~~801~~701.5766 6.62 ~~118~~117 5.7321 1.~~416885~~416882 South Carolina 2 8,~~923~~913,~~338~~453.4788 0.50 ~~117~~116 5.5220 1.~~484655~~484657 Tennessee 1 65,~~000~~986,~~000~~781.0073 0.33 ~~240~~239 5.8500 1.430000 Texas 19 166,~~860~~712,~~166~~721.6364 9.27 ~~118~~117 5.3357 1.~~625504~~625405 Utah 1 1,~~166~~163,~~699~~908.7442 0.06 ~~237~~236 5.3200 3.780000 Virginia 1 4,800,000.00 0.27 ~~119~~118 5.3000 1.530000 Washington 1 10,~~474~~462,~~270~~091.6896 0.58 ~~118~~117 5.2400 1.350000 Wisconsin 3 142,~~202~~164,~~249~~956.6139 7.90 8887 5.2171 1.~~719139~~719246 Totals 131 1,~~587~~586,~~948~~964,~~676~~852.0973 88.22 ~~115~~114 5.~~4245~~4244 1.~~476527~~476537

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 24 319,~~308~~082,~~409~~675.7431 17.74 ~~125~~124 5.~~5353~~5354 1.~~249266~~249274 1.30 to 1.39 42 497,~~928~~630,~~717~~874.1447 27.66 ~~131~~130 5.5335 1.~~350701~~350700 1.40 to 1.49 18 210,~~510~~320,~~594~~124.8050 11.69 ~~122~~121 5.7474 1.~~430900~~430897 1.50 to 1.69 20 282,~~692~~608,~~998~~400.6143 15.7071 8584 4.~~9978~~9976 1.~~633275~~633284 1.70 to 1.99 12 266,~~720~~540,~~013~~572.4967 14.82 ~~101~~100 5.3002 1.~~818941~~818927 2.00 to 2.99 3 9,~~621~~618,~~242~~296.5793 0.53 ~~117~~116 5.~~0353~~0352 2.~~151795~~151778 3.00 and greater 1 1,~~166~~163,~~699~~908.7442 0.06 ~~237~~236 5.3200 3.780000 Totals 120 1,~~587~~586,~~948~~964,~~676~~852.0973 88.22 ~~115~~114 5.~~4245~~4244 1.~~476527~~476537

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Industrial 19 208,~~241~~192,~~241~~161.7441 11.57 ~~152~~151 5.5670 1.~~394926~~394899 Lodging 2 19,~~364~~318,~~392~~778.3762 1.0807 ~~117~~116 5.4554 1.681538 Mixed Use 4 28,~~282~~266,~~073~~528.5593 1.57 ~~117~~116 5.~~7107~~7106 1.~~288188~~288156 Mobile Home Park 5 27,~~118~~087,~~586~~349.2474 1.51 ~~132~~131 5.3073 1.~~404232~~404230 Multi-Family 1 15,~~931~~914,~~942~~117.4561 0.8988 ~~116~~115 5.5000 1.460000 Office 26 ~~392~~391,~~195~~950,~~765~~410.6518 21.79 ~~118~~117 5.5153 1.~~520339~~520286 Retail 73 892,~~827~~254,~~517~~499.1453 49.60 ~~105~~104 5.~~3428~~3427 1.~~479015~~479077 Self Storage 1 3,~~987~~981,~~156~~006.9571 0.22 ~~118~~117 5.6500 1.770000 Totals 131 1,~~587~~586,~~948~~964,~~676~~852.0973 88.22 ~~115~~114 5.~~4245~~4244 1.~~476527~~476537

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 5 185,~~290~~237,~~783~~775.4129 10.2930 6463 4.~~7380~~7379 1.~~634489~~634574 5.0000% to 5.4999% 49 ~~660~~659,~~334~~920,~~819~~671.9321 36.68 ~~113~~112 5.2889 1.~~551848~~551837 5.5000% to 5.9999% 62 ~~715~~714,~~223~~726,~~204~~881.0844 39.73 ~~131~~130 5.6944 1.~~360338~~360329 6.0000% and greater 4 27,~~099~~079,~~868~~524.6779 1.51 ~~111~~110 6.2974 1.~~627649~~627585 Totals 120 1,~~587~~586,~~948~~964,~~676~~852.0973 88.22 ~~115~~114 5.~~4245~~4244 1.~~476527~~476537

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 119 1,~~579~~578,~~157~~183,~~149~~161.9714 87.73 ~~115~~114 5.~~4246~~4245 1.~~476731~~476740 13 to 24 months 0 0.00 0.00 0 0.0000 0.000000 25 to 36 months 0 0.00 0.00 0 0.0000 0.000000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 1 8,~~791~~781,~~526~~691.1259 0.49 ~~119~~118 5.4100 1.440000 Totals 120 1,~~587~~586,~~948~~964,~~676~~852.0973 88.22 ~~115~~114 5.~~4245~~4244 1.~~476527~~476537

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 4 173,~~939~~908,~~858~~445.7345 9.6667 5756 4.7466 1.~~640797~~640827 61 to 84 months 6 148,~~790~~774,~~478~~909.0595 8.27 8483 5.~~2796~~2797 1.~~729868~~729888 85 to 120 months 96 1,078,~~837~~053,~~523~~541.8789 59.93 ~~118~~117 5.5338 1.~~435958~~435925 121 months and greater 7 149,~~363~~319,~~706~~314.1292 8.30 ~~172~~171 5.5668 1.~~356915~~356908 Totals 113 1,550,~~931~~056,~~566~~212.7721 86.16 ~~113~~112 5.~~4243~~4242 1.~~479515~~479517

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. Interest Only 2 271,720,000.00 15.10 6968 4.9398 1.720199 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 3 31,~~935~~858,~~175~~503.7865 1.77 ~~118~~117 5.~~2446~~2447 1.~~539224~~539234 241 to 300 months 9 42,~~542~~476,~~474~~402.4144 2.36 ~~122~~121 5.6030 1.430249 301 to 342 months 1 5,~~400~~392,~~000~~982.0055 0.30 ~~120~~119 5.7200 1.200000 343 months and greater 98 1,~~199~~198,~~333~~608,~~916~~323.5857 66.63 ~~122~~121 5.5312 1.~~426403~~426371 Totals 113 1,550,~~931~~056,~~566~~212.7721 86.16 ~~113~~112 5.~~4243~~4242 1.~~479515~~479517

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 120 1,~~587~~586,~~948~~964,~~676~~852.0973 88.22 ~~115~~114 5.~~4245~~4244 1.~~476527~~476537 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 120 1,~~587~~586,~~948~~964,~~676~~852.0973 88.22 ~~115~~114 5.~~4245~~4244 1.~~476527~~476537 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Current Mortgage Loan and Property Stratification Tables Group 2 Scheduled Balance Scheduled # of Scheduled % of WAM WAC Weighted Balance Loans Balance Agg. (2) Avg DSCR (1) Bal. 2,999,999 or less 5 12,~~580~~568,~~673~~674.9062 0.70 ~~117~~116 5.~~4554~~4555 1.~~370774~~370742 3,000,000 to 3,999,999 2 7,~~516~~511,~~004~~407.8574 0.42 ~~119~~118 5.3303 1.~~342917~~342845 4,000,000 to 4,999,999 2 8,~~904~~898,~~536~~394.7258 0.49 ~~119~~118 5.3490 1.~~260570~~260529 5,000,000 to 6,999,999 6 36,~~325~~290,~~034~~071.7384 2.02 ~~107~~106 5.1868 1.~~353871~~353840 7,000,000 to 9,999,999 4 32,~~735~~716,~~909~~361.2648 1.82 ~~117~~116 5.2929 1.~~269037~~269079 10,000,000 to 14,999,999 1 11,~~489~~477,~~804~~725.1082 0.64 ~~119~~118 5.7400 1.410000 15,000,000 to 24,999,999 4 72,~~063~~045,~~179~~146.2595 4.00 ~~111~~110 5.2195 1.~~327476~~327435 25,000,000 to 49,999,999 1 30,500,000.00 1.6970 ~~118~~117 5.0400 1.310000 50,000,000 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216

State (3) State # of Scheduled % of WAM WAC Weighted Props Balance Agg. (2) Avg DSCR (1) Bal. Arizona 1 4,410,000.00 0.2425 ~~118~~117 5.4600 1.200000 Arkansas 1 2,~~593~~590,~~597~~565.6322 0.14 ~~118~~117 5.2100 1.550000 California 1 30,500,000.00 1.6970 ~~118~~117 5.0400 1.310000 Colorado 1 7,000,000.00 0.39 ~~116~~115 5.0900 1.280000 Delaware 1 18,400,000.00 1.02 8382 4.8700 1.410000 Florida 1 5,~~194~~188,~~718~~663.0253 0.29 ~~119~~118 5.1900 1.360000 Kentucky 1 5,~~087~~081,~~441~~493.5132 0.28 ~~118~~117 5.2100 1.400000 Michigan 1 3,~~996~~991,~~004~~407.8574 0.22 ~~119~~118 5.2600 1.460000 New York 2 5,535,000.00 0.31 ~~120~~119 5.5483 1.206360 North Carolina 2 27,000,000.00 1.50 ~~158~~157 5.4461 1.297222 Ohio 11 11,~~489~~477,~~804~~725.1082 0.64 ~~119~~118 5.7400 1.410000 Oregon 1 20,000,000.00 1.11 7271 5.2500 1.200000 Pennsylvania 1 6,~~484~~476,~~201~~731.8895 0.36 ~~118~~117 5.2900 1.260000 Tennessee 1 5,~~994~~988,~~868~~731.5698 0.33 ~~119~~118 5.8800 1.240000 Texas 10 43,~~337~~285,~~873~~490.3483 2.41 ~~106~~105 5.1983 1.~~405207~~405201 Washington 1 6,600,000.00 0.37 ~~119~~118 5.1600 1.260000 Wisconsin 1 8,~~491~~481,~~632~~972.9264 0.47 ~~119~~118 5.3200 1.200000 Totals 38 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216

Debt Service Coverage Ratio (1) Debt Service # of Scheduled % of WAM WAC Weighted Coverage Ratio Loans Balance Agg. (2) Avg DSCR (1) Bal. 1.29 or less 13 9796,~~034~~995,~~675~~588.1133 5.39 ~~119~~118 5.3992 1.~~228729~~228731 1.30 to 1.39 3 40,~~189~~177,~~254~~058.7411 2.23 ~~118~~117 5.~~0818~~0817 1.~~317581~~317574 1.40 to 1.49 6 62,~~636~~595,~~429~~773.7183 3.48 ~~107~~106 5.~~2095~~2094 1.~~430387~~430375 1.50 to 1.69 3 12,~~254~~239,~~783~~362.2576 0.68 8382 4.8440 1.~~577132~~577131 1.70 to 1.99 0 0.00 0.00 0 0.0000 0.000000 2.00 to 2.99 0 0.00 0.00 0 0.0000 0.000000 3.00 and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216

Property Type (3) Property # of Scheduled % of WAM WAC Weighted Type Props Balance Agg. (2) Avg DSCR (1) Bal. Multi-Family 38 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216 Totals 38 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216

Note Rate Note Rate # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 4.9999% or less 2 25,~~363~~354,~~804~~451.7606 1.41 7675 4.~~7684~~7685 1.~~459420~~459372 5.0000% to 5.4999% 17 137,~~476~~409,~~139~~077.5643 7.64 ~~111~~110 5.2018 1.~~318983~~318953 5.5000% to 5.9999% 6 49,~~275~~244,~~198~~254.4954 2.74 ~~140~~139 5.6364 1.~~273633~~273622 6.0000% and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216

Seasoning Seasoning # of Scheduled % of WAM WAC Weighted Loans Balance Agg. (2) Avg DSCR (1) Bal. 12 months or less 24 192,~~115~~007,~~142~~783.8103 10.67 ~~118~~117 5.~~2511~~2510 1.~~338279~~338259 13 to 24 months 10 ~~20,000,000~~0.00 10.1100 720 50.~~2500~~0000 10.~~200000~~000000 25 to 36 months 01 020,000,000.00 01.0011 071 05.~~0000~~2500 01.~~000000~~200000 37 to 48 months 0 0.00 0.00 0 0.0000 0.000000 49 months and greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216

Anticipated Remaining Term (ARD and Balloon Loans) Anticipated # of Scheduled % of WAM WAC Weighted Remaining Term (2) Loans Balance Agg. (2) Avg DSCR (1) Bal. 60 months or less 1 6,~~963~~954,~~804~~451.7606 0.39 5655 4.5000 1.590000 61 to 84 months 2 38,400,000.00 2.13 7776 5.0679 1.300625 85 to 120 months 21 148,~~251~~153,~~338~~331.0597 8.24 ~~118~~117 5.2963 1.~~328570~~328553 121 months and greater 1 18,500,000.00 1.03 ~~177~~176 5.5500 1.250000 Totals 25 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216

Remaining Amortization Term (ARD and Balloon Loans) Remaining Amortization # of Scheduled % of WAM WAC Weighted Term Loans Balance Agg. (2) Avg DSCR (1) Bal. 180 months or less 0 0.00 0.00 0 0.0000 0.000000 181 to 240 months 0 0.00 0.00 0 0.0000 0.000000 241 to 300 months 0 0.00 0.00 0 0.0000 0.000000 301 to 342 months 2 24,~~494~~488,~~536~~394.7258 1.36 8180 5.2482 1.~~222019~~221994 343 months and greater 23 187,~~620~~519,~~606~~388.0945 10.42 ~~118~~117 5.2513 1.~~338717~~338696 Totals 25 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216

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 25 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216 1 year or less 0 0.00 0.00 0 0.0000 0.000000 1 to 2 years 0 0.00 0.00 0 0.0000 0.000000 2 years or greater 0 0.00 0.00 0 0.0000 0.000000 Totals 25 212,~~115~~007,~~142~~783.8103 11.78 ~~114~~113 5.~~2510~~2509 1.~~325241~~325216 (1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation. (2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date. (3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document. Note: There are no Hyper-Amortization Loans included in the Mortgage Pool.

Mortgage Loan Detail Loan Property Interest Principal Gross Number ODCR Type (1) City State Payment Payment Coupon 991072053 1 RT Various Various ~~597~~577,~~041~~782.5716 0.00 4.694% 991072054 2 RT Greendale WI ~~558~~540,~~768~~743.1133 0.00 5.233% 991072055 3 IN Honolulu HI ~~526~~509,~~655~~666.5667 0.00 5.560% 991072056 4 RT Hialeah FL ~~547~~529,~~305~~204.0004 90108,~~092~~193.3632 5.940% 991072057 5 OF Houston TX ~~355~~343,~~673~~848.3310 8193,~~788~~613.6386 5.163% 991072058 6 OF New York NY ~~328~~318,~~627~~026.5667 0.00 5.696% 991072059 7 OF New Orleans LA ~~303~~293,~~646~~597.9337 5161,~~851~~900.1470 5.890% 991072060 8 OF Scottsdale AZ ~~190~~184,~~288~~150.3300 0.00 5.080% 991072061 9 RT Bethlehem PA ~~176~~170,~~417~~565.7276 3440,~~826~~678.3935 5.550% 991072062 10 MF Sacramento CA ~~132~~128,~~370~~100.00 0.00 5.040% 991072063 11 RT Houston TX ~~136~~132,~~598~~191.0667 0.00 5.470% 991072064 12 OF Carmel IN ~~132~~127,~~060~~800.00 0.00 5.680% 991046522 13 RT Saginaw MI ~~118~~114,~~535~~599.7547 2528,~~056~~992.3765 5.390% 991072065 14 RT Columbus OH ~~116~~112,~~387~~633.7833 0.00 5.450% 991072066 15 RT Metairie LA 101,985.00 0.00 5.230% 991072067 16 MF Beaverton OR 9087,~~416~~500.6700 0.00 5.250% 991072068 17 RT Paramus NJ 9693,~~999~~784.3523 1821,~~321~~536.4153 5.640% 991072069 18 MF Charlotte NC 8885,~~414~~562.5850 0.00 5.550% 991072070 19 MF Newark DE 7774,~~162~~673.4433 0.00 4.870% 991072071 20 RT Boca Raton FL 8280,~~770~~100.00 0.00 5.340% 991072072 21 RT Moreno Valley CA 7673,~~260~~800.00 021,949.0074 4.920% 991072073 22 RT Clifton Park NY 8381,~~700~~000.00 0.00 5.400% 991072074 23 OF Staten Island NY 8683,~~004~~230.3300 0.00 5.740% 991072075 24 RT Mansfield OH 7774,~~389~~822.7845 1518,~~521~~089.9326 5.480% 991072076 25 MF Las Vegas NV 7573,~~528~~021.0040 1517,~~318~~824.2484 5.500% 991072077 26 MF Galveston TX 6765,~~967~~707.9711 1518,~~771~~032.4430 5.200% 991072078 27 OF Las Vegas NV 6866,~~283~~080.6192 0.00 5.290% 991072079 28 MH Las Vegas NV 6866,~~360~~089.3824 1417,~~935~~206.3246 5.300% 991072080 29 RT Pacific Grove CA 5856,~~590~~700.00 0.00 5.040% 991072081 30 LO Louisville KY 6260,~~937~~773.4864 2931,~~470~~634.4226 5.440% 991072082 31 MU Corona NY 6058,~~248~~305.5000 0.00 5.382% 991072083 32 OF King of Prussia PA 7067,~~247~~927.7600 1012,~~388~~709.2602 6.320% 991072084 33 IN Mechanicsburg PA 6159,~~679~~690.6700 0.00 5.640% 991072085 34 RT Ashwaubenon WI 5351,~~382~~540.0021 2931,~~216~~058.5938 4.920% 991072086 35 MF Various OH 5654,~~841~~959.9456 1012,~~195~~078.9028 5.740% 991072087 36 RT Spokane WA 4745,~~310~~737.0965 1012,~~606~~178.2872 5.240% 991072088 37 RT Madison Heights MI 4342,~~048~~915.0902 30,~~416~~549.2936 5.250% 991072089 38 RT Bloomington IL 41,~~642~~487.8705 36,~~027~~183.5941 5.190% 991072090 39 RT Naperville IL 4140,~~987~~633.7833 0.00 5.300% 991072091 40 OF Atlanta GA 4341,~~255~~820.3377 89,~~527~~962.7228 5.520% 991072092 41 IN Mechanicsburg PA 4342,~~710~~300.00 0.00 5.640% 991072093 42 OF New York NY 4341,~~026~~581.4947 1213,~~164~~609.9395 5.630% 991072094 43 OF Burlington NJ 4039,~~995~~635.7813 89,~~473~~834.8853 5.410% 991072095 44 MF Dallas TX 4140,~~454~~077.1793 89,~~511~~887.2650 5.500% 991072096 45 MF Charlotte NC 3836,~~207~~975.5000 0.00 5.220% 991072097 46 MF Wisconsin Dells WI 3837,~~939~~646.4424 89,~~367~~660.0828 5.320% 991072098 47 IN Stoughton MA 4038,~~162~~829.5082 89,~~099~~432.5725 5.500% 991072099 48 RT Plano TX 3938,~~650~~333.2795 89,~~239~~555.1547 5.430% 991072100 49 IN Lancaster PA 4039,~~796~~480.00 0.00 5.640% 991072101 50 IN Camp Hill PA 4039,~~553~~245.1700 0.00 5.640% 991072102 51 RT Dover DE 3736,~~651~~402.3064 78,~~358~~607.9965 5.560% 991072103 52 MU Aliso Viejo CA 3736,~~545~~302.8205 68,~~805~~049.7249 5.750% 991072104 53 IN Lancaster PA 3534,~~696~~545.5000 0.00 5.640% 991072105 54 RT Albuquerque NM 3836,~~156~~925.6983 0.00 6.070% 991072106 55 RT Lemont IL 3231,~~776~~718.0475 0.00 5.250% 991072107 56 MF Colorado Springs CO 3029,~~681~~691.3967 0.00 5.090% 991072108 57 MH Oregon City OR 3231,~~139~~071.2955 68,~~949~~017.6741 5.350% 991072109 58 MF Austin TX 2726,~~017~~114.4927 89,~~450~~353.4870 4.500% 991072110 59 RT Baton Rouge LA 3130,~~135~~101.0052 67,~~414~~448.6210 5.450% 991072111 60 MF Olympia WA 2928,~~326~~380.00 0.00 5.160% 991072112 61 RT Lexington KY 3029,~~560~~533.8314 910,~~199~~227.7443 5.460% 991072113 62 RT Clifton Park NY 3029,~~280~~304.9717 0.00 5.410% 991072114 63 MF Glenolden PA 2928,~~566~~584.8952 67,~~487~~469.5693 5.290% 991072115 64 RT Stow OH 2928,~~817~~826.1969 67,~~439~~429.2474 5.340% 991072116 65 RT Woodbury NY 3029,~~103~~104.4348 67,~~114~~113.6964 5.470% 991072117 66 RT Carrollton TX 3029,~~487~~462.2110 910,~~005~~030.7283 5.550% 991072118 67 RT Greenville NC 2928,~~737~~778.6133 014,116.0018 5.570% 991072119 68 OF Harrisburg PA 2928,~~845~~856.7962 56,~~558~~547.6481 5.700% 991072120 69 RT Lufkin TX 2726,~~461~~576.8700 0.00 5.280% 991072121 70 OF Nashville TN 3029,~~225~~250.00 013,218.0027 5.850% 991072122 71 MF Red Bank TN 3029,~~380~~374.0086 56,~~131~~136.4458 5.880% 991072123 72 RT La Quinta CA 2827,~~789~~835.9833 56,~~579~~533.1378 5.580% 991072124 73 LO Lexington KY 2827,~~230~~259.0487 13,~~009~~979.3249 5.490% 991072125 74 RT San Antonio TX 2928,~~546~~567.4681 56,~~310~~288.2489 5.770% 991072126 75 RT Bullhead City AZ 2625,~~570~~688.4402 56,~~709~~591.3072 5.320% 991072127 76 IN Culver City CA 25,~~921~~059.1752 56,~~891~~753.4409 5.190% 991072128 77 RT Columbia SC 2625,~~705~~818.9694 56,~~718~~605.1618 5.360% 991072129 78 RT West Bend WI 2625,~~842~~951.1867 56,~~344~~234.3384 5.530% 991072130 79 IN Thousand Oaks CA 2524,~~027~~195.3340 56,~~688~~520.2922 5.190% 991072131 80 IN Roswell GA 2827,~~307~~371.8860 45,~~632~~568.0533 5.990% 991072132 81 OF Modesto CA 2625,~~598~~740.00 07,017.0045 5.720% 991072133 82 MF Tallahassee FL 2322,~~239~~467.6716 56,~~281~~054.9849 5.190% 991072134 83 MF Lexington KY 22,~~847~~087.5298 5,~~188~~948.6519 5.210% 991072135 84 RT Orlando FL 2322,~~220~~450.7282 45,~~499~~269.9080 5.560% 991072136 85 OF Manassas VA 21,~~906~~200.6700 0.00 5.300% 991072137 86 RT East Northport NY 2221,~~352~~611.2512 45,~~313~~054.1124 5.590% 991072138 87 IN Yorktown Heights NY 21,~~993~~263.1477 45,~~298~~027.5895 5.560% 991072139 88 MF Houston TX 2019,~~305~~626.0014 56,~~463~~142.2814 5.240% 991072140 89 RT Farmingdale NY 2120,~~421~~710.4881 4,~~265~~975.0673 5.530% 991072141 90 MF Tucson AZ 20,~~734~~065.3550 0.00 5.460% 991072142 91 RT Hagerstown MD 2120,~~157~~446.6033 6,~~152~~863.0532 5.610% 991072143 92 OF San Antonio TX 19,~~773~~116.8281 4,~~325~~982.5657 5.310% 991072144 93 MU Philadelphia PA 23,~~859~~074.6405 23,~~840~~625.2180 6.730% 991072145 94 RT Walker LA 18,~~711~~108.9433 0.00 5.300% 991072146 95 RT Winter Garden FL 19,~~668~~016.0100 34,~~736~~388.3435 5.640% 991072147 96 RT Bullhead City AZ 18,~~841~~216.1103 34,~~795~~420.2230 5.470% 991072148 97 RT Palm Harbor FL 1918,~~151~~533.1133 0.00 5.560% 991072149 98 MF Ann Arbor MI 1817,~~117~~515.7882 34,~~995~~597.1511 5.260% 991072150 99 SS Ridgeland MS 1918,~~425~~772.3786 56,~~497~~150.7324 5.650% 991072151 100 OF Coeur d`Alene ID 17,~~916~~321.2606 34,~~885~~480.7797 5.330% 991072152 101 OF Indianapolis IN 1615,~~388~~860.6700 0.00 4.880% 991072153 102 RT Houston TX 18,~~646~~027.3698 34,~~644~~262.4583 5.560% 991072154 103 RT La Place LA 1817,~~509~~895.7696 34,~~617~~231.9373 5.540% 991072155 104 RT Parsippany-Troy Hills NJ 17,~~808~~217.5147 34,~~648~~239.4145 5.450% 991072156 105 RT Orlando FL 1817,~~184~~580.0191 34,~~559~~162.1626 5.570% 991072157 106 RT Spring TX 17,~~895~~302.7223 34,~~497~~091.7423 5.560% 991072158 107 RT Gilbert AZ 17,~~686~~099.0038 34,~~486~~073.4305 5.540% 991072159 108 IN Camp Hill PA 17,~~969~~390.6700 0.00 5.640% 991072160 109 RT Scottsdale AZ 1817,~~575~~960.0326 3,~~205~~820.5734 5.830% 991072161 110 RT Holland PA 1817,~~047~~449.1829 3,~~276~~874.4231 5.760% 991047679 111 MU Saint Petersburg FL 1716,~~490~~911.8716 3,~~289~~869.6233 5.650% 991072162 112 MH Various MO 15,~~584~~065.4867 34,~~829~~348.2001 5.040% 991072163 113 MF Greece NY 1615,~~398~~869.3133 0.00 5.410% 991072164 114 RT Cypress TX 16,~~546~~012.2550 0.00 5.490% 991072165 115 RT Sugar Land TX 1615,~~366~~823.2875 3,~~130~~673.9750 5.590% 991072166 116 RT Roslyn NY 1615,~~336~~787.0506 45,~~726~~275.0605 5.590% 991072167 117 IN San Antonio TX 1514,~~478~~964.8478 3,~~276~~790.2935 5.400% 991072168 118 RT Phoenix AZ 15,~~730~~208.5471 3,~~127~~649.5942 5.520% 991072169 119 IN Saint Clair MI 1615,~~390~~848.5524 23,~~758~~301.7405 5.910% 991072170 120 IN Camp Hill PA 15,~~541~~040.3300 0.00 5.640% 991072171 121 RT Chicago IL 1514,~~293~~779.3340 4,~~453~~967.1407 5.550% 991072172 122 RT Greenville SC 15,~~765~~243.3845 23,~~757~~279.4841 5.820% 991072173 123 OF Indianapolis IN 1312,~~026~~606.8967 0.00 4.880% 991072174 124 IN Tempe AZ 1413,~~388~~910.3169 23,~~999~~477.8042 5.390% 991072175 125 OF Eden Prairie MN 1413,~~473~~986.8577 4,~~451~~939.9402 5.440% 991072176 126 RT Scottsdale AZ 1514,~~503~~990.8196 23,~~565~~078.2813 5.950% 991046647 127 RT Murrieta CA 14,~~956~~460.1777 23,~~706~~202.8424 5.740% 991072177 128 RT Plymouth NC 14,~~783~~288.9099 34,~~514~~009.1506 6.150% 991072178 129 RT Shiloh IL 13,~~570~~105.7767 56,~~743~~208.7686 5.710% 991072179 130 MF Humble TX 12,~~793~~368.0737 23,~~666~~090.2090 5.410% 991072180 131 MF McKinney TX 12,~~508~~093.5026 23,~~619~~034.1438 5.380% 991072181 132 IN Arbutus MD 12,~~646~~226.0657 2,~~525~~945.5201 5.490% 991072182 133 RT Northridge CA 1211,~~313~~904.5481 2,~~536~~945.9164 5.450% 991047846 134 MF Little Rock AR 11,~~647~~260.7554 23,~~645~~032.2041 5.210% 991072183 135 MF Dallas TX 1211,~~152~~749.5522 2,~~438~~841.2659 5.570% 991072184 136 RT Arlington TX 11,~~476~~106.8967 0.00 5.600% 991072185 137 OF Houston TX 1110,~~311~~937.9900 2,~~164~~539.0504 5.590% 991072186 138 RT Houston TX 109,~~334~~992.9124 12,~~994~~336.2390 5.590% 991072187 139 RT Mission TX 9,~~995~~663.2374 12,~~948~~279.0352 5.580% 991072188 140 MF Greece NY 109,~~046~~722.4538 0.00 5.790% 991072189 141 IN Valley Stream NY 98,~~235~~928.2053 12,~~957~~264.9966 5.370% 991072190 142 MH York PA 7,~~977~~713.3324 1,~~400~~664.5362 5.790% 991072191 143 RT Alpharetta GA 6,~~887~~862.5081 5,~~376~~401.7140 5.510% 991072192 144 IN Camp Hill PA 6,~~313~~110.6700 0.00 5.640% 991072193 145 RT Kaysville UT 5,~~184~~172.6937 2,~~779~~791.0032 5.320% Totals 8,~~374~~106,~~221~~354.9859 ~~904~~1,~~844~~091,183.2516

Loan Anticipated Maturity Neg. Beginning Ending Paid Thru Number Repayment Date Amort Scheduled Scheduled Date Date (Y/N) Balance Balance 991072053 N/A 01/01/2010 N 147,720,000.00 147,720,000.00 0405/01/2005 991072054 N/A 04/01/2012 N 124,000,000.00 124,000,000.00 0405/01/2005 991072055 N/A 01/01/2020 N 110,000,000.00 110,000,000.00 0405/01/2005 991072056 N/A 03/01/2015 N ~~107~~106,~~000~~909,~~000~~907.0060 106,~~909~~801,~~907~~714.6030 0405/01/2005 991072057 N/A 03/01/2015 N 8079,~~000~~918,~~000~~211.0037 79,~~918~~824,~~211~~597.3751 0405/01/2005 991072058 N/A 01/01/2015 N 67,000,000.00 67,000,000.00 0405/01/2005 991072059 N/A 01/01/2015 N 59,~~867~~816,~~952~~101.7359 59,~~816~~754,~~101~~200.5989 0405/01/2005 991072060 N/A 02/01/2015 N 43,500,000.00 43,500,000.00 0405/01/2005 991072061 N/A 01/01/2015 N 36,~~913~~879,~~909~~082.0667 36,~~879~~838,~~082~~404.6732 0405/01/2005 991072062 N/A 02/01/2015 N 30,500,000.00 30,500,000.00 0405/01/2005 991072063 N/A 12/01/2014 N 29,000,000.00 29,000,000.00 0405/01/2005 991072064 N/A 01/01/2015 N 27,000,000.00 27,000,000.00 0405/01/2005 991046522 N/A 01/01/2015 N 25,~~538~~513,~~852~~795.3598 25,~~513~~484,~~795~~803.9833 0405/01/2005 991072065 N/A 02/01/2015 N 24,800,000.00 24,800,000.00 0405/01/2005 991072066 N/A 03/01/2015 N 23,400,000.00 23,400,000.00 0405/01/2005 991072067 N/A 04/01/2011 N 20,000,000.00 20,000,000.00 0405/01/2005 991072068 N/A 02/01/2015 N 19,~~972~~954,~~412~~091.5716 19,~~954~~932,~~091~~554.1663 0405/01/2005 991072069 N/A 01/01/2020 N 18,500,000.00 18,500,000.00 0405/01/2005 991072070 N/A 03/01/2012 N 18,400,000.00 18,400,000.00 0405/01/2005 991072071 N/A 02/01/2015 N 18,000,000.00 18,000,000.00 0405/01/2005 991072072 N/A 04/01/2010 N 18,000,000.00 1817,~~000~~978,~~000~~050.0026 0405/01/2005 991072073 N/A 12/01/2014 N 18,000,000.00 18,000,000.00 0405/01/2005 991072074 N/A 01/01/2015 N 17,400,000.00 17,400,000.00 0405/01/2005 991072075 N/A 03/01/2015 N 16,~~400~~384,~~000~~478.0007 16,~~384~~366,~~478~~388.0781 0405/01/2005 991072076 N/A 12/01/2014 N 15,~~947~~931,~~260~~942.6945 15,~~931~~914,~~942~~117.4561 0405/01/2005 991072077 N/A 11/01/2014 N 15,~~178~~163,~~950~~179.6925 15,~~163~~145,~~179~~146.2595 0405/01/2005 991072078 N/A 03/01/2015 N 14,990,000.00 14,990,000.00 0405/01/2005 991072079 N/A 02/01/2017 N 14,~~978~~963,~~537~~602.6331 14,~~963~~946,~~602~~395.3185 0405/01/2005 991072080 N/A 01/01/2015 N 13,500,000.00 13,500,000.00 0405/01/2005 991072081 N/A 01/01/2015 N 13,~~435~~405,~~420~~950.8038 13,~~405~~374,~~950~~316.3812 0405/01/2005 991072082 N/A 01/01/2015 N 13,000,000.00 13,000,000.00 0405/01/2005 991072083 07/01/2014 07/01/2034 N 12,~~907~~897,~~919~~530.0478 12,~~897~~884,~~530~~821.7876 0405/01/2005 991072084 N/A 04/01/2015 N 12,700,000.00 12,700,000.00 0405/01/2005 991072085 N/A 03/01/2015 N 12,~~600~~570,~~000~~783.0041 12,~~570~~539,~~783~~725.4103 0405/01/2005 991072086 N/A 03/01/2015 N 11,~~500~~489,~~000~~804.0010 11,~~489~~477,~~804~~725.1082 0405/01/2005 991072087 N/A 02/01/2015 N 10,~~484~~474,~~876~~270.9668 10,~~474~~462,~~270~~091.6896 0405/01/2005 991072088 N/A 01/01/2022 N 9,~~839~~809,~~564~~148.3304 9,~~809~~778,~~148~~598.0468 0405/01/2005 991072089 N/A 01/01/2020 N 9,~~628~~592,~~409~~382.6001 9,~~592~~556,~~382~~198.0160 0405/01/2005 991072090 N/A 02/01/2015 N 9,200,000.00 9,200,000.00 0405/01/2005 991072091 N/A 03/01/2015 N 9,~~100~~091,~~000~~472.0028 9,~~091~~081,~~472~~510.2800 0405/01/2005 991072092 N/A 04/01/2015 N 9,000,000.00 9,000,000.00 0405/01/2005 991072093 N/A 03/01/2015 N 8,~~875~~862,~~000~~835.0007 8,~~862~~849,~~835~~225.0712 0405/01/2005 991072094 N/A 03/01/2015 N 8,~~800~~791,~~000~~526.0012 8,~~791~~781,~~526~~691.1259 0405/01/2005 991072095 N/A 10/01/2014 N 8,~~752~~744,~~787~~276.6034 8,~~744~~734,~~276~~388.3484 0405/01/2005 991072096 N/A 02/01/2015 N 8,500,000.00 8,500,000.00 0405/01/2005 991072097 N/A 03/01/2015 N 8,~~500~~491,~~000~~632.0092 8,~~491~~481,~~632~~972.9264 0405/01/2005 991072098 N/A 01/01/2015 N 8,~~480~~471,~~059~~960.6811 8,~~471~~462,~~960~~527.1186 0405/01/2005 991072099 N/A 01/01/2015 N 8,~~479~~471,~~829~~590.6752 8,~~471~~462,~~590~~035.5205 0405/01/2005 991072100 N/A 04/01/2015 N 8,400,000.00 8,400,000.00 0405/01/2005 991072101 N/A 04/01/2015 N 8,350,000.00 8,350,000.00 0405/01/2005 991072102 N/A 02/01/2015 N 7,~~864~~856,~~044~~685.7172 7,~~856~~848,~~685~~078.7207 0405/01/2005 991072103 N/A 01/01/2015 N 7,~~582~~576,~~886~~080.3159 7,~~576~~568,~~080~~031.5910 0405/01/2005 991072104 N/A 04/01/2015 N 7,350,000.00 7,350,000.00 0405/01/2005 991072105 N/A 04/01/2012 N 7,300,000.00 7,300,000.00 0405/01/2005 991072106 N/A 03/01/2015 N 7,250,000.00 7,250,000.00 0405/01/2005 991072107 N/A 12/01/2014 N 7,000,000.00 7,000,000.00 0405/01/2005 991072108 N/A 12/01/2016 N 6,~~976~~969,~~269~~319.5588 6,~~969~~961,~~319~~302.8847 0405/01/2005 991072109 N/A 12/01/2009 N 6,~~972~~963,~~255~~804.2476 6,~~963~~954,~~804~~451.7606 0405/01/2005 991072110 N/A 01/01/2015 N 6,~~634~~627,~~271~~856.3169 6,~~627~~620,~~856~~408.6959 0405/01/2005 991072111 N/A 03/01/2015 N 6,600,000.00 6,600,000.00 0405/01/2005 991072112 N/A 03/01/2015 N 6,~~500~~490,~~000~~800.0026 6,~~490~~480,~~800~~572.2683 0405/01/2005 991072113 N/A 03/01/2015 N 6,500,000.00 6,500,000.00 0405/01/2005 991072114 N/A 02/01/2015 N 6,~~490~~484,~~689~~201.4488 6,~~484~~476,~~201~~731.8895 0405/01/2005 991072115 N/A 01/01/2012 N 6,~~484~~477,~~346~~907.5329 6,~~477~~470,~~907~~477.2955 0405/01/2005 991072116 N/A 02/01/2015 N 6,~~391~~384,~~010~~895.3263 6,~~384~~377,~~895~~781.6399 0405/01/2005 991072117 N/A 01/01/2015 N 6,~~379~~370,~~189~~183.0331 6,~~370~~360,~~183~~152.3148 0405/01/2005 991072118 N/A 04/01/2025 N 6,200,000.00 6,~~200~~185,~~000~~883.0082 0405/01/2005 991072119 N/A 12/01/2014 N 6,~~080~~075,~~636~~077.3369 6,~~075~~068,~~077~~529.6988 0405/01/2005 991072120 N/A 03/01/2015 N 6,040,000.00 6,040,000.00 0405/01/2005 991072121 N/A 04/01/2025 N 6,000,000.00 65,~~000~~986,~~000~~781.0073 0405/01/2005 991072122 N/A 03/01/2015 N 65,~~000~~994,~~000~~868.0056 5,~~994~~988,~~868~~731.5698 0405/01/2005 991072123 N/A 02/01/2015 N 5,~~991~~986,~~670~~091.8976 5,~~986~~979,~~091~~557.7698 0405/01/2005 991072124 N/A 01/01/2015 N 5,~~971~~958,~~451~~441.3199 5,~~958~~944,~~441~~462.9950 0405/01/2005 991072125 N/A 01/01/2020 N 5,~~946~~941,~~623~~312.1490 5,~~941~~935,~~312~~024.9001 0405/01/2005 991072126 N/A 03/01/2015 N 5,~~800~~794,~~000~~290.0070 5,~~794~~787,~~290~~698.7098 0405/01/2005 991072127 N/A 03/01/2015 N 5,~~800~~794,~~000~~108.0056 5,~~794~~787,~~108~~355.5647 0405/01/2005 991072128 N/A 01/01/2015 N 5,~~786~~780,~~077~~359.9781 5,~~780~~773,~~359~~754.8163 0405/01/2005 991072129 N/A 01/01/2015 N 5,~~636~~631,~~810~~466.5320 5,~~631~~625,~~466~~231.2036 0405/01/2005 991072130 N/A 03/01/2015 N 5,~~600~~594,~~000~~311.0071 5,~~594~~587,~~311~~791.7149 0405/01/2005 991072131 N/A 01/01/2020 N 5,~~488~~483,~~092~~459.0499 5,~~483~~477,~~459~~891.9966 0405/01/2005 991072132 N/A 04/01/2015 N 5,400,000.00 5,~~400~~392,~~000~~982.0055 0405/01/2005 991072133 N/A 03/01/2015 N 5,~~200~~194,~~000~~718.0002 5,~~194~~188,~~718~~663.0253 0405/01/2005 991072134 N/A 02/01/2015 N 5,~~092~~087,~~630~~441.1651 5,~~087~~081,~~441~~493.5132 0405/01/2005 991072135 N/A 03/01/2015 N 4,~~850~~845,~~000~~500.0010 4,~~845~~840,~~500~~230.1030 0405/01/2005 991072136 N/A 03/01/2015 N 4,800,000.00 4,800,000.00 0405/01/2005 991072137 N/A 02/01/2015 N 4,~~643~~639,~~551~~238.8170 4,~~639~~634,~~238~~184.7046 0405/01/2005 991072138 N/A 02/01/2015 N 4,~~593~~589,~~600~~302.7214 4,~~589~~584,~~302~~274.1419 0405/01/2005 991072139 N/A 03/01/2015 N 4,~~500~~494,~~000~~536.0072 4,~~494~~488,~~536~~394.7258 0405/01/2005 991072140 N/A 01/01/2015 N 4,~~498~~494,~~474~~209.1105 4,~~494~~489,~~209~~233.0532 0405/01/2005 991072141 N/A 02/01/2015 N 4,410,000.00 4,410,000.00 0405/01/2005 991072142 N/A 12/01/2014 N 4,~~379~~373,~~698~~546.8580 4,~~373~~366,~~546~~683.8048 0405/01/2005 991072143 N/A 01/01/2010 N 4,~~324~~320,~~508~~183.9034 4,~~320~~315,~~183~~200.3477 0405/01/2005 991072144 N/A 01/01/2015 N 4,~~117~~114,~~083~~243.2807 4,~~114~~110,~~243~~617.0727 0405/01/2005 991072145 N/A 12/01/2011 N 4,100,000.00 4,100,000.00 0405/01/2005 991072146 N/A 01/01/2015 N 4,~~049~~045,~~693~~957.8046 4,~~045~~041,~~957~~569.4611 0405/01/2005 991072147 N/A 03/01/2015 N 43,~~000~~996,~~000~~204.0078 3,~~996~~991,~~204~~784.7848 0405/01/2005 991072148 N/A 02/01/2015 N 4,000,000.00 4,000,000.00 0405/01/2005 991072149 N/A 03/01/2015 N 43,~~000~~996,~~000~~004.0085 3,~~996~~991,~~004~~407.8574 0405/01/2005 991072150 N/A 02/01/2015 N 3,~~992~~987,~~654~~156.6895 3,~~987~~981,~~156~~006.9571 0405/01/2005 991072151 N/A 01/01/2010 N 3,~~903~~899,~~561~~675.1639 3,~~899~~895,~~675~~194.3942 0405/01/2005 991072152 N/A 01/01/2015 N 3,900,000.00 3,900,000.00 0405/01/2005 991072153 N/A 02/01/2015 N 3,~~894~~890,~~574~~930.5207 3,~~890~~886,~~930~~667.0724 0405/01/2005 991072154 N/A 03/01/2015 N 3,~~880~~876,~~000~~382.0007 3,~~876~~872,~~382~~150.0734 0405/01/2005 991072155 N/A 02/01/2015 N 3,~~794~~791,~~650~~002.8645 3,~~791~~786,~~002~~763.4500 0405/01/2005 991072156 N/A 01/01/2015 N 3,~~791~~787,~~187~~627.1599 3,~~787~~783,~~627~~465.9973 0405/01/2005 991072157 N/A 02/01/2015 N 3,~~737~~734,~~792~~295.9420 3,~~734~~730,~~295~~203.2097 0405/01/2005 991072158 N/A 02/01/2015 N 3,~~707~~703,~~324~~837.3289 3,~~703~~699,~~837~~764.8984 0405/01/2005 991072159 N/A 04/01/2015 N 3,700,000.00 3,700,000.00 0405/01/2005 991072160 N/A 03/01/2015 N 3,~~700~~696,~~000~~794.0043 3,~~696~~692,~~794~~974.4309 0405/01/2005 991072161 N/A 12/01/2014 N 3,~~638~~635,~~544~~267.3189 3,~~635~~631,~~267~~393.8958 0405/01/2005 991047679 N/A 02/01/2015 N 3,~~595~~591,~~039~~749.5189 3,~~591~~587,~~749~~880.8956 0405/01/2005 991072162 N/A 01/01/2012 N 3,~~590~~587,~~893~~064.7858 3,~~587~~582,~~064~~716.5857 0405/01/2005 991072163 N/A 04/01/2015 N 3,520,000.00 3,520,000.00 0405/01/2005 991072164 N/A 03/01/2015 N 3,500,000.00 3,500,000.00 0405/01/2005 991072165 N/A 03/01/2015 N 3,~~400~~396,~~000~~869.0003 3,~~396~~393,~~869~~195.0353 0405/01/2005 991072166 N/A 02/01/2015 N 3,~~393~~388,~~720~~994.3327 3,~~388~~383,~~994~~719.2722 0405/01/2005 991072167 N/A 12/01/2011 N 3,~~328~~325,~~782~~506.4718 3,~~325~~321,~~506~~715.1883 0405/01/2005 991072168 N/A 02/01/2015 N 3,~~309~~306,~~369~~242.9839 3,~~306~~302,~~242~~592.3997 0405/01/2005 991072169 N/A 02/01/2020 N 3,~~220~~217,~~674~~916.9622 3,~~217~~214,~~916~~615.2217 0405/01/2005 991072170 N/A 04/01/2015 N 3,200,000.00 3,200,000.00 0405/01/2005 991072171 N/A 03/01/2015 N 3,~~200~~195,~~000~~546.0086 3,~~195~~190,~~546~~579.8679 0405/01/2005 991072172 N/A 02/01/2015 N 3,~~145~~142,~~736~~978.1466 3,~~142~~139,~~978~~699.6625 0405/01/2005 991072173 N/A 01/01/2015 N 3,100,000.00 3,100,000.00 0405/01/2005 991072174 N/A 03/01/2015 N 3,~~100~~097,000.0020 3,~~097~~093,~~000~~522.2078 0405/01/2005 991072175 N/A 01/01/2015 N 3,~~089~~085,~~768~~316.0107 3,~~085~~080,~~316~~377.0705 0405/01/2005 991072176 N/A 02/01/2015 N 3,~~025~~023,~~953~~387.0880 3,~~023~~020,~~387~~309.8067 0405/01/2005 991046647 N/A 02/01/2015 N 3,~~025~~023,~~864~~157.2642 3,~~023~~019,~~157~~955.4218 0405/01/2005 991072177 N/A 01/01/2020 N 2,~~791~~788,~~608~~094.9782 2,~~788~~784,~~094~~085.8276 0405/01/2005 991072178 N/A 03/01/2025 N 2,~~760~~754,~~000~~256.0024 2,~~754~~748,~~256~~047.2438 0405/01/2005 991072179 N/A 02/01/2015 N 2,~~746~~743,~~112~~445.1292 2,~~743~~740,~~445~~355.9202 0405/01/2005 991072180 N/A 03/01/2015 N 2,~~700~~697,~~000~~380.0086 2,~~697~~694,~~380~~346.8648 0405/01/2005 991072181 N/A 03/01/2015 N 2,~~675~~672,~~000~~474.0048 2,~~672~~669,~~474~~529.4847 0405/01/2005 991072182 N/A 01/01/2015 N 2,~~623~~621,~~779~~242.4857 2,~~621~~618,~~242~~296.5793 0405/01/2005 991047846 N/A 02/01/2015 N 2,~~596~~593,~~242~~597.8363 2,~~593~~590,~~597~~565.6322 0405/01/2005 991072183 N/A 09/01/2014 N 2,~~533~~531,~~687~~249.7549 2,~~531~~528,~~249~~407.4990 0405/01/2005 991072184 N/A 03/01/2015 N 2,380,000.00 2,380,000.00 0405/01/2005 991072185 N/A 03/01/2015 N 2,~~350~~347,~~000~~835.0095 2,~~347~~345,~~835~~296.9591 0405/01/2005 991072186 N/A 02/01/2015 N 2,~~147~~145,~~018~~024.5835 2,~~145~~142,~~024~~687.3545 0405/01/2005 991072187 N/A 01/01/2015 N 2,~~080~~078,~~172~~224.4441 2,~~078~~075,~~224~~944.4189 0405/01/2005 991072188 N/A 03/01/2015 N 2,015,000.00 2,015,000.00 0405/01/2005 991072189 N/A 02/01/2015 N 1,~~997~~995,~~160~~202.1415 1,~~995~~992,~~202~~937.1549 0405/01/2005 991072190 N/A 03/01/2015 N 1,~~600~~598,~~000~~599.0047 1,~~598~~596,~~599~~934.4785 0405/01/2005 991072191 N/A 03/01/2020 N 1,~~500~~494,~~000~~623.0029 1,~~494~~489,~~623~~221.2989 0405/01/2005 991072192 N/A 04/01/2015 N 1,300,000.00 1,300,000.00 0405/01/2005 991072193 N/A 01/01/2025 N 1,~~169~~166,~~478~~699.74 1,~~166~~163,~~699~~908.7442 0405/01/2005 Totals 1,800,~~968~~063,~~663~~818.1990 1,~~800~~798,~~063~~972,~~818~~635.9076

Principal Prepayment Detail No Principal Prepayments this Period

Historical Detail Delinquencies Distribution 30-59 Days 60-89 Days 90 Days or More Date # Balance # Balance # Balance 05/12/2005 0 $0.00 0 $0.00 0 $0.00 04/12/2005 0 $0.00 0 $0.00 0 $0.00

Distribution Foreclosure REO Modifications Date # Balance # Balance # Balance 05/12/2005 0 $0.00 0 $0.00 0 $0.00 04/12/2005 0 $0.00 0 $0.00 0 $0.00

Prepayments Rate and Maturities Distribution Curtailments Payoff Next Weighted Avg. WAM Date # Amount # Amount Coupon Remit 05/12/2005 0 $0.00 0 $0.00 5.403988% 5.369132% 114 04/12/2005 0 $0.00 0 $0.00 5.404045% 5.369186% 115 Note: Foreclosure and REO Totals are excluded from the delinquencies aging categories.

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

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